{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Index","AFS","QFS","Inputs","Summary","Calculations","Timeline","Capex","Construction Labor","OpEx","Payroll","Hourly Production","Production Forecast","Detailed Production Projections","Demand Forecast"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":15,"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":"Index","index":0,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,8,3,23],[3,1,3,6],[10,1,21,6]]}
[{"$f":"Inputs!$D$6&\" - Introduction and Index\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Introduction and Index"}]
[]
[]
[null,"Overview",null,null,null,null,null,null,"Worksheet Navigation"]
[]
[null,"Project Name:",null,"Azores Photovoltaic Energy Venture",null,null,null,null,null,"Inputs",null,"Inputs",null,null,null,"Summary",null,"Project Summary Information","Calculations",null,"Production Calculations"]
[null,"Project Developer:",null,"Força Açoreana, S.A.",null,null,null,null,null,null,null,"General",null,null,null,null,null,"Key Project Information",null,null,"Electricity Production"]
[null,"Location:",null,{"$f":"Inputs!D7","v":"Horta, Faial, Azores, Portugal"},null,null,null,null,null,null,null,"Timing",null,null,null,null,null,"Sources and Uses"]
[null,"Projections by:",null,"R. Bercuvitz",null,"rbercuvitz@bell.net",null,null,null,null,null,"Electricity Production",null,null,null,null,null,"Financial Metrics"]
[null,null,null,null,null,null,null,null,null,null,null,"Revenues",null,null,null,null,null,"Key Dates"]
[null,null,null,null,null,null,null,null,null,null,null,"Capital Expenses Monthly Breakdown",null,null,null,null,null,"Error Checks","Calculations",null,"Debt"]
[null,null,null,null,null,null,null,null,null,null,null,"Reserve Accounts",null,null,null,null,null,"Summary Financials",null,null,"Subordinated Debt"]
[null,null,null,null,null,null,null,null,null,null,null,"Financing",null,null,null,null,null,"Project Spend Curve (chart)",null,null,"Senior Debt"]
[null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Tax",null,null,null,null,null,"Debt Service Coverage (chart)",null,null,"Amortization Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Debt Amortization (chart)",null,null,"Debt Covenants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Cash Flow (chart)"]
[null,null,null,null,null,null,null,null,null,null,null,"Cell Style Guide",null,null,null,null,null,null,null,null,"Equity"]
[null,null,null,null,null,null,null,null,null,1234,null,"Input (project-specific)",null,null,null,"Timeline",null,"Project Timeline",null,null,"Equity Drawdown Detail"]
[null,null,null,null,null,null,null,null,null,1234,null,"Input reference from another sheet",null,null,null,null,null,"Timeline",null,null,"Dividend Detail"]
[null,null,null,null,null,null,null,null,null,1234,null,"Calculation",null,null,null,null,null,null,null,null,"IRR Calculation"]
[null,null,null,null,null,null,null,null,null,1234,null,"Sum or Max Reference Calculation ",null,null,null,"AFS",null,"Annual Financial Statements"]
[null,null,null,null,null,null,null,null,null,"OK",null,"Positive Error Check Result",null,null,null,null,null,"Income Statement",null,null,"Startup Costs"]
[null,null,null,null,null,null,null,null,null,"NO",null,"Negative Error Check Result",null,null,null,null,null,"Balance Sheet",null,null,"Startup Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Statement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Waterfall",null,null,"Capital Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Expense Detail & Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QFS",null,"Quarterly Financial Statements",null,null,"Construction Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Statement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,"Revenues"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Statement",null,null,"Revenue Calculations (Electricity)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Waterfall"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MFS",null,"Monthly Financial Statements",null,null,"Operating Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Statement",null,null,"Payroll and Staffing "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,"Monthly Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Statement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Waterfall",null,null,"Other Calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flags and Timing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexation Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uses of Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Working Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained Earnings"]

{"sheet":"AFS","index":1,"n_rows":135,"n_cols":35,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Annual Financial Statements\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Annual Financial Statements"}]
[null,null,"Year","2028-2045","2045-2052",null,null,"2028-2052",{"$f":"YEAR(I3)","v":2026},{"$f":"YEAR(J3)","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,"Period End","17.5 Years","7.5 Years",null,null,"2052-12-31","2026-12-31",{"$f":"I3+365","v":"2027-12-31"},{"$f":"J3+365","v":"2028-12-30"},{"$f":"K3+366","v":"2029-12-31"},{"$f":"L3+365","v":"2030-12-31"},"2031-12-31","2032-12-30",{"$f":"O3+366","v":"2033-12-31"},"2034-12-31","2035-12-31","2036-12-30",{"$f":"S3+366","v":"2037-12-31"},"2038-12-31","2039-12-31","2040-12-30",{"$f":"W3+366","v":"2041-12-31"},"2042-12-31","2043-12-31","2044-12-30",{"$f":"AA3+366","v":"2045-12-31"},"2046-12-31","2047-12-31","2048-12-30",{"$f":"AE3+366","v":"2049-12-31"},"2050-12-31","2051-12-31","2052-12-30"]
["·","Income Statement",null,null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"OK"}]
[" ",null,{"$f":"Calculations!C351","v":"Revenues"},null,null,null,null,"Project Lifetime"]
[null,null,"    Electricity Produced",{"$f":"SUM(K7:AA7)+AB7/2","v":222009637.48020935},{"$f":"H7-D7","v":83906461.9053334},"Kwh",null,{"$f":"SUM(I7:AT7)","v":305916099.38554275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I210:$QJ210)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I210:$QJ210)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I215:$QJ215)","v":13701095.601993255},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I215:$QJ215)","v":13628062.678464163},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I215:$QJ215)","v":13492404.939413564},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I215:$QJ215)","v":13358097.577345999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I215:$QJ215)","v":13225127.150212312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I215:$QJ215)","v":13093480.34976946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I215:$QJ215)","v":12963144.00024855},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I215:$QJ215)","v":12834105.057036173},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I215:$QJ215)","v":12706350.605368828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I215:$QJ215)","v":12579867.859040372},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I215:$QJ215)","v":12454644.159122299},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I215:$QJ215)","v":12330666.972696804},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I215:$QJ215)","v":12207923.891602427},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I215:$QJ215)","v":12086402.631192198},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I215:$QJ215)","v":11966091.029104121},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I215:$QJ215)","v":11846977.044043932},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I215:$QJ215)","v":11729048.754579945},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I215:$QJ215)","v":11612294.357949896},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I215:$QJ215)","v":11496702.168879699},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I215:$QJ215)","v":11382260.618413914},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I215:$QJ215)","v":11268958.252757881},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I215:$QJ215)","v":11156783.732131375},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I215:$QJ215)","v":11045725.829633674},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I215:$QJ215)","v":10935773.430119926},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I215:$QJ215)","v":10814110.694421981}]
[null,null,"    Electricity Sold",{"$f":"SUM(K8:AA8)+AB8/2","v":236952143.23947632},{"$f":"H8-D8","v":98267183.22460264},"Kwh",null,{"$f":"SUM(I8:AT8)","v":335219326.46407896},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I215:$QJ215)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I215:$QJ215)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I225:$QJ225)","v":13344397.897915835},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I225:$QJ225)","v":13396229.226379514},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I225:$QJ225)","v":13434918.020906555},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I225:$QJ225)","v":13470912.98758376},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I225:$QJ225)","v":13518182.274010211},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I225:$QJ225)","v":13533824.988919143},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I225:$QJ225)","v":13550729.947628614},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I225:$QJ225)","v":13573059.174024215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I225:$QJ225)","v":13604042.411280688},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I225:$QJ225)","v":13609602.707479609},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I225:$QJ225)","v":13613394.327582713},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I225:$QJ225)","v":13612885.119829722},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I225:$QJ225)","v":13625128.473219646},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I225:$QJ225)","v":13613949.189072449},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I225:$QJ225)","v":13595929.790525533},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I225:$QJ225)","v":13571473.133361414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I225:$QJ225)","v":13538045.123986019},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I225:$QJ225)","v":13490876.8915415},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I225:$QJ225)","v":13419426.491030909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I225:$QJ225)","v":13315921.823022859},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I225:$QJ225)","v":13200937.626045924},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I225:$QJ225)","v":13076293.134875363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I225:$QJ225)","v":12958538.238532504},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I225:$QJ225)","v":12842140.534545043},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I225:$QJ225)","v":12708486.930779258}]
[null,null,"    Average PPA Price",{"$f":"(D13-D12)/D8","v":0.15780000000000005},{"$f":"(E13-E12)/E8","v":0.15779999999999986},null,null,{"$f":"(H13-H12)/H8","v":0.1578},null,null,{"$f":"(K13-K12)/K8","v":0.15779999999999997},0.15779999999999997,0.15780000000000002,0.15780000000000002,0.15779999999999997,0.15780000000000002,0.1578,0.15780000000000005,0.15779999999999997,0.1578,0.1578,0.15779999999999994,0.1578,0.1578,0.15780000000000002,0.15780000000000002,0.15780000000000005,0.1578,0.1578,0.15779999999999997,0.15779999999999997,0.15780000000000002,0.15780000000000002,0.15779999999999997,0.15780000000000005]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},{"$f":"SUM(K10:AA10)+AB10/2","v":29780438.977350567},{"$f":"H10-D10","v":12773352.566400785},"EUR",null,{"$f":"SUM(I10:AT10)","v":42553791.543751352},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I352:$QJ352)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I352:$QJ352)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I229:$QJ229)","v":1616465.117584531},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I229:$QJ229)","v":1631652.7212745999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I229:$QJ229)","v":1645021.2559613613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I229:$QJ229)","v":1657433.2076789432},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I229:$QJ229)","v":1670010.3124816488},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I229:$QJ229)","v":1680494.2192827179},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I229:$QJ229)","v":1690290.9201292417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I229:$QJ229)","v":1700256.6102258204},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I229:$QJ229)","v":1710392.2724886998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I229:$QJ229)","v":1718633.017350066},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I229:$QJ229)","v":1725291.9763421416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I229:$QJ229)","v":1732123.9885358498},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I229:$QJ229)","v":1739129.724693144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I229:$QJ229)","v":1744470.9918086075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I229:$QJ229)","v":1747433.6530023133},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I229:$QJ229)","v":1749253.978158379},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I229:$QJ229)","v":1748390.3617896682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I229:$QJ229)","v":1747389.2971256494},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I229:$QJ229)","v":1741130.3487463384},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I229:$QJ229)","v":1729422.9030452687},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I229:$QJ229)","v":1714661.8697202462},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I229:$QJ229)","v":1700352.1116333252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I229:$QJ229)","v":1686079.3763727488},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I229:$QJ229)","v":1671979.8353873247},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I229:$QJ229)","v":1656031.4729327161}]
[null,null,"    Storage Sold",7610609.2258388158,2733208.9464414995,"EUR",null,10343818.172280315,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I353:$QJ353)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I353:$QJ353)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I230:$QJ230)","v":489280.87070658756},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I230:$QJ230)","v":482272.25064808707},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I230:$QJ230)","v":475008.80773769302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I230:$QJ230)","v":468276.86176177446},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I230:$QJ230)","v":463158.8503571623},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I230:$QJ230)","v":455143.36396872287},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I230:$QJ230)","v":448014.26560655341},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I230:$QJ230)","v":441572.12743520108},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I230:$QJ230)","v":436325.62001139257},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I230:$QJ230)","v":428962.28989021608},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I230:$QJ230)","v":422901.64855041046},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I230:$QJ230)","v":415989.28337327967},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I230:$QJ230)","v":410915.54838091612},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I230:$QJ230)","v":403810.1902270249},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I230:$QJ230)","v":398004.06794261606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I230:$QJ230)","v":392324.48228605249},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I230:$QJ230)","v":387913.15877532592},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I230:$QJ230)","v":381471.07635959936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I230:$QJ230)","v":376455.15153833892},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I230:$QJ230)","v":371829.56062773819},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I230:$QJ230)","v":368446.08766980004},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I230:$QJ230)","v":363086.9450500072},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I230:$QJ230)","v":358777.95766768057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I230:$QJ230)","v":354509.94096388284},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I230:$QJ230)","v":349367.76474425115}]
[null,null,null,null,0]
[null,null,"Gross Revenues",37391048.203189373,15506561.512842283,{"$f":"Calculations!E355","v":"EUR"},null,52897609.716031656,{"$f":"I10+I11+I12","v":0},0,2105745.9882911183,2113924.9719226868,2120030.0636990545,2125710.0694407178,2133169.1628388111,2135637.5832514409,2138305.1857357952,2141828.7376610218,2146717.8925000923,2147595.3072402822,2148193.6248925519,2148113.2719091293,2150045.2730740602,2148281.1820356324,2145437.7209449294,2141578.4604444313,2136303.5205649943,2128860.3734852485,2117585.5002846774,2101252.4636730067,2083107.9573900462,2063439.0566833324,2044857.3340404294,2026489.7763512074,2005399.2376769674]
[null,null,"less: Cost of Goods Sold",-3958010.5754261483,{"$f":"H14-D14","v":-2524135.6022707773},{"$f":"Calculations!E355","v":"EUR"},null,{"$f":"SUM(I14:AT14)","v":-6482146.1776969256},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I231:$QJ232)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I231:$QJ232)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I354:$QJ354)","v":-127674.1324886159},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I354:$QJ354)","v":-132247.39543700917},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I354:$QJ354)","v":-141693.91448781014},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I354:$QJ354)","v":-151676.25159989606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I354:$QJ354)","v":-166218.7355330874},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I354:$QJ354)","v":-176141.67813741628},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I354:$QJ354)","v":-191165.99006101926},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I354:$QJ354)","v":-207056.29929475585},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I354:$QJ354)","v":-224163.04040703777},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I354:$QJ354)","v":-237374.51687045579},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I354:$QJ354)","v":-250509.43152994974},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I354:$QJ354)","v":-263854.1527602743},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I354:$QJ354)","v":-280268.01044537424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I354:$QJ354)","v":-293054.7401539922},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I354:$QJ354)","v":-305132.3729782817},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I354:$QJ354)","v":-316267.311820089},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I354:$QJ354)","v":-326424.10560757277},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I354:$QJ354)","v":-334176.99162702158},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I354:$QJ354)","v":-339051.34083050006},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I354:$QJ354)","v":-339804.30458957929},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I354:$QJ354)","v":-339266.17740728875},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I354:$QJ354)","v":-336850.1831841708},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I354:$QJ354)","v":-335429.12862144812},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I354:$QJ354)","v":-334045.21896090446},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I354:$QJ354)","v":-332600.75286337553}]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},-10325218.38784763,-5717829.558186952,{"$f":"Calculations!E356","v":"EUR"},null,-16043047.946034582,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I356:$QJ356)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I356:$QJ356)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I356:$QJ356)","v":-561786.22968717501},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I356:$QJ356)","v":-575186.32900404162},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I356:$QJ356)","v":-577023.13630433637},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I356:$QJ356)","v":-579638.31641885557},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I356:$QJ356)","v":-582465.87681862945},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I356:$QJ356)","v":-584147.57317053352},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I356:$QJ356)","v":-586001.69676737976},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I356:$QJ356)","v":-587908.15085148159},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I356:$QJ356)","v":-590090.65388704627},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I356:$QJ356)","v":-591887.57666263636},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I356:$QJ356)","v":-593956.24015279789},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I356:$QJ356)","v":-596065.11898458656},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I356:$QJ356)","v":-598431.51747814845},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I356:$QJ356)","v":-600419.01545777195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I356:$QJ356)","v":-602680.77215390047},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I356:$QJ356)","v":-605005.07120584359},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I356:$QJ356)","v":-607605.44494726404},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I356:$QJ356)","v":-609839.33579040808},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I356:$QJ356)","v":-612342.30945508322},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I356:$QJ356)","v":-614897.19651324314},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I356:$QJ356)","v":-617733.31197344407},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I356:$QJ356)","v":-620212.28084204183},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I356:$QJ356)","v":-622988.39647366467},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I356:$QJ356)","v":-625846.03573114832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I356:$QJ356)","v":-1698890.3593031226}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},23107819.239915591,7264596.3523845561,{"$f":"Calculations!E357","v":"EUR"},null,30372415.592300147,{"$f":"SUM(I13:I15)","v":0},0,1416285.6261153275,1406491.247481636,1401313.0129069081,1394395.5014219661,1384484.5504870941,1375348.331943491,1361137.4989073961,1346864.2875147844,1332464.1982060082,1318333.21370719,1303727.9532098044,1288194.0001642685,1271345.7451505375,1254807.4264238684,1237624.5758127472,1220306.0774184987,1202273.9700101577,1184844.0460678188,1166191.8499990941,1146550.9625701844,1126108.4680093136,1106376.5926571197,1086439.8089453168,1066598.5216591544,-26091.874489530688]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},-11810950.047886921,-2130188.1514658481,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(I18:AT18)","v":-13941138.199352769},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I359:$QJ359)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I359:$QJ359)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I359:$QJ359)","v":-1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I359:$QJ359)","v":-1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I359:$QJ359)","v":-1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I359:$QJ359)","v":-1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I359:$QJ359)","v":-1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I359:$QJ359)","v":-1048150.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I359:$QJ359)","v":-1048150.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I359:$QJ359)","v":-629279.38495554309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I359:$QJ359)","v":-629279.38495554309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I359:$QJ359)","v":-629059.38495554286},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I359:$QJ359)","v":-402594.86749314278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I359:$QJ359)","v":-402594.86749314278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I359:$QJ359)","v":-343221.89606457145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I359:$QJ359)","v":-283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I359:$QJ359)","v":-283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I359:$QJ359)","v":-283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I359:$QJ359)","v":-283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I359:$QJ359)","v":-283940.0430288167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I359:$QJ359)","v":-284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I359:$QJ359)","v":-284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I359:$QJ359)","v":-284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I359:$QJ359)","v":-284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I359:$QJ359)","v":-284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I359:$QJ359)","v":-284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I359:$QJ359)","v":-284031.16142163344}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},11296869.192028675,5134408.2009187173,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(I19:AT19)","v":16431277.392947393},{"$f":"I16+I18","v":0},{"$f":"J16+J18","v":0},336034.97727089585,326240.59863720438,321062.36406247644,314144.8525775345,304233.90164266247,327197.68309905939,312986.85006296448,717584.90255924128,703184.81325046509,689273.82875164715,901133.08571666153,885599.1326711257,928123.84908596601,970958.50178786833,953775.65117674717,936457.15278249863,918425.04537415761,900904.00303900207,882160.68857746071,862519.80114855093,842077.30658768013,822345.43123548629,802408.64752368338,782567.360237521,-310123.03591116413]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},-4397289.0698862039,-7486.3702194280922,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(I21:AT21)","v":-4404775.4401056319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I362:$QJ362)","v":-416065.30099389935},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I362:$QJ362)","v":-402122.16563135159},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I362:$QJ362)","v":-386575.90468083858},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I362:$QJ362)","v":-370152.71241311193},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I362:$QJ362)","v":-352803.12300886255},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I362:$QJ362)","v":-334474.88038775185},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I362:$QJ362)","v":-315112.78081575735},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I362:$QJ362)","v":-294658.50663433492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I362:$QJ362)","v":-273050.45061059936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I362:$QJ362)","v":-250223.53037947416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I362:$QJ362)","v":-226108.99241891986},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I362:$QJ362)","v":-200634.20496782492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I362:$QJ362)","v":-173722.4392628374},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I362:$QJ362)","v":-145292.63843523478},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I362:$QJ362)","v":-115259.17337176009},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I362:$QJ362)","v":-83531.584804091137},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I362:$QJ362)","v":-50014.310850127375},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I362:$QJ362)","v":-14972.740438855062},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I362:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I362:$QJ362)","v":0}]
[null,null,{"$f":"Calculations!C363","v":"less: Subordinated Debt Interest Expense"},-5569733.4164618021,810465.25204182602,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(I22:AT22)","v":-4759268.1644199761},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I363:$QJ363)","v":-457728.62009864964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I363:$QJ363)","v":-449470.43338858808},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I363:$QJ363)","v":-440413.07559459674},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I363:$QJ363)","v":-430207.01812546625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I363:$QJ363)","v":-418706.57711028465},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I363:$QJ363)","v":-405747.5923168218},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I363:$QJ363)","v":-391145.08388644824},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I363:$QJ363)","v":-374690.6118843903},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I363:$QJ363)","v":-356149.30097486568},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I363:$QJ363)","v":-335256.48775055428},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I363:$QJ363)","v":-311713.94285952812},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I363:$QJ363)","v":-285185.61400331423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I363:$QJ363)","v":-255292.82904056023},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I363:$QJ363)","v":-221608.89072417642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I363:$QJ363)","v":-183652.98591585385},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I363:$QJ363)","v":-140883.32233652964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I363:$QJ363)","v":-92689.394885023401},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I363:$QJ363)","v":-38383.27113230191},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I363:$QJ363)","v":22810.228401708948},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I363:$QJ363)","v":91764.595358001417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I363:$QJ363)","v":169464.10198125656},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I363:$QJ363)","v":257017.85087324525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I363:$QJ363)","v":288600.11099376535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I363:$QJ363)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I363:$QJ363)","v":0}]
[null,null,{"$f":"Calculations!C364","v":"add: Interest on Reserve Accounts"},0,0,{"$f":"Calculations!E364","v":"EUR"},null,{"$f":"SUM(I23:AT23)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I364:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I364:$QJ364)","v":0}]
[null,null,{"$f":"Calculations!C365","v":"EBT"},1329846.7056806702,5937387.082741118,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(I24:AT24)","v":7267233.7884217883},{"$f":"I19+SUM(I21:I23)","v":0},0,-537758.94382165314,-525352.00038273528,-505926.61621295894,-486214.87796104373,-467275.79847648472,-413024.78960551426,-393271.01463924116,48235.78404051601,73985.061665000045,103793.81062161876,363310.15043821349,399779.31369998655,499108.58078256837,604056.97262845712,654863.49188913323,712042.24564187787,775721.33963900688,847547.99146784504,904970.91697916971,954284.39650655235,1011541.4085689366,1079363.2821087316,1091008.7585174488,782567.360237521,-310123.03591116413]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},0,-1025305.4835386991,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(I26:AT26)","v":-1025305.4835386991},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I367:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I367:$QJ367)","v":-24874.139225157123},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I367:$QJ367)","v":-167505.13269095172},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I367:$QJ367)","v":-177324.47637734862},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I367:$QJ367)","v":-188718.55113203407},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I367:$QJ367)","v":-192232.15528067364},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I367:$QJ367)","v":-139010.23633268973},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I367:$QJ367)","v":-135640.79249984428}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},233114.51940138213,-51048.012419235398,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(I27:AT27)","v":182066.50698214673},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I368:$QJ368)","v":152935.5086703097},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I368:$QJ368)","v":150851.14217257148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I368:$QJ368)","v":147587.67763204913},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I368:$QJ368)","v":144276.10560572735},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I368:$QJ368)","v":141094.34025232145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I368:$QJ368)","v":137372.97076199867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I368:$QJ368)","v":134054.33656766464},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I368:$QJ368)","v":130251.56672279828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I368:$QJ368)","v":125925.68808188546},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I368:$QJ368)","v":120954.77825717325},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I368:$QJ368)","v":-128672.04301246791},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I368:$QJ368)","v":-134798.86244044569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I368:$QJ368)","v":-141511.5201103196},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I368:$QJ368)","v":-149168.19074042898},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I368:$QJ368)","v":-157703.68597622251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I368:$QJ368)","v":-167309.71660668339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I368:$QJ368)","v":-178007.80439820106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I368:$QJ368)","v":-190035.5440766963},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I368:$QJ368)","v":-137896.58170311764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I368:$QJ368)","v":-200.1656599163197},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I368:$QJ368)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I368:$QJ368)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I368:$QJ368)","v":1557.1641119751505},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I368:$QJ368)","v":153.40007501883565},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I368:$QJ368)","v":180355.94279515275}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},1562961.2250820519,4861033.5867831837,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(I28:AT28)","v":6423994.8118652357},{"$f":"I24+SUM(I26:I27)","v":0},{"$f":"J24+SUM(J26:J27)","v":0},-384823.43515134347,-374500.85821016377,-358338.9385809098,-341938.77235531638,-326181.45822416327,-275651.81884351559,-259216.67807157652,178487.35076331429,199910.7497468855,224748.58887879201,234638.10742574558,264980.45125954086,357597.06067224877,454888.78188802814,497159.80591291073,544732.52903519454,597713.53524080582,657512.44739114877,742200.19605089491,786579.0981556843,834216.93219158798,890644.73097669752,900333.76734875026,643710.52397985011,-265407.88561585569]
[]
["·","Balance Sheet",null,null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$f":"Calculations!C374","v":"Unrestricted Cash"},null,null,{"$f":"Calculations!E374","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":77990.104927192297},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":472347.19233185542},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":462774.00152537826},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":787960.88054043427},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":992638.43583826418},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1190602.04906094},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1269271.349657153},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1557513.3915717327},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1722161.7415259085},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1872518.2942797714},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1905905.1738482898},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2130245.4742468954},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2237411.4256214784},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2329025.8289406602},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2308034.0322763738},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2461968.0041013574},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2502961.6698463885},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2526620.2212915248},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2443145.194658299},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3056734.8197304066},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1293086.8907548713},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1754598.1184339125},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2116634.8699751105},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2587132.2383734207},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":6292213.9292046698},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7221422.7883829521},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8066971.9488375857}]
[null,null,{"$f":"Calculations!C375","v":"DSRA"},null,null,{"$f":"Calculations!E375","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":169431.66992192154},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0}]
[null,null,{"$f":"Calculations!C376","v":"MMRA"},null,null,{"$f":"Calculations!E376","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0}]
[null,null,{"$f":"Calculations!C377","v":"Accounts Receivable"},null,null,{"$f":"Calculations!E377","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":123343.42735278083},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":288322.1863880427},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":204123.37849199297},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202211.86393850189},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200098.43772477211},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":279991.23262099602},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":195934.48887821971},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":193883.54949977549},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":191853.02577435356},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":268775.54554375063},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":187852.41441189346},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":185881.92637674042},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":183931.05315830672},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":257836.16533884889},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":180087.37210859943},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":178194.17958546095},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":176319.83245680993},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":247325.89963704179},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":172626.92587995291},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":170807.99683002901},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":169007.17393416577},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":237227.91574275502},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":165459.1274628191},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":163711.54878383037},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":161981.36601635153},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":227526.04124953915}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(I33:I36)","v":201333.53227997312},{"$f":"SUM(J33:J36)","v":641778.86225377698},1089959.527757264,1330947.5988762705,1533713.6396206091,1729563.8266295553,1888125.9221219921,2092311.2202937955,2254908.6308695269,2403234.6598979682,2513544.0592358834,2656961.2285026321,2762156.6918420619,2851820.2219428099,2904733.5374590657,2980918.7160538002,3020019.1892756927,3041803.3935921779,3029334.4341391837,3229361.7456103596,1463894.8875849003,1923605.2923680784,2353862.7857178655,2752591.3658362399,{"$f":"SUM(AG33:AG36)","v":6455925.4779885001},7383404.1543993037,8294497.9900871245]
[]
[null,"Non-Current Assets"]
[null,null,{"$f":"Calculations!C381","v":"Net Property, Plant and Equipment"},null,null,{"$f":"Calculations!E381","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7402416.4677200262},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14528221.137746222},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13537991.376305493},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12367719.84005736},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11287469.191212926},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10207218.542368492},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9216988.7809277661},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8078817.2446796354},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7030666.595835207},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6401387.2108796593},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5824547.7746704072},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5143048.4409685712},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4740453.5734754335},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4337858.7059822958},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4018290.8869707305},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3710787.8852817398},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3426938.9606457483},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3143090.0360097568},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2882895.1884267647},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2583079.0281653665},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4691967.2510344516},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4407936.0896128099},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4147574.1916429717},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3839873.7667695265},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3555842.6053478848},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3271811.4439262431},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3011449.5459564049}]
[null,null,{"$f":"Calculations!C382","v":"Goodwill (net of amortization)"},null,null,{"$f":"Calculations!E382","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0}]
[null,null,{"$f":"Calculations!C383","v":"Deferred Tax Asset"},null,null,{"$f":"Calculations!E383","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":126049.00080688097},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":303786.65084288118},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":451374.32847493031},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":595650.43408065767},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":710398.93815047794},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":874117.74509497778},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1008172.0816626424},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1138423.6483854407},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1239441.1037127213},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1385304.1147244994},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1256632.0717120315},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1121833.2092715858},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":978045.32006007934},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":831153.49842083722},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":673449.81244461471},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":506140.09583793132},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":329416.45554514922},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":138096.74736303397},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":200.1656599163197},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1557.1641119751505},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1710.5641869939861},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(I40:I42)","v":7402416.4677200262},{"$f":"SUM(J40:J42)","v":14528221.137746222},13664040.377112374,12671506.490900241,11738843.519687856,10802868.976449151,9927387.7190782446,8952934.9897746127,8038838.6774978498,7539810.8592651002,7063988.878383128,6528352.5556930704,5997085.6451874655,5459691.9152538814,4996336.2070308095,4541941.3837025771,4100388.773090363,3649230.131847688,3212311.643971914,2721175.7755284007,4692167.4166943682,4407936.0896128099,4147574.1916429717,3839873.7667695265,{"$f":"SUM(AG40:AG42)","v":3557399.7694598599},3273522.0081132371,3011449.5459564049]
[]
[null,"Total Assets",null,null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"I37+I43","v":7603749.9999999991},{"$f":"J37+J43","v":15170000},14753999.904869638,14002454.089776512,13272557.159308465,12532432.803078705,11815513.641200237,11045246.210068408,10293747.308367377,9943045.5191630684,9577532.9376190118,9185313.7841957025,8759242.3370295279,8311512.1371966917,7901069.7444898747,7522860.0997563768,7120407.9623660557,6691033.5254398659,6241646.0781110972,5950537.5211387603,6156062.3042792687,6331541.3819808885,6501436.9773608372,6592465.1326057669,{"$f":"AG37+AG43","v":10013325.247448361},10656926.162512541,11305947.536043528]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Current Liabilities"]
[null,null,{"$f":"Calculations!C389","v":"Accounts Payable"},null,null,{"$f":"Calculations!E389","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2587.706613129687},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2652.3992784579295},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2718.7092604193767},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2786.6769919298622},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2856.3439167281081},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2927.7525146463095},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3000.9463275124658},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3075.9699857002765},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3152.8692353427823},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3231.6909662263524},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3312.4832403820119},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3395.2953213915616},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3480.1777044263499},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3567.1821470370073},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3656.3617007129305},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3747.7707432307543},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3841.4650118115223},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3937.5016371068109},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10958.919585280533},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":11844.824904716937},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":17151.769454254187},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14026.77657707083},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9751.0691420986223},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9641.4602264364839},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":13889.747259483713}]
[null,null,{"$f":"Calculations!C390","v":"Accrued Interest: Subordinated Debt"},null,null,{"$f":"Calculations!E390","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37455.900164258564},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73879.178663291808},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":72293.532265947259},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70506.786216480832},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":34076.336341021219},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66224.742678317605},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":63668.322206535464},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":60787.683631389576},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28627.715414005714},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":53884.06137339113},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":49762.533623262665},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":45118.292992034403},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19843.306668064921},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":33988.093157220224},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":27343.258638571169},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19855.692781872483},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":5680.8538108372559},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":1911.2943583680208},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-8801.6811344826019},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-20873.330067017057},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-17152.222009533711},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-49803.757153715065},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0}]
[null,null,{"$f":"Calculations!C391","v":"Accrued Interest: Senior Debt"},null,null,{"$f":"Calculations!E391","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":34029.214518556633},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":65705.284846243201},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63054.639815261806},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":60254.477569441209},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":28582.680106057702},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":54171.389907704208},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":50870.142541328278},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":47382.678874411693},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21799.290714049665},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":39806.493874903113},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35694.953458656208},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":31351.489844640157},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13350.914524961148},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21915.72591379637},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16795.005556209348},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11385.436319618184},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2828.8795793557265},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0}]
[null,null,{"$f":"Calculations!C392","v":"Income Tax Payable"},null,null,{"$f":"Calculations!E392","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":665.27204135288048},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":8621.7691471596663},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":2800.5655937984102},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":4854.8186180114062}]
[null,null,{"$f":"Calculations!C393","v":"Current Portion of Subordinated Debt"},null,null,{"$f":"Calculations!E393","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":46909.983574143393},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":70008.988401388371},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":78887.880464903123},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":88892.838281911711},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":100166.67517553151},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":112870.31677288751},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":127185.09809861395},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":143315.35199730817},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":161491.32583274064},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":181972.46809752972},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":205051.13184718782},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":231056.74782230187},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":260360.52682706021},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":293380.75848707766},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":330588.78202234145},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":372515.71426361601},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":419760.03094973136},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":472996.10952312755},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":95089.271560598048},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-437894.5838051046},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1038474.1326874158},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1715222.2009533711},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2477798.8633689089},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0}]
[null,null,{"$f":"Calculations!C394","v":"Current Portion of Senior Debt"},null,null,{"$f":"Calculations!E394","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1915000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":160444.10504218854},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":273095.40263225441},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":288500.12997586618},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":304773.80502875359},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":321965.44327198388},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":340126.82504503697},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":359312.65150555287},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":379580.70938643458},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":400992.04504654708},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":423611.14833924302},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":447506.14685251936},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":472749.01110584516},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":499415.77132170362},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":527586.74642475275},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":557346.78595833899},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":588785.5256470039},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":621997.65737472405},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":617210.09004124929},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0}]
[null,null,{"$f":"Calculations!C395","v":"Total Current Liabilities"},null,null,{"$f":"Calculations!E395","v":"EUR"},null,null,{"$f":"SUM(I48:I53)","v":1915000},{"$f":"SUM(J48:J53)","v":207354.08861633192},417177.21232958767,509624.87322876224,531733.52465229377,555680.05922536727,518512.50218173151,609821.63470483501,640435.47245911893,673729.7033707893,659163.49180017086,749479.52491422778,792575.72925044782,839641.37630682997,857641.90380928281,947406.56919873401,1009095.8658061133,1076746.5881691768,1102557.3979663814,100938.06755607289,-435737.34535430669,-1046837.3658083631,-1706600.8843614911,-2510775.2783517549,{"$f":"SUM(AG48:AG53)","v":9751.0691420986223},9641.4602264364839,18744.565877495119]
[]
[null,"Non-Current Liabilities"]
[null,null,{"$f":"Calculations!C398","v":"Subordinated Debt"},null,null,{"$f":"Calculations!E398","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1896250},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3745590.0164258564},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3675581.0280244681},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3596693.147559565},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3507800.3092776532},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3407633.6341021219},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3294763.317329234},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3167578.2192306202},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3024262.8672333122},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2862771.5414005714},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2680799.0733030415},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2475747.9414558536},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2244691.1936335522},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1984330.666806492},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1690949.9083194144},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1360361.1262970727},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":987845.41203345696},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":568085.38108372549},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":95089.271560598048},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0}]
[null,null,{"$f":"Calculations!C399","v":"Long-Term Senior Debt"},null,null,{"$f":"Calculations!E399","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7424555.8949578116},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7151460.4923255574},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6862960.3623496909},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6558186.5573209375},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6236221.1140489541},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5896094.2890039161},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5536781.6374983629},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5157200.9281119285},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4756208.8830653811},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4332597.7347261384},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3885091.5878736181},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3412342.5767677729},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2912926.8054460692},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2385340.059021316},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1827993.2730629775},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1239207.7474159736},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":617210.09004124952},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0}]
[null,null,{"$f":"Calculations!C400","v":"Total Non-Current Liabilities"},null,null,{"$f":"Calculations!E400","v":"EUR"},null,null,{"$f":"SUM(I57:I58)","v":1896250},11170145.911383668,10827041.520350026,10459653.509909255,10065986.866598591,9643854.7481510751,9190857.6063331496,8704359.8567289822,8181463.7953452412,7618980.4244659524,7013396.8080291804,6360839.5293294713,5657033.7704013251,4897257.4722525608,4076289.9673407301,3188354.3993600504,2227053.1594494306,1185295.471124975,95089.271560598048,0,0,0,0,0,0,0,0]
[]
[null,"Total Liabilities",null,null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"I54+I59","v":3811250},11377500,11244218.732679613,10969278.383138018,10597720.391250884,10199534.807376442,9709370.1085148808,9314181.4914338179,8821899.26780436,8292710.1278367415,7672560.2998293508,7110319.0542436987,6449609.4996517729,5736898.8485593908,4933931.8711500131,4135760.9685587846,3236149.0252555441,2262042.0592941521,1197646.6695269793,100938.06755607289,-435737.34535430669,-1046837.3658083631,-1706600.8843614911,-2510775.2783517549,9751.0691420986223,9641.4602264364839,18744.565877495119]
[]
[null,"Shareholders' Equity"]
[null,null,{"$f":"Calculations!C405","v":"Share Capital"},null,null,{"$f":"Calculations!E405","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500}]
[null,null,{"$f":"Calculations!C406","v":"Retained Earnings"},null,null,{"$f":"Calculations!E406","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-282720},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-759327},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1117667},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1459605},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1686360},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2061437},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2320654},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2142168},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1887531},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1717509},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1482872},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1217892},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-825368},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-405407},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":91754},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":636487},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1251495},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1891713},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2633914},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3420493},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4250152},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5145355},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6045689},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6689400},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7329316}]
[null,null,{"$f":"Calculations!C407","v":"Rounding"},null,null,{"$f":"Calculations!E407","v":0},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.1721900254487991},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.7066384945064783},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.7680575810372829},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.9957022629678249},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5326853562146425},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.7186345905065536},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.0405630171298981},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3913263268768787},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.637789661064744},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.7299520038068295},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.837377754971385},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.288637300953269},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.8733398616313934},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":6.1311975922435522},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.9371105115860701},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4661457138136029},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4085841178894043},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.4535826873},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.64963357523},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.74778925162},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.86172232777},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.41095752269},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.17830626108},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.70228610374},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.97016603313}]
[null,null,{"$f":"Calculations!C408","v":"Total Shareholders' Equity"},null,null,{"$f":"Calculations!E408","v":"EUR"},null,null,{"$f":"LOOKUP(I$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3792499.9999999991},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3792500},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3509781.1721900254},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3033175.7066384945},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2674836.768057581},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2332897.995702263},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2106143.5326853562},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1731064.7186345905},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1471848.0405630171},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1650335.3913263269},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1904972.6377896611},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2074994.7299520038},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2309632.837377755},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2574613.288637301},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2967137.8733398616},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3387099.1311975922},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3884258.9371105116},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4428991.4661457138},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5043999.4085841179},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5849599.4535826873},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":6591799.6496335752},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":7378378.7477892516},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":8208037.8617223278},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":9103240.4109575227},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":10003574.178306261},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":10647284.702286104},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":11287202.970166033}]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"I61+I67","v":7603749.9999999991},{"$f":"J61+J67","v":15170000},14753999.904869638,14002454.089776512,13272557.159308465,12532432.803078705,11815513.641200237,11045246.210068408,10293747.308367377,9943045.5191630684,9577532.9376190118,9185313.7841957025,8759242.3370295279,8311512.1371966917,7901069.7444898747,7522860.0997563768,7120407.9623660557,6691033.5254398659,6241646.0781110972,5950537.5211387603,6156062.3042792687,6331541.3819808885,6501436.9773608372,6592465.1326057678,{"$f":"AG61+AG67","v":10013325.247448361},10656926.162512541,11305947.536043528]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M45-M69","v":0},{"$f":"N45-N69","v":0},{"$f":"O45-O69","v":0},0,0,0,0,0,0,0]
[null,null,"Balance Check",null,null,"Check",null,{"$f":"IF(COUNTIF(I71:AT71, \"NO\")>0, \"NO\", \"OK\")","v":"OK"},{"$f":"IF(ROUND(I45-I69, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(J45-J69, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
["·","Cash Flow Statement",null,null,null,"Unit"]
[]
[null,"Operating Activities"]
[null,null,{"$f":"Calculations!C417","v":"Net Income"},{"$f":"SUM(K76:AA76)+AB76/2","v":1562961.2250820489},{"$f":"H76-D76","v":4861033.5867831837},{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(I76:AT76)","v":6423994.8118652329},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I417:$QJ417)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I417:$QJ417)","v":-384823.43515134347},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I417:$QJ417)","v":-374500.85821016383},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I417:$QJ417)","v":-358338.93858090998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I417:$QJ417)","v":-341938.77235531673},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I417:$QJ417)","v":-326181.45822416351},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I417:$QJ417)","v":-275651.81884351611},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I417:$QJ417)","v":-259216.67807157693},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I417:$QJ417)","v":178487.35076331394},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I417:$QJ417)","v":199910.74974688597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I417:$QJ417)","v":224748.58887879178},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I417:$QJ417)","v":234638.10742574546},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I417:$QJ417)","v":264980.45125954103},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I417:$QJ417)","v":357597.06067224877},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I417:$QJ417)","v":454888.78188802802},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I417:$QJ417)","v":497159.80591291049},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I417:$QJ417)","v":544732.52903519443},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I417:$QJ417)","v":597713.53524080501},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I417:$QJ417)","v":657512.44739114901},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I417:$QJ417)","v":742200.19605089515},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I417:$QJ417)","v":786579.09815568442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I417:$QJ417)","v":834216.93219158822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I417:$QJ417)","v":890644.73097669741},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I417:$QJ417)","v":900333.76734874968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I417:$QJ417)","v":643710.52397985104},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I417:$QJ417)","v":-265407.88561585615}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},-169656.05118054437,21671.058316248818,{"$f":"Calculations!E418","v":"EUR"},null,-147984.99286429555,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I418:$QJ418)","v":-123343.42735278083},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I418:$QJ418)","v":123343.42735278083},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I418:$QJ418)","v":-202986.45176241518},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I418:$QJ418)","v":1515.4725488801196},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I418:$QJ418)","v":1977.824535452557},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I418:$QJ418)","v":2181.393945240241},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I418:$QJ418)","v":2162.0554731922166},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I418:$QJ418)","v":2142.9688960766362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I418:$QJ418)","v":2124.1331913103932},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I418:$QJ418)","v":2105.5473836097226},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I418:$QJ418)","v":2087.2105454492848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I418:$QJ418)","v":2069.1217975369073},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I418:$QJ418)","v":2051.2803093086986},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I418:$QJ418)","v":2033.6852994432556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I418:$QJ418)","v":2016.3360363966785},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I418:$QJ418)","v":1999.2318389560387},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I418:$QJ418)","v":1982.3720768144121},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I418:$QJ418)","v":1965.7561711688468},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I418:$QJ418)","v":1949.3835953365488},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I418:$QJ418)","v":1933.2538753965346},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I418:$QJ418)","v":8840.3469980976079},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I418:$QJ418)","v":3352.0002566525363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I418:$QJ418)","v":3794.8920132619678},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I418:$QJ418)","v":4070.3996828841045},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I418:$QJ418)","v":-5328.694349781872},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I418:$QJ418)","v":1620.5738518167054},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I418:$QJ418)","v":4354.9129256194865}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},-233114.51940138213,51048.012419235398,{"$f":"Calculations!E419","v":"EUR"},null,-182066.50698214673,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I419:$QJ419)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I419:$QJ419)","v":-152935.5086703097},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I419:$QJ419)","v":-150851.14217257148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I419:$QJ419)","v":-147587.67763204913},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I419:$QJ419)","v":-144276.10560572735},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I419:$QJ419)","v":-141094.34025232145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I419:$QJ419)","v":-137372.97076199867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I419:$QJ419)","v":-134054.33656766464},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I419:$QJ419)","v":-130251.56672279828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I419:$QJ419)","v":-125925.68808188546},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I419:$QJ419)","v":-120954.77825717325},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I419:$QJ419)","v":128672.04301246791},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I419:$QJ419)","v":134798.86244044569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I419:$QJ419)","v":141511.5201103196},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I419:$QJ419)","v":149168.19074042898},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I419:$QJ419)","v":157703.68597622251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I419:$QJ419)","v":167309.71660668339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I419:$QJ419)","v":178007.80439820106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I419:$QJ419)","v":190035.5440766963},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I419:$QJ419)","v":137896.58170311764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I419:$QJ419)","v":200.1656599163197},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I419:$QJ419)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I419:$QJ419)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I419:$QJ419)","v":-1557.1641119751505},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I419:$QJ419)","v":-153.40007501883565},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I419:$QJ419)","v":-180355.94279515275}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},11810950.047886921,2130188.1514658481,{"$f":"Calculations!E420","v":"EUR"},null,13941138.199352769,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I420:$QJ420)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I420:$QJ420)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I420:$QJ420)","v":1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I420:$QJ420)","v":1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I420:$QJ420)","v":1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I420:$QJ420)","v":1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I420:$QJ420)","v":1080250.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I420:$QJ420)","v":1048150.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I420:$QJ420)","v":1048150.6488444316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I420:$QJ420)","v":629279.38495554309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I420:$QJ420)","v":629279.38495554309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I420:$QJ420)","v":629059.38495554286},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I420:$QJ420)","v":402594.86749314278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I420:$QJ420)","v":402594.86749314278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I420:$QJ420)","v":343221.89606457145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I420:$QJ420)","v":283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I420:$QJ420)","v":283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I420:$QJ420)","v":283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I420:$QJ420)","v":283848.92463600013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I420:$QJ420)","v":283940.0430288167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I420:$QJ420)","v":284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I420:$QJ420)","v":284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I420:$QJ420)","v":284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I420:$QJ420)","v":284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I420:$QJ420)","v":284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I420:$QJ420)","v":284031.16142163344},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I420:$QJ420)","v":284031.16142163344}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},4397289.0698862039,7486.3702194280922,{"$f":"Calculations!E421","v":"EUR"},null,4404775.4401056319,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I421:$QJ421)","v":416065.30099389935},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I421:$QJ421)","v":402122.16563135159},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I421:$QJ421)","v":386575.90468083858},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I421:$QJ421)","v":370152.71241311193},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I421:$QJ421)","v":352803.12300886255},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I421:$QJ421)","v":334474.88038775185},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I421:$QJ421)","v":315112.78081575735},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I421:$QJ421)","v":294658.50663433492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I421:$QJ421)","v":273050.45061059936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I421:$QJ421)","v":250223.53037947416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I421:$QJ421)","v":226108.99241891986},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I421:$QJ421)","v":200634.20496782492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I421:$QJ421)","v":173722.4392628374},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I421:$QJ421)","v":145292.63843523478},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I421:$QJ421)","v":115259.17337176009},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I421:$QJ421)","v":83531.584804091137},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I421:$QJ421)","v":50014.310850127375},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I421:$QJ421)","v":14972.740438855062},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I421:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I421:$QJ421)","v":0}]
[null,null,{"$f":"Calculations!C422","v":"add: Subordinated Debt Interest Expense"},5569733.4164618021,-810465.25204182602,{"$f":"Calculations!E422","v":"EUR"},null,4759268.1644199761,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I422:$QJ422)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I422:$QJ422)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I422:$QJ422)","v":457728.62009864964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I422:$QJ422)","v":449470.43338858808},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I422:$QJ422)","v":440413.07559459674},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I422:$QJ422)","v":430207.01812546625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I422:$QJ422)","v":418706.57711028465},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I422:$QJ422)","v":405747.5923168218},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I422:$QJ422)","v":391145.08388644824},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I422:$QJ422)","v":374690.6118843903},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I422:$QJ422)","v":356149.30097486568},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I422:$QJ422)","v":335256.48775055428},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I422:$QJ422)","v":311713.94285952812},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I422:$QJ422)","v":285185.61400331423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I422:$QJ422)","v":255292.82904056023},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I422:$QJ422)","v":221608.89072417642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I422:$QJ422)","v":183652.98591585385},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I422:$QJ422)","v":140883.32233652964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I422:$QJ422)","v":92689.394885023401},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I422:$QJ422)","v":38383.27113230191},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I422:$QJ422)","v":-22810.228401708948},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I422:$QJ422)","v":-91764.595358001417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I422:$QJ422)","v":-169464.10198125656},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I422:$QJ422)","v":-257017.85087324525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I422:$QJ422)","v":-288600.11099376535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I422:$QJ422)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I422:$QJ422)","v":0}]
[null,null,{"$f":"Calculations!C423","v":"less: Interest on Reserve Accounts"},0,0,{"$f":"Calculations!E423","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I423:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I423:$QJ423)","v":0}]
[null,null,{"$f":"Calculations!C424","v":"Cash Flows From Operating Activities"},22938163.188735049,6260961.9271621108,{"$f":"Calculations!E424","v":"EUR"},null,29199125.11589716,{"$f":"SUM(I76:I82)","v":-123343.42735278083},{"$f":"SUM(J76:J82)","v":123343.42735278083},{"$f":"SUM(K76:K82)","v":1213299.1743529122},1408006.7200305159,1403290.8374423604,1396576.8953672061,1386646.6059602862,1377491.3008395671,1363261.632098706,1348969.8348983936,1334551.4087514579,1320402.3355047267,1305779.2335191129,1290227.6854637119,1273362.0811869341,1256806.6582628242,1239606.9478895615,1222271.8335896675,1204223.3536054934,1186777.2999432154,1150158.0577720348,982397.83013588528,952578.88364522718,921728.44120796968,{"$f":"SUM(AG76:AG82)","v":888878.95931486087},929208.85917828232,-157377.75406375597]
[null,null,null,0,0]
[null,"Investing Activities",null,0,0]
[null,null,{"$f":"Calculations!C427","v":"Capital Expenditures"},-3888.9799102090801,-16925029.501947157,{"$f":"Calculations!E427","v":"EUR"},null,{"$f":"SUM(I86:AT86)","v":-16928918.481857367},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I429:$QJ429)","v":-7402416.4677200262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I429:$QJ429)","v":-7125804.6700261952},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I429:$QJ429)","v":-7777.9598204181602},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I429:$QJ429)","v":-2392919.3842907259},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I429:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I429:$QJ429)","v":0}]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},-3888.9799102090801,-16925029.501947157,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(I87:AT87)","v":-16928918.481857367},{"$f":"SUM(I86)","v":-7402416.4677200262},{"$f":"SUM(J86)","v":-7125804.6700261952},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,-2392919.3842907259,0,0,0,{"$f":"SUM(AG86)","v":0},0,0]
[null,null,null,0,0]
[null,"Financing Activities",null,0,0]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},0,3792500,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(I90:AT90)","v":3792500},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I432:$QJ432)","v":3792500},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I432:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I432:$QJ432)","v":0}]
[null,null,{"$f":"Calculations!C433","v":"Drawdown of Subordinated Debt"},0,3792500,{"$f":"Calculations!E433","v":"EUR"},null,3792500,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I433:$QJ433)","v":1896250},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I433:$QJ433)","v":1896250},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I433:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I433:$QJ433)","v":0}]
[null,null,{"$f":"Calculations!C434","v":"Drawdown of Construction Loan"},0,7585000,{"$f":"Calculations!E434","v":"EUR"},null,7585000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I434:$QJ434)","v":1915000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I434:$QJ434)","v":5670000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I434:$QJ434)","v":0}]
[null,null,{"$f":"Calculations!C435","v":"Drawdown of Operating Loan"},0,0,{"$f":"Calculations!E435","v":0},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I435:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I435:$QJ435)","v":0}]
[null,null,{"$f":"Calculations!C436","v":"Principal Repayment of Subordinated Debt"},-3460912.6736778384,-331587.32632216066,{"$f":"Calculations!E436","v":"EUR"},null,-3792499.9999999991,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I436:$QJ436)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I436:$QJ436)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I436:$QJ436)","v":-46909.983574143393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I436:$QJ436)","v":-70008.988401388371},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I436:$QJ436)","v":-78887.880464903123},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I436:$QJ436)","v":-88892.838281911711},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I436:$QJ436)","v":-100166.67517553151},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I436:$QJ436)","v":-112870.31677288751},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I436:$QJ436)","v":-127185.09809861395},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I436:$QJ436)","v":-143315.35199730817},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I436:$QJ436)","v":-161491.32583274064},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I436:$QJ436)","v":-181972.46809752972},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I436:$QJ436)","v":-205051.13184718782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I436:$QJ436)","v":-231056.74782230187},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I436:$QJ436)","v":-260360.52682706021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I436:$QJ436)","v":-293380.75848707766},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I436:$QJ436)","v":-330588.78202234145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I436:$QJ436)","v":-372515.71426361601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I436:$QJ436)","v":-419760.03094973136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I436:$QJ436)","v":-472996.10952312755},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I436:$QJ436)","v":-532983.85536570265},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I436:$QJ436)","v":-600579.54888231121},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I436:$QJ436)","v":-676748.0682659552},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I436:$QJ436)","v":-762576.66241553728},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I436:$QJ436)","v":2477798.8633689089},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I436:$QJ436)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I436:$QJ436)","v":0}]
[null,null,{"$f":"Calculations!C437","v":"Principal Repayment of Construction Loan"},0,0,{"$f":"Calculations!E437","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I437:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I437:$QJ437)","v":0}]
[null,null,{"$f":"Calculations!C438","v":"Principal Repayment of Operating Loan"},-7193703.9525768673,-225914.04261811823,{"$f":"Calculations!E438","v":"EUR"},null,-7419617.9951949855,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I438:$QJ438)","v":-160444.10504218854},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I438:$QJ438)","v":-273095.40263225441},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I438:$QJ438)","v":-288500.12997586618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I438:$QJ438)","v":-304773.80502875359},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I438:$QJ438)","v":-321965.44327198388},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I438:$QJ438)","v":-340126.82504503697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I438:$QJ438)","v":-359312.65150555287},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I438:$QJ438)","v":-379580.70938643458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I438:$QJ438)","v":-400992.04504654708},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I438:$QJ438)","v":-423611.14833924302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I438:$QJ438)","v":-447506.14685251936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I438:$QJ438)","v":-472749.01110584516},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I438:$QJ438)","v":-499415.77132170362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I438:$QJ438)","v":-527586.74642475275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I438:$QJ438)","v":-557346.78595833899},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I438:$QJ438)","v":-588785.5256470039},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I438:$QJ438)","v":-621997.65737472405},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I438:$QJ438)","v":-451828.08523623768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I438:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I438:$QJ438)","v":0}]
[null,null,{"$f":"Calculations!C439","v":"Interest Payment on Senior Loan"},-4394453.7074578134,-10321.732647819445,{"$f":"Calculations!E439","v":"EUR"},null,-4404775.4401056329,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I439:$QJ439)","v":-347850.90472357604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I439:$QJ439)","v":-404631.27705543174},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I439:$QJ439)","v":-389226.54971181997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I439:$QJ439)","v":-372952.87465893256},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I439:$QJ439)","v":-355761.23641570221},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I439:$QJ439)","v":-337599.85464264912},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I439:$QJ439)","v":-318414.02818213328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I439:$QJ439)","v":-298145.97030125151},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I439:$QJ439)","v":-276734.63464113907},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I439:$QJ439)","v":-254115.53134844312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I439:$QJ439)","v":-230220.53283516676},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I439:$QJ439)","v":-204977.66858184099},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I439:$QJ439)","v":-178310.90836598253},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I439:$QJ439)","v":-150139.93326293342},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I439:$QJ439)","v":-120379.89372934712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I439:$QJ439)","v":-88941.154040682304},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I439:$QJ439)","v":-55729.022312962057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I439:$QJ439)","v":-20643.465295638565},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I439:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I439:$QJ439)","v":0}]
[null,null,{"$f":"Calculations!C440","v":"Interest Payment on Subordinated Debt"},-5563068.5112027265,803800.34678275045,{"$f":"Calculations!E440","v":"EUR"},null,-4759268.1644199761,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I440:$QJ440)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I440:$QJ440)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I440:$QJ440)","v":-382442.26076848991},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I440:$QJ440)","v":-450877.61405545601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I440:$QJ440)","v":-441998.72199194122},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I440:$QJ440)","v":-431993.76417493261},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I440:$QJ440)","v":-420719.92728131282},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I440:$QJ440)","v":-408016.28568395687},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I440:$QJ440)","v":-393701.50435823039},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I440:$QJ440)","v":-377571.25045953615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I440:$QJ440)","v":-359395.27662410372},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I440:$QJ440)","v":-338914.13435931463},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I440:$QJ440)","v":-315835.47060965654},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I440:$QJ440)","v":-289829.85463454248},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I440:$QJ440)","v":-260526.07562978414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I440:$QJ440)","v":-227505.84396976669},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I440:$QJ440)","v":-190297.82043450297},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I440:$QJ440)","v":-148370.88819322834},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I440:$QJ440)","v":-101126.571507113},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I440:$QJ440)","v":-47890.492933716785},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I440:$QJ440)","v":12097.252908858321},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I440:$QJ440)","v":79692.946425466944},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I440:$QJ440)","v":155861.46580911084},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I440:$QJ440)","v":241690.05995869296},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I440:$QJ440)","v":338403.86814748036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I440:$QJ440)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I440:$QJ440)","v":0}]
[null,null,{"$f":"Calculations!C441","v":"Dividends"},0,0,{"$f":"Calculations!E441","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I441:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I441:$QJ441)","v":0}]
[null,null,{"$f":"Calculations!C442","v":"Change in DSRA"},0,0,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I442:$QJ442)","v":-169431.66992192154},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I442:$QJ442)","v":-169431.66992192154},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I442:$QJ442)","v":338863.33984384307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I442:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I442:$QJ442)","v":0}]
[null,null,{"$f":"Calculations!C443","v":"Change in MMRA"},0,0,{"$f":"Calculations!E443","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I443:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I443:$QJ443)","v":0}]
[null,null,{"$f":"Calculations!C444","v":"Initial Funding of Working Capital"},0,0,{"$f":"Calculations!E444","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I444:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I444:$QJ444)","v":0}]
[null,null,{"$f":"Calculations!C445","v":"Interest  on Reserve Accounts"},0,0,{"$f":"Calculations!E445","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I445:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I445:$QJ445)","v":0}]
[null,null,{"$f":"Calculations!C446","v":"Cash Flows From Financing Activities"},-20612138.844915245,15405977.245194651,{"$f":"Calculations!E446","v":"EUR"},null,-5206161.5997205945,{"$f":"SUM(I90:I103)","v":7603750},7396818.3300780784,-1107078.9240303193,-1198613.2821445307,-1198613.2821445307,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-1198613.2821445307,-1198613.2821445304,-1198613.2821445307,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-1198613.2821445304,-654494.81314487732,-520886.60245684435,-520886.6024568443,-520886.60245684435,-520886.6024568443,2816202.7315163892,0,0]
[null,null,null,0,0]
[null,"Net Movements In Cash",null,2322135.3639095901,4741909.6704096068,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(I106:AT106)","v":7064045.0343191968},{"$f":"I83+I87+I104","v":77990.104927193373},394357.08740466367,106220.25032259291,209393.43788598524,204677.55529782968,197963.61322267563,188033.32381575578,178878.01869503665,164648.34995417553,150356.55275386316,135938.12660692749,121789.0533601963,107165.95137458225,91614.403319181409,74748.799042403465,58193.376118293731,40993.665745031089,23658.551445137011,5610.071460962994,524504.52697791997,-1763647.9289755356,461511.22767904098,431692.28118838283,400841.83875112538,3705081.69083125,929208.85917828232,-157377.75406375597]
[null,null,null,{"$f":"SUM(K107:AB107)","v":0}]
[null,"Cash Position"]
[null,null,{"$f":"Calculations!C451","v":"Beginning of Period"},null,null,{"$f":"Calculations!E451","v":"EUR"},null,null,{"$f":"H110","v":0},{"$f":"I110","v":77990.104927193373},472347.19233185705,578567.44265444996,787960.8805404352,{"$f":"M110","v":992638.43583826488},1190602.0490609405,1378635.3728766963,1557513.3915717329,1722161.7415259085,1872518.2942797716,2008456.4208866991,2130245.4742468954,2237411.4256214779,2329025.8289406593,2403774.6279830625,2461968.0041013565,2502961.6698463876,2526620.2212915244,2532230.2927524876,3056734.8197304076,1293086.890754872,1754598.118433913,2186290.399622296,{"$f":"AF110","v":2587132.2383734211},6292213.9292046707,7221422.788382953]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"I106+I109","v":77990.104927193373},{"$f":"J106+J109","v":472347.19233185705},578567.44265444996,787960.8805404352,992638.43583826488,1190602.0490609405,1378635.3728766963,1557513.3915717329,1722161.7415259085,1872518.2942797716,2008456.4208866991,2130245.4742468954,2237411.4256214779,2329025.8289406593,2403774.6279830625,2461968.0041013565,2502961.6698463876,2526620.2212915244,2532230.2927524876,3056734.8197304076,1293086.890754872,1754598.118433913,2186290.399622296,2587132.2383734211,{"$f":"AG106+AG109","v":6292213.9292046707},7221422.788382953,7064045.0343191968]
[]
["·","Cash Waterfall",null,null,null,"Unit"]
[]
[null,null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(I114:AT114)","v":3792500},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I459:$QJ459)","v":3792500},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I459:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I459:$QJ459)","v":0}]
[null,null,{"$f":"Calculations!C460","v":"Interest on Reserve Accounts"},null,null,{"$f":"Calculations!E460","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I460:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I460:$QJ460)","v":0}]
[null,null,{"$f":"Calculations!C461","v":"Cash Flow Available for Debt Service"},null,null,{"$f":"Calculations!E461","v":"EUR"},null,32991625.11589716,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I461:$QJ461)","v":3669156.5726472195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I461:$QJ461)","v":123343.42735278083},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I461:$QJ461)","v":1213299.1743529127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I461:$QJ461)","v":1408006.7200305164},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I461:$QJ461)","v":1403290.8374423604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I461:$QJ461)","v":1396576.8953672063},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I461:$QJ461)","v":1386646.6059602865},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I461:$QJ461)","v":1377491.3008395671},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I461:$QJ461)","v":1363261.6320987064},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I461:$QJ461)","v":1348969.8348983936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I461:$QJ461)","v":1334551.4087514579},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I461:$QJ461)","v":1320402.335504727},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I461:$QJ461)","v":1305779.2335191129},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I461:$QJ461)","v":1290227.6854637121},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I461:$QJ461)","v":1273362.0811869339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I461:$QJ461)","v":1256806.6582628242},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I461:$QJ461)","v":1239606.9478895615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I461:$QJ461)","v":1222271.8335896675},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I461:$QJ461)","v":1204223.3536054934},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I461:$QJ461)","v":1186777.2999432154},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I461:$QJ461)","v":1150158.0577720348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I461:$QJ461)","v":982397.83013588551},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I461:$QJ461)","v":952578.88364522695},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I461:$QJ461)","v":921728.44120796968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I461:$QJ461)","v":888878.95931486075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I461:$QJ461)","v":929208.8591782822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I461:$QJ461)","v":-157377.75406375597}]
[null,null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,null,{"$f":"Calculations!E462","v":"EUR"},null,-4404775.4401056329,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I462:$QJ462)","v":-347850.90472357604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I462:$QJ462)","v":-404631.27705543174},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I462:$QJ462)","v":-389226.54971181997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I462:$QJ462)","v":-372952.87465893256},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I462:$QJ462)","v":-355761.23641570221},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I462:$QJ462)","v":-337599.85464264912},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I462:$QJ462)","v":-318414.02818213328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I462:$QJ462)","v":-298145.97030125151},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I462:$QJ462)","v":-276734.63464113907},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I462:$QJ462)","v":-254115.53134844312},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I462:$QJ462)","v":-230220.53283516676},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I462:$QJ462)","v":-204977.66858184099},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I462:$QJ462)","v":-178310.90836598253},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I462:$QJ462)","v":-150139.93326293342},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I462:$QJ462)","v":-120379.89372934712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I462:$QJ462)","v":-88941.154040682304},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I462:$QJ462)","v":-55729.022312962057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I462:$QJ462)","v":-20643.465295638565},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I462:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I462:$QJ462)","v":0}]
[null,null,{"$f":"Calculations!C463","v":"add: Drawdown on Senior Debt"},null,null,{"$f":"Calculations!E463","v":"EUR"},null,7585000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I463:$QJ463)","v":1915000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I463:$QJ463)","v":5670000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I463:$QJ463)","v":0}]
[null,null,{"$f":"Calculations!C464","v":"less: Senior Debt Principal Repayment"},null,null,{"$f":"Calculations!E464","v":"EUR"},null,-7419617.9951949855,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I464:$QJ464)","v":-160444.10504218854},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I464:$QJ464)","v":-273095.40263225441},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I464:$QJ464)","v":-288500.12997586618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I464:$QJ464)","v":-304773.80502875359},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I464:$QJ464)","v":-321965.44327198388},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I464:$QJ464)","v":-340126.82504503697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I464:$QJ464)","v":-359312.65150555287},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I464:$QJ464)","v":-379580.70938643458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I464:$QJ464)","v":-400992.04504654708},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I464:$QJ464)","v":-423611.14833924302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I464:$QJ464)","v":-447506.14685251936},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I464:$QJ464)","v":-472749.01110584516},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I464:$QJ464)","v":-499415.77132170362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I464:$QJ464)","v":-527586.74642475275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I464:$QJ464)","v":-557346.78595833899},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I464:$QJ464)","v":-588785.5256470039},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I464:$QJ464)","v":-621997.65737472405},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I464:$QJ464)","v":-451828.08523623768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I464:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I464:$QJ464)","v":0}]
[null,null,{"$f":"Calculations!C465","v":"Cash Flow Available for Reserve Accounts"},null,null,{"$f":"Calculations!E465","v":"EUR"},null,28752231.680596549,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I465:$QJ465)","v":5584156.5726472195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I465:$QJ465)","v":5793343.4273527814},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I465:$QJ465)","v":705004.16458714777},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I465:$QJ465)","v":730280.04034283024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I465:$QJ465)","v":725564.15775467432},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I465:$QJ465)","v":718850.21567951993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I465:$QJ465)","v":708919.92627260007},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I465:$QJ465)","v":699764.62115188118},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I465:$QJ465)","v":685534.95241102017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I465:$QJ465)","v":671243.15521070745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I465:$QJ465)","v":656824.72906377167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I465:$QJ465)","v":642675.65581704071},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I465:$QJ465)","v":628052.55383142666},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I465:$QJ465)","v":612501.00577602582},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I465:$QJ465)","v":595635.40149924799},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I465:$QJ465)","v":579079.97857513814},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I465:$QJ465)","v":561880.26820187538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I465:$QJ465)","v":544545.15390198131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I465:$QJ465)","v":526496.67391780729},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I465:$QJ465)","v":714305.74941133941},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I465:$QJ465)","v":1150158.0577720348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I465:$QJ465)","v":982397.83013588551},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I465:$QJ465)","v":952578.88364522695},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I465:$QJ465)","v":921728.44120796968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I465:$QJ465)","v":888878.95931486075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I465:$QJ465)","v":929208.8591782822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I465:$QJ465)","v":-157377.75406375597}]
[null,null,{"$f":"Calculations!C466","v":"less: Change in DSRA"},null,null,{"$f":"Calculations!E466","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I466:$QJ466)","v":-169431.66992192154},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I466:$QJ466)","v":-169431.66992192154},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I466:$QJ466)","v":338863.33984384307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I466:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I466:$QJ466)","v":0}]
[null,null,{"$f":"Calculations!C467","v":"less: Change in MMRA"},null,null,{"$f":"Calculations!E467","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I467:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I467:$QJ467)","v":0}]
[null,null,{"$f":"Calculations!C468","v":"Cash Flow Available for Subordinated Debt"},null,null,{"$f":"Calculations!E468","v":"EUR"},null,28752231.680596549,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I468:$QJ468)","v":5584156.5726472195},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I468:$QJ468)","v":5623911.7574308598},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I468:$QJ468)","v":535572.49466522643},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I468:$QJ468)","v":730280.04034283024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I468:$QJ468)","v":725564.15775467432},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I468:$QJ468)","v":718850.21567951993},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I468:$QJ468)","v":708919.92627260007},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I468:$QJ468)","v":699764.62115188118},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I468:$QJ468)","v":685534.95241102017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I468:$QJ468)","v":671243.15521070745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I468:$QJ468)","v":656824.72906377167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I468:$QJ468)","v":642675.65581704071},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I468:$QJ468)","v":628052.55383142666},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I468:$QJ468)","v":612501.00577602582},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I468:$QJ468)","v":595635.40149924799},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I468:$QJ468)","v":579079.97857513814},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I468:$QJ468)","v":561880.26820187538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I468:$QJ468)","v":544545.15390198131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I468:$QJ468)","v":526496.67391780729},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I468:$QJ468)","v":1053169.0892551823},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I468:$QJ468)","v":1150158.0577720348},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I468:$QJ468)","v":982397.83013588551},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I468:$QJ468)","v":952578.88364522695},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I468:$QJ468)","v":921728.44120796968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I468:$QJ468)","v":888878.95931486075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I468:$QJ468)","v":929208.8591782822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I468:$QJ468)","v":-157377.75406375597}]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,null,{"$f":"Calculations!E469","v":"EUR"},null,-4759268.1644199761,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I469:$QJ469)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I469:$QJ469)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I469:$QJ469)","v":-382442.26076848991},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I469:$QJ469)","v":-450877.61405545601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I469:$QJ469)","v":-441998.72199194122},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I469:$QJ469)","v":-431993.76417493261},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I469:$QJ469)","v":-420719.92728131282},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I469:$QJ469)","v":-408016.28568395687},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I469:$QJ469)","v":-393701.50435823039},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I469:$QJ469)","v":-377571.25045953615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I469:$QJ469)","v":-359395.27662410372},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I469:$QJ469)","v":-338914.13435931463},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I469:$QJ469)","v":-315835.47060965654},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I469:$QJ469)","v":-289829.85463454248},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I469:$QJ469)","v":-260526.07562978414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I469:$QJ469)","v":-227505.84396976669},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I469:$QJ469)","v":-190297.82043450297},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I469:$QJ469)","v":-148370.88819322834},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I469:$QJ469)","v":-101126.571507113},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I469:$QJ469)","v":-47890.492933716785},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I469:$QJ469)","v":12097.252908858321},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I469:$QJ469)","v":79692.946425466944},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I469:$QJ469)","v":155861.46580911084},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I469:$QJ469)","v":241690.05995869296},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I469:$QJ469)","v":338403.86814748036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I469:$QJ469)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I469:$QJ469)","v":0}]
[null,null,{"$f":"Calculations!C470","v":"add: Drawdown on Subordinated Debt"},null,null,{"$f":"Calculations!E470","v":"EUR"},null,3792500,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I470:$QJ470)","v":1896250},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I470:$QJ470)","v":1896250},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I470:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I470:$QJ470)","v":0}]
[null,null,{"$f":"Calculations!C471","v":"less: Subordinated Debt Principal Repayment"},null,null,{"$f":"Calculations!E471","v":"EUR"},null,-3792499.9999999991,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I471:$QJ471)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I471:$QJ471)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I471:$QJ471)","v":-46909.983574143393},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I471:$QJ471)","v":-70008.988401388371},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I471:$QJ471)","v":-78887.880464903123},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I471:$QJ471)","v":-88892.838281911711},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I471:$QJ471)","v":-100166.67517553151},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I471:$QJ471)","v":-112870.31677288751},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I471:$QJ471)","v":-127185.09809861395},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I471:$QJ471)","v":-143315.35199730817},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I471:$QJ471)","v":-161491.32583274064},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I471:$QJ471)","v":-181972.46809752972},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I471:$QJ471)","v":-205051.13184718782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I471:$QJ471)","v":-231056.74782230187},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I471:$QJ471)","v":-260360.52682706021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I471:$QJ471)","v":-293380.75848707766},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I471:$QJ471)","v":-330588.78202234145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I471:$QJ471)","v":-372515.71426361601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I471:$QJ471)","v":-419760.03094973136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I471:$QJ471)","v":-472996.10952312755},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I471:$QJ471)","v":-532983.85536570265},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I471:$QJ471)","v":-600579.54888231121},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I471:$QJ471)","v":-676748.0682659552},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I471:$QJ471)","v":-762576.66241553728},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I471:$QJ471)","v":2477798.8633689089},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I471:$QJ471)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I471:$QJ471)","v":0}]
[null,null,{"$f":"Calculations!C472","v":"less: Capital Investment"},null,null,{"$f":"Calculations!E472","v":"EUR"},null,-16928918.481857367,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I472:$QJ472)","v":-7402416.4677200262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I472:$QJ472)","v":-7125804.6700261952},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I472:$QJ472)","v":-7777.9598204181602},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I472:$QJ472)","v":-2392919.3842907259},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I472:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I472:$QJ472)","v":0}]
[null,null,{"$f":"Calculations!C473","v":"Cash Flow Available for Dividends"},null,null,{"$f":"Calculations!E473","v":"EUR"},null,7064045.0343191987,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I473:$QJ473)","v":77990.104927192762},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I473:$QJ473)","v":394357.08740466309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I473:$QJ473)","v":106220.25032259303},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I473:$QJ473)","v":209393.43788598591},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I473:$QJ473)","v":204677.55529783003},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I473:$QJ473)","v":197963.61322267563},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I473:$QJ473)","v":188033.32381575578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I473:$QJ473)","v":178878.01869503688},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I473:$QJ473)","v":164648.34995417579},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I473:$QJ473)","v":150356.55275386307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I473:$QJ473)","v":135938.12660692737},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I473:$QJ473)","v":121789.05336019625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I473:$QJ473)","v":107165.95137458236},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I473:$QJ473)","v":91614.403319181569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I473:$QJ473)","v":74748.799042403596},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I473:$QJ473)","v":58193.376118293745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I473:$QJ473)","v":40993.665745030958},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I473:$QJ473)","v":23658.551445136953},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I473:$QJ473)","v":5610.0714609630959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I473:$QJ473)","v":524504.52697791997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I473:$QJ473)","v":-1763647.928975536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I473:$QJ473)","v":461511.2276790411},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I473:$QJ473)","v":431692.28118838277},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I473:$QJ473)","v":400841.83875112538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I473:$QJ473)","v":3705081.69083125},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I473:$QJ473)","v":929208.8591782822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I473:$QJ473)","v":-157377.75406375597}]
[null,null,{"$f":"Calculations!C474","v":"Dividend"},null,null,{"$f":"Calculations!E474","v":"EUR"},null,0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I474:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I474:$QJ474)","v":0}]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,null,{"$f":"Calculations!E475","v":"EUR"},null,7064045.0343191987,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I475:$QJ475)","v":77990.104927192762},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I475:$QJ475)","v":394357.08740466309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I475:$QJ475)","v":106220.25032259303},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I475:$QJ475)","v":209393.43788598591},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I475:$QJ475)","v":204677.55529783003},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I475:$QJ475)","v":197963.61322267563},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I475:$QJ475)","v":188033.32381575578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I475:$QJ475)","v":178878.01869503688},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I475:$QJ475)","v":164648.34995417579},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I475:$QJ475)","v":150356.55275386307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I475:$QJ475)","v":135938.12660692737},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I475:$QJ475)","v":121789.05336019625},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I475:$QJ475)","v":107165.95137458236},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I475:$QJ475)","v":91614.403319181569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I475:$QJ475)","v":74748.799042403596},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I475:$QJ475)","v":58193.376118293745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I475:$QJ475)","v":40993.665745030958},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I475:$QJ475)","v":23658.551445136953},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I475:$QJ475)","v":5610.0714609630959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I475:$QJ475)","v":524504.52697791997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I475:$QJ475)","v":-1763647.928975536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I475:$QJ475)","v":461511.2276790411},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I475:$QJ475)","v":431692.28118838277},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I475:$QJ475)","v":400841.83875112538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I475:$QJ475)","v":3705081.69083125},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I475:$QJ475)","v":929208.8591782822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I475:$QJ475)","v":-157377.75406375597}]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"H133","v":0},{"$f":"I133","v":77990.104927192762},472347.19233185588,578567.44265444891,787960.88054043485,{"$f":"M133","v":992638.43583826488},1190602.0490609405,1378635.3728766963,1557513.3915717332,1722161.7415259089,1872518.2942797721,2008456.4208866996,2130245.4742468959,2237411.4256214784,2329025.8289406598,2403774.6279830635,2461968.0041013574,2502961.6698463885,2526620.2212915253,2532230.2927524885,3056734.8197304085,1293086.8907548725,1754598.1184339137,2186290.3996222964,{"$f":"AF133","v":2587132.2383734221},6292213.9292046726,7221422.7883829549]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"I130+I132","v":77990.104927192762},{"$f":"J130+J132","v":472347.19233185588},{"$f":"K130+K132","v":578567.44265444891},787960.88054043485,992638.43583826488,1190602.0490609405,1378635.3728766963,1557513.3915717332,1722161.7415259089,1872518.2942797721,2008456.4208866996,2130245.4742468959,2237411.4256214784,2329025.8289406598,2403774.6279830635,2461968.0041013574,2502961.6698463885,2526620.2212915253,2532230.2927524885,3056734.8197304085,1293086.8907548725,1754598.1184339137,2186290.3996222964,2587132.2383734221,{"$f":"AG130+AG132","v":6292213.9292046726},7221422.7883829549,7064045.0343191987]
[]
[null,null,"Annual = Monthly Check",null,null,"Check",{"$f":"IF(ROUND($H$28-Calculations!$H$369+$H$106-Calculations!$H$448, 0)=0, \"OK\", \"NO\")","v":"OK"}]

{"sheet":"QFS","index":2,"n_rows":134,"n_cols":382,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Quarterly Financial Statements\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Quarterly Financial Statements"}]
[]
[null,null,"Year",null,null,null,null,2026,{"$f":"H3","v":2026},{"$f":"I3","v":2026},{"$f":"J3","v":2026},{"$f":"H3+1","v":2027},2027,{"$f":"J3+1","v":2027},{"$f":"K3+1","v":2027},{"$f":"L3+1","v":2028},{"$f":"M3+1","v":2028},{"$f":"N3+1","v":2028},{"$f":"O3+1","v":2028},{"$f":"P3+1","v":2029},{"$f":"Q3+1","v":2029},{"$f":"R3+1","v":2029},{"$f":"S3+1","v":2029},{"$f":"T3+1","v":2030},{"$f":"U3+1","v":2030},{"$f":"V3+1","v":2030},{"$f":"W3+1","v":2030},{"$f":"X3+1","v":2031},{"$f":"Y3+1","v":2031},{"$f":"Z3+1","v":2031},{"$f":"AA3+1","v":2031},{"$f":"AB3+1","v":2032},{"$f":"AC3+1","v":2032},{"$f":"AD3+1","v":2032},{"$f":"AE3+1","v":2032},{"$f":"AF3+1","v":2033},{"$f":"AG3+1","v":2033},{"$f":"AH3+1","v":2033},{"$f":"AI3+1","v":2033},{"$f":"AJ3+1","v":2034},{"$f":"AK3+1","v":2034},{"$f":"AL3+1","v":2034},{"$f":"AM3+1","v":2034},{"$f":"AN3+1","v":2035},{"$f":"AO3+1","v":2035},{"$f":"AP3+1","v":2035},{"$f":"AQ3+1","v":2035},{"$f":"AR3+1","v":2036},{"$f":"AS3+1","v":2036},{"$f":"AT3+1","v":2036},{"$f":"AU3+1","v":2036},{"$f":"AV3+1","v":2037},{"$f":"AW3+1","v":2037},{"$f":"AX3+1","v":2037},{"$f":"AY3+1","v":2037},{"$f":"AZ3+1","v":2038},{"$f":"BA3+1","v":2038},{"$f":"BB3+1","v":2038},{"$f":"BC3+1","v":2038},{"$f":"BD3+1","v":2039},{"$f":"BE3+1","v":2039},{"$f":"BF3+1","v":2039},{"$f":"BG3+1","v":2039},{"$f":"BH3+1","v":2040},{"$f":"BI3+1","v":2040},{"$f":"BJ3+1","v":2040},{"$f":"BK3+1","v":2040},{"$f":"BL3+1","v":2041},{"$f":"BM3+1","v":2041},{"$f":"BN3+1","v":2041},{"$f":"BO3+1","v":2041},{"$f":"BP3+1","v":2042},{"$f":"BQ3+1","v":2042},{"$f":"BR3+1","v":2042},{"$f":"BS3+1","v":2042},{"$f":"BT3+1","v":2043},{"$f":"BU3+1","v":2043},{"$f":"BV3+1","v":2043},{"$f":"BW3+1","v":2043},{"$f":"BX3+1","v":2044},{"$f":"BY3+1","v":2044},{"$f":"BZ3+1","v":2044},{"$f":"CA3+1","v":2044},{"$f":"CB3+1","v":2045},{"$f":"CC3+1","v":2045},{"$f":"CD3+1","v":2045},{"$f":"CE3+1","v":2045},{"$f":"CF3+1","v":2046},{"$f":"CG3+1","v":2046},{"$f":"CH3+1","v":2046},{"$f":"CI3+1","v":2046},{"$f":"CJ3+1","v":2047},{"$f":"CK3+1","v":2047},{"$f":"CL3+1","v":2047},{"$f":"CM3+1","v":2047},{"$f":"CN3+1","v":2048},{"$f":"CO3+1","v":2048},{"$f":"CP3+1","v":2048},{"$f":"CQ3+1","v":2048},{"$f":"CR3+1","v":2049},{"$f":"CS3+1","v":2049},{"$f":"CT3+1","v":2049},{"$f":"CU3+1","v":2049},{"$f":"CV3+1","v":2050},{"$f":"CW3+1","v":2050},{"$f":"CX3+1","v":2050},{"$f":"CY3+1","v":2050},{"$f":"CZ3+1","v":2051},{"$f":"DA3+1","v":2051},{"$f":"DB3+1","v":2051},{"$f":"DC3+1","v":2051},{"$f":"DD3+1","v":2052},{"$f":"DE3+1","v":2052},{"$f":"DF3+1","v":2052},{"$f":"DG3+1","v":2052}]
[null,null,"Quarter",null,null,null,null,1,{"$f":"IF(H4=4, 1, H4+1)","v":2},{"$f":"IF(I4=4, 1, I4+1)","v":3},{"$f":"IF(J4=4, 1, J4+1)","v":4},{"$f":"IF(K4=4, 1, K4+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"IF(BW4=4, 1, BW4+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"IF(DA4=4, 1, DA4+1)","v":3},4,1,2,3,4,1,2,{"$f":"IF(DI4=4, 1, DI4+1)","v":3},4]
[null,null,"Period End",null,null,null,null,{"$f":"EOMONTH(DATE(H3, H4*3, 1), 0)","v":"2026-03-31"},"2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31",{"$f":"EOMONTH(DATE(BT3, BT4*3, 1), 0)","v":"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","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30",{"$f":"EOMONTH(DATE(DB3, DB4*3, 1), 0)","v":"2050-09-30"},"2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30",{"$f":"EOMONTH(DATE(DJ3, DJ4*3, 1), 0)","v":"2052-09-30"},"2052-12-31"]
["·","Income Statement",null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"OK"}]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},null,"EUR",null,{"$f":"SUM(H9:FA9)","v":42553791.543751352},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":286938.89723474241},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":438295.17105641001},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":545538.45339002821},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":345692.59590335039},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":289808.28620708984},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":442678.12276697403},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":550993.83792392851},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":348172.47437660757},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":292706.36906916078},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":447104.90399464383},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":556503.7763031678},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":348706.20659438887},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":295633.43275985232},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":451575.95303459023},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":562068.81406619947},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":348155.00781830103},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":298589.76708745083},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":456091.71256493626},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":567689.50220686151},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":347639.33062240016},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":301575.66475832538},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":460652.62969058548},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":573366.39722892991},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":344899.52760487673},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":304591.42140590865},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":465259.15598749137},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":579100.06120121945},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":341340.28153462219},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":307637.33561996766},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":469911.74754736619},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":584891.06181323144},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":337816.46524525492},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":310713.70897616737},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":474610.86502283998},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":590739.97243136377},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":334327.72605832876},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":313820.84606592904},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":479356.97367306834},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":594581.48280500644},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":330873.71480606229},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":316959.05452658841},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":484150.54340979899},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":596728.29260936135},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":327454.08579639264},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":320128.64507185423},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":488992.04884389706},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":598934.79784172098},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":324068.49677837768},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":323329.93152257276},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":493881.96933233598},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":601201.21493029397},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":320716.60890794132},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":326563.23083779856},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":498820.78902565938},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":601688.88523118827},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":317398.08671396121},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":329828.8631461765},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":503808.99691591598},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":599683.19487552776},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":314112.59806469298},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":333127.15177763836},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":508847.0868850752},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":596419.92536113597},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":310859.81413452915},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":336458.42329541466},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":513935.55775392585},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":590356.97136923834},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":307639.40937108896},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":339823.00752836885},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":518760.85833231808},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":584354.36980232678},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":304451.06146263564},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":341391.17874967353},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":520033.19879621197},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":578411.51989463484},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":301294.45130581816},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":339704.8725229681},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":519020.94068797142},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":572527.82686059515},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":298169.26297373412},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":336062.47342878475},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":516821.51077184093},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":566702.70183531067},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":295075.18368431018},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":332730.1653183687},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":514674.48073034087},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":560935.56181561796},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":292011.90376899746},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":329294.79610847199},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":512579.63402075879},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":555225.82960173872},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":288979.11664177908},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":325893.62357280654},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":510536.75930652244},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":549572.93373951083},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":285976.51876848529},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":322388.70570763195},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":508545.65043588204},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":543976.30846319441},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":281120.80832600745}]
[null,null,"    Storage",null,"EUR",null,10343818.172280317,{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":122926.98716343404},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":125299.02186995067},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":124791.43611150747},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":116263.42556169533},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":120297.4865860328},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":124033.7612454617},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":123310.93124437248},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":114630.07157222004},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":118079.47521253509},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":122781.09539689051},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":121040.07886638981},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":113108.15826187766},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":116412.40233945011},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":121540.89895213787},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":118655.47759366548},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":111668.08287652102},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":115957.5646476488},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":120313.04778709542},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":116647.75075615999},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":110240.48716625807},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":113117.05129303018},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":118408.4270144914},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":114653.08145614597},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":108964.80420505536},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":111488.44370135431},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":116100.42979407546},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":112671.2704354076},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":107754.12167571604},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":109872.33057736473},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":114442.18649552544},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":110702.11972640747},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":106555.49063590346},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":109415.02539821701},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":112796.37085911448},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":108745.43263251048},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":105368.79112155069},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":106676.94278756401},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":111162.81838645553},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":106928.62435344793},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":104193.90436274861},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":105097.34872416932},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":109541.36580872905},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":105232.22124565367},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":103030.71277185845},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":103529.61030136782},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":107032.87594333109},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":103547.69719683731},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":101879.09993174349},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":103069.34249416793},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":105232.37141763305},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":101874.88388499775},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":100738.95058411738},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":100429.0747683036},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":103443.76240952179},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":100327.20243119106},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":99610.150618008483},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":98895.967770334333},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":101666.87023518758},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":98948.642878754705},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":98492.587058339443},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":97374.096606572813},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":99901.517386768421},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":97662.720238091337},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":97386.14805461996},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":96910.366418488251},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":98147.527514617206},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":96564.541972468214},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":96290.722869752266},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":94363.454507464761},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":96424.124687302887},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":95477.295295883348},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":95206.201868948308},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":92987.426018663609},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":94934.377618829982},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":94400.871392088404},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":94132.47650875691},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":91825.16079623159},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":93599.797977282404},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":93335.162528023939},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":93069.439326200256},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":91796.584166265835},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":92352.457532478657},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":92280.062043037004},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":92016.983928018613},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":89760.826622657158},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":91115.649109122009},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":91235.46433820606},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":90975.004980021971},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":88744.045580700506},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":89889.249024659977},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":90201.264865772377},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":89943.398196547758},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":87737.385875907872},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":88673.134639275158},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":89177.36011867621},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":88922.060330023611},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":87704.532568930721},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":87467.184343621571},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":88163.647620197604},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":86032.40021150127}]
[null,null,"less: Purchased from EDA",null,"EUR",null,-6482146.1776969247,{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-19346.840647521691},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-12055.282849974803},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-96272.008991119408},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-18730.857192062012},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-14115.324465174988},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-99401.213779772137},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-22163.976516746865},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-18169.499523873154},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-101360.4384471901},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-26252.979751525123},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-22921.024216022484},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-102502.24763234844},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-31589.060532557818},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-30974.786293037971},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-103654.88870749163},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-34438.785527494132},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":476.85666587108153},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-39031.270572640649},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-103148.47870315259},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-38536.402620604669},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-3516.9807779768062},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-47091.278874387157},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-102021.32778805061},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-42637.706032100024},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-8357.583072948044},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-55155.613325457423},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-100905.39686425035},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-47938.584967337054},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-13198.804754552275},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-63225.076440485878},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-99800.574244662566},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-50853.004425161547},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-18041.127698870743},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-69773.635392459328},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-98706.749353964173},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-54967.816718817267},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-22885.033865664991},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-75032.768227936176},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-97623.812717531284},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-59087.950036350674},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-27915.083695961664},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-80299.463077479435},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-96551.655950482585},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-64362.090319363306},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-34841.504582928013},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-85574.24379625119},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-95490.171746831737},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-67345.819666280528},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-41771.092481577492},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-89498.574137386575},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-94439.253868747634},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-71484.37735212082},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-48704.537012943154},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-91544.661477295842},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-93398.797135921879},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-75629.898890427517},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-55642.528144832017},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-92626.187369787804},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-92368.697415041679},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-80885.719304249389},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-62585.756260487149},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-91603.77843346844},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-91348.851609367732},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-83943.483366407439},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-69302.803756171284},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-90591.546856026747},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-90339.15764841612},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-86759.832364506728},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-73362.6026592079},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-89589.391329042919},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-89339.514477742443},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-87154.398480126576},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-75702.872508073808},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-88597.211552550973},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-88349.822048827948},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-87146.290820741939},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-77134.997052480423},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-87614.908225000181},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-87369.981309066163},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-85232.494020093989},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-78575.411938910693},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-86642.383033316641},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-86399.894191849424},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-84285.866267461563},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-80024.260104169138},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-85679.538643063657},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-85439.463606753794},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-83348.661525544187},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-81481.685316838135},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-84726.278688700098},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-84488.593429822067},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-83336.572260503075},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-82947.832191544832},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-83782.507763935835},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-82533.840647391829}]
[null,null,"Total Revenues",null,null,null,46415463.538334757,{"$f":"+H9+H10+H11","v":0},0,0,0,0,0,0,0,390519.04375065479,563594.19292636064,658274.60665156087,365684.01247392636,391374.91560106061,566711.8840124358,660189.44470312598,363401.33216905547,388621.86776494904,569885.99939153437,659374.35564568441,360453.92640907643,385792.85534777737,573116.85198672814,657803.26744384249,357320.84306247358,382958.27120254183,576404.76035203168,653362.46666998358,354224.92908116657,380253.93052386143,579537.91337094805,648988.20811243518,350715.85310677951,377543.4624866583,577842.60500359,644680.05276223994,347073.07542228757,374871.96016523236,575996.35096994357,640437.56821418146,343466.559016908,372190.14940704731,574208.43112740212,636260.32862338831,339895.94293521694,369644.78442833154,572478.66436065314,631736.47176599503,336360.86981484672,367088.58653194044,570806.87535286311,626927.74562707893,332860.98585071979,364570.30533687136,568109.84109126648,622183.03196107887,329395.94075963856,362037.18369737739,564272.83616704098,617501.85501904041,325965.38774522697,359646.48593982164,560493.45895360364,612517.51352499286,{"$f":"+BS9+BS10+BS11","v":322568.98346322204},357240.45356439002,556771.33013816038,607087.1762769866,319206.38798711053,354871.34949378367,553106.07612701156,601456.45822943945,315877.26477410743,352483.07040965353,549497.32900805597,595317.73490823817,312581.28063147352,350242.97866942617,545882.17926344974,589240.11824218335,309318.10568316781,347618.77240383043,541604.97375583404,583222.99995768024,306087.41333683266,344375.63483907311,536917.86615718005,577265.77783606807,302888.8802511064,340712.76677430863,532038.97125183907,571367.85565334756,299722.1863032626,337258.49792093184,527214.7179005522,565528.64312050748,296587.01455716998,333752.97542171093,522444.62294124963,559747.55582444742,293483.05123157304,330282.34792317025,517728.20862895943,554024.01516948699,290409.98566868686,326756.66601605958,513065.00258795882,548357.44831945619,284619.36789011688]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},null,{"$f":"Calculations!E356","v":"EUR"},null,-16043047.946034586,{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-135959.46861779434},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-149170.97160130844},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-141253.80067581244},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-135401.98879225977},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-141441.66668060323},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-145167.62684883075},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-147256.39886264454},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-141320.63661196316},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-141862.51468532681},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-145707.0181178585},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-147716.00604294153},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-141737.59745820938},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-142293.74112246535},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-146259.44185524434},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-148547.39096438664},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-142537.74247675925},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-143331.2720921796},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-147200.20187516938},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-148958.57680152843},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-142975.8260497521},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-143570.46637754046},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-147775.36683448218},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-149383.59352931194},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-143418.14642919885},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-144041.57146320422},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-148266.77511354288},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-149822.74486871585},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-143870.60532191681},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-144526.58872434372},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-148768.29734043794},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-150276.3424853227},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-144336.92230137723},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-145244.08179943726},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-149284.44743384435},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-150744.70618376406},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-144817.41847000062},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-145539.65990237659},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-149815.55830102303},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-151219.93524912989},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-145312.42321010691},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-146068.38480202528},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-150361.97137844373},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-151703.60958392805},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-145822.27438840087},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-146612.36425713979},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-150902.37577222771},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-152203.06038962392},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-146347.31856559514},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-147390.12633034121},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-151434.83937973451},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-152718.64055677451},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-146887.91121129823},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-147747.52537383122},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-151983.68563410683},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-153243.38752553461},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-147444.41692429921},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-148339.44936992967},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-152549.28770140509},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-153774.82542418162},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-148017.20965838409},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-148948.11304821484},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-153132.02838087943},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-154318.25682292797},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-148606.67295382134},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-149792.01517022197},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-153732.30034219002},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-154867.92926019366},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-149213.20017465838},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-150217.25061169939},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-154349.25542357989},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-155435.63500315454},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-149837.19475197422},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-150871.2560145765},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-154970.20084161658},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-156021.78216565351},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-150479.07043323654},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-151530.54502967509},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-155600.61045603722},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-156626.78948961501},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-151139.25153791576},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-152418.76402893339},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-156245.28811848402},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-157251.08660651417},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-151818.17321951248},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-152891.26980143331},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-156909.61500102573},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-157895.1143054248},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-152516.28173415805},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-153600.99159975548},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-157594.04535014625},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-158559.32480781022},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-153234.03471595273},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-154330.90710429894},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-158299.04511841471},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-159244.18204922529},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-153971.90145920927},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-155298.92552203388},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-159025.09225347184},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-159950.16196810181},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-1224616.1795595151}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},null,null,null,30372415.592300154,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,254559.57513286045,414423.2213250522,517020.80597574846,230282.02368166659,249933.24892045738,421544.25716360507,512933.04584048141,222080.69555709232,246759.35307962223,424178.98127367586,511658.34960274288,218716.32895086706,243499.11422531202,426857.4101314838,509255.87647945585,214783.10058571433,239626.99911036223,429204.55847686226,504403.88986845512,211249.10303141447,236683.46414632097,431762.54653646587,{"$f":"SUM(AL12:AL13)","v":499604.61458312324},207297.70667758066,233501.89102345408,429575.82989004708,494857.30789352406,203202.47010037076,230345.37144088864,427228.05362950562,490161.22572885873,199129.63671553077,226946.06760761005,424923.98369355779,485515.62243962428,195078.52446521632,224105.12452595495,422663.10605963011,480516.53651686513,191048.44660473982,221020.20172991516,420444.90397441934,475224.13604315091,187038.71146231893,217957.94107973156,417207.46531903878,469979.97157145495,183048.62219404342,214647.05736703618,412837.9967873065,464783.2144622659,179077.47653392874,211898.96056599042,408509.77331949677,{"$f":"SUM(BR12:BR13)","v":459274.12599945825},175124.56653892284,208901.00419446034,404222.04243675526,453312.35085280496,171189.17832872644,205923.23644556882,399974.04774613213,447138.20140651148,167270.59182028609,202691.05523943156,395765.02866586595,440449.80564804451,163368.08045681514,200025.72805772678,391532.92383986985,433804.48323902884,159480.91093119359,196747.51638925393,386634.77291421744,427201.2177920267,155608.34290359612,192845.08980939802,381317.25570114283,420638.98834645306,151749.62871319064,188294.00274537524,375793.68313335505,414116.76904683339,147904.01308375012,184367.22811949853,370305.10289952648,{"$f":"SUM(CX12:CX13)","v":407633.52881508268},144070.73282301193,180151.98382195545,364850.57759110339,401188.23101663718,140249.01651562031,175951.44081887131,359429.16351054469,394779.83312026167,136438.08420947759,171457.7404940257,354039.91033448698,{"$f":"SUM(DJ12:DJ13)","v":388407.28635135439},-939996.81166939822]
[]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},null,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(H16:FA16)","v":-13941138.199352764},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-270062.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-262037.66221110796},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-157319.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-157209.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-157209.84623888574},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-100648.71687328571},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-70962.231159000017},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-71007.790355408375},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-71007.790355408375}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},null,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(H17:FA17)","v":16431277.3929474},{"$f":"H14+H16","v":0},0,0,0,0,0,0,0,-15503.08707824751,144360.55911394424,246958.1437646405,-39780.638529441378,-20129.413290650584,151481.59495249711,242870.38362937345,-47981.966654015647,-23303.30913148573,154116.3190625679,241595.68739163491,-51346.333260240906,-26563.547985795944,156794.74792037584,239193.21426834789,-55279.561625393631,-30435.663100745733,159141.8962657543,234341.22765734716,-58813.55917969349,-25354.198064786993,169724.88432535791,237566.95237201528,-54739.955533527303,-28535.771187653881,167538.16767893912,232819.6456824161,-58835.192110737204,73025.5252020029,269908.20739061991,332841.37948997295,41809.790476645023,69626.221368724306,267604.13745467202,328195.7762007385,37758.678226330579,66785.278287069203,265343.2598207444,323306.69027797936,33838.600365854072,120371.48485662945,319796.18710113363,374575.4191698652,86389.994589033216,117309.22420644586,316558.74844575307,369331.25469816924,82399.905320757709,113998.34049375047,312189.27991402079,393820.98330326588,108115.24537492872,140936.7294069904,337547.54216049676,388311.89484045823,{"$f":"BS14+BS16","v":104162.33537992282},137938.77303546033,333259.81127775525,382350.11969380494,100226.94716972642,134961.0052865688,329011.81658713211,376175.97024751146,96308.360661286075,131728.82408043154,324802.79750686593,369487.57448904449,92405.849297815119,129063.49689872676,320570.69268086983,362796.69288362045,88473.120575785215,125739.72603384555,315626.98255880905,356193.42743661831,84600.552548187741,121837.29945398965,310309.46534573444,349631.19799104467,80741.838357782268,117286.21238996687,304785.89277794666,343108.978691425,76896.222728341745,113359.43776409015,299297.31254411809,336625.73845967429,73062.942467603556,109144.19346654708,293842.787235695,{"$f":"DB14+DB16","v":330180.44066122879},69241.22616021194,104943.65046346294,288421.3731551363,323772.04276485328,65430.293854069212,100449.95013861732,283032.11997907859,{"$f":"DJ14+DJ16","v":317399.495995946},-1011004.6020248065]
[]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(H19:FA19)","v":-4404775.440105631},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-104772.49331850406},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-104663.04515653195},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-103768.38855725965},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-102861.37396160373},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-101941.83066711287},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-101009.58561340274},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-100064.46334958568},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-99106.286001250352},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-98134.873236985397},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-97150.04223444048},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-96151.607645918746},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-95139.381563493967},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-94113.173483645616},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-93072.7902714058},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-92018.036124010658},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-90948.712534049846},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-89864.618252106899},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-88765.549248883617},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-87651.298676801147},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-86521.656831070868},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-85376.411110227316},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-84215.345976116136},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-83038.242913329144},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-81844.88038807924},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-80635.033806507243},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-79408.475472412596},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-78164.974544400524},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-76904.296992436997},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-75626.205553803753},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-74330.459688444796},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-73016.815533696135},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-71685.025858390276},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-70334.840016326663},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-68966.003899099393},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-67578.259888273373},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-66171.346806899994},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-64744.999870362721},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-63298.950636544207},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-61832.926955304669},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-60346.652917262574},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-58839.848801867774},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-57312.231024757421},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-55763.512084384638},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-54193.400507910017},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-52601.60079634568},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-50987.813368941628},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-49351.734506803863},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-47693.056295733746},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-46011.466568277756},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-44306.648844976749},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-42578.282274803794},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-40826.041574779105},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-39049.59696875103},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-37248.614125331289},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-35422.754094972988},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-33571.67324617946},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-31695.0232008319},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-29792.450768623792},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-27863.59788058951},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-25908.1015217149},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-23925.593662616877},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-21915.701190279404},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-19878.045837832648},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-17812.244113362212},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-15717.907227734959},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-13594.641021427933},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-11442.045890346522},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-9259.7167106179586},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-7047.242762345968},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-4804.2076523122514},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-2530.1892356102189},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-591.10078858662644},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C363","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(H20:FA20)","v":-4759268.1644199742},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-114916.54250000001},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-115003.55889769687},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-114147.78642980225},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-113660.73227115048},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-113158.91988443739},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-112641.90208059453},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-112109.21812027742},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-111560.39330327873},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-110994.93854550019},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-110412.34994310616},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-109812.10832347101},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-109193.6787825193},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-108556.51020804721},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-107900.03478860002},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-107223.6675074682},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-106526.80562135078},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-105808.82812322211},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-105069.09518892266},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-104306.94760698098},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-103521.70619115891},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-102712.67117519601},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-101879.12158921441},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-101020.31461722798},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-100135.4849351834},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-99223.844028943175},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-98284.57949160297},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-97316.854299516825},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-96319.806066385281},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-95292.546274741617},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-94234.159484151343},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-93143.702515419413},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-92020.203610077922},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-90862.661564405687},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-89670.044837207533},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-88441.290630558549},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-87175.303942693892},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-85870.956592200237},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-84527.086212639289},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-83142.495216707262},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-81715.949729007494},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-80246.178486484947},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-78731.871705542726},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-77171.679914831155},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-75564.212752669249},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-73908.037728026684},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-72201.678943962397},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-70443.6157823822},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-68632.281548942949},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-66766.062076896254},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-64843.294288627076},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-62862.26471360556},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-60821.207961431312},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-58718.305148609434},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-56551.682277656233},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-54319.408567090279},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-52019.494730820479},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-49649.891205397857},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-47208.486323551406},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-44693.104432380132},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-42101.50395452448},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-39431.375390589317},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-36680.339261038345},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-33845.943985725862},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-30925.663699176126},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-27916.895999663655},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-24816.959630088255},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-21623.092088578349},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-18332.447166693149},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-14942.092413029908},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-11449.006519975917},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-7850.0766312764972},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-4142.0955680195957},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-321.7589705649479},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":3614.3376461291741},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":7669.7019264057453},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":11847.947799738973},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":16152.798701280073},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":20588.090889988773},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":25157.77686730753},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":29865.928899425024},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":34716.742646267718},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":39714.540900453489},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":44863.777439539335},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":50169.04099499603},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":55635.059341446613},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":61266.703509813007},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":67068.992128125057},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":73047.095893860591},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":79206.342181801665},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":85552.219791513649},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":92090.383838677517},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":31751.1651817725},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C364","v":"add: Interest on Reserve Accounts"},null,{"$f":"Calculations!E364","v":"EUR"},null,{"$f":"SUM(H21:FA21)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C365","v":"EBT"},null,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(H22:FA22)","v":7267233.7884217864},{"$f":"H17+SUM(H19:H21)","v":0},0,0,0,0,0,0,0,-235192.12289675156,-75306.04494028457,29041.968777578615,-256302.74476219559,-235230.16384220083,-62169.892741500167,30696.702159510343,-258648.64595854474,-232433.1209139713,-53446.073114978732,35631.971422245144,-255679.39360625419,-229233.23167748877,-44178.077139629982,39951.510636869032,-252755.07978079427,-226109.10947607472,-34692.748172051972,42382.981373565039,-248856.92220192327,-213443.28035021032,-16369.58323997265,53508.394841458154,-236720.32085678994,-208394.64902310428,-10154.887285076431,57337.816838498751,-232059.29516955948,-97893.226626542455,101343.58821802377,166680.86144085741,-121895.43899182318,-91571.280212008045,108968.08871836509,172176.22568190657,-115587.97252326331,-83830.678175493755,117517.2229715609,178331.26810596744,-108224.002280416,-18714.542431723268,183752.08437083347,241640.22717064939,-43367.61867154605,-9200.4143179265084,193369.25613284903,249535.90440898319,-33925.432523918978,1220.8118485764571,203039.33678041695,288380.43631485652,6467.9958387183142,43168.827289629931,243747.24575750923,298569.73217839497,{"$f":"BS17+SUM(BS19:BS21)","v":18571.167402922874},56593.85862923057,256258.87418558006,309793.41738083528,32217.341693487047,71604.036233362611,270415.77613581438,322451.98042395292,47570.452848747736,88094.020853032926,286391.19685534976,336422.43651011959,64813.685420504014,107074.16172335089,304317.47850858164,352416.42701673374,83739.924219178996,125417.96706328061,319241.32020493824,363863.12936302403,96448.500347926718,137990.09815526972,330897.5562357232,374788.97485835222,110607.76725720729,152002.95503623458,344500.43367840012,387972.75613096432,127065.26372333778,168994.49710553675,360564.01605393109,403694.73058779933,146110.03836146416,188350.53564834874,379395.00702720863,{"$f":"DB17+SUM(DB19:DB21)","v":422270.82449990627},100992.39134198445,104943.65046346294,288421.3731551363,323772.04276485328,65430.293854069212,100449.95013861732,283032.11997907859,{"$f":"DJ17+SUM(DJ19:DJ21)","v":317399.495995946},-1011004.6020248065]
[]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},null,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(H24:FA24)","v":-1025305.4835386992},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-6624.245572347314},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-18249.893652809806},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-24828.550764610802},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-57437.169382043307},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-64810.927710645003},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-20428.484833652627},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-27382.876380529226},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-59722.452792413053},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-67025.802964443807},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-23193.344239962546},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-30237.45544817199},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-62421.134631502238},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-69667.094673192099},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-26392.866379167783},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-33489.269923364387},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-65584.741115012861},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-72787.878450426055},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-20370.265791870337},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-17919.749100328423},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-50301.170624504724},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-56240.08311893716},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-14549.233488919406},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-17011.407370735527},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-49395.776090927015},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-55169.495261760741},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-14064.113776420994}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(H25:FA25)","v":182066.50698214673},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":55160.278173722269},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":28299.417077035803},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":10768.950772434793},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":58706.862647116839},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":55166.669052557729},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":26092.543507639988},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":10490.955564270203},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":59100.974048103555},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":54696.765840615204},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":24626.941810384451},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":9661.8303281307453},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":58602.139652918733},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":54159.184448886081},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":23069.918486525828},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":8936.1477400739677},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":58110.854930241476},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":53634.331919048564},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":21476.383219972719},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":8527.6606563091045},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":57455.96445699106},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":52854.672625903389},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":19746.29151138349},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":8006.7911937029567},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":56765.215431008837},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":52006.50256294955},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":18702.222590960795},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":7363.4482982003829},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":55982.163115553907},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":51034.856683660182},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":17563.071789773414},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":6586.4098883371335},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":55067.228361027548},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":49972.769686018815},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":16282.155705715995},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":5663.1886958410032},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":54007.573994309641},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":48672.348543884},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":14845.901151179103},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":4647.6215685990173},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":52788.906993511133},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-13764.941306182416},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-47779.334609012119},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-57504.542599380948},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-9623.2244978924282},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-15363.314829300158},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-49395.019465030637},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-58831.016375421081},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-11209.511770693818},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-17114.080825272948},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-51019.593013822101},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-60369.568135607871},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-13008.278135616682},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-19174.01781936991},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-52871.19212197361},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-62081.369840682251},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-15041.610958403209},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-21429.42308442283},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-54973.1456978895},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-63966.948954692343},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-17334.168239217834},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-23951.132921916898},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-57351.505225528846},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-66093.587545936112},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-19913.490913301532},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-26721.450338021561},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-60035.375906410743},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-68440.62416841212},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-22810.353985356633},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-29910.114004234958},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-63046.991224153724},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-71113.490231022704},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-25964.948617284914},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-26266.685539079961},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-55478.921728871443},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-56351.140095082563},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":200.1656599163197},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-200.1656599163197},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":1557.1641119751505},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-1557.1641119751505},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":1710.5641869939861},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-1710.5641869939861},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":182066.50698214673}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},null,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(H26:FA26)","v":6423994.811865232},{"$f":"H22+SUM(H24:H25)","v":0},0,0,0,0,0,0,0,-180031.84472302929,-47006.627863248767,39810.919550013408,-197595.88211507874,-180063.4947896431,-36077.349233860179,41187.657723780547,-199547.67191044119,-177736.3550733561,-28819.131304594281,45293.801750375889,-197077.25395333546,-175074.04722860269,-21108.158653104154,48887.658376943,-194644.2248505528,-172474.77755702616,-13216.364952079253,50910.642029874143,-191400.95774493221,-160588.60772430693,3376.7082714108401,61515.18603516111,-179955.1054257811,-156388.14646015473,8547.3353058843641,64701.265136699134,-176077.13205400557,-46858.369942882273,118906.66000779718,173267.27132919454,-66828.210630795627,-41598.51052598923,125250.24442408109,177839.41437774757,-61580.398528953665,-35158.329631609755,132363.12412274,182978.88967456645,-55435.095286904863,-32479.483737905684,135972.74976182135,184135.68457126844,-52990.843169438478,-24563.729147226666,143974.23666781839,190704.88803356211,-45134.944294612797,-15893.26897669649,152019.74376659485,228010.86817924865,-6540.2822968983673,23994.809470260021,190876.05363553562,236488.36233771272,{"$f":"BS22+SUM(BS24:BS25)","v":3529.5564445196651},35164.43554480774,201285.72848769056,245826.46842614294,14883.173454269214,47652.903311445712,213064.27091028553,256358.39287801681,27656.961935446205,61372.570515011364,226355.82094893901,267981.81234170747,42003.331435147382,77164.04771911593,241270.48728442792,281302.93678571103,57774.975601894083,99151.281524200647,263762.39847606677,300887.74369559414,78398.77235503323,112961.38173074261,273460.3868536799,309978.0471477072,90179.282423554658,124620.07865570535,284777.98088598705,320946.95316652051,103871.91948337523,138757.04165736475,298142.88142242888,334027.63591460721,119717.17198229638,154861.26572498435,313810.26591219578,{"$f":"DB22+SUM(DB24:DB25)","v":349482.94604948023},82179.289662089257,85466.737251159357,238120.20253063156,267531.95964591613,52591.624552143796,81727.978580887808,233636.34388815158,{"$f":"DJ22+SUM(DJ24:DJ25)","v":262230.00073418528},-843002.20881908084]
[]
["·","Balance Sheet",null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$f":"Calculations!C374","v":"Unrestricted Cash"},null,{"$f":"Calculations!E374","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":4262712.3246154236},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":94157.986584399827},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":136757.0258820724},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":77990.104927192297},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":108426.86427808969},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":52106.814928542997},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":24141.553582702822},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":472347.19233185542},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":281700.54136915959},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":240438.31909084346},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":430209.59942430293},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":578567.44265444844},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":455323.05203864363},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":458400.35549351526},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":645932.03454874712},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":787960.88054043427},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":662020.48126638576},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":663496.13499422697},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":852019.5014462237},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":992638.43583826418},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":863542.51379496779},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":863332.85743182956},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1051765.8858374644},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1190602.04906094},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1057553.9063637764},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1055270.5371345861},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1244097.3061417546},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1378635.3728766956},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1242465.8226725047},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1238610.2534289542},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1427668.7530634259},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1557513.3915717327},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1418022.7117612134},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1412678.4157942866},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1597132.3794582258},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1722161.7415259085},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1579367.9241150264},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1572569.7673792441},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1752259.8863098181},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1872518.2942797714},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1726220.4863304361},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1717949.717515934},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1892925.3974024646},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2008456.4208866989},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1859107.8821277285},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1849492.3426469152},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2019810.4637720261},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2130245.4742468954},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1977644.1276781536},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1966664.210846636},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2132379.6538372058},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2237411.4256214784},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2081572.814656147},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2068196.093503172},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2229355.9943576199},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2329025.8289406602},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2169746.7002069303},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2152775.534417572},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2309426.2691015163},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2403774.6279830644},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2241505.6081138207},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2221073.2286756011},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2372901.5029388838},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2461968.0041013574},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2296504.5691573685},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2272586.0230763364},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2419138.2557393839},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2502961.6698463885},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2334316.8215967077},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2306938.9844000582},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2448264.5112914317},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2526620.2212915248},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2354588.2061838773},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2323721.4065166186},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2459874.8464378025},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2532230.2927524871},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2357259.0087763914},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2362914.8599623516},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2820911.7436985467},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3056734.8197304066},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":654795.6926661589},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":786619.51688835502},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1081143.7384668381},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1293086.8907548713},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1268390.5149580638},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1359537.4867154439},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1583831.7751133486},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1754598.1184339125},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1723716.9345518022},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1808110.3541397885},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2023750.9612466169},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2186290.3996222955},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2149279.0465447111},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2226609.1686289124},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2433216.7491343054},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2587132.2383734207},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2543343.0944235553},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2613142.5428544423},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2810284.6902322816},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":6292213.9292046698},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":6388370.1621357305},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":6598536.1912183808},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":6935321.1188354334},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7221422.7883829521},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7314477.4525047671},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7521108.7192561869},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7852609.1559789879},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7064045.0343191968}]
[null,null,{"$f":"Calculations!C375","v":"DSRA"},null,{"$f":"Calculations!E375","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":169431.66992192154},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":338863.33984384307},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":298990.21549304482},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":129558.54557112331},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0}]
[null,null,{"$f":"Calculations!C376","v":"MMRA"},null,{"$f":"Calculations!E376","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":0}]
[null,null,{"$f":"Calculations!C377","v":"Accounts Receivable"},null,{"$f":"Calculations!E377","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":100696.02419097601},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":606950.4292720001},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":123343.42735278083},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":123343.42735278083},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":344949.78562478092},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209767.7473527808},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":346328.72533774085},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":278362.26278676442},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":395707.09335400013},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":423303.29846015642},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":205574.15837554485},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":279163.17004100268},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":397976.80321360345},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":423724.84946272045},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":204123.37849199297},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":277236.12029149244},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":400286.12730119436},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":423767.78991580801},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202211.86393850189},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":275221.54740248813},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":402635.29336097749},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":423804.82089866593},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200098.43772477211},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":273189.92592096358},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":405024.53309088352},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":420948.33341603715},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":198006.04917637815},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":271277.15158867574},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":407241.94683255954},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":418134.74124507868},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":195934.48887821971},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":269346.93298892648},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":404613.73830976762},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":415363.76200321986},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":193883.54949977549},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":267444.44147360139},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":401817.33130275662},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":412635.11756490869},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":191853.02577435356},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":265520.48004480894},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":399061.91201673623},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":409948.53403369733},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":189842.71447854678},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":263721.87895822292},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":396347.20396253385},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":406892.29881815554},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":187852.41441189346},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":261901.43444857345},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":393672.93471837789},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":403528.3072348265},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":185881.92637674042},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":260107.96996668022},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":391038.83590256138},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":400205.58608343592},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":183931.05315830672},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":258288.80110597529},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":388444.64314650779},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":396923.80238869664},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":181999.59950494481},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":256601.26384665657},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":385890.09606824035},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":393682.62726828281},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":180087.37210859943},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":254887.67026459207},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":383374.93824624724},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":390481.73589987151},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":178194.17958546095},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":253200.35278709535},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":380898.91719374422},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":387058.27117274946},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":176319.83245680993},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":251483.27653633675},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":378461.78433332848},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":383104.82952405623},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":174464.14313005414},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":249903.87125303899},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":376000.74772161391},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":379190.74159483041},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":172626.92587995291},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":248270.97196944524},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":372860.2700472555},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":375315.61564658827},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":170807.99683002901},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":246067.87073350244},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":369292.6190714183},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":371479.06384032615},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":169007.17393416577},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":243434.68617043179},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":365516.02194227907},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":367680.70219770423},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":167224.2769583872},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":240999.85104671045},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":361777.01817031251},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":363920.15056261537},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":165459.1274628191},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":238503.61453434842},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":358075.23354019865},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":360197.03256313817},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":163711.54878383037},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":236032.22629348273},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":354410.29756166687},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":356510.97557386814},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":161981.36601635153},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":233495.83692295657},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":350781.84343241458},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":352861.61067862285},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":157520.26358338108}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":4363408.3488063999},701108.41585639992,260100.45323485322,201333.53227997312,453376.64990287065,261874.5622813238,370470.27892044367,641778.86225377698,898926.14399976702,975008.75228868669,1192376.2377283024,1123004.9408738364,1073349.5619234894,1195240.4985509617,1408520.2238553106,1330947.5988762705,1278119.9414017212,1402645.6021392643,1614650.6312058747,1533713.6396206091,1477627.4010412989,1604831.49063665,1814434.0465799733,1729563.8266295553,1669607.1721285831,1799158.4100693129,2003908.979401635,1915504.7618969169,1852606.3141050236,1984715.5401053568,2184666.8341523479,2092311.2202937955,2026232.984593983,2156155.4939478976,2351359.4813052886,2254908.6308695269,2185675.7054324709,2313250.4385258439,2503758.3437185697,2403234.6598979682,2330604.3062190879,2455874.9693765133,2641737.2712800046,2537162.4752090885,2461693.1009297944,2584702.8864532919,2765566.1024340247,2656961.2285026321,2578408.90197057,2699200.485408857,2874771.3009158755,2762156.6918420619,2680544.1244666702,2798098.2692495766,2968424.920284899,2851820.2219428099,2766898.8411567486,2880083.517407923,3045213.4113340559,2924637.5673318524,2836970.2118043206,2945826.6645876844,3105447.4700510097,{"$f":"SUM(BS31:BS34)","v":2980918.7160538002},2890255.5792658036,2994824.3011664269,3148483.3314830987,3020019.1892756927,2926380.5142276464,3026701.2414376456,3174186.1223080242,3041803.3935921779,2944934.8225640571,3041046.5306937899,3181843.0158057017,3045557.7757263845,2946026.2198732737,3037905.8231770103,3329661.0308645004,3229361.7456103596,903066.66463560413,1159479.7869356105,1456459.3541134265,1463894.8875849003,1514458.3856915664,1728830.1057868623,1955310.8389536748,1923605.2923680784,1967151.620722234,2173626.3760820674,2391431.6634443211,2353514.6765806829,2390278.8975914214,2588386.1867992249,2797136.899696921,2752591.3658362399,2781846.7089579036,2971217.776394641,{"$f":"SUM(DB31:DB34)","v":3170481.7227954199},6455925.4779885001,6624402.3884292133,6952946.4887800477,7291832.0944093019,7383404.1543993037,7547973.2894277237,7871890.5626886012,{"$f":"SUM(DJ31:DJ34)","v":8205470.7666576104},7221565.2979025776]
[]
[null,"Non-Current Assets"]
[null,null,{"$f":"Calculations!C381","v":"Net Property, Plant and Equipment"},null,{"$f":"Calculations!E381","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1325341.6511936001},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5352641.5841436004},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6368649.5467651468},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7402416.4677200262},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9871623.3500971291},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11888125.437718675},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14279529.721079554},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14528221.137746222},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14258158.475535115},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13988095.813324006},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13718033.151112899},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13447970.48890179},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13177907.826690683},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12907845.164479576},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12637782.502268467},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12367719.84005736},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12097657.177846251},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11827594.515635142},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11557531.853424035},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11287469.191212926},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11017406.529001817},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10747343.866790708},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10477281.204579599},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10207218.542368492},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9937155.880157385},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9667093.2179462779},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9397030.5557351708},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9126967.8935240638},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8864930.2313129567},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8602892.5691018496},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8340854.9068907425},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8078817.2446796354},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7816779.5824685283},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7554741.9202574212},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7292704.2580463141},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7030666.595835207},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6873346.7495963201},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6716026.9033574332},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6558707.0571185462},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6401387.2108796593},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6244067.3646407723},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6086747.5184018854},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5929427.6721629985},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5772107.8259241115},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5614787.9796852246},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5457468.1334463377},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5300258.2872074544},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5143048.4409685712},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5042399.7240952868},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4941751.0072220024},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4841102.2903487179},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4740453.5734754335},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4639804.8566021491},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4539156.1397288647},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4438507.4228555802},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4337858.7059822958},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4237209.9891090114},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4136561.2722357269},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4065599.0410767291},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3994636.8099177312},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3923674.5787587333},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3852712.3475997355},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3781750.1164407376},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3710787.8852817398},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3639825.6541227419},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3568863.422963744},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3497901.1918047462},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3426938.9606457483},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3355976.7294867504},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3285014.4983277526},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3214052.2671687547},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3143090.0360097568},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3072127.804850759},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3001165.5736917611},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2930203.3425327633},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2859241.1113737654},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2788278.8802147675},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2717316.6490557697},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2654086.8185207769},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2583079.0281653665},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4904990.6221006829},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4833982.8317452725},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4762975.0413898621},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4691967.2510344516},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4620959.4606790412},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4549951.6703236308},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4478943.8799682204},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4407936.0896128099},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4336928.2992573995},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4265920.5089019891},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4194912.7185465787},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4123904.9281911682},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4052897.1378357578},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3981889.3474803474},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3910881.557124937},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3839873.7667695265},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3768865.9764141161},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3697858.1860587057},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3626850.3957032952},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3555842.6053478848},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3484834.8149924744},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3413827.024637064},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3342819.2342816535},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3271811.4439262431},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3200803.6535708327},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3129795.8632154223},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3058788.0728600118},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2987780.2825046014}]
[null,null,{"$f":"Calculations!C382","v":"Goodwill (net of amortization)"},null,{"$f":"Calculations!E382","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":0}]
[null,null,{"$f":"Calculations!C383","v":"Deferred Tax Asset"},null,{"$f":"Calculations!E383","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":55160.278173722269},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":83459.695250758072},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":94228.646023192865},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":152935.5086703097},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":208102.17772286743},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":234194.72123050742},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":244685.67679477762},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":303786.65084288118},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":358483.41668349638},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":383110.35849388083},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":392772.18882201158},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":451374.32847493031},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":505533.51292381639},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":528603.43141034222},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":537539.57915041619},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":595650.43408065767},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":649284.76599970623},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":670761.14921967895},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":679288.80987598805},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":736744.77433297911},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":789599.4469588825},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":809345.73847026599},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":817352.52966396895},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":874117.74509497778},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":926124.24765792734},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":944826.47024888813},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":952189.91854708851},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1008172.0816626424},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1059206.9383463026},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1076770.010136076},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1083356.4200244131},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1138423.6483854407},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1188396.4180714595},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1204678.5737771755},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1210341.7624730165},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1264349.3364673262},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1313021.6850112102},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1327867.5861623893},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1332515.2077309883},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1385304.1147244994},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1371539.173418317},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1323759.8388093049},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1266255.2962099239},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1256632.0717120315},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1241268.7568827313},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1191873.7374177007},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1133042.7210422796},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1121833.2092715858},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1104719.1284463129},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1053699.5354324908},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":993329.96729688288},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":980321.6891612662},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":961147.67134189629},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":908276.47921992268},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":846195.10937924043},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":831153.49842083722},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":809724.07533641439},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":754750.92963852489},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":690783.98068383255},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":673449.81244461471},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":649498.67952269781},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":592147.17429716897},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":526053.58675123286},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":506140.09583793132},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":479418.64549990976},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":419383.26959349902},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":350942.6454250869},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":328132.29143973027},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":298222.17743549531},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":235175.18621134158},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":164061.69598031888},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":138096.74736303397},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":111830.06182395401},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":56351.140095082563},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":200.1656599163197},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1557.1641119751505},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1710.5641869939861},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":182066.50698214673}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":1325341.6511936001},5352641.5841436004,6368649.5467651468,7402416.4677200262,9871623.3500971291,11888125.437718675,14279529.721079554,14528221.137746222,14313318.753708838,14071555.508574765,13812261.797136093,13600905.9975721,13386010.004413551,13142039.885710083,12882468.179063246,12671506.490900241,12456140.594529748,12210704.874129023,11950304.042246047,11738843.519687856,11522940.041925633,11275947.298201051,11014820.783730015,10802868.976449151,10586440.646157091,10337854.367165957,10076319.365611158,9863712.6678570434,9654529.6782718394,9412238.3075721152,9158207.4365547113,8952934.9897746127,8742903.8301264551,8499568.3905063085,8244894.1765934024,8038838.6774978498,7932553.6879426222,7792796.9134935094,7642063.4771429598,7539810.8592651002,7432463.7827122323,7291426.0921790609,7139769.4346360154,7036457.1623914372,6927809.6646964345,6785335.7196087269,6632773.4949384425,6528352.5556930704,6413938.8975136038,6265510.8460313072,6107357.5865586419,5997085.6451874655,5881073.61348488,5731029.8771465654,5571550.1438978594,5459691.9152538814,5341929.117555324,5190260.8076682175,5058929.0083736116,4974958.4990789974,4884822.2501006294,4760988.8268196583,4627945.2258199779,{"$f":"SUM(BS38:BS40)","v":4541941.3837025771},4449549.7294591563,4323614.3526022686,4188685.1724885786,4100388.773090363,4005475.4090094483,3877161.6726249214,3740105.8539199876,3649230.131847688,3551546.4503506687,3420548.8432852603,3281145.9879578501,3187373.4028134956,3086501.057650263,2952491.8352671112,2818148.5145010957,2721175.7755284007,5016820.6839246368,4890333.9718403546,4762975.0413898621,4692167.4166943682,4620959.4606790412,4549951.6703236308,4478943.8799682204,4407936.0896128099,4336928.2992573995,4265920.5089019891,4194912.7185465787,4123904.9281911682,4052897.1378357578,3981889.3474803474,3910881.557124937,3839873.7667695265,3768865.9764141161,3697858.1860587057,{"$f":"SUM(DB38:DB40)","v":3626850.3957032952},3557399.7694598599,3484834.8149924744,3413827.024637064,3342819.2342816535,3273522.0081132371,3200803.6535708327,3129795.8632154223,{"$f":"SUM(DJ38:DJ40)","v":3058788.0728600118},3169846.7894867482]
[]
[null,"Total Assets",null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":5688750},6053750,6628750,7603749.9999999991,10325000,12149999.999999998,14649999.999999998,15170000,15212244.897708604,15046564.260863451,15004638.034864396,14723910.938445937,14459359.56633704,14337280.384261046,14290988.402918557,14002454.089776512,13734260.53593147,13613350.476268288,13564954.673451923,13272557.159308465,13000567.442966932,12880778.788837701,12829254.830309989,12532432.803078705,12256047.818285674,12137012.77723527,12080228.345012793,11779217.429753961,11507135.992376864,11396953.847677473,11342874.27070706,11045246.210068408,10769136.814720439,10655723.884454206,10596253.657898691,10293747.308367377,10118229.393375093,10106047.352019353,10145821.82086153,9943045.5191630684,9763068.0889313202,9747301.0615555737,9781506.705916021,9573619.6376005262,9389502.7656262293,9370038.6060620192,9398339.5973724667,9185313.7841957025,8992347.7994841747,8964711.3314401638,8982128.8874745183,8759242.3370295279,8561617.7379515506,8529128.1463961415,8539975.0641827583,8311512.1371966917,8108827.958712073,8070344.3250761405,8104142.4197076671,7899596.0664108498,7721792.4619049504,7706815.4914073423,7733392.6958709881,{"$f":"BS35+BS41","v":7522860.0997563768},7339805.3087249603,7318438.6537686959,7337168.5039716773,7120407.9623660557,6931855.9232370947,6903862.9140625671,6914291.9762280118,6691033.5254398659,6496481.2729147263,6461595.3739790507,6462989.0037635518,6232931.1785398796,6032527.2775235362,5990397.6584441215,6147809.5453655962,5950537.5211387603,5919887.3485602411,6049813.7587759653,6219434.3955032881,6156062.3042792687,6135417.8463706076,6278781.7761104926,6434254.7189218951,6331541.3819808885,6304079.9199796338,6439546.8849840565,6586344.3819909003,6477419.6047718506,6443176.0354271792,6570275.5342795718,6708018.456821858,6592465.1326057669,6550712.6853720192,6669075.9624533467,{"$f":"DB35+DB41","v":6797332.1184987146},10013325.247448361,10109237.203421688,10366773.513417112,10634651.328690955,10656926.162512541,10748776.942998556,11001686.425904024,{"$f":"DJ35+DJ41","v":11264258.839517623},10391412.087389326]
[]
[null,"Current Liabilities"]
[null,null,{"$f":"Calculations!C389","v":"Accounts Payable"},null,{"$f":"Calculations!E389","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2587.706613129687},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2587.706613129687},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2587.706613129687},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2587.706613129687},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2652.3992784579295},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2652.3992784579295},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2652.3992784579295},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2652.3992784579295},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2718.7092604193767},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2718.7092604193767},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2718.7092604193767},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2718.7092604193767},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2786.6769919298622},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2786.6769919298622},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2786.6769919298622},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2786.6769919298622},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2856.3439167281081},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2856.3439167281081},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2856.3439167281081},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2856.3439167281081},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2927.7525146463095},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2927.7525146463095},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2927.7525146463095},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2927.7525146463095},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3000.9463275124658},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3000.9463275124658},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3000.9463275124658},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3000.9463275124658},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3075.9699857002765},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3075.9699857002765},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3075.9699857002765},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3075.9699857002765},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3152.8692353427823},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3152.8692353427823},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3152.8692353427823},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3152.8692353427823},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3231.6909662263524},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3231.6909662263524},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3231.6909662263524},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3231.6909662263524},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3312.4832403820119},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3312.4832403820119},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3312.4832403820119},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3312.4832403820119},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3395.2953213915616},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3395.2953213915616},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3395.2953213915616},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3395.2953213915616},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3480.1777044263499},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3480.1777044263499},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3480.1777044263499},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3480.1777044263499},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3567.1821470370073},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3567.1821470370073},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3567.1821470370073},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3567.1821470370073},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3656.3617007129305},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3656.3617007129305},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3656.3617007129305},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3656.3617007129305},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3747.7707432307543},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3747.7707432307543},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3747.7707432307543},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3747.7707432307543},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3841.4650118115223},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3841.4650118115223},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3841.4650118115223},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3841.4650118115223},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3937.5016371068109},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3937.5016371068109},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3937.5016371068109},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3937.5016371068109},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4035.9391780344795},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4035.9391780344795},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4035.9391780344795},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10958.919585280533},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10230.855187192952},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":23090.845618383057},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":27036.771613292389},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":11844.824904716937},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":11109.295369719966},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":23924.401698954549},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":27866.049791538193},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12862.0277460821},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12224.974232848903},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":24898.319329906066},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":28840.171107062066},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14026.77657707083},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":13441.422968411307},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":26029.834840508309},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":29976.890254842358},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9751.0691420986223},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8833.616733316876},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":20942.985789294806},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":24488.270468134928},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9641.4602264364839},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8685.1635478197186},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":20723.659583235094},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":24233.653456979177},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9535.2707190855344}]
[null,null,{"$f":"Calculations!C390","v":"Accrued Interest: Subordinated Debt"},null,{"$f":"Calculations!E390","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":114916.54250000001},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75929.393472696858},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75612.674846967391},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75286.359330159714},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":74950.156126877235},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":74603.765630332113},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":74246.879155351169},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73879.178663291808},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73500.336478622572},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73110.014996915677},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":72707.866383991583},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":72293.532265947259},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":71866.643409792086},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":71426.819394406542},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70973.668271530827},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70506.786216480832},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70025.757168280776},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":69530.152458891214},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":69019.530431202424},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":68493.436045452647},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":67951.400473720263},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":67392.940682128814},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66817.559000392357},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66224.742678317605},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":65613.963428867661},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":64984.676957380143},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":64336.322476520072},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":63668.322206535464},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":62980.080860370057},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":62270.985113174487},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":61540.40305574314},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":60787.683631389576},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":60012.156055758664},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":59213.129219058566},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":58389.891070179619},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":57541.707982151485},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":56667.824098373007},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":55767.460659032164},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":54839.815307115859},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":53884.06137339113},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":52899.347139720616},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":51884.795080055657},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":50839.501078430774},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":49762.533623262665},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":48652.932977235505},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":47509.710322033075},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":46331.84687715536},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":45118.292992034403},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":43867.967210640396},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":42579.755307744366},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":41252.509295978685},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39885.046402810491},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":38476.14801651641},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37024.558600219229},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":35528.984573018824},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":33988.093157220224},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":32400.511190631514},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":30764.823902873199},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":29079.573654608517},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":27343.258638571169},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25554.331541232874},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23711.198163918125},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21812.216002137364},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19855.692781872483},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17839.884951510357},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":15762.996128080433},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":13623.175496411757},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11418.516159782885},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9147.0534405948238},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":6806.7631295526444},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":4395.5596817955757},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":1911.2943583680208},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-648.24668862471276},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3285.3443888823731},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-6002.3487865555417},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-8801.6811344826019},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-11685.836051884202},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-14657.383747437987},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-17718.972309714751},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-20873.330067017057},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-24123.268018723385},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-27471.682340304367},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-30921.556964243573},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-34475.966239162764},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-38138.077669521277},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-41911.154738331083},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-45798.559815402899},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-49803.757153715065},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-53930.315976575424},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-58181.913658327278},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-62562.339001433902},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":0}]
[null,null,{"$f":"Calculations!C391","v":"Accrued Interest: Senior Debt"},null,{"$f":"Calculations!E391","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":104772.49331850406},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":69418.254562155475},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":68820.454159724541},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":68214.396270323312},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":67599.966832317237},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":66977.05020852499},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":66345.529164455307},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":65705.284846243201},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":65056.196758281309},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":64398.142740542346},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63730.998945588246},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63054.639815261806},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":62368.93805705625},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":61673.76462015853},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":60968.988671161584},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":60254.477569441209},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":59530.096842192666},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":58795.710159122689},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":58051.179306791644},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":57296.364162601501},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":56531.122668424359},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":55755.310803866778},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":54968.78255916472},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":54171.389907704208},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":53362.98277816231},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":52543.409026263311},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":51712.514406144823},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":50870.142541328278},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":50016.134895288502},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":49150.330741616752},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":48272.567133771518},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":47382.678874411693},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":46480.498484305936},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":45565.856170812636},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":44638.579795924568},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":43698.49484387206},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":42745.42438827864},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":41779.189058863107},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":40799.607007681552},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":39806.493874903113},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":38799.662754113},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":37778.924157136236},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36744.085978375449},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35694.953458656208},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":34631.329148572753},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":33553.012871327592},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":32459.801685057653},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":31351.489844640157},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30227.868762970858},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":29088.726971707394},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":27933.850081470431},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":26763.020741495035},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":25576.018598724695},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":24372.620256340317},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":23152.599231716391},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21915.72591379637},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20661.7675198793},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19390.48805180952},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18101.648251561186},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16795.005556209348},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15470.314052278936},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14127.324429463275},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12765.783933703215},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11385.436319618184},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9986.0218022801619},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":8567.2770083214928},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7128.9349263673448},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":5670.7248567834995},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4192.3723607299835},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2693.5992085109888},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":1174.1233272113323},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0}]
[null,null,{"$f":"Calculations!C392","v":"Income Tax Payable"},null,{"$f":"Calculations!E392","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6624.245572347314},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":13496.674074177357},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":21349.968033394747},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18278.36518370088},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":665.27204135288048},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":14257.654179870497},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22067.723483738431},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":19062.047285229775},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1660.0642374711279},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":15153.216704327611},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22924.84316126036},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":19988.920754121187},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":2800.5655937984102},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":16200.199039742116},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":23938.668742502632},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":21076.857776947239},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":11362.671130952478},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18669.4095397684},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":15469.980488857102},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":11079.098583746874},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18313.741565648663},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":15146.160571320295},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0}]
[null,null,{"$f":"Calculations!C393","v":"Current Portion of Subordinated Debt"},null,{"$f":"Calculations!E393","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":30675.380747890464},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":46909.983574143393},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":63636.511100634612},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":65951.633948494957},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":67950.034408768304},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":70008.988401388371},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":72130.330758938828},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":74315.951911265409},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":76567.799570128656},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":78887.880464903123},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":81278.262130870149},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":83741.074751697655},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":86278.51305774886},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":88892.838281911711},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":91586.380174691934},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":94361.539080365284},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":97220.788076039418},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":100166.67517553151},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":103201.82560002527},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":106328.94411753163},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":109550.81745323697},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":112870.31677288751},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":116290.40024142279},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":119814.11565913814},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":123444.60317772569},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":127185.09809861395},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":131038.93375610004},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":135009.54448784364},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":139100.46869536978},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":143315.35199730817},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":147657.95047817862},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":152132.1340356179},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":156741.88982903116},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":161491.32583274064},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":166384.67449679849},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":171426.29651872598},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":176620.68472953991},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":181972.46809752972},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":187486.41585335298},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":193167.44174012542},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":199020.60839229292},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":205051.13184718782},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":211264.38619328945},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":217665.9083593323},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":224261.40304852842},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":231056.74782230187},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":238057.99833806546},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":245271.39374570717},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":252703.36224759585},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":260360.52682706021},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":268249.71115044696},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":276377.94564801664},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":284752.47377909726},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":293380.75848707766},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":302270.48884999461},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":311429.58693263831},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":320866.21484628419},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":330588.78202234145},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":340605.95270640036},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":350926.65367935703},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":361560.08221249521},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":372515.71426361601},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":383803.31292151782},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":395432.93710635277},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":407414.95053361234},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":419760.03094973136},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":432479.17964753916},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":445583.73127003922},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":459085.3639112527},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":472996.10952312755},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":455077.2856017325},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":338644.93181853951},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":218684.56128336198},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":95089.271560598048},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-32251.079036055366},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-163449.96959613796},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-298624.31773908163},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-437894.5838051046},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-581384.87820319412},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-729223.07201184018},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-881540.91093108198},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1038474.1326874158},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1200162.5879961883},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1366750.365189272},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1538385.9186190832},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1715222.2009533711},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1897416.7994786703},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2085132.0765338847},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2278535.3141991491},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2477798.8633689089},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2683100.2973420611},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2894622.5700660339},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3112554.179175816},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":0}]
[null,null,{"$f":"Calculations!C394","v":"Current Portion of Senior Debt"},null,{"$f":"Calculations!E394","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":365000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":940000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1915000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":2740000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":29414.386009041016},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":94479.866971271971},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":160444.10504218854},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":227319.51485899114},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":265704.29653467669},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":269374.50110071193},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":273095.40263225441},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":276867.70141242607},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":280692.10739744158},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":284569.34035022405},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":288500.12997586618},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":292485.21605896228},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":296525.34860283823},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":300621.28797070344},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":304773.80502875359},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":308983.68129124935},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":313251.70906759927},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":317578.69161147467},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":321965.44327198388},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":326412.78964693495},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":330921.5677382148},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":335492.62610931578},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":340126.82504503697},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":344825.0367133923},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":349588.14532975451},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":354417.04732326663},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":359312.65150555287},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":364275.87924175849},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":369307.66462395352},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":374408.95464693115},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":379580.70938643458},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":384823.90217984573},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":390139.51980936958},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":395528.56268774951},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":400992.04504654708},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":406530.99512702337},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":412146.45537365635},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":417839.48263033153},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":423611.14833924302},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":429462.53874254134},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":435394.75508676685},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":441408.91383010766},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":447506.14685251936},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":453687.60166874807},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":459954.44164429553},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":466307.84621436719},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":472749.01110584516},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":479279.14856232726},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":485899.48757227382},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":492611.27410030691},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":499415.77132170362},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":506314.25986012933},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":513308.03802865383},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":520398.42207409767},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":527586.74642475275},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":534874.36394152511},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":542262.64617254713},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":549752.98361130618},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":557346.78595833899},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":565045.48238654074},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":572850.5218101393},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":580763.37315738434},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":588785.5256470039},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":596918.48906847811},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":605163.79406618665},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":613522.99242747854},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":621997.65737472405},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":630589.38386139763},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":639299.78887225292},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":648130.51172764378},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":617210.09004124929},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":456304.01537772734},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":293175.32626033702},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":127793.32145532535},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0}]
[null,null,{"$f":"Calculations!C395","v":"Total Current Liabilities"},null,{"$f":"Calculations!E395","v":"EUR"},null,null,{"$f":"SUM(H46:H51)","v":0},365000,940000,1915000,2740000,29414.386009041016,125155.24771916243,207354.08861633192,513232.76839125948,479591.28513115365,484345.37112930184,489192.85324725549,494200.55440901732,499241.27442602202,504381.94751861715,509624.87322876224,515038.72068715567,520493.29035241331,526057.37561845151,531733.52465229377,537592.31992471952,543500.50915445946,549528.81362213637,555680.05922536727,562026.81317416183,568432.71839048842,574970.49721727497,581643.28594270675,588525.712611606,595478.26498953463,602575.74457519571,609821.63470483501,617292.70553240099,624846.24142295308,632559.20655247825,640435.47245911893,648554.03839938319,656768.93968547904,665159.3926919956,673729.7033707893,682561.19339922932,691504.60651759629,700641.5074613184,709976.68849813915,719593.89404877229,729340.53751101391,739300.63550342433,749479.52491422778,759963.4809962532,770596.55248120171,781465.31956008379,792575.72925044782,804016.70434759255,815628.89983273321,827501.58023150731,839641.37630682997,852139.98468861391,864834.64366054861,877817.43293507036,891095.74976056232,904764.20155379781,918656.59410878201,932867.96440936252,{"$f":"SUM(BS46:BS51)","v":947406.56919873401},962370.07550416491,977588.84914489195,993161.03897676221,1009095.8658061133,1025494.2183267386,1042183.0245091516,1059263.7136401623,1076746.5881691768,1094735.9352745388,1113055.2582905055,1131809.4510734871,1111136.9055927547,928658.22841789143,645258.12205404695,355985.06738480105,100938.06755607289,-28863.386546645597,-162699.37480698584,-293966.48177525535,-435737.34535430669,-569343.18499370804,-699439.64210750035,-853944.74644380342,-1046837.3658083631,-1198918.9064653213,-1348229.9223468835,-1522379.3785065589,-1735176.0752089806,-1908176.6862110151,-2079220.0687810495,-2275504.7821533689,-2510775.2783517549,-2707388.9913104828,-2902835.9801413501,{"$f":"SUM(DB46:DB51)","v":-3124062.7701454605},9751.0691420986223,20196.287864269354,39612.395329063205,39958.250956992029,9641.4602264364839,19764.262131566593,39037.401148883757,{"$f":"SUM(DJ46:DJ51)","v":39379.814028299472},9535.2707190855344]
[]
[null,"Non-Current Liabilities"]
[null,null,{"$f":"Calculations!C398","v":"Subordinated Debt"},null,{"$f":"Calculations!E398","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1896250},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1896250},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1896250},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1896250},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3792500},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3792500},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3761824.6192521094},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3745590.0164258564},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3728863.4888993655},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3711630.1308622938},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3693874.5848433413},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3675581.0280244681},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3656733.158140426},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3637314.1789510283},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3617306.7852732125},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3596693.147559565},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3575454.8960095565},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3553573.1041993308},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3531028.2722154637},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3507800.3092776532},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3483868.5158348647},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3459211.5651189657},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3433807.4841394243},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3407633.6341021219},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3380666.690234839},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3352882.6210014336},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3324256.666686187},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3294763.317329234},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3264376.2899934161},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3233068.5053422954},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3200812.0635084612},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3167578.2192306202},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3133337.356237316},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3098058.9608544516},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3061711.5948130917},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3024262.8672333122},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2985679.4057591376},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2945926.8268188341},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2904969.7049840605},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2862771.5414005714},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2819294.7312623393},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2774500.5303001083},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2728349.0202545207},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2680799.0733030415},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2631808.3154089861},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2581333.0885599824},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2529328.4118622271},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2475747.9414558536},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2420543.9292156966},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2363667.1802006504},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2305067.0088136992},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2244691.1936335522},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2182485.9308776311},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2118395.786454943},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2052363.6465661034},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1984330.666806492},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1914236.2197271846},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1842017.8408069268},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1767611.1727870065},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1690949.9083194144},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1611965.7308771899},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1530588.2538742884},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1446744.9579407221},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1360361.1262970727},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1271359.7781707894},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1179661.6001949315},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1085184.875728227},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":987845.41203345696},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":887556.46524927183},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":784228.66308857873},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":677769.92519461457},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":568085.38108372549},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":455077.28560173244},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":338644.93181853951},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":218684.56128336198},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":95089.271560598048},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":0}]
[null,null,{"$f":"Calculations!C399","v":"Long-Term Senior Debt"},null,{"$f":"Calculations!E399","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4535585.6139909588},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6970520.133028728},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7424555.8949578116},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7357680.4851410091},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7289881.3174562817},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7221145.6319280164},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7151460.4923255574},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7080812.7837285828},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7009189.2100588409},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6936576.2915777927},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6862960.3623496909},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6788327.5676696207},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6712663.861456003},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6635955.0036070887},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6558186.5573209375},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6479343.8863783712},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6399412.1523884041},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6318376.3119956143},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6236221.1140489541},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6152931.0967314364},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6068490.5846501887},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5982883.6858862974},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5896094.2890039161},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5808106.060018044},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5718902.4393204339},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5628466.6385630313},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5536781.6374983629},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5443830.180776285},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5349594.7746964805},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5254057.6839161003},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5157200.9281119285},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5059006.2785964394},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4959455.2548871106},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4858529.1212283503},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4756208.8830653811},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4652475.2834694162},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4547308.7995134545},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4440689.6385980193},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4332597.7347261384},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4223012.7447268739},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4111914.0444266866},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3999280.7247679108},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3885091.5878736181},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3769325.1430581259},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3651959.602782391},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3532972.8785535432},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3412342.5767677729},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3290045.9944957988},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3166060.1152101173},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3040361.6044532363},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2912926.8054460692},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2783731.7346356688},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2652752.0771814631},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2519963.1823791382},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2385340.059021316},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2248857.3706941437},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2110489.4310089159},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1970210.1987678325},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1827993.2730629775},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1683811.8883076031},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1537638.9091987766},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1389446.8256104479},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1239207.7474159736},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1086893.3992391252},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":932475.11513259017},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":775923.83318296936},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":617210.09004124952},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":456304.01537772734},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":293175.32626033714},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":127793.32145532535},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0}]
[null,null,{"$f":"Calculations!C400","v":"Total Non-Current Liabilities"},null,{"$f":"Calculations!E400","v":"EUR"},{"$f":"F47-F51-F48-F56-F54-F53","v":0},{"$f":"G47-G51-G48-G56-G54-G53","v":0},{"$f":"SUM(H55:H56)","v":1896250},1896250,1896250,1896250,3792500,8328085.6139909588,10732344.752280837,11170145.911383668,11086543.974040374,11001511.448318575,10915020.216771357,10827041.520350026,10737545.941869009,10646503.389009869,10553883.076851005,10459653.509909255,10363782.463679178,10266236.965655334,10166983.275822552,10065986.866598591,9963212.4022132363,9858623.7175073698,9752183.7961350381,9643854.7481510751,9533597.7869662754,9421373.2056516223,9307140.3525724839,9190857.6063331496,9072482.3500114605,8951970.9446627293,8829278.7020714916,8704359.8567289822,8577167.5370136015,8447653.7355509326,8315769.278729192,8181463.7953452412,8044685.6843555775,7905382.0817059446,7763498.8262124108,7618980.4244659524,7471770.0147317555,7321809.3298135623,7169038.65885254,7013396.8080291804,6854821.06013586,6693247.1329866685,6528609.1366301384,6360839.5293294713,6189869.0722738225,6015626.7829830414,5838039.8873672429,5657033.7704013251,5472531.9253734294,5284455.9016650598,5092725.25101934,4897257.4722525608,4697967.9543628534,4494769.9179883897,4287574.3551661447,4076289.9673407301,3860823.1015713336,3641077.6848832043,3416955.1567085544,{"$f":"SUM(BS55:BS56)","v":3188354.3993600504},2955171.6664783927,2717300.5093937078,2474631.7013386749,2227053.1594494306,1974449.864488397,1716703.778221169,1453693.7583775839,1185295.471124975,911381.30097945977,631820.25807887665,346477.88273868733,95089.271560598048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Liabilities",null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":1896250},2261250,2836250,3811250,6532500,8357500,10857500,11377500,11599776.742431633,11481102.733449727,11399365.587900659,11316234.373597281,11231746.496278027,11145744.663435891,11058265.024369622,10969278.383138018,10878821.184366334,10786730.256007748,10693040.651441004,10597720.391250884,10500804.722137956,10402124.226661829,10301712.609757174,10199534.807376442,10095624.600140437,9989805.9240421113,9882110.8497897591,9772500.8922758568,9661008.0626230668,9547449.2096522637,9431854.4466466866,9314181.4914338179,9194460.2425460033,9072499.9769738857,8948328.4852816705,8821899.26780436,8693239.7227549609,8562151.0213914234,8428658.2189044058,8292710.1278367415,8154331.2081309846,8013313.9363311585,7869680.1663138587,7723373.4965273198,7574414.9541846327,7422587.6704976819,7267909.7721335627,7110319.0542436987,6949832.5532700755,6786223.3354642428,6619505.2069273265,6449609.4996517729,6276548.6297210222,6100084.8014977928,5920226.8312508473,5736898.8485593908,5550107.939051467,5359604.5616489388,5165391.7881012149,4967385.7171012927,4765587.3031251319,4559734.2789919861,4349823.1211179169,{"$f":"BS52+BS57","v":4135760.9685587846},3917541.7419825578,3694889.3585385997,3467792.7403154373,3236149.0252555441,2999944.0828151358,2758886.8027303205,2512957.4720177464,2262042.0592941521,2006117.2362539987,1744875.5163693822,1478287.3338121744,1206226.1771533526,928658.22841789143,645258.12205404695,355985.06738480105,100938.06755607289,-28863.386546645597,-162699.37480698584,-293966.48177525535,-435737.34535430669,-569343.18499370804,-699439.64210750035,-853944.74644380342,-1046837.3658083631,-1198918.9064653213,-1348229.9223468835,-1522379.3785065589,-1735176.0752089806,-1908176.6862110151,-2079220.0687810495,-2275504.7821533689,-2510775.2783517549,-2707388.9913104828,-2902835.9801413501,{"$f":"DB52+DB57","v":-3124062.7701454605},9751.0691420986223,20196.287864269354,39612.395329063205,39958.250956992029,9641.4602264364839,19764.262131566593,39037.401148883757,{"$f":"DJ52+DJ57","v":39379.814028299472},9535.2707190855344]
[]
[null,"Shareholders' Equity"]
[null,null,{"$f":"Calculations!C405","v":"Share Capital"},null,{"$f":"Calculations!E405","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":3792500}]
[null,null,{"$f":"Calculations!C406","v":"Retained Earnings"},null,{"$f":"Calculations!E406","v":"EUR"},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-180033},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-227040},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-187229},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-384825},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-564889},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-600966},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-559779},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-759327},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-937064},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-965883},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-920589},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1117667},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1292740},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1313848},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1264961},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1459605},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1632079},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1645296},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1594386},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1785787},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1946375},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1942998},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1881482},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2061437},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2217825},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2209278},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2144577},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2320654},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2367513},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2248607},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2075340},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2142168},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2183766},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2058516},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1880677},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1942257},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1977415},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1845052},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1662073},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1717509},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1749989},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1614017},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1429881},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1482872},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1507436},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1363462},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1172757},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1217892},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1233785},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1081765},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-853755},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-860296},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-836301},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-645425},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-408936},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-405407},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-370242},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-168956},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":76871},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":91754},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":139407},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":352472},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":608830},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":636487},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":697859},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":924215},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1192197},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1234201},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1311365},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1552636},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1833938},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1891713},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1990864},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2254627},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2555515},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2633914},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2746875},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3020336},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3330314},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3420493},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3545114},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3829892},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4150838},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4254710},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4393467},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4691610},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5025638},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5145355},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5300216},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5614027},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5963510},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6045689},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6131156},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6369276},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6636808},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6689400},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6771127},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7004764},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7266993},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6423990}]
[null,null,{"$f":"Calculations!C407","v":"Rounding"},null,{"$f":"Calculations!E407","v":0},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.862645149230957E-9},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.862645149230957E-9},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.1552769709378481},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.5274137239903212},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.4469637367874384},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.564848655834794},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.0700590126216412},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.7208251543343067},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.3785489350557327},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.7066384945064783},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3515651356428862},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.2202605400234461},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.0220109187066555},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.7680575810372829},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.7208289764821529},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.5621758718043566},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.2205528151243925},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.9957022629678249},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.2181452363729477},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8531931582838297},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.4952230341732502},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5374781042337418},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.9297537971287966},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.6380252093076706},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.8240603730082512},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.7186345905065536},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.5721744354814291},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.9074803199619055},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.172617020085454},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.0405630171298981},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.6706201322376728},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3306279294192791},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6019571237266064},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.3913263268768787},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8808003356680274},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.1252244152128696},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5396021623164415},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.1410732064396143},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8114415965974331},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.935564337298274},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":2.8252389039844275},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.7299520038068295},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.2462140992283821},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.9959759209305048},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.6805471917614341},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.837377754971385},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.1082305284217},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.3448983486741781},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.2329319110140204},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.288637300953269},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.0196606060490012},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.7634272016584873},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.6316064521670341},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":6.3493095571175218},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":6.1587798185646534},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":6.2124153561890125},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.5747530711814761},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":6.1311975922435522},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.5667424025014043},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.295230096206069},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.7636562399566174},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.9371105115860701},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.8404219588264823},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.111332246568054},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.504210265353322},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.4661457138136029},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.0366607271134853},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.8576096687465906},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.6699513774365187},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.0013865269720554},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.0491056451573968},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.5363900745287538},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.47798079532},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.4535826873},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.73510688636},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.1335829515},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.87727854308},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.64963357523},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.03136431612},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.41821799334},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.46536569856},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.74778925162},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.82644495554},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.80733093992},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.76049745921},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.67998083122},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.72163819429},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.60306062177},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.23897522688},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.41095752269},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.67668250203},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.94259469584},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.8886441756},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.17830626108},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.91555741802},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.11808804795},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.07773396373},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165384.70228610374},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.68086699024},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165385.02475514077},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.02548932284},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":165386.81667024083}]
[null,null,{"$f":"Calculations!C408","v":"Total Shareholders' Equity"},null,{"$f":"Calculations!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":3792500},3792500,3792500,3792499.9999999991,3792500,3792499.9999999981,3792499.9999999981,3792500,3612468.1552769709,3565461.527413724,3605272.4469637368,3407676.5648486558,3227613.0700590126,3191535.7208251543,3232723.3785489351,3033175.7066384945,2855439.3515651356,2826620.22026054,2871914.0220109187,2674836.768057581,2499762.7208289765,2478654.5621758718,2527542.2205528151,2332897.995702263,2160423.2181452364,2147206.8531931583,2198117.4952230342,2006716.5374781042,1846127.9297537971,1849504.6380252093,1911019.824060373,1731064.7186345905,1574676.5721744355,1583223.90748032,1647925.1726170201,1471848.0405630171,1424989.6706201322,1543896.3306279294,1717163.6019571237,1650335.3913263269,1608736.8808003357,1733987.1252244152,1911826.5396021623,1850246.1410732064,1815087.8114415966,1947450.9355643373,2130429.825238904,2074994.7299520038,2042515.2462140992,2178487.9959759209,2362623.6805471918,2309632.837377755,2285069.1082305284,2429043.3448983487,2619748.232931911,2574613.288637301,2558720.019660606,2710739.7634272017,2938750.6316064522,2932210.3493095571,2956205.1587798186,3147081.2124153562,3383569.5747530712,{"$f":"SUM(BS62:BS64)","v":3387099.1311975922},3422263.5667424025,3623549.2952300962,3869375.76365624,3884258.9371105116,3931911.8404219588,4144976.1113322466,4401334.5042102654,4428991.4661457138,4490364.0366607271,4716719.8576096687,4984701.6699513774,5026705.001386527,5103869.0491056452,5345139.5363900745,5791824.4779807953,5849599.4535826873,5948750.7351068864,6212513.1335829515,6513400.8772785431,6591799.6496335752,6704761.0313643161,6978221.4182179933,7288199.4653656986,7378378.7477892516,7502998.8264449555,7787776.8073309399,8108723.7604974592,8212595.6799808312,8351352.7216381943,8649495.6030606218,8983523.2389752269,9103240.4109575227,9258101.676682502,9571911.9425946958,9921394.8886441756,10003574.178306261,10089040.915557418,10327161.118088048,10594693.077733964,10647284.702286104,10729012.68086699,10962649.024755141,{"$f":"SUM(DJ62:DJ64)","v":11224879.025489323},10381876.816670241]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":5688750},{"$f":"I59+I65","v":6053750},{"$f":"J59+J65","v":6628750},7603749.9999999991,10325000,12149999.999999998,14649999.999999998,15170000,15212244.897708604,15046564.260863451,15004638.034864396,14723910.938445937,14459359.56633704,14337280.384261046,14290988.402918557,14002454.089776512,13734260.53593147,13613350.476268288,13564954.673451923,13272557.159308465,13000567.442966932,12880778.788837701,12829254.830309989,12532432.803078705,12256047.818285674,12137012.77723527,12080228.345012793,11779217.429753961,11507135.992376864,11396953.847677473,11342874.27070706,11045246.210068408,10769136.814720439,10655723.884454206,10596253.657898691,10293747.308367377,10118229.393375093,10106047.352019353,10145821.82086153,9943045.5191630684,9763068.0889313202,9747301.0615555737,9781506.705916021,9573619.6376005262,9389502.7656262293,9370038.6060620192,9398339.5973724667,9185313.7841957025,8992347.7994841747,8964711.3314401638,8982128.8874745183,8759242.3370295279,8561617.7379515506,8529128.1463961415,8539975.0641827583,8311512.1371966917,8108827.958712073,8070344.3250761405,8104142.4197076671,7899596.0664108498,7721792.4619049504,7706815.4914073423,7733392.6958709881,7522860.0997563768,7339805.3087249603,7318438.6537686959,{"$f":"BV59+BV65","v":7337168.5039716773},7120407.9623660557,6931855.9232370947,6903862.9140625671,6914291.9762280118,6691033.5254398659,6496481.2729147263,6461595.3739790507,6462989.0037635518,6232931.1785398796,6032527.2775235362,5990397.6584441215,6147809.5453655962,5950537.5211387603,5919887.3485602411,6049813.7587759653,6219434.3955032881,6156062.3042792687,6135417.8463706076,6278781.7761104926,6434254.7189218951,6331541.3819808885,6304079.9199796338,6439546.8849840565,6586344.3819909003,6477419.6047718506,6443176.0354271792,6570275.5342795718,6708018.456821858,6592465.1326057678,6550712.6853720192,6669075.9624533458,{"$f":"DB59+DB65","v":6797332.1184987146},10013325.247448361,10109237.203421688,10366773.513417112,10634651.328690955,10656926.162512541,10748776.942998556,11001686.425904024,{"$f":"DJ59+DJ65","v":11264258.839517623},10391412.087389326]
[null,null,null,null,null,null,null,{"$f":"H43-H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS43-BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ43-DJ67","v":0},0]
[null,null,"Balance Check",null,"Check",null,{"$f":"IF(ROUND(SUM(H43:DK43),0)-ROUND(SUM(H67:DK67), 0)<=2, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(H43-H67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(I43-I67, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(J43-J67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BV43-BV67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(DJ43-DJ67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK"]
[]
["·","Cash Flow Statement",null,null,"Unit"]
[]
[null,"Operating Activities"]
[null,null,{"$f":"Calculations!C417","v":"Net Income"},null,{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(H74:FA74)","v":6423994.8118652301},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-180031.84472302932},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-47006.627863248781},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":39810.919550013394},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-197595.88211507874},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-180063.4947896431},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-36077.349233860208},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":41187.657723780605},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-199547.67191044113},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-177736.35507335613},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-28819.131304594397},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":45293.801750375947},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-197077.2539533354},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-175074.04722860272},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-21108.158653104212},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":48887.658376942971},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-194644.2248505528},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-172474.77755702613},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-13216.364952079304},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":50910.642029874078},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-191400.95774493215},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-160588.60772430699},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":3376.7082714107601},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":61515.186035161256},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-179955.10542578113},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-156388.14646015485},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":8547.3353058843786},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":64701.265136699083},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-176077.13205400555},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-46858.369942882273},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":118906.66000779724},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":173267.27132919466},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-66828.210630795686},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-41598.510525989186},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":125250.24442408119},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":177839.41437774769},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-61580.398528953709},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-35158.329631609762},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":132363.12412274},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":182978.88967456648},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-55435.095286904936},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-32479.483737905692},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":135972.74976182132},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":184135.68457126833},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-52990.8431694385},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-24563.729147226637},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":143974.23666781845},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":190704.88803356205},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-45134.944294612782},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-15893.268976696498},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":152019.74376659485},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":228010.86817924876},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-6540.2822968983673},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":23994.809470260039},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":190876.05363553573},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":236488.36233771255},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":3529.5564445196833},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":35164.43554480774},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":201285.72848769062},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":245826.46842614296},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":14883.173454269225},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":47652.903311445691},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":213064.27091028559},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":256358.39287801689},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":27656.96193544619},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":61372.570515011379},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":226355.8209489389},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":267981.81234170741},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":42003.331435147353},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":77164.047719115901},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":241270.48728442786},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":281302.93678571109},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":57774.975601894068},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":99151.281524200676},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":263762.39847606688},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":300887.74369559437},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":78398.772355033187},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":112961.38173074261},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":273460.3868536799},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":309978.04714770732},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":90179.282423554672},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":124620.07865570539},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":284777.98088598723},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":320946.95316652046},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":103871.91948337518},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":138757.04165736481},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":298142.88142242894},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":334027.63591460721},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":119717.17198229638},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":154861.26572498435},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":313810.26591219578},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":349482.94604948023},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":82179.289662089228},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":85466.737251159342},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":238120.20253063171},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":267531.95964591613},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":52591.624552143738},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":81727.978580887808},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":233636.34388815158},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":262230.00073418533},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-843002.20881908073}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},null,{"$f":"Calculations!E418","v":"EUR"},null,-147984.99286429555,{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-100696.02419097599},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-506254.4050810241},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":483607.00191921927},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-221606.3582720001},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":135182.03827200012},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-136560.97798496005},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":346328.72533774085},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-275774.55617363472},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-117344.83056723571},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-27596.205106156296},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":217729.14008461154},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-73524.319000129588},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-118813.63317260076},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-25748.046249117004},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":219601.47097072747},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-73046.431817538018},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-123050.00700970192},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-23481.662614613655},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":221555.92597730615},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-72941.715732475743},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-127413.74595848937},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-21169.527537688438},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":223706.38317389379},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-73021.821271393215},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-131834.60716991994},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-15923.800325153628},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":222942.284239659},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-73199.693814379367},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-135964.7952438838},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-10892.794412519142},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":222200.25236685894},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-73339.250297840626},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-135266.80532084114},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-10750.02369345224},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":221480.2125034444},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-73485.868315638101},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-134372.88982915523},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-10817.786262152076},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":220782.09179055513},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-73590.55502081287},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-133541.43197192729},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-10886.622016961104},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":220105.81955515055},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-73800.342748792551},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-132625.32500431096},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-10545.09485562169},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":219039.88440626211},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-73968.22776252433},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-131771.50026980447},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-9855.3725164486095},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":217646.38085808611},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-74143.231508930243},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-130930.86593588119},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-9166.7501808745437},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":216274.53292512923},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-74272.865564633801},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-130155.8420405325},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-8479.159242188849},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":214924.20288375183},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-74514.659899101098},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-129288.83222158378},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-7792.5312000424601},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":213595.25515968338},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-74711.11860231671},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-128487.26798165517},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-7106.7976536242641},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":212287.55631441055},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-74914.764159116574},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-127698.56440664886},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-6159.3539790052455},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":210738.43871593953},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-75069.749810946058},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-126978.50779699173},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-4643.0451907277456},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":208640.68639400208},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-75343.69149768955},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-126096.87646857492},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-3189.9938732165028},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":206563.81571487751},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-75545.608548564662},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-124589.29807781026},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":4168.8999730145442},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":204806.35365145799},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-62491.264227383654},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-102511.46394750837},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-1312.1216236923938},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":169666.85005523695},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-61570.659632745374},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-101456.16013874474},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-1228.7083613502327},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":168050.42014610232},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-60919.475134699955},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-100332.19556961214},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-1137.2030222860631},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":166459.27340948227},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-60230.207234245143},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-99244.737430992711},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-1036.5545741608366},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":155182.80488961682},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-61875.458787481621},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-98961.963803390274},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-1754.8223842724692},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":164212.81882696107},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-61391.669001474947},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-98012.867492140853},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-1737.3543667925405},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":165496.80378602783}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E419","v":"EUR"},null,-182066.50698214673,{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-55160.278173722269},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-28299.417077035803},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-10768.950772434793},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-58706.862647116839},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-55166.669052557729},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-26092.543507639988},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-10490.955564270203},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-59100.974048103555},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-54696.765840615204},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-24626.941810384451},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-9661.8303281307453},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-58602.139652918733},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-54159.184448886081},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-23069.918486525828},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-8936.1477400739677},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-58110.854930241476},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-53634.331919048564},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-21476.383219972719},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-8527.6606563091045},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-57455.96445699106},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-52854.672625903389},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-19746.29151138349},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-8006.7911937029567},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-56765.215431008837},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-52006.50256294955},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-18702.222590960795},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-7363.4482982003829},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-55982.163115553907},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-51034.856683660182},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-17563.071789773414},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-6586.4098883371335},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-55067.228361027548},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-49972.769686018815},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-16282.155705715995},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-5663.1886958410032},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-54007.573994309641},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-48672.348543884},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-14845.901151179103},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-4647.6215685990173},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-52788.906993511133},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":13764.941306182416},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":47779.334609012119},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":57504.542599380948},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":9623.2244978924282},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":15363.314829300158},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":49395.019465030637},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":58831.016375421081},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":11209.511770693818},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":17114.080825272948},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":51019.593013822101},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":60369.568135607871},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":13008.278135616682},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":19174.01781936991},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":52871.19212197361},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":62081.369840682251},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":15041.610958403209},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":21429.42308442283},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":54973.1456978895},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":63966.948954692343},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":17334.168239217834},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":23951.132921916898},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":57351.505225528846},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":66093.587545936112},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":19913.490913301532},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":26721.450338021561},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":60035.375906410743},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":68440.62416841212},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":22810.353985356633},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":29910.114004234958},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":63046.991224153724},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":71113.490231022704},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":25964.948617284914},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":26266.685539079961},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":55478.921728871443},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":56351.140095082563},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-200.1656599163197},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":200.1656599163197},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-1557.1641119751505},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":1557.1641119751505},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-1710.5641869939861},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":1710.5641869939861},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-182066.50698214673}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},null,{"$f":"Calculations!E420","v":"EUR"},null,13941138.199352764,{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":270062.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":262037.66221110796},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":157319.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":157209.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":157209.84623888574},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":100648.71687328571},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":70962.231159000017},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":71007.790355408375},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":71007.790355408375}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},null,{"$f":"Calculations!E421","v":"EUR"},null,4404775.440105631,{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":104772.49331850406},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":104663.04515653195},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":103768.38855725965},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":102861.37396160373},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":101941.83066711287},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":101009.58561340274},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":100064.46334958568},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":99106.286001250352},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":98134.873236985397},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":97150.04223444048},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":96151.607645918746},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":95139.381563493967},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":94113.173483645616},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":93072.7902714058},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":92018.036124010658},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":90948.712534049846},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":89864.618252106899},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":88765.549248883617},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":87651.298676801147},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":86521.656831070868},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":85376.411110227316},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":84215.345976116136},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":83038.242913329144},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":81844.88038807924},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":80635.033806507243},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":79408.475472412596},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":78164.974544400524},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":76904.296992436997},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":75626.205553803753},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":74330.459688444796},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":73016.815533696135},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":71685.025858390276},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":70334.840016326663},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":68966.003899099393},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":67578.259888273373},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":66171.346806899994},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":64744.999870362721},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":63298.950636544207},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":61832.926955304669},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":60346.652917262574},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":58839.848801867774},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":57312.231024757421},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":55763.512084384638},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":54193.400507910017},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":52601.60079634568},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":50987.813368941628},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":49351.734506803863},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":47693.056295733746},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":46011.466568277756},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":44306.648844976749},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":42578.282274803794},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":40826.041574779105},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":39049.59696875103},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":37248.614125331289},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":35422.754094972988},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":33571.67324617946},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":31695.0232008319},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":29792.450768623792},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":27863.59788058951},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":25908.1015217149},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":23925.593662616877},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":21915.701190279404},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":19878.045837832648},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":17812.244113362212},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":15717.907227734959},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":13594.641021427933},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":11442.045890346522},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":9259.7167106179586},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":7047.242762345968},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":4804.2076523122514},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":2530.1892356102189},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":591.10078858662644},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C422","v":"add: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E422","v":"EUR"},null,4759268.1644199742,{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":114916.54250000001},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":115003.55889769687},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":114147.78642980225},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":113660.73227115048},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":113158.91988443739},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":112641.90208059453},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":112109.21812027742},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":111560.39330327873},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":110994.93854550019},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":110412.34994310616},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":109812.10832347101},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":109193.6787825193},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":108556.51020804721},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":107900.03478860002},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":107223.6675074682},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":106526.80562135078},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":105808.82812322211},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":105069.09518892266},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":104306.94760698098},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":103521.70619115891},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":102712.67117519601},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":101879.12158921441},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":101020.31461722798},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":100135.4849351834},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":99223.844028943175},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":98284.57949160297},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":97316.854299516825},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":96319.806066385281},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":95292.546274741617},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":94234.159484151343},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":93143.702515419413},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":92020.203610077922},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":90862.661564405687},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":89670.044837207533},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":88441.290630558549},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":87175.303942693892},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":85870.956592200237},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":84527.086212639289},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":83142.495216707262},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":81715.949729007494},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":80246.178486484947},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":78731.871705542726},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":77171.679914831155},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":75564.212752669249},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":73908.037728026684},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":72201.678943962397},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":70443.6157823822},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":68632.281548942949},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":66766.062076896254},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":64843.294288627076},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":62862.26471360556},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":60821.207961431312},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":58718.305148609434},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":56551.682277656233},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":54319.408567090279},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":52019.494730820479},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":49649.891205397857},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":47208.486323551406},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":44693.104432380132},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":42101.50395452448},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":39431.375390589317},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":36680.339261038345},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":33845.943985725862},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":30925.663699176126},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":27916.895999663655},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":24816.959630088255},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":21623.092088578349},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":18332.447166693149},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":14942.092413029908},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":11449.006519975917},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":7850.0766312764972},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":4142.0955680195957},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":321.7589705649479},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-3614.3376461291741},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-7669.7019264057453},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-11847.947799738973},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-16152.798701280073},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-20588.090889988773},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-25157.77686730753},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-29865.928899425024},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-34716.742646267718},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-39714.540900453489},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-44863.777439539335},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-50169.04099499603},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-55635.059341446613},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-61266.703509813007},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-67068.992128125057},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-73047.095893860591},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-79206.342181801665},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-85552.219791513649},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-92090.383838677517},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-31751.1651817725},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C423","v":"less: Interest on Reserve Accounts"},null,{"$f":"Calculations!E423","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C424","v":"Cash Flows From Operating Activities"},null,{"$f":"Calculations!E424","v":"EUR"},null,29199125.11589716,{"$f":"SUM(H74:H80)","v":-100696.02419097599},-506254.4050810241,483607.00191921927,0,-221606.3582720001,135182.03827200012,-136560.97798496005,346328.72533774085,-21214.981040774233,297078.39075781649,489424.60086959216,448011.16376627819,176408.92992032779,302730.62399100431,487184.99959136441,441682.16652781982,173712.92126208422,301128.97426397383,488176.68698812928,440272.25492817326,170557.39849283628,299443.66417299438,488086.34894176741,438489.48375960812,166605.17783896904,297369.95130694227,488480.08954330144,434191.38727107353,163483.77033194152,295797.75129258196,{"$f":"SUM(AL74:AL80)","v":488711.82017060427},429497.9590444396,160162.64072561334,294309.02456920594,484107.28420007176,424682.68260381522,156859.50312525057,292855.16380035051,479343.43946670671,419911.72850608581,153355.51258679721,291382.55172163062,474629.00042266329,415184.34402036679,150304.7817771624,290037.78105531918,469971.44166124344,410088.33101100184,147051.97396739083,288673.40370461484,465368.76352670218,404685.09232040501,143814.70957080135,286276.59938315762,460813.22139058035,399323.15511917265,140374.19180240238,282682.154746774,456304.05522007716,394001.67941768054,137384.30066688935,279220.94109791308,{"$f":"SUM(BR74:BR80)","v":451481.59479941562},388719.82169860625,134189.88559214363,275734.77445510018,446205.55319918069,383476.73464313697,131008.47228645225,272275.48333948333,440978.84742750635,378009.03053622559,127621.30542848552,268786.5208688741,435806.76045731665,372008.76685081719,124682.0365600372,265436.04737129482,430614.48936581245,366044.72664607113,121201.90784068929,262045.47483640726,424745.87219269411,342164.80290224432,105525.27481740357,221368.62237159116,354515.93901211576,300987.993934775,99340.466732100671,214615.07020219738,345862.25772103929,292761.08898988983,93210.297536626633,207551.77269841218,{"$f":"SUM(CX74:CX80)","v":336829.23111960449},{"$f":"SUM(CY74:CY80)","v":284137.13985332649},{"$f":"SUM(CZ74:CZ80)","v":86432.506664345929},{"$f":"SUM(DA74:DA80)","v":200021.09904509783},{"$f":"SUM(DB74:DB80)","v":327363.7979920503},275061.55561336677,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815222,206631.26675141911,{"$f":"SUM(DJ74:DJ80)","v":331500.43672280118},-788564.12165979133]
[]
[null,"Investing Activities"]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H84:FA84)","v":-16928918.481857367},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-1325341.6511936001},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-4027299.9329500003},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-1016007.9626215467},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1033766.9209548801},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-2469206.8823771025},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-2016502.0876215468},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-2391404.2833608803},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-248691.41666666669},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-7777.9598204181602},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2392919.3842907259},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H85:FA85)","v":-16928918.481857367},{"$f":"SUM(H84)","v":-1325341.6511936001},-4027299.9329500003,-1016007.9626215467,-1033766.9209548801,-2469206.8823771025,-2016502.0876215468,-2391404.2833608803,-248691.41666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,-2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB84)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(DJ84)","v":0},0]
[]
[null,"Financing Activities"]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},null,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(H88:FA88)","v":3792500},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":3792500},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C433","v":"Drawdown of Subordinated Debt"},null,{"$f":"Calculations!E433","v":"EUR"},null,3792500,{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":1896250},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":1896250},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C434","v":"Drawdown of Construction Loan"},null,{"$f":"Calculations!E434","v":"EUR"},null,7585000,{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":365000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":575000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":975000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":825000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":1825000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":2500000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":520000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C435","v":"Drawdown of Operating Loan"},null,{"$f":"Calculations!E435","v":0},null,0,{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C436","v":"Principal Repayment of Subordinated Debt"},null,{"$f":"Calculations!E436","v":"EUR"},null,-3792499.9999999977,{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-14918.235189211089},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-15757.145558679375},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-16234.602826252929},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-16726.52752649122},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-17233.358037071434},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-17755.546018952722},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-18293.556818872996},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-18847.869884041676},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-19418.979189398015},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-20007.39367781597},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-20613.637713647462},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-21238.251550008703},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-21881.791810225521},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-22544.831983867174},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-23227.962937810313},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-23931.793442788927},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-24656.950715898871},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-25404.080979541308},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-26173.8500373024},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-26966.943867282695},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-27784.069233405229},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-28625.95431524665},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-29493.349356952938},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-30387.027335817969},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-31307.784651120586},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-32256.441833834193},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-33233.844277841199},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-34240.862993304065},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-35278.395382864168},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-36347.366041360336},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-37448.727579779603},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-38583.461474174503},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-39752.578940303458},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-40957.121834773599},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-42198.163583489062},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-43476.81013823238},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-44794.200962230956},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-46151.510045587522},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-47549.946951478865},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-48990.757894055627},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-50475.226849003404},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-52004.676697755043},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-53580.47040637373},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-55204.012240157259},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-56876.749015046269},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-58600.171386951173},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-60375.815180147183},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-62205.262755920819},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-64090.144422687983},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-66032.13988883984},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-68032.979759611582},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-70094.447079307574},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-72218.378920257674},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-74406.668019920398},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-76661.264467592016},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-78984.177442224522},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-81377.47700290136},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-83843.295933566274},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-86383.831643649261},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-89001.348126283468},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-91698.177975857994},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-94476.724466704472},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-97339.463694770078},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-100288.9467841853},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-103327.80216069291},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-106458.73789396406},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-109684.54411088907},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-113008.09548199312},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-116432.35378319299},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-119960.37053517753},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-123595.28972276393},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-127340.35059665341},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-131198.8905600826},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-135174.34814294367},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-139270.266066023},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-143490.29439808955},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-147838.19380864606},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-152317.83891924185},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-156933.22175633381},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-161688.45530877248},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-166587.7771930836},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-171635.5534298112},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-176836.28233428794},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-182194.5985252992},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-187715.27705521428},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-193403.23766526434},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-199263.5491697595},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-205301.43397315239},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-211522.27272397286},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-217931.60910978197},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":3112554.179175816},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C437","v":"Principal Repayment of Construction Loan"},null,{"$f":"Calculations!E437","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C438","v":"Principal Repayment of Operating Loan"},null,{"$f":"Calculations!E438","v":"EUR"},null,-7419617.9951949846,{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-29414.386009041016},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-65065.480962230955},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-65964.238070916588},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-66875.409816802596},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-67799.167684726563},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-68735.685528266185},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-69685.139602459065},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-70647.708596974247},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-71623.573669742094},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-72612.918481048691},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-73615.929228101129},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-74632.794680070365},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-75663.706213618018},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-76708.857848913933},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-77768.446286151302},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-78842.670942566096},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-79931.73398996795},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-81035.840392789352},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-82155.197946660541},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-83290.017317517078},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-84440.512081247813},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-85606.898763890335},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-86789.396882381785},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-87988.228985872396},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-89203.620697609949},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-90435.800757402525},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-91685.001064667988},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-92951.456722078001},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-94235.40607980499},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-95537.090780380167},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-96856.755804171436},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-98194.649515489116},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-99551.023709328845},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-100926.13365876008},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-102320.23816296904},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-103733.5995959654},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-105166.4839559618},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-106619.16091543531},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-108091.90387188052},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-109584.98999926366},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-111098.70030018735},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-112633.3196587761},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-114189.13689429229},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-115766.4448154924},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-117365.54027573475},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-118986.72422884774},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-120630.30178577029},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-122296.58227197449},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-123985.87928568132},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-125698.51075688077},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-127434.79900716704},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-129195.07081040017},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-130979.65745420588},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-132788.89480232462},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-134623.12335782207},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-136482.68832717257},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-138367.93968522796},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-140279.23224108369},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-142216.9257048548},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-144181.38475537425},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-146172.97910882649},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-148192.08358832882},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-150239.07819447431},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-152314.34817684855},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-154418.28410653493},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-156551.28194962087},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-158713.74314171972},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-160906.07466352204},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-163128.68911739028},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-127793.32145532535},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C439","v":"Interest Payment on Senior Loan"},null,{"$f":"Calculations!E439","v":"EUR"},null,-4404775.4401056347,{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-140017.28391288052},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-104366.18895969058},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-103467.43185100495},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-102556.26010511894},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-101632.50223719497},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-100695.98439365535},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-99746.530319462472},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-98783.96132494729},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-97808.096252179443},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-96818.751440872846},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-95815.740693820408},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-94798.875241851172},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-93767.96370830352},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-92722.812073007604},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-91663.223635770235},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-90588.998979355441},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-89499.935931953587},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-88395.829529132185},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-87276.471975260996},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-86141.652604404459},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-84991.157840673724},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-83824.771158031203},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-82642.273039539752},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-81443.440936049141},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-80228.049224311588},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-78995.869164519012},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-77746.66885725355},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-76480.213199843536},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-75196.263842116547},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-73894.57914154137},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-72574.914117750101},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-71237.020406432421},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-69880.646212592692},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-68505.536263161455},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-67111.431758952502},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-65698.070325956141},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-64265.185965959739},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-62812.509006486231},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-61339.766050041013},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-59846.679922657881},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-58332.969621734184},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-56798.350263145425},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-55242.533027629259},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-53665.225106429134},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-52066.12964618679},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-50444.945693073802},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-48801.368136151243},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-47135.087649947047},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-45445.790636240214},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-43733.159165040757},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-41996.870914754501},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-40236.599111521369},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-38452.012467715664},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-36642.775119596918},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-34808.546564099473},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-32948.98159474897},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-31063.730236693569},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-29152.437680837844},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-27214.744217066742},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-25250.285166547284},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-23258.690813095061},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-21239.58633359271},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-19192.591727447241},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-17117.321745072979},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-15013.385815386602},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-12880.38797230067},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-10717.926780201804},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-8525.595258399484},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-6302.9808045312457},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4049.6651169098759},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-1765.2241157979588},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C440","v":"Interest Payment on Subordinated Debt"},null,{"$f":"Calculations!E440","v":"EUR"},null,-4759268.164419977,{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-153990.707925},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-114464.50505553171},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-113987.04778795816},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-113495.12308771987},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-112988.29257713965},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-112466.10459525837},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-111928.09379533809},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-111373.78073016941},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-110802.67142481307},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-110214.25693639512},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-109608.01290056363},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-108983.39906420239},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-108339.85880398557},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-107676.81863034391},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-106993.68767640078},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-106289.85717142216},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-105564.69989831222},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-104817.56963466978},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-104047.80057690869},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-103254.70674692839},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-102437.58138080586},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-101595.69629896444},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-100728.30125725815},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-99834.623278393119},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-98913.865963090502},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-97965.208780376895},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-96987.806336369889},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-95980.787620907024},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-94943.25523134692},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-93874.284572850753},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-92772.923034431486},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-91638.189140036586},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-90469.071673907631},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-89264.528779437489},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-88023.487030722026},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-86744.840475978708},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-85427.449651980132},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-84070.140568623567},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-82671.703662732223},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-81230.892720155462},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-79746.423765207684},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-78216.973916456045},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-76641.180207837358},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-75017.638374053829},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-73344.901599164819},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-71621.479227259915},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-69845.835434063905},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-68016.387858290269},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-66131.506191523105},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-64189.510725371249},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-62188.670854599506},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-60127.203534903514},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-58003.271693953415},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-55814.98259429069},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-53560.386146619072},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-51237.473171986567},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-48844.173611309729},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-46378.354680644814},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-43837.818970561828},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-41220.302487927613},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-38523.472638353094},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-35744.926147506623},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-32882.18691944101},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-29932.703830025777},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-26893.848453518178},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-23762.912720247026},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-20537.106503322022},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-17213.555132217971},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-13789.296831018097},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-10261.280079033566},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-6626.3608914471515},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2881.3000175576817},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":977.23994587151356},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":4952.6975287325768},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":9048.6154518119129},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":13268.643783878473},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":17616.543194434984},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":22096.18830503077},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":26711.571142122717},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":31466.804694561386},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":36366.1265788725},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":41413.90281560013},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":46614.631720076839},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":51972.947911088108},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":57493.626441003194},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":63181.58705105324},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":69041.898555548425},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":75079.783358941306},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":81300.622109761782},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":87709.9584955709},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":94313.504183206402},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C441","v":"Dividends"},null,{"$f":"Calculations!E441","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C442","v":"Change in DSRA"},null,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-169431.66992192154},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-169431.66992192154},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":39873.124350798258},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":169431.66992192151},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":129558.54557112331},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C443","v":"Change in MMRA"},null,{"$f":"Calculations!E443","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C444","v":"Initial Funding of Working Capital"},null,{"$f":"Calculations!E444","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C445","v":"Interest  on Reserve Accounts"},null,{"$f":"Calculations!E445","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C446","v":"Cash Flows From Financing Activities"},null,{"$f":"Calculations!E446","v":"EUR"},null,-5206161.5997206112,{"$f":"SUM(H88:H101)","v":5688750},365000,575000,975000,2721250,1825000,2500000,350568.33007807843,-169431.66992192154,-338340.61303613265,-299653.32053613267,-299653.32053613261,-299653.32053613267,-299653.32053613267,-299653.32053613261,-299653.32053613267,-299653.32053613267,-299653.32053613267,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613261,{"$f":"SUM(AL88:AL101)","v":-299653.32053613261},-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,{"$f":"SUM(BR88:BR101)","v":-299653.32053613261},-299653.32053613261,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613261,-299653.32053613267,-299653.32053613261,-299653.32053613267,-259780.19618533435,35160.354190800543,-130221.65061421107,-130221.6506142111,-130221.65061421109,-130221.65061421109,-130221.65061421109,-130221.65061421107,-130221.65061421107,-130221.65061421109,-130221.65061421109,-130221.65061421109,-130221.6506142111,-130221.65061421107,-130221.6506142111,-130221.65061421109,-130221.65061421107,{"$f":"SUM(CX88:CX101)","v":-130221.6506142111},-130221.65061421107,-130221.65061421109,-130221.65061421107,-130221.65061421107,3206867.6833590223,0,0,0,0,0,0,{"$f":"SUM(DJ88:DJ101)","v":0},0]
[]
[null,"Net Movements In Cash",null,null,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(H104:FA104)","v":7064045.034319195},{"$f":"H81+H85+H102","v":4262712.3246154236},-4168554.3380310247,42599.039297672571,-58766.920954880072,30436.759350897279,-56320.049349546665,-27965.261345840525,448205.6387491526,-190646.65096269577,-41262.222278316156,189771.28033345949,148357.84323014558,-123244.39061580488,3077.3034548716387,187531.6790552318,142028.84599168715,-125940.39927404845,1475.6537278411561,188523.36645199667,140618.9343920406,-129095.92204329633,-209.65636313823052,188433.02840563474,138836.16322347551,-133048.14269716357,-2283.3692291903426,188826.76900716877,134538.06673494092,-136169.55020419109,-3855.5692435506498,{"$f":"AL81+AL85+AL102","v":189058.49963447166},129844.63850830699,-139490.67981051927,-5344.2959669266711,184453.96366393915,125029.36206768261,-142793.81741088204,-6798.1567357821041,179690.1189305741,120258.4079699532,-146297.80794933546,-8270.7688145020511,174975.67988653068,115531.02348423417,-149348.53875897027,-9615.5394808134297,170318.12112511083,110435.01047486922,-152601.34656874178,-10979.916831517767,165715.44299056951,105031.77178427239,-155838.61096533126,-13376.721152974991,161159.90085444774,99669.834583040036,-159279.12873373023,-16971.165789358609,156650.73468394455,94348.358881547931,-162269.01986924332,-20432.379438219534,{"$f":"BR81+BR85+BR102","v":151828.274263283},89066.501162473636,-165463.43494398898,-23918.546081032429,146552.23266304802,83823.414107004355,-168644.84824968036,-27377.837196649343,141325.52689137374,78355.71000009292,-172032.01510764711,-30866.799667258514,136153.43992118398,72355.446314684581,-174971.28397609547,5655.8511859604623,457996.88373619481,235823.07603186005,-2401939.1270642476,131823.82422219618,294524.221578483,211943.15228803322,-24696.375796807508,91146.971757380088,224294.28839790466,170766.3433205639,-30881.183882110417,84393.419587986282,215640.60710682822,162539.43837567873,-37011.353077584456,77330.12208420111,{"$f":"CX81+CX85+CX102","v":206607.58050539339},153915.48923911541,-43789.14394986516,69799.448430886754,197142.14737783922,3481929.2389723891,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815222,206631.26675141911,{"$f":"DJ81+DJ85+DJ102","v":331500.43672280118},-788564.12165979133]
[]
[null,"Cash Position"]
[null,null,{"$f":"Calculations!C451","v":"Beginning of Period"},null,{"$f":"Calculations!E451","v":"EUR"},null,null,0,{"$f":"H108","v":4262712.3246154236},94157.986584398896,136757.02588207147,77990.104927191394,108426.86427808867,52106.814928542008,24141.553582701483,472347.19233185408,281700.54136915831,240438.31909084215,430209.59942430165,578567.44265444716,455323.05203864229,458400.35549351393,645932.03454874572,787960.88054043287,662020.48126638448,663496.13499422558,852019.50144622219,992638.43583826278,863542.51379496651,863332.85743182828,1051765.885837463,1190602.0490609384,1057553.9063637748,1055270.5371345845,1244097.3061417532,1378635.3728766942,1242465.8226725031,1238610.2534289523,1427668.753063424,1557513.3915717311,1418022.7117612117,1412678.415794285,1597132.3794582242,1722161.7415259068,1579367.9241150247,1572569.7673792427,1752259.8863098167,1872518.29427977,1726220.4863304344,1717949.7175159324,1892925.397402463,2008456.4208866972,1859107.8821277269,1849492.3426469136,2019810.4637720245,2130245.4742468935,1977644.1276781517,1966664.2108466339,2132379.6538372035,2237411.425621476,2081572.8146561447,2068196.0935031697,2229355.9943576176,2329025.8289406574,2169746.700206927,2152775.5344175682,2309426.2691015126,2403774.6279830607,2241505.6081138174,2221073.2286755978,{"$f":"BR108","v":2372901.5029388806},2461968.0041013542,2296504.5691573652,2272586.0230763326,2419138.2557393806,2502961.6698463848,2334316.8215967044,2306938.9844000549,2448264.5112914285,2526620.2212915216,2354588.2061838745,2323721.4065166162,2459874.8464378002,2532230.2927524848,2357259.0087763895,2362914.8599623498,2820911.7436985448,3056734.8197304048,654795.69266615715,786619.51688835328,1081143.7384668363,1293086.8907548694,1268390.514958062,1359537.486715442,1583831.7751133468,1754598.1184339107,1723716.9345518001,1808110.3541397864,2023750.9612466146,2186290.3996222932,2149279.0465447088,2226609.1686289101,2433216.7491343035,2587132.2383734188,2543343.0944235534,{"$f":"DA108","v":2613142.5428544404},2810284.6902322797,6292213.9292046688,6388370.1621357305,6598536.1912183799,6935321.1188354315,7221422.7883829512,7314477.4525047662,{"$f":"DI108","v":7521108.719256185},7852609.1559789861]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":4262712.3246154236},94157.986584398896,136757.02588207147,77990.104927191394,108426.86427808867,52106.814928542008,24141.553582701483,472347.19233185408,281700.54136915831,240438.31909084215,430209.59942430165,578567.44265444716,455323.05203864229,458400.35549351393,645932.03454874572,787960.88054043287,662020.48126638448,663496.13499422558,852019.50144622219,992638.43583826278,863542.51379496651,863332.85743182828,1051765.885837463,1190602.0490609384,1057553.9063637748,1055270.5371345845,1244097.3061417532,1378635.3728766942,1242465.8226725031,1238610.2534289523,1427668.753063424,1557513.3915717311,1418022.7117612117,1412678.415794285,1597132.3794582242,1722161.7415259068,1579367.9241150247,1572569.7673792427,1752259.8863098167,1872518.29427977,1726220.4863304344,1717949.7175159324,1892925.397402463,2008456.4208866972,1859107.8821277269,1849492.3426469136,2019810.4637720245,2130245.4742468935,1977644.1276781517,1966664.2108466339,2132379.6538372035,2237411.425621476,2081572.8146561447,2068196.0935031697,2229355.9943576176,2329025.8289406574,2169746.700206927,2152775.5344175682,2309426.2691015126,2403774.6279830607,2241505.6081138174,2221073.2286755978,2372901.5029388806,{"$f":"BS104+BS107","v":2461968.0041013542},2296504.5691573652,2272586.0230763326,2419138.2557393806,2502961.6698463848,2334316.8215967044,2306938.9844000549,2448264.5112914285,2526620.2212915216,2354588.2061838745,2323721.4065166162,2459874.8464378002,2532230.2927524848,2357259.0087763895,2362914.8599623498,2820911.7436985448,3056734.8197304048,654795.69266615715,786619.51688835328,1081143.7384668363,1293086.8907548694,1268390.514958062,1359537.486715442,1583831.7751133468,1754598.1184339107,1723716.9345518001,1808110.3541397864,2023750.9612466146,2186290.3996222932,2149279.0465447088,2226609.1686289101,2433216.7491343035,2587132.2383734188,2543343.0944235534,2613142.5428544404,{"$f":"DB104+DB107","v":2810284.6902322797},6292213.9292046688,6388370.1621357305,6598536.1912183799,6935321.1188354315,7221422.7883829512,7314477.4525047662,7521108.719256185,{"$f":"DJ104+DJ107","v":7852609.1559789861},7064045.034319195]
[]
["·","Cash Waterfall",null,null,"Unit"]
[]
[" ",null,{"$f":"Calculations!C458","v":"Cash Flow from Operating Activities"},null,{"$f":"Calculations!E458","v":"EUR"},null,{"$f":"SUM(H112:FA112)","v":29199125.115897164},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-100696.02419097599},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-506254.4050810241},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":483607.00191921927},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-221606.3582720001},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":135182.03827200012},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-136560.97798496005},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":346328.72533774085},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-21214.981040774292},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":297078.39075781649},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":489424.60086959216},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":448011.16376627813},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":176408.92992032782},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":302730.62399100431},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":487184.99959136447},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":441682.16652781982},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":173712.92126208416},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":301128.97426397383},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":488176.68698812928},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":440272.25492817321},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":170557.39849283625},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":299443.66417299438},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":488086.34894176736},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":438489.48375960812},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":166605.17783896904},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":297369.95130694227},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":488480.08954330144},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":434191.38727107347},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":163483.77033194155},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":295797.75129258202},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":488711.82017060422},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":429497.9590444396},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":160162.64072561337},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":294309.02456920594},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":484107.28420007182},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":424682.68260381516},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":156859.50312525054},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":292855.16380035045},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":479343.43946670671},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":419911.72850608581},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":153355.51258679721},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":291382.55172163056},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":474629.00042266329},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":415184.34402036684},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":150304.78177716237},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":290037.78105531912},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":469971.44166124344},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":410088.33101100178},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":147051.97396739083},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":288673.40370461484},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":465368.76352670213},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":404685.09232040506},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":143814.70957080135},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":286276.59938315762},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":460813.22139058041},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":399323.15511917265},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":140374.19180240238},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":282682.154746774},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":456304.05522007711},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":394001.6794176806},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":137384.30066688932},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":279220.94109791308},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":451481.59479941562},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":388719.82169860619},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":134189.88559214363},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":275734.77445510012},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":446205.55319918069},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":383476.73464313702},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":131008.47228645222},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":272275.48333948333},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":440978.84742750629},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":378009.03053622565},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":127621.3054284855},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":268786.5208688741},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":435806.76045731665},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":372008.76685081719},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":124682.0365600372},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":265436.04737129482},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":430614.48936581239},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":366044.72664607107},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":121201.90784068929},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":262045.47483640729},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":424745.87219269411},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":342164.80290224421},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":105525.27481740358},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":221368.6223715911},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":354515.93901211582},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":300987.99393477495},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":99340.466732100685},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":214615.07020219736},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":345862.25772103923},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":292761.08898988983},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":93210.297536626618},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":207551.77269841218},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":336829.23111960449},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":284137.13985332643},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":86432.506664345885},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":200021.0990450978},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":327363.7979920503},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":275061.55561336677},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":96156.23293106124},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":210166.02908264979},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":336784.92761705205},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":286101.66954751918},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":93054.664121815207},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":206631.26675141908},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":331500.43672280113},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-788564.12165979133}]
[" ",null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(H113:FA113)","v":3792500},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":3792500},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Calculations!C460","v":"Interest on Reserve Accounts"},null,{"$f":"Calculations!E460","v":"EUR"},null,{"$f":"SUM(H114:FA114)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C461","v":"Cash Flow Available for Debt Service"},null,{"$f":"Calculations!E461","v":"EUR"},{"$f":"F105-F109-F106-F114-F112-F111","v":0},{"$f":"SUM(G112:G114)","v":32991625.115897164},{"$f":"SUM(H112:H114)","v":3691803.9758090242},{"$f":"SUM(I112:I114)","v":-506254.4050810241},483607.00191921927,0,-221606.3582720001,135182.03827200012,-136560.97798496005,346328.72533774085,-21214.981040774292,297078.39075781649,489424.60086959216,448011.16376627813,176408.92992032782,302730.62399100431,487184.99959136447,441682.16652781982,173712.92126208416,301128.97426397383,488176.68698812928,440272.25492817321,170557.39849283625,299443.66417299438,488086.34894176736,438489.48375960812,166605.17783896904,297369.95130694227,488480.08954330144,434191.38727107347,163483.77033194155,295797.75129258202,488711.82017060422,429497.9590444396,160162.64072561337,294309.02456920594,484107.28420007182,424682.68260381516,156859.50312525054,292855.16380035045,479343.43946670671,419911.72850608581,153355.51258679721,291382.55172163056,474629.00042266329,415184.34402036684,150304.78177716237,290037.78105531912,469971.44166124344,410088.33101100178,147051.97396739083,288673.40370461484,465368.76352670213,404685.09232040506,143814.70957080135,286276.59938315762,460813.22139058041,399323.15511917265,140374.19180240238,282682.154746774,456304.05522007711,394001.6794176806,137384.30066688932,279220.94109791308,451481.59479941562,388719.82169860619,134189.88559214363,{"$f":"SUM(BU112:BU114)","v":275734.77445510012},446205.55319918069,383476.73464313702,131008.47228645222,272275.48333948333,440978.84742750629,378009.03053622565,127621.3054284855,268786.5208688741,435806.76045731665,372008.76685081719,124682.0365600372,265436.04737129482,430614.48936581239,366044.72664607107,121201.90784068929,262045.47483640729,424745.87219269411,342164.80290224421,105525.27481740358,221368.6223715911,354515.93901211582,300987.99393477495,99340.466732100685,214615.07020219736,345862.25772103923,292761.08898988983,93210.297536626618,207551.77269841218,336829.23111960449,284137.13985332643,86432.506664345885,200021.0990450978,327363.7979920503,275061.55561336677,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815207,206631.26675141908,331500.43672280113,-788564.12165979133]
[" ",null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E462","v":"EUR"},null,{"$f":"SUM(H116:FA116)","v":-4404775.4401056347},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-140017.28391288052},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-104366.18895969058},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-103467.43185100495},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-102556.26010511894},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-101632.50223719497},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-100695.98439365535},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-99746.530319462472},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-98783.96132494729},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-97808.096252179443},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-96818.751440872846},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-95815.740693820408},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-94798.875241851172},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-93767.96370830352},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-92722.812073007604},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-91663.223635770235},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-90588.998979355441},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-89499.935931953587},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-88395.829529132185},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-87276.471975260996},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-86141.652604404459},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-84991.157840673724},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-83824.771158031203},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-82642.273039539752},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-81443.440936049141},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-80228.049224311588},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-78995.869164519012},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-77746.66885725355},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-76480.213199843536},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-75196.263842116547},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-73894.57914154137},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-72574.914117750101},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-71237.020406432421},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-69880.646212592692},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-68505.536263161455},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-67111.431758952502},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-65698.070325956141},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-64265.185965959739},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-62812.509006486231},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-61339.766050041013},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-59846.679922657881},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-58332.969621734184},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-56798.350263145425},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-55242.533027629259},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-53665.225106429134},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-52066.12964618679},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-50444.945693073802},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-48801.368136151243},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-47135.087649947047},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-45445.790636240214},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-43733.159165040757},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-41996.870914754501},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-40236.599111521369},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-38452.012467715664},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-36642.775119596918},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-34808.546564099473},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-32948.98159474897},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-31063.730236693569},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-29152.437680837844},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-27214.744217066742},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-25250.285166547284},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-23258.690813095061},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-21239.58633359271},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-19192.591727447241},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-17117.321745072979},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-15013.385815386602},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-12880.38797230067},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-10717.926780201804},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-8525.595258399484},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-6302.9808045312457},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4049.6651169098759},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-1765.2241157979588},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Calculations!C463","v":"add: Drawdown on Senior Debt"},null,{"$f":"Calculations!E463","v":"EUR"},null,7585000,{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":365000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":575000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":975000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":825000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":1825000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":2500000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":520000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[" ",null,{"$f":"Calculations!C464","v":"less: Senior Debt Principal Repayment"},null,{"$f":"Calculations!E464","v":"EUR"},null,-7419617.9951949846,{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-29414.386009041016},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-65065.480962230955},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-65964.238070916588},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-66875.409816802596},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-67799.167684726563},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-68735.685528266185},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-69685.139602459065},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-70647.708596974247},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-71623.573669742094},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-72612.918481048691},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-73615.929228101129},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-74632.794680070365},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-75663.706213618018},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-76708.857848913933},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-77768.446286151302},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-78842.670942566096},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-79931.73398996795},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-81035.840392789352},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-82155.197946660541},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-83290.017317517078},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-84440.512081247813},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-85606.898763890335},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-86789.396882381785},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-87988.228985872396},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-89203.620697609949},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-90435.800757402525},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-91685.001064667988},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-92951.456722078001},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-94235.40607980499},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-95537.090780380167},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-96856.755804171436},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-98194.649515489116},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-99551.023709328845},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-100926.13365876008},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-102320.23816296904},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-103733.5995959654},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-105166.4839559618},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-106619.16091543531},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-108091.90387188052},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-109584.98999926366},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-111098.70030018735},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-112633.3196587761},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-114189.13689429229},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-115766.4448154924},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-117365.54027573475},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-118986.72422884774},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-120630.30178577029},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-122296.58227197449},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-123985.87928568132},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-125698.51075688077},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-127434.79900716704},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-129195.07081040017},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-130979.65745420588},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-132788.89480232462},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-134623.12335782207},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-136482.68832717257},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-138367.93968522796},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-140279.23224108369},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-142216.9257048548},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-144181.38475537425},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-146172.97910882649},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-148192.08358832882},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-150239.07819447431},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-152314.34817684855},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-154418.28410653493},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-156551.28194962087},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-158713.74314171972},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-160906.07466352204},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-163128.68911739028},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-127793.32145532535},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C465","v":"Cash Flow Available for Reserve Accounts"},null,{"$f":"Calculations!E465","v":"EUR"},null,28752231.680596538,{"$f":"SUM(H115:H118)","v":3691803.9758090242},-141254.4050810241,1058607.0019192193,975000,603393.6417279999,1960182.0382720002,2363439.0220150398,866328.72533774085,-21214.981040774292,127646.72083589496,319992.93094767065,278579.49384435662,6977.2599984062836,133298.95406908277,317753.3296694429,272250.49660589825,4281.2513401626202,131697.30434205229,318745.01706620771,270840.5850062517,1125.7285709147109,130011.99425107284,318654.67901984585,269057.81383768655,-2826.4920829524926,127938.28138502072,319048.41962137993,264759.71734915196,-5947.899589979992,126366.08137066048,{"$f":"SUM(AL115:AL118)","v":319280.15024868271},260066.28912251806,-9269.029196308169,124877.35464728439,314675.61427815026,255251.0126818936,-12572.166796670994,123423.49387842891,309911.76954478514,250480.05858416425,-16076.157335124328,121950.88179970902,305197.33050074172,245752.67409844531,-19126.88814475917,120606.11113339759,300539.77173932194,240656.66108908024,-22379.695954530704,119241.73378269332,295937.09360478062,235253.42239848353,-25616.960351120186,116844.9294612361,291381.55146865884,229891.48519725114,-29057.478119519161,113250.48482485246,286872.3852981556,224570.00949575903,-32047.369255032216,109789.27117599154,{"$f":"SUM(BR115:BR118)","v":282049.92487749411},219288.15177668462,-35241.784329777904,106303.10453317859,276773.88327725913,214045.06472121549,-38423.197635469318,102843.81341756176,271547.17750558478,208577.36061430411,-41810.364493436035,99354.85094695256,266375.09053539508,202577.09692889568,-44749.63336188432,96004.377449373278,426564.8242489025,236486.18107494776,121201.90784068929,262045.47483640729,424745.87219269411,342164.80290224421,105525.27481740358,221368.6223715911,354515.93901211582,300987.99393477495,99340.466732100685,214615.07020219736,345862.25772103923,292761.08898988983,93210.297536626618,207551.77269841218,{"$f":"SUM(CX115:CX118)","v":336829.23111960449},284137.13985332643,86432.506664345885,200021.0990450978,327363.7979920503,275061.55561336677,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815207,206631.26675141908,{"$f":"SUM(DJ115:DJ118)","v":331500.43672280113},-788564.12165979133]
[" ",null,{"$f":"Calculations!C466","v":"less: Change in DSRA"},null,{"$f":"Calculations!E466","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-169431.66992192154},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-169431.66992192154},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":39873.124350798258},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":169431.66992192151},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":129558.54557112331},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C467","v":"less: Change in MMRA"},null,{"$f":"Calculations!E467","v":"EUR"},null,0,{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C468","v":"Cash Flow Available for Subordinated Debt"},null,{"$f":"Calculations!E468","v":"EUR"},null,28752231.680596538,{"$f":"SUM(H119:H121)","v":3691803.9758090242},-141254.4050810241,1058607.0019192193,975000,603393.6417279999,1960182.0382720002,2363439.0220150398,696897.05541581928,-190646.65096269583,127646.72083589496,319992.93094767065,278579.49384435662,6977.2599984062836,133298.95406908277,317753.3296694429,272250.49660589825,4281.2513401626202,131697.30434205229,318745.01706620771,270840.5850062517,1125.7285709147109,130011.99425107284,318654.67901984585,269057.81383768655,-2826.4920829524926,127938.28138502072,319048.41962137993,264759.71734915196,-5947.899589979992,126366.08137066048,{"$f":"SUM(AL119:AL121)","v":319280.15024868271},260066.28912251806,-9269.029196308169,124877.35464728439,314675.61427815026,255251.0126818936,-12572.166796670994,123423.49387842891,309911.76954478514,250480.05858416425,-16076.157335124328,121950.88179970902,305197.33050074172,245752.67409844531,-19126.88814475917,120606.11113339759,300539.77173932194,240656.66108908024,-22379.695954530704,119241.73378269332,295937.09360478062,235253.42239848353,-25616.960351120186,116844.9294612361,291381.55146865884,229891.48519725114,-29057.478119519161,113250.48482485246,286872.3852981556,224570.00949575903,-32047.369255032216,109789.27117599154,{"$f":"SUM(BR119:BR121)","v":282049.92487749411},219288.15177668462,-35241.784329777904,106303.10453317859,276773.88327725913,214045.06472121549,-38423.197635469318,102843.81341756176,271547.17750558478,208577.36061430411,-41810.364493436035,99354.85094695256,266375.09053539508,202577.09692889568,-44749.63336188432,135877.50180017154,595996.49417082407,366044.72664607107,121201.90784068929,262045.47483640729,424745.87219269411,342164.80290224421,105525.27481740358,221368.6223715911,354515.93901211582,300987.99393477495,99340.466732100685,214615.07020219736,345862.25772103923,292761.08898988983,93210.297536626618,207551.77269841218,{"$f":"SUM(CX119:CX121)","v":336829.23111960449},284137.13985332643,86432.506664345885,200021.0990450978,327363.7979920503,275061.55561336677,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815207,206631.26675141908,{"$f":"SUM(DJ119:DJ121)","v":331500.43672280113},-788564.12165979133]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E469","v":"EUR"},null,-4759268.164419977,{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-153990.707925},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-114464.50505553171},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-113987.04778795816},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-113495.12308771987},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-112988.29257713965},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-112466.10459525837},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-111928.09379533809},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-111373.78073016941},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-110802.67142481307},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-110214.25693639512},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-109608.01290056363},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-108983.39906420239},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-108339.85880398557},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-107676.81863034391},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-106993.68767640078},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-106289.85717142216},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-105564.69989831222},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-104817.56963466978},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-104047.80057690869},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-103254.70674692839},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-102437.58138080586},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-101595.69629896444},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-100728.30125725815},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-99834.623278393119},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-98913.865963090502},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-97965.208780376895},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-96987.806336369889},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-95980.787620907024},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-94943.25523134692},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-93874.284572850753},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-92772.923034431486},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-91638.189140036586},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-90469.071673907631},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-89264.528779437489},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-88023.487030722026},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-86744.840475978708},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-85427.449651980132},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-84070.140568623567},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-82671.703662732223},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-81230.892720155462},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-79746.423765207684},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-78216.973916456045},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-76641.180207837358},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-75017.638374053829},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-73344.901599164819},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-71621.479227259915},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-69845.835434063905},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-68016.387858290269},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-66131.506191523105},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-64189.510725371249},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-62188.670854599506},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-60127.203534903514},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-58003.271693953415},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-55814.98259429069},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-53560.386146619072},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-51237.473171986567},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-48844.173611309729},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-46378.354680644814},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-43837.818970561828},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-41220.302487927613},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-38523.472638353094},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-35744.926147506623},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-32882.18691944101},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-29932.703830025777},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-26893.848453518178},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-23762.912720247026},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-20537.106503322022},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-17213.555132217971},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-13789.296831018097},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-10261.280079033566},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-6626.3608914471515},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2881.3000175576817},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":977.23994587151356},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":4952.6975287325768},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":9048.6154518119129},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":13268.643783878473},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":17616.543194434984},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":22096.18830503077},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":26711.571142122717},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":31466.804694561386},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":36366.1265788725},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":41413.90281560013},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":46614.631720076839},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":51972.947911088108},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":57493.626441003194},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":63181.58705105324},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":69041.898555548425},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":75079.783358941306},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":81300.622109761782},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":87709.9584955709},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":94313.504183206402},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C470","v":"add: Drawdown on Subordinated Debt"},null,{"$f":"Calculations!E470","v":"EUR"},null,3792500,{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":1896250},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":1896250},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C471","v":"less: Subordinated Debt Principal Repayment"},null,{"$f":"Calculations!E471","v":"EUR"},null,-3792499.9999999977,{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-14918.235189211089},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-15757.145558679375},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-16234.602826252929},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-16726.52752649122},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-17233.358037071434},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-17755.546018952722},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-18293.556818872996},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-18847.869884041676},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-19418.979189398015},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-20007.39367781597},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-20613.637713647462},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-21238.251550008703},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-21881.791810225521},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-22544.831983867174},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-23227.962937810313},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-23931.793442788927},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-24656.950715898871},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-25404.080979541308},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-26173.8500373024},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-26966.943867282695},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-27784.069233405229},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-28625.95431524665},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-29493.349356952938},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-30387.027335817969},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-31307.784651120586},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-32256.441833834193},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-33233.844277841199},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-34240.862993304065},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-35278.395382864168},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-36347.366041360336},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-37448.727579779603},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-38583.461474174503},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-39752.578940303458},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-40957.121834773599},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-42198.163583489062},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-43476.81013823238},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-44794.200962230956},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-46151.510045587522},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-47549.946951478865},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-48990.757894055627},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-50475.226849003404},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-52004.676697755043},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-53580.47040637373},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-55204.012240157259},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-56876.749015046269},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-58600.171386951173},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-60375.815180147183},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-62205.262755920819},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-64090.144422687983},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-66032.13988883984},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-68032.979759611582},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-70094.447079307574},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-72218.378920257674},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-74406.668019920398},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-76661.264467592016},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-78984.177442224522},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-81377.47700290136},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-83843.295933566274},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-86383.831643649261},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-89001.348126283468},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-91698.177975857994},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-94476.724466704472},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-97339.463694770078},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-100288.9467841853},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-103327.80216069291},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-106458.73789396406},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-109684.54411088907},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-113008.09548199312},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-116432.35378319299},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-119960.37053517753},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-123595.28972276393},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-127340.35059665341},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-131198.8905600826},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-135174.34814294367},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-139270.266066023},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-143490.29439808955},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-147838.19380864606},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-152317.83891924185},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-156933.22175633381},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-161688.45530877248},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-166587.7771930836},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-171635.5534298112},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-176836.28233428794},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-182194.5985252992},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-187715.27705521428},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-193403.23766526434},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-199263.5491697595},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-205301.43397315239},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-211522.27272397286},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-217931.60910978197},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":3112554.179175816},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C472","v":"less: Capital Investment"},null,{"$f":"Calculations!E472","v":"EUR"},null,-16928918.481857367,{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-1325341.6511936001},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-4027299.9329500003},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-1016007.9626215467},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1033766.9209548801},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-2469206.8823771025},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-2016502.0876215468},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-2391404.2833608803},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-248691.41666666669},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-7777.9598204181602},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2392919.3842907259},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":0}]
[null,null,{"$f":"Calculations!C473","v":"Cash Flow Available for Dividends"},null,{"$f":"Calculations!E473","v":"EUR"},null,7064045.034319195,{"$f":"SUM(H122:H126)","v":4262712.3246154245},-4168554.3380310242,42599.039297672571,-58766.920954880072,30436.759350897279,-56320.049349546665,-27965.261345840525,448205.6387491526,-190646.65096269583,-41262.222278316127,189771.28033345955,148357.84323014552,-123244.3906158048,3077.3034548716823,187531.6790552318,142028.84599168715,-125940.39927404847,1475.6537278411997,188523.36645199661,140618.9343920406,-129095.92204329638,-209.65636313824507,188433.02840563474,138836.16322347548,-133048.14269716357,-2283.3692291903717,188826.76900716883,134538.06673494086,-136169.55020419107,-3855.5692435506062,189058.49963447161,129844.63850830699,-139490.67981051927,-5344.2959669267002,184453.96366393918,125029.36206768251,-142793.8174108821,-6798.1567357821768,179690.11893057407,120258.40796995317,-146297.80794933543,-8270.7688145020657,174975.67988653065,115531.02348423422,-149348.53875897027,-9615.5394808135025,170318.12112511086,110435.01047486914,-152601.34656874178,-10979.916831517767,165715.44299056951,105031.77178427245,-155838.61096533126,-13376.721152974991,161159.90085444774,99669.834583040036,-159279.12873373023,-16971.165789358623,156650.73468394449,94348.358881547945,-162269.01986924332,-20432.379438219548,151828.274263283,{"$f":"SUM(BS122:BS126)","v":89066.501162473534},-165463.43494398898,-23918.546081032502,146552.23266304802,83823.414107004413,-168644.84824968039,-27377.837196649329,141325.52689137368,78355.710000093022,-172032.01510764711,-30866.799667258529,136153.43992118398,72355.446314684596,-174971.28397609541,5655.8511859604478,457996.88373619481,235823.07603185996,-2401939.1270642476,131823.82422219621,294524.221578483,211943.15228803313,-24696.375796807493,91146.97175738003,224294.28839790472,170766.34332056387,-30881.183882110403,84393.419587986253,215640.60710682819,162539.43837567873,-37011.35307758447,77330.122084201081,206607.58050539339,153915.48923911538,-43789.143949865218,69799.448430886725,197142.14737783925,3481929.2389723891,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815207,206631.26675141908,{"$f":"SUM(DJ122:DJ126)","v":331500.43672280113},-788564.12165979133]
[null,null,{"$f":"Calculations!C474","v":"Dividend"},null,{"$f":"Calculations!E474","v":"EUR"},null,0,{"$f":"H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ97","v":0},0]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,{"$f":"Calculations!E475","v":"EUR"},null,7064045.034319195,{"$f":"SUM(H127:H128)","v":4262712.3246154245},-4168554.3380310242,42599.039297672571,-58766.920954880072,30436.759350897279,-56320.049349546665,-27965.261345840525,448205.6387491526,-190646.65096269583,-41262.222278316127,189771.28033345955,148357.84323014552,-123244.3906158048,3077.3034548716823,187531.6790552318,142028.84599168715,-125940.39927404847,1475.6537278411997,188523.36645199661,140618.9343920406,-129095.92204329638,-209.65636313824507,188433.02840563474,138836.16322347548,-133048.14269716357,-2283.3692291903717,188826.76900716883,134538.06673494086,-136169.55020419107,-3855.5692435506062,{"$f":"SUM(AL127:AL128)","v":189058.49963447161},129844.63850830699,-139490.67981051927,-5344.2959669267002,184453.96366393918,125029.36206768251,-142793.8174108821,-6798.1567357821768,179690.11893057407,120258.40796995317,-146297.80794933543,-8270.7688145020657,174975.67988653065,115531.02348423422,-149348.53875897027,-9615.5394808135025,170318.12112511086,110435.01047486914,-152601.34656874178,-10979.916831517767,165715.44299056951,105031.77178427245,-155838.61096533126,-13376.721152974991,161159.90085444774,99669.834583040036,-159279.12873373023,-16971.165789358623,156650.73468394449,94348.358881547945,-162269.01986924332,-20432.379438219548,{"$f":"SUM(BR127:BR128)","v":151828.274263283},89066.501162473534,-165463.43494398898,-23918.546081032502,146552.23266304802,83823.414107004413,-168644.84824968039,-27377.837196649329,141325.52689137368,78355.710000093022,-172032.01510764711,-30866.799667258529,136153.43992118398,72355.446314684596,-174971.28397609541,5655.8511859604478,457996.88373619481,235823.07603185996,-2401939.1270642476,131823.82422219621,294524.221578483,211943.15228803313,-24696.375796807493,91146.97175738003,224294.28839790472,170766.34332056387,-30881.183882110403,84393.419587986253,215640.60710682819,162539.43837567873,-37011.35307758447,77330.122084201081,{"$f":"SUM(CX127:CX128)","v":206607.58050539339},153915.48923911538,-43789.143949865218,69799.448430886725,197142.14737783925,3481929.2389723891,96156.23293106124,210166.02908264979,336784.92761705205,286101.66954751918,93054.664121815207,206631.26675141908,{"$f":"SUM(DJ127:DJ128)","v":331500.43672280113},-788564.12165979133]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,{"$f":"Calculations!E477","v":"EUR"},null,null,0,{"$f":"H132","v":4262712.3246154245},94157.986584400292,136757.02588207286,77990.104927192791,108426.86427809007,52106.814928543405,24141.55358270288,472347.19233185548,281700.54136915965,240438.31909084352,430209.59942430304,578567.44265444856,455323.05203864374,458400.35549351544,645932.03454874724,787960.88054043439,662020.48126638588,663496.13499422709,852019.5014462237,992638.4358382643,863542.5137949679,863332.85743182967,1051765.8858374644,1190602.0490609398,1057553.9063637762,1055270.5371345859,1244097.3061417546,1378635.3728766954,1242465.8226725042,1238610.2534289537,1427668.7530634254,1557513.3915717325,1418022.7117612131,1412678.4157942864,1597132.3794582256,1722161.741525908,1579367.9241150259,1572569.7673792436,1752259.8863098177,1872518.2942797709,1726220.4863304356,1717949.7175159336,1892925.3974024642,2008456.4208866984,1859107.8821277281,1849492.3426469145,2019810.4637720254,2130245.4742468945,1977644.1276781526,1966664.2108466348,2132379.6538372044,2237411.425621477,2081572.8146561456,2068196.0935031706,2229355.9943576185,2329025.8289406584,2169746.700206928,2152775.5344175692,2309426.2691015135,2403774.6279830616,2241505.6081138183,2221073.2286755987,{"$f":"BR132","v":2372901.5029388815},2461968.0041013551,2296504.5691573662,2272586.0230763336,2419138.2557393815,2502961.6698463857,2334316.8215967054,2306938.9844000558,2448264.5112914294,2526620.2212915225,2354588.2061838754,2323721.4065166167,2459874.8464378007,2532230.2927524853,2357259.00877639,2362914.8599623502,2820911.7436985448,3056734.8197304048,654795.69266615715,786619.51688835339,1081143.7384668365,1293086.8907548697,1268390.5149580622,1359537.4867154423,1583831.775113347,1754598.1184339109,1723716.9345518006,1808110.3541397869,2023750.961246615,2186290.3996222937,2149279.0465447092,2226609.1686289106,2433216.749134304,2587132.2383734193,2543343.0944235539,{"$f":"DA132","v":2613142.5428544404},2810284.6902322797,6292213.9292046688,6388370.1621357305,6598536.1912183799,6935321.1188354315,7221422.7883829512,7314477.4525047662,{"$f":"DI132","v":7521108.719256185},7852609.1559789861]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":4262712.3246154245},94157.986584400292,136757.02588207286,77990.104927192791,108426.86427809007,52106.814928543405,24141.55358270288,472347.19233185548,281700.54136915965,240438.31909084352,430209.59942430304,578567.44265444856,455323.05203864374,458400.35549351544,645932.03454874724,787960.88054043439,662020.48126638588,663496.13499422709,852019.5014462237,992638.4358382643,863542.5137949679,863332.85743182967,1051765.8858374644,1190602.0490609398,1057553.9063637762,1055270.5371345859,1244097.3061417546,1378635.3728766954,1242465.8226725042,1238610.2534289537,{"$f":"AL129+AL131","v":1427668.7530634254},1557513.3915717325,1418022.7117612131,1412678.4157942864,1597132.3794582256,1722161.741525908,1579367.9241150259,1572569.7673792436,1752259.8863098177,1872518.2942797709,1726220.4863304356,1717949.7175159336,1892925.3974024642,2008456.4208866984,1859107.8821277281,1849492.3426469145,2019810.4637720254,2130245.4742468945,1977644.1276781526,1966664.2108466348,2132379.6538372044,2237411.425621477,2081572.8146561456,2068196.0935031706,2229355.9943576185,2329025.8289406584,2169746.700206928,2152775.5344175692,2309426.2691015135,2403774.6279830616,2241505.6081138183,2221073.2286755987,{"$f":"BR129+BR131","v":2372901.5029388815},2461968.0041013551,2296504.5691573662,2272586.0230763336,2419138.2557393815,2502961.6698463857,2334316.8215967054,2306938.9844000558,2448264.5112914294,2526620.2212915225,2354588.2061838754,2323721.4065166167,2459874.8464378007,2532230.2927524853,2357259.00877639,2362914.8599623502,2820911.7436985448,3056734.8197304048,654795.69266615715,786619.51688835339,1081143.7384668365,1293086.8907548697,1268390.5149580622,1359537.4867154423,1583831.775113347,1754598.1184339109,1723716.9345518006,1808110.3541397869,2023750.961246615,2186290.3996222937,2149279.0465447092,2226609.1686289106,{"$f":"CX129+CX131","v":2433216.749134304},{"$f":"CY129+CY131","v":2587132.2383734193},{"$f":"CZ129+CZ131","v":2543343.0944235539},{"$f":"DA129+DA131","v":2613142.5428544404},{"$f":"DB129+DB131","v":2810284.6902322797},6292213.9292046688,6388370.1621357305,6598536.1912183799,6935321.1188354315,7221422.7883829512,7314477.4525047662,7521108.719256185,{"$f":"DJ129+DJ131","v":7852609.1559789861},7064045.034319195]
[]
[null,null,"Quarterly = Monthly Check",null,"Check",{"$f":"IF(ROUND($G$26-Calculations!$H$369+$G$104-Calculations!$H$448, 2)=0, \"OK\", \"NO\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT(Inputs!F189/12,65,NR111)*-1","v":0}]

{"sheet":"Inputs","index":3,"n_rows":236,"n_cols":31,"rows_kept":236,"cut":false,"hidden":false,"merged":[[6,3,6,5],[176,10,177,10],[56,11,56,12],[162,5,162,7],[201,4,201,5],[176,5,177,5],[176,6,177,6],[176,8,177,8],[176,4,177,4],[176,7,177,7]]}
[{"$f":"Inputs!$D$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Inputs"}]
[]
[]
[null,null,"General"]
[]
[null,null,"Project Name","Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture"]
[null,null,"Location","Horta, Faial, Azores, Portugal"]
[]
[null,null,null,null,"Primary Input Variables"]
[null,null,"Production Capacity","MWp",{"$f":"E31","v":10.701599999999999}]
[null,null,"Sites","Number",1]
[]
[null,null,"Timing"]
[]
[null,null,"Development & Construction"]
[null,null,"Model Beginning Date","Date","2026-01-01"]
[null,null,"Construction Start Date","Date","2026-01-01"]
[null,null,"Construction Period","Months",24]
[]
[null,null,"Commercial Operation"]
[null,null,"Project Life","Years",25]
[null,null,"Commercial Operation Date","Date","2028-01-01"]
[null,null,"Commercial Operation End Date","Date",{"$f":"EDATE(E22, E21*12)-1","v":"2052-12-31"}]
[null,null,"De-Commissioning Cost per watt",null,0.1]
[]
[null,null,"Electricity Production and Storage"]
[]
[null,null,"Panels and Land"]
[null,null,"Land Parcels",null,1]
[null,null,"Hectares",null,10]
[null,null,"Capacity MW DC",null,{"$f":"E33*E36/1000000","v":10.701599999999999}]
[null,null,"Capacity MW AC",null,8]
[null,null,"Number of Panels for Production","#",15288,{"$f":"15288/15456","v":0.98913043478260865}]
[null,null,"Repair reserve","%",5.0000000000000001E-3]
[null,null,"Total panels","#",{"$f":"E33*(1+E34)","v":15364.439999999999}]
[null,null,"Capacity Per Panel","W",700]
[null,null,"Panel Size","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Annual panel degradation","%",0.01]
[]
[null,null,"Production Factor",null,646.70000000000005,"Figure used to convert irradiation into hourly production"]
[null,null,"Annual Production","GWh",{"$f":"'Production Forecast'!G19/1000000","v":13.701095601993256},"Report 16 - P90"]
[]
[null,null,"Other PV Production Sources","MW",4]
[]
[null,null,"Minimum Production from Fossil Fuel-Powered Turbines","Night",1500]
[null,null,null,"Day",1500]
[null,null,"Conversion and Transmission Losses (No storage)"]
[null,null,"Transformer loss",null,0.02]
[null,null,"AC Line Loss",null,1.43E-2]
[null,null,"Inverter Efficiency Loss",null,0,"accounted for in pvsyst report"]
[null,null,null,null,{"$f":"1-((1-E48)*(1-E50)*(1-E49))","v":3.4013999999999989E-2}]
[]
[null,null,"BESS"]
[null,null,"BESS Capacity Y1","kWh",{"$f":"5015*3","v":15045}]
[null,null,"Annual battery degradation","%",0.01]
[null,null,"Storage Utilization"]
[null,null,"Minimum",null,0.223]
[null,null,"Maximum",null,0.95]
[null,null,"Year 1 utilization",null,0.94899999999999995,{"$f":"Calculations!G225/1000000","v":3.1006392313471958}]
[null,null,"Annual increase in BESS utilization",null,0]
[]
[null,null,"ESS (Storage System) Losses"]
[null,null,"Inverter Loss (1-way)",null,1.2500000000000001E-2,"Manufacturer Specs"]
[null,null,"Transformer loss",null,1.0999999999999999E-2,"Estimated"]
[null,null,"Battery efficiency loss (1-way)",null,0.05]
[null,null,"Cumulative Storage System Losses (1-way)",null,{"$f":"1-((1-E63)*(1-E65)*(1-E64))","v":7.2194375000000033E-2}]
[]
[null,null,"Electricity Purchased and Sold"]
[]
[null,null,"Projected Annual Demand Increase"]
[null,null,"2024 to 2028","%",2.5000000000000001E-2]
[null,null,"2028+","%",0.01]
[]
[null,null,"Electricity Sold"]
[null,null,"Storage (PPA Price)","EUR / kWh",0.1578,{"$f":"Calculations!H557","v":157.80373186430666}]
[null,null,"Production Sold Directly (PPA Price)","EUR / kWh",{"$f":"E75","v":0.1578}]
[null,null,"PPA Annual Escalation","%",0]
[]
[]
[null,null,"Electricity Purchased"]
[null,null,"Autoconsumption Rate","kw/h",{"$f":"ROUND(E54/2*0.0125+15,0)","v":109}]
[null,null,"Blended Cost ","EUR/kwh",0.12570000000000001]
[null,null,"Annual Increase in Overnight Charging Cost","%",0]
[]
[null,null,"Capital Expenditures"]
[null,null,"Contingency (including potential tariff increase)","%",0.1]
[null,null,"Developer Fee (cents per watt)","EUR",0.15]
[null,null,"Inflation Rate for Operating Expenses",null,1.7500000000000002E-2,"0% used in this model"]
[null,null,"Shipping Cost: Materials other than BESS",null,0.1]
[null,null,"Shipping Cost: BESS",null,0.105]
[null,null,"EPC Vendor Fee: Materials, Warehousing, Shipping, Logistics",null,0.1]
[null,null,"EPC Vendor Fee: Labor",null,0.25]
[null,null,"Systems Integrator Fee (percentage of EPC fee)",null,0.1]
[null,null,null,null,null,null,"Spending Per Month during Construction Phase (%)"]
[null,null,"Capital Expenditures",null,null,null,"Total",1,{"$f":"H95+1","v":2},{"$f":"I95+1","v":3},4,5,6,7,8,{"$f":"O95+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null," Site Preparation, Concrete and Fencing",null,{"$f":"Capex!F9","v":997750},null,{"$f":"SUM(H96:AE96)","v":1},0,0,0,0,0,0,{"$f":"1/12+25%","v":0.33333333333333331},{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"N96","v":0.33333333333333331},8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," Labor and Engineering",null,{"$f":"Capex!F32","v":2266845.1746240002},null,{"$f":"SUM(H97:AE97)","v":1},0.15,0,0,{"$f":"J97","v":0},0,0,0.04,{"$f":"N97","v":0.04},{"$f":"O97","v":0.04},{"$f":"P97","v":0.04},{"$f":"Q97","v":0.04},{"$f":"R97","v":0.04},{"$f":"S97","v":0.04},{"$f":"T97","v":0.04},{"$f":"U97","v":0.04},{"$f":"V97","v":0.04},{"$f":"W97","v":0.04},{"$f":"X97","v":0.04},3.5000000000000003E-2,3.5000000000000003E-2,0.3,0,0,0]
[null,null,"Generation Equipment and Infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"Photovoltaic Panels",null,{"$f":"Capex!F42","v":1691778.4884000004},null,{"$f":"SUM(H99:AE99)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,null,0]
[null,null,"Racks for PV Panels",null,{"$f":"Capex!F44","v":1165404.2400000002},null,{"$f":"SUM(H100:AE100)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,null,0]
[null,null,"Piles for Racks",null,{"$f":"Capex!F46","v":0},null,{"$f":"SUM(H101:AE101)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,null,0]
[null,null,"Electrical Infrastructure and Interconnection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inverters and Transformers",null,{"$f":"+Capex!F52+Capex!F58+Capex!F60+Capex!F54","v":2078054.0000000002},null,{"$f":"SUM(H103:AE103)","v":1},0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0]
[" ",null,"Batteries",null,{"$f":"Capex!F74","v":2651643.6375000002},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0]
[null,null,"Transmission Line",null,{"$f":"Capex!F76","v":200000},null,{"$f":"SUM(H105:AE105)","v":1},0.5,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wiring and Other Electrical Infrastructure",null,{"$f":"(SUM(Capex!F77:'Capex'!F81)+Capex!F62)","v":378646.75},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Computing Infrastructure"]
[null,null,"Network Infrastructure",null,{"$f":"Capex!F85","v":5500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Servers and Software",null,{"$f":"Capex!F88+Capex!F87","v":105500},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tools, Supplies",null,{"$f":"Capex!F90","v":55000.000000000007},null,{"$f":"SUM(H110:AE110)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H111:AE111)","v":1},1]
[null,null,"Total Depreciable Tangible Capital Expenditures",null,{"$f":"SUM(E96:E111)","v":11596122.290524002},null,{"$f":"SUM(H112:AE112)","v":11596122.290524},{"$f":"H96*$E96+H97*$E97+H99*$E99+$E103*H103+H104*$E104+H106*$E106+H107*$E107+$E108*H108+$E100*H100+$E110*H110+$E101*H101+$E109*H109+$E105*H105","v":440026.77619360003},{"$f":"I96*$E96+I97*$E97+I99*$E99+$E103*I103+I104*$E104+I106*$E106+I107*$E107+$E108*I108+$E100*I100+$E110*I110+$E101*I101+$E109*I109+$E105*I105","v":0},0,0,0,3982763.5579500003,423257.14031829336,173819.64031829336,173819.64031829336,423257.14031829336,173819.64031829336,173819.64031829336,1808588.5461849603,256673.80698496001,90673.806984960014,1129700.8069849601,90673.806984960014,90673.806984960014,1405161.3998618401,79339.581111840016,680053.55238720006,0,0,0]
[]
[null,null,"Other Amortizable Expenses",null,null,null,"Total",1,{"$f":"H114+1","v":2},{"$f":"I114+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,"Legal Fees",null,{"$f":"Capex!F102","v":25000},null,{"$f":"SUM(H115:AE115)","v":1},0,0,0,0.5,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Fee",null,{"$f":"Capex!F98","v":113775},null,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production License",null,{"$f":"Capex!F106","v":0},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[null,null,"Developer Fee",null,{"$f":"Capex!F104","v":1605240},null,1,0.25,{"$f":"0.5/16","v":3.125E-2},{"$f":"I118","v":3.125E-2},{"$f":"J118","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,0.25,0,0,{"$f":"AA118","v":0},0,0,0]
[null,null,"Development Phase Costs",null,{"$f":"Capex!F108","v":0},null,{"$f":"SUM(H119:AE119)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Expenses During Construction",null,{"$f":"Calculations!H71","v":246821},null,1.0000000000000002,{"$f":"1/18","v":5.5555555555555552E-2},{"$f":"1/18","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0]
[null,null,"Construction Loan Interest",null,{"$f":"Capex!F100","v":941262.84722222213},null,1.0000000000000002,{"$f":"1/18","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0]
[null,null,"Total Amortizable Expenses",null,{"$f":"SUM(E115:E121)","v":2932098.847222222},null,{"$f":"SUM(H122:AE122)","v":2932098.8472222215},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":581089.65817901236},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":116168.40817901233},116168.40817901233,128668.40817901233,116168.40817901233,116168.40817901233,128668.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,116168.40817901233,467314.6581790123,0,0,0,0,0,0]
[]
[null,null,"Total Depreciable and Amortizable Costs",null,{"$f":"E112+E122","v":14528221.137746224},null,{"$f":"G112+G122","v":14528221.137746222},1021116.4343726124,116168.40817901233,116168.40817901233,128668.40817901233,116168.40817901233,4098931.9661290124,551925.54849730572,289988.04849730572,289988.04849730572,539425.54849730572,289988.04849730572,289988.04849730572,1924756.9543639726,372842.21516397235,206842.21516397235,1245869.2151639725,206842.21516397235,557988.46516397235,1405161.3998618401,79339.581111840016,680053.55238720006,0,0,0]
[]
[null,null,"Non-Amortizable Capital Costs",null," "]
[null,null,"Debt Service Reserve",null,{"$f":"Capex!F115","v":338863.33984384307},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Working Capital",null,{"$f":"Capex!F117","v":302915.53000000003},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total Non-Amortizable Capital Costs",null,{"$f":"SUM(E126:E129)","v":641778.86984384316},null,{"$f":"SUM(H130:AE130)","v":641778.86984384316},{"$f":"$E127*H127+$E128*H128","v":641778.86984384316},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Cost",null,{"$f":"E124+E130","v":15170000.007590067},null,{"$f":"SUM(H132:AE132)","v":15170000.007590069},{"$f":"H124+H130","v":1662895.3042164557},116168.40817901233,116168.40817901233,128668.40817901233,116168.40817901233,4098931.9661290124,551925.54849730572,289988.04849730572,289988.04849730572,539425.54849730572,289988.04849730572,289988.04849730572,1924756.9543639726,372842.21516397235,206842.21516397235,1245869.2151639725,206842.21516397235,557988.46516397235,1405161.3998618401,79339.581111840016,680053.55238720006,0,0,0]
[]
[]
[null,null,"Reserve Accounts"]
[]
[null,null,"Working Capital"]
[null,null,"Accounts Receivable Period","months",2]
[null,null,"Accounts Payable Period","months",2]
[]
[null,null,"Prefunded Working Capital","EUR",302915.53000000003,{"$f":"E141/Capex!F119","v":1.9968063932000072E-2}]
[null,null,"Debt Service Reserve Account (DSRA)","EUR",{"$f":"F200*-1*2","v":338863.33984384307}]
[]
[null,null,"Major Maintenance Reserve Account (MMRA)"]
[null,null,"Initial Funding of MMRA","EUR",0]
[null,null,"Annual Funding of MMRA","EUR",{"$f":"Calculations!G80/25","v":0}]
[]
[null,null,"Other"]
[null,null,"Minimum Cash Balance","EUR",0]
[]
[null,null,"Financing"]
[]
[null,null,"Project Totals"]
[null,null,"Eligible Capital Expenses",null,{"$f":"Capex!F92","v":11596122.290524002}]
[null,null,"Total Debt plus Subsidy",null,{"$f":"E165+E173+G179","v":15170000.01}]
[null,null,"Total Project Costs",null,{"$f":"Capex!F119-Capex!F115","v":14831136.667746224}]
[null,null,"Total Capital Required During Construction Phase",null,{"$f":"Capex!F119","v":15170000.007590067}]
[null,null,"Total Sources of Capital",null,{"$f":"F179+E165+F165+G165+G179","v":15170000.01}]
[null,null,"Net working capital required",null,{"$f":"ROUND(E157-E158,2)","v":0}]
[]
[null,null,"EU Funding",null,"Yes"]
[]
[null,null,"Equity",null,"EU Equity Funding","Equity Investors"]
[null,null,"EU Subsidy Rate",null,0,"Development","Construction Phase"]
[null,null,"Total Equity Contribution","EUR",0.01,0,{"$f":"G179","v":3792500}]
[null,null,"Success Fee","%",0.01,0,0]
[null,null,"Target Return",null,null,null,0.12]
[null,null,"Projected Return"]
[null,null,"Positive Retained Earnings Required for Dividend?","Y/N","No","No","No"]
[null,null,"Equity stake"]
[]
[null,null,"Debt"]
[null,null,"Total Debt Contribution","EUR",{"$f":"E179+G179","v":11377500},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Capex Leverage",null,{"$f":"E179/Capex!F92","v":0.65409796567928835},{"$f":"Summary!H19","v":8.7499999999999994E-2}]
[null,null,"Project Leverage",null,{"$f":"F179/E156","v":0.51142405129981416}]
[null,null,"Loan Life Coverage Ratio (LLCR)","Ratio"]
[null,null,null,null,"Construction Loan","Operating Loan","Subordinated Debt"]
[]
[null,null,"Loan Amount",null,7585000,{"$f":"E179","v":7585000},{"$f":"0.5*E179","v":3792500}]
[null,null,"Loan Execution Date",null,{"$f":"E17","v":"2026-01-01"},"2027-07-01",{"$f":"E180","v":"2026-01-01"}]
[null,null,"Term","Years",1.5,17.5,17.5]
[null,null,"First Disbursement Date","Date",{"$f":"E180","v":"2026-01-01"},"2028-01-01",{"$f":"F182","v":"2028-01-01"}]
[null,null,"First Interest Payment Date","Date",{"$f":"E182+31","v":"2026-02-01"},"2028-02-01",{"$f":"F183","v":"2028-02-01"}]
[null,null,"First Principal Payment Date","Date","2028-01-01","2028-04-01",{"$f":"F184","v":"2028-04-01"}]
[null,null,"Final Maturity Date","Date","2028-01-01",{"$f":"G185","v":"1945-07-01"},"1945-07-01"]
[null,null,"Maximum Leverage","%",0.5,1,1]
[null,null,"Base Rate","%",2.9000000000000001E-2,2.9000000000000001E-2,0]
[null,null,"Lender Margin","%",0.03,2.5999999999999999E-2,0.12]
[null,null,"All-In Rate",null,{"$f":"E187+E188","v":5.8999999999999997E-2},{"$f":"F187+F188","v":5.5E-2},{"$f":"G187+G188","v":0.12}]
[null,null,"Origination Fee","%",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Rate during construction period",null,{"$f":"E189","v":5.8999999999999997E-2},null,0.12]
[null,null,"Success Fee","%",0,0,0]
[null,null,"Annual Day Count","Days",360,360,360]
[null,null,"Maximum Tenor","Years",{"$f":"E181","v":1.5},17.5,17.5]
[null,null,"Grace Period","Months",11,0,0]
[null,null,"Minimum Debt Service Coverage Ratio","Ratio",0,0,0]
[null,null,"Dividend Blocker Minimum DSCR","Ratio",1,1,1]
[null,null,"Payments Per Year","#",1,12,12]
[null,null,"Total Principal Payments","#",1,70,{"$f":"17.5*4","v":70}]
[null,null,"Payment Amount","EUR",null,{"$f":"PMT(F189/4,F199,F179)","v":-169431.66992192154},{"$f":"PMT(G189/4,G199,G179)","v":-130221.65061421109}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":37925}]
[null,null,null,null,"Total"]
[null,null,null,null,"Begin Date","Begin Date","Begin Date","Begin Date"]
[null,null,"Debt Service Reserve Account (DSRA)",null,{"$f":"F182","v":"2028-01-01"},{"$f":"F184","v":"2028-04-01"},{"$f":"G182","v":"2028-01-01"},{"$f":"F184","v":"2028-04-01"}]
[null,null,"Required Months of Debt Service","Months",6,6,6,6]
[null,null,"Initial Funding / First Year Override","EUR",{"$f":"G206","v":-781329.9036852665},{"$f":"G206+H206","v":-781329.9036852665},{"$f":"G200*G205","v":-781329.9036852665},{"$f":"H200*H205","v":0}]
[]
[null,null,"Reserve Account Interest"]
[null,null,"Reserve Account Interest Rate","%",0.01]
[null,null,"Annual Day Count","Days",365]
[]
[null,null,"Depreciation and Tax"]
[]
[null,null,"Book Depreciation Period (Straight Line)",null,null,"Percentage"]
[null,null,"Solar Panels","Years",25,{"$f":"1/(12*E215)","v":3.3333333333333335E-3}]
[null,null,"Land Improvements",null,25,{"$f":"1/(12*E216)","v":3.3333333333333335E-3}]
[null,null,"General Capital Expenditures",null,10,{"$f":"1/(12*E217)","v":8.3333333333333332E-3}]
[null,null,"Inverters",null,17.5,{"$f":"1/(12*E218)","v":4.7619047619047623E-3}]
[null,null,"Solar Racking and Piles",null,25,3.3333333333333335E-3]
[null,null,"Network Infrastructure",null,12.5,6.6666666666666671E-3]
[null,null,"Wiring and Electrical Infrastructure",null,25,3.3333333333333335E-3]
[null,null,"Tilt Motors for Solar Panels",null,10,8.3333333333333332E-3]
[null,null,"Batteries",null,25,3.3333333333333335E-3]
[null,null,"Contingency",null,17.5,4.7619047619047623E-3]
[null,null,"Servers",null,5,1.6666666666666666E-2]
[]
[null,null,"Book Amortization Period (Straight Line)"]
[null,null,"Startup Financing Costs",null,7,{"$f":"1/(12*E228)","v":1.1904761904761904E-2}]
[null,null,"Goodwill",null,7,{"$f":"1/(12*E229)","v":1.1904761904761904E-2}]
[]
[null,null,"Tax Depreciation (Straight Line)",null,null,null,"Final Period"]
[null,null,"Tangible Items (Depreciation)","Years",10,{"$f":"1/(E232*12)","v":8.3333333333333332E-3},{"$f":"E232*12","v":120}]
[null,null,"Intangible Items (Amortization)",null,10,null,{"$f":"E233*12","v":120}]
[]
[null,null,"Tax Rates"]
[null,null,"Corporate Tax Rate","%",0.16800000000000001]

{"sheet":"Summary","index":4,"n_rows":60,"n_cols":48,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Financial Summary\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Financial Summary"}]
[]
[]
[null,"Sources and Uses",null,null,null,null,"Key Project Information",null,null,"Summary Financials",{"$f":"AFS!I2","v":2026},{"$f":"AFS!J2","v":2027},{"$f":"AFS!K2","v":2028},{"$f":"AFS!L2","v":2029},{"$f":"AFS!M2","v":2030},{"$f":"AFS!N2","v":2031},{"$f":"AFS!O2","v":2032},{"$f":"AFS!P2","v":2033},{"$f":"AFS!Q2","v":2034},{"$f":"AFS!R2","v":2035},{"$f":"AFS!S2","v":2036},{"$f":"AFS!T2","v":2037},{"$f":"AFS!U2","v":2038},{"$f":"AFS!V2","v":2039},{"$f":"AFS!W2","v":2040},{"$f":"AFS!X2","v":2041},{"$f":"AFS!Y2","v":2042},{"$f":"AFS!Z2","v":2043},{"$f":"AFS!AA2","v":2044},{"$f":"AFS!AB2","v":2045},{"$f":"AFS!AC2","v":2046},{"$f":"AFS!AD2","v":2047},{"$f":"AFS!AE2","v":2048},{"$f":"AFS!AF2","v":2049},{"$f":"AFS!AG2","v":2050},{"$f":"AFS!AH2","v":2051},{"$f":"AFS!AI2","v":2052},{"$f":"AFS!AJ2","v":0},{"$f":"AFS!AK2","v":0},{"$f":"AFS!AL2","v":0},{"$f":"AFS!AM2","v":0},{"$f":"AFS!AN2","v":0},{"$f":"AFS!AO2","v":0},{"$f":"AFS!AP2","v":0},{"$f":"AFS!AQ2","v":0},{"$f":"AFS!AR2","v":0},{"$f":"AFS!AS2","v":0},{"$f":"AFS!AT2","v":0}]
[null,null,null,null,null,null,"Electricity Generation Capacity (MWp)",{"$f":"Inputs!$E$10","v":10.701599999999999},null,"Income Statement"]
[null,"Sources","Euros","%",null,null,"Production Capacity (MW)",8,null,"Electricity Injected Into Grid (Kwh)",null,null,{"$f":"AFS!K8*AFS!K13/(AFS!K13-AFS!K12)","v":13344397.897915835},{"$f":"AFS!L8*AFS!L13/(AFS!L13-AFS!L12)","v":13396229.226379514},{"$f":"AFS!M8*AFS!M13/(AFS!M13-AFS!M12)","v":13434918.020906555},{"$f":"AFS!N8*AFS!N13/(AFS!N13-AFS!N12)","v":13470912.98758376},{"$f":"AFS!O8*AFS!O13/(AFS!O13-AFS!O12)","v":13518182.274010211},{"$f":"AFS!P8*AFS!P13/(AFS!P13-AFS!P12)","v":13533824.988919143},{"$f":"AFS!Q8*AFS!Q13/(AFS!Q13-AFS!Q12)","v":13550729.947628614},{"$f":"AFS!R8*AFS!R13/(AFS!R13-AFS!R12)","v":13573059.174024215},{"$f":"AFS!S8*AFS!S13/(AFS!S13-AFS!S12)","v":13604042.411280688},{"$f":"AFS!T8*AFS!T13/(AFS!T13-AFS!T12)","v":13609602.707479609},{"$f":"AFS!U8*AFS!U13/(AFS!U13-AFS!U12)","v":13613394.327582713},{"$f":"AFS!V8*AFS!V13/(AFS!V13-AFS!V12)","v":13612885.119829722},{"$f":"AFS!W8*AFS!W13/(AFS!W13-AFS!W12)","v":13625128.473219646},{"$f":"AFS!X8*AFS!X13/(AFS!X13-AFS!X12)","v":13613949.189072449},{"$f":"AFS!Y8*AFS!Y13/(AFS!Y13-AFS!Y12)","v":13595929.790525533},{"$f":"AFS!Z8*AFS!Z13/(AFS!Z13-AFS!Z12)","v":13571473.133361414},{"$f":"AFS!AA8*AFS!AA13/(AFS!AA13-AFS!AA12)","v":13538045.123986019},{"$f":"AFS!AB8*AFS!AB13/(AFS!AB13-AFS!AB12)","v":13490876.8915415},{"$f":"AFS!AC8*AFS!AC13/(AFS!AC13-AFS!AC12)","v":13419426.491030909},{"$f":"AFS!AD8*AFS!AD13/(AFS!AD13-AFS!AD12)","v":13315921.823022859},{"$f":"AFS!AE8*AFS!AE13/(AFS!AE13-AFS!AE12)","v":13200937.626045924},{"$f":"AFS!AF8*AFS!AF13/(AFS!AF13-AFS!AF12)","v":13076293.134875363},{"$f":"AFS!AG8*AFS!AG13/(AFS!AG13-AFS!AG12)","v":12958538.238532504},{"$f":"AFS!AH8*AFS!AH13/(AFS!AH13-AFS!AH12)","v":12842140.534545043},{"$f":"AFS!AI8*AFS!AI13/(AFS!AI13-AFS!AI12)","v":12708486.930779258},{"$f":"AFS!AJ8*AFS!AJ13/(AFS!AJ13-AFS!AJ12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AK8*AFS!AK13/(AFS!AK13-AFS!AK12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AL8*AFS!AL13/(AFS!AL13-AFS!AL12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AM8*AFS!AM13/(AFS!AM13-AFS!AM12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AN8*AFS!AN13/(AFS!AN13-AFS!AN12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AO8*AFS!AO13/(AFS!AO13-AFS!AO12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AP8*AFS!AP13/(AFS!AP13-AFS!AP12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AQ8*AFS!AQ13/(AFS!AQ13-AFS!AQ12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AR8*AFS!AR13/(AFS!AR13-AFS!AR12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AS8*AFS!AS13/(AFS!AS13-AFS!AS12)","v":{"$error":"#DIV/0!"}},{"$f":"AFS!AT8*AFS!AT13/(AFS!AT13-AFS!AT12)","v":{"$error":"#DIV/0!"}}]
[null,"   Equity Investment",{"$f":"Inputs!G165","v":3792500},{"$f":"C7/$C$10","v":0.25},null,null,"Annual Production (GWh)",{"$f":"'Production Forecast'!N13/1000000","v":13.701095601993256},null,"Average PPA Tariff",null,null,{"$f":"AFS!K9","v":0.15779999999999997},{"$f":"AFS!L9","v":0.15779999999999997},{"$f":"AFS!M9","v":0.15780000000000002},{"$f":"AFS!N9","v":0.15780000000000002},{"$f":"AFS!O9","v":0.15779999999999997},{"$f":"AFS!P9","v":0.15780000000000002},{"$f":"AFS!Q9","v":0.1578},{"$f":"AFS!R9","v":0.15780000000000005},{"$f":"AFS!S9","v":0.15779999999999997},{"$f":"AFS!T9","v":0.1578},{"$f":"AFS!U9","v":0.1578},{"$f":"AFS!V9","v":0.15779999999999994},{"$f":"AFS!W9","v":0.1578},{"$f":"AFS!X9","v":0.1578},{"$f":"AFS!Y9","v":0.15780000000000002},{"$f":"AFS!Z9","v":0.15780000000000002},{"$f":"AFS!AA9","v":0.15780000000000005},{"$f":"AFS!AB9","v":0.1578},{"$f":"AFS!AC9","v":0.1578},{"$f":"AFS!AD9","v":0.15779999999999997},{"$f":"AFS!AE9","v":0.15779999999999997},{"$f":"AFS!AF9","v":0.15780000000000002},{"$f":"AFS!AG9","v":0.15780000000000002},{"$f":"AFS!AH9","v":0.15779999999999997},{"$f":"AFS!AI9","v":0.15780000000000005},{"$f":"AFS!AJ9","v":0},{"$f":"AFS!AK9","v":0},{"$f":"AFS!AL9","v":0},{"$f":"AFS!AM9","v":0},{"$f":"AFS!AN9","v":0},{"$f":"AFS!AO9","v":0},{"$f":"AFS!AP9","v":0},{"$f":"AFS!AQ9","v":0},{"$f":"AFS!AR9","v":0},{"$f":"AFS!AS9","v":0},{"$f":"AFS!AT9","v":0}]
[null,"   Senior Debt",{"$f":"Calculations!H95","v":7585000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentage of Total Demand",{"$f":"'Demand Forecast'!F12","v":0.21349109030389407},null,"Electricity Generation Revenues",{"$f":"AFS!I10","v":0},{"$f":"AFS!J10","v":0},{"$f":"AFS!K10","v":1616465.117584531},{"$f":"AFS!L10","v":1631652.7212745999},{"$f":"AFS!M10","v":1645021.2559613613},{"$f":"AFS!N10","v":1657433.2076789432},{"$f":"AFS!O10","v":1670010.3124816488},{"$f":"AFS!P10","v":1680494.2192827179},{"$f":"AFS!Q10","v":1690290.9201292417},{"$f":"AFS!R10","v":1700256.6102258204},{"$f":"AFS!S10","v":1710392.2724886998},{"$f":"AFS!T10","v":1718633.017350066},{"$f":"AFS!U10","v":1725291.9763421416},{"$f":"AFS!V10","v":1732123.9885358498},{"$f":"AFS!W10","v":1739129.724693144},{"$f":"AFS!X10","v":1744470.9918086075},{"$f":"AFS!Y10","v":1747433.6530023133},{"$f":"AFS!Z10","v":1749253.978158379},{"$f":"AFS!AA10","v":1748390.3617896682},{"$f":"AFS!AB10","v":1747389.2971256494},{"$f":"AFS!AC10","v":1741130.3487463384},{"$f":"AFS!AD10","v":1729422.9030452687},{"$f":"AFS!AE10","v":1714661.8697202462},{"$f":"AFS!AF10","v":1700352.1116333252},{"$f":"AFS!AG10","v":1686079.3763727488},{"$f":"AFS!AH10","v":1671979.8353873247},{"$f":"AFS!AI10","v":1656031.4729327161},{"$f":"AFS!AJ10","v":0},{"$f":"AFS!AK10","v":0},{"$f":"AFS!AL10","v":0},{"$f":"AFS!AM10","v":0},{"$f":"AFS!AN10","v":0},{"$f":"AFS!AO10","v":0},{"$f":"AFS!AP10","v":0},{"$f":"AFS!AQ10","v":0},{"$f":"AFS!AR10","v":0},{"$f":"AFS!AS10","v":0},{"$f":"AFS!AT10","v":0}]
[null,"   Subordinated Debt",{"$f":"Calculations!H96","v":3792500},{"$f":"C9/$C$10","v":0.25},null,null,"Number of Hectares",{"$f":"Inputs!E30","v":10},null,"Storage Revenues",null,null,{"$f":"AFS!K11","v":489280.87070658756},{"$f":"AFS!L11","v":482272.25064808707},{"$f":"AFS!M11","v":475008.80773769302},{"$f":"AFS!N11","v":468276.86176177446},{"$f":"AFS!O11","v":463158.8503571623},{"$f":"AFS!P11","v":455143.36396872287},{"$f":"AFS!Q11","v":448014.26560655341},{"$f":"AFS!R11","v":441572.12743520108},{"$f":"AFS!S11","v":436325.62001139257},{"$f":"AFS!T11","v":428962.28989021608},{"$f":"AFS!U11","v":422901.64855041046},{"$f":"AFS!V11","v":415989.28337327967},{"$f":"AFS!W11","v":410915.54838091612},{"$f":"AFS!X11","v":403810.1902270249},{"$f":"AFS!Y11","v":398004.06794261606},{"$f":"AFS!Z11","v":392324.48228605249},{"$f":"AFS!AA11","v":387913.15877532592},{"$f":"AFS!AB11","v":381471.07635959936},{"$f":"AFS!AC11","v":376455.15153833892},{"$f":"AFS!AD11","v":371829.56062773819},{"$f":"AFS!AE11","v":368446.08766980004},{"$f":"AFS!AF11","v":363086.9450500072},{"$f":"AFS!AG11","v":358777.95766768057},{"$f":"AFS!AH11","v":354509.94096388284},{"$f":"AFS!AI11","v":349367.76474425115},{"$f":"AFS!AJ11","v":0},{"$f":"AFS!AK11","v":0},{"$f":"AFS!AL11","v":0},{"$f":"AFS!AM11","v":0},{"$f":"AFS!AN11","v":0},{"$f":"AFS!AO11","v":0},{"$f":"AFS!AP11","v":0},{"$f":"AFS!AQ11","v":0},{"$f":"AFS!AR11","v":0},{"$f":"AFS!AS11","v":0},{"$f":"AFS!AT11","v":0}]
[null,"Total Sources",{"$f":"SUM(C7:C9)","v":15170000},{"$f":"C10/$C$10","v":1},null,null,"Number of Solar Panels",{"$f":"Inputs!E33","v":15288},null,"Total Revenues",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"AFS!K13","v":2105745.9882911183},{"$f":"AFS!L13","v":2113924.9719226868},{"$f":"AFS!M13","v":2120030.0636990545},{"$f":"AFS!N13","v":2125710.0694407178},{"$f":"AFS!O13","v":2133169.1628388111},{"$f":"AFS!P13","v":2135637.5832514409},{"$f":"AFS!Q13","v":2138305.1857357952},{"$f":"AFS!R13","v":2141828.7376610218},{"$f":"AFS!S13","v":2146717.8925000923},{"$f":"AFS!T13","v":2147595.3072402822},{"$f":"AFS!U13","v":2148193.6248925519},{"$f":"AFS!V13","v":2148113.2719091293},{"$f":"AFS!W13","v":2150045.2730740602},{"$f":"AFS!X13","v":2148281.1820356324},{"$f":"AFS!Y13","v":2145437.7209449294},{"$f":"AFS!Z13","v":2141578.4604444313},{"$f":"AFS!AA13","v":2136303.5205649943},{"$f":"AFS!AB13","v":2128860.3734852485},{"$f":"AFS!AC13","v":2117585.5002846774},{"$f":"AFS!AD13","v":2101252.4636730067},{"$f":"AFS!AE13","v":2083107.9573900462},{"$f":"AFS!AF13","v":2063439.0566833324},{"$f":"AFS!AG13","v":2044857.3340404294},{"$f":"AFS!AH13","v":2026489.7763512074},{"$f":"AFS!AI13","v":2005399.2376769674},{"$f":"AFS!AJ13","v":0},{"$f":"AFS!AK13","v":0},{"$f":"AFS!AL13","v":0},{"$f":"AFS!AM13","v":0},{"$f":"AFS!AN13","v":0},{"$f":"AFS!AO13","v":0},{"$f":"AFS!AP13","v":0},{"$f":"AFS!AQ13","v":0},{"$f":"AFS!AR13","v":0},{"$f":"AFS!AS13","v":0},{"$f":"AFS!AT13","v":0}]
[null,"Uses","Euros","%",null,null,"Storage Capacity (Kwh)",{"$f":"Inputs!E54","v":15045}]
[null,null,null,null,null,null,"Available Storage (MW)",{"$f":"'Production Forecast'!N24","v":5.6418749999999998},null,"Operating Expenses",{"$f":"AFS!I15","v":0},{"$f":"AFS!J15","v":0},{"$f":"AFS!K15","v":-561786.22968717501},{"$f":"AFS!L15","v":-575186.32900404162},{"$f":"AFS!M15","v":-577023.13630433637},{"$f":"AFS!N15","v":-579638.31641885557},{"$f":"AFS!O15","v":-582465.87681862945},{"$f":"AFS!P15","v":-584147.57317053352},{"$f":"AFS!Q15","v":-586001.69676737976},{"$f":"AFS!R15","v":-587908.15085148159},{"$f":"AFS!S15","v":-590090.65388704627},{"$f":"AFS!T15","v":-591887.57666263636},{"$f":"AFS!U15","v":-593956.24015279789},{"$f":"AFS!V15","v":-596065.11898458656},{"$f":"AFS!W15","v":-598431.51747814845},{"$f":"AFS!X15","v":-600419.01545777195},{"$f":"AFS!Y15","v":-602680.77215390047},{"$f":"AFS!Z15","v":-605005.07120584359},{"$f":"AFS!AA15","v":-607605.44494726404},{"$f":"AFS!AB15","v":-609839.33579040808},{"$f":"AFS!AC15","v":-612342.30945508322},{"$f":"AFS!AD15","v":-614897.19651324314},{"$f":"AFS!AE15","v":-617733.31197344407},{"$f":"AFS!AF15","v":-620212.28084204183},{"$f":"AFS!AG15","v":-622988.39647366467},{"$f":"AFS!AH15","v":-625846.03573114832},{"$f":"AFS!AI15","v":-1698890.3593031226},{"$f":"AFS!AJ15","v":0},{"$f":"AFS!AK15","v":0},{"$f":"AFS!AL15","v":0},{"$f":"AFS!AM15","v":0},{"$f":"AFS!AN15","v":0},{"$f":"AFS!AO15","v":0},{"$f":"AFS!AP15","v":0},{"$f":"AFS!AQ15","v":0},{"$f":"AFS!AR15","v":0},{"$f":"AFS!AS15","v":0},{"$f":"AFS!AT15","v":0}]
[null,"Capital Expenditures",null,null,"€ /watt",null,"Storage in minutes (Y1)",{"$f":"'Production Forecast'!N26","v":42.314062499999999},null,"EBITDA",{"$f":"AFS!I16","v":0},{"$f":"AFS!J16","v":0},{"$f":"AFS!K16","v":1416285.6261153275},{"$f":"AFS!L16","v":1406491.247481636},{"$f":"AFS!M16","v":1401313.0129069081},{"$f":"AFS!N16","v":1394395.5014219661},{"$f":"AFS!O16","v":1384484.5504870941},{"$f":"AFS!P16","v":1375348.331943491},{"$f":"AFS!Q16","v":1361137.4989073961},{"$f":"AFS!R16","v":1346864.2875147844},{"$f":"AFS!S16","v":1332464.1982060082},{"$f":"AFS!T16","v":1318333.21370719},{"$f":"AFS!U16","v":1303727.9532098044},{"$f":"AFS!V16","v":1288194.0001642685},{"$f":"AFS!W16","v":1271345.7451505375},{"$f":"AFS!X16","v":1254807.4264238684},{"$f":"AFS!Y16","v":1237624.5758127472},{"$f":"AFS!Z16","v":1220306.0774184987},{"$f":"AFS!AA16","v":1202273.9700101577},{"$f":"AFS!AB16","v":1184844.0460678188},{"$f":"AFS!AC16","v":1166191.8499990941},{"$f":"AFS!AD16","v":1146550.9625701844},{"$f":"AFS!AE16","v":1126108.4680093136},{"$f":"AFS!AF16","v":1106376.5926571197},{"$f":"AFS!AG16","v":1086439.8089453168},{"$f":"AFS!AH16","v":1066598.5216591544},{"$f":"AFS!AI16","v":-26091.874489530688},{"$f":"AFS!AJ16","v":0},{"$f":"AFS!AK16","v":0},{"$f":"AFS!AL16","v":0},{"$f":"AFS!AM16","v":0},{"$f":"AFS!AN16","v":0},{"$f":"AFS!AO16","v":0},{"$f":"AFS!AP16","v":0},{"$f":"AFS!AQ16","v":0},{"$f":"AFS!AR16","v":0},{"$f":"AFS!AS16","v":0},{"$f":"AFS!AT16","v":0}]
[null,{"$f":"Calculations!C47","v":" Site Preparation, Concrete and Fencing"},{"$f":"Calculations!H47","v":997750},{"$f":"C14/C$39","v":6.5771259031034396E-2},{"$f":"C14/(Inputs!$E$10*1000000)","v":9.3233722060252669E-2},null,"Storage in minutes (Y25)",{"$f":"'Production Forecast'!N27","v":33.004968750000003},null,"EBITDA Margin %",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.67258141959690476},0.66534586901747239,0.66098733074656491,0.65596692675442647,0.64902707886730782,0.64399893630339966,0.63654968803670831,0.62883846118603481,0.6206983241073214,0.6138648232572661,0.60689499219373866,0.59968625351836768,0.59131115101256049,0.58409831865438533,0.57686343617919233,0.56981618930050992,0.56278237546141796,0.55656259133991948,0.55071771592803087,0.54565121630648983,0.5405905459745014,0.53618089134915059,0.53130347572885328,0.52632810394909391,-1.3010813008862629E-2,{"$f":"IFERROR(AL13/AL10, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C48","v":" Labor and Engineering"},{"$f":"Calculations!H48","v":2266845.1746240007},0.14942947748779309,{"$f":"C15/(Inputs!$E$10*1000000)","v":0.21182301474770135},null,null,null,null,"Net Income",{"$f":"AFS!I28","v":0},{"$f":"AFS!J28","v":0},{"$f":"AFS!K28","v":-384823.43515134347},{"$f":"AFS!L28","v":-374500.85821016377},{"$f":"AFS!M28","v":-358338.9385809098},{"$f":"AFS!N28","v":-341938.77235531638},{"$f":"AFS!O28","v":-326181.45822416327},{"$f":"AFS!P28","v":-275651.81884351559},{"$f":"AFS!Q28","v":-259216.67807157652},{"$f":"AFS!R28","v":178487.35076331429},{"$f":"AFS!S28","v":199910.7497468855},{"$f":"AFS!T28","v":224748.58887879201},{"$f":"AFS!U28","v":234638.10742574558},{"$f":"AFS!V28","v":264980.45125954086},{"$f":"AFS!W28","v":357597.06067224877},{"$f":"AFS!X28","v":454888.78188802814},{"$f":"AFS!Y28","v":497159.80591291073},{"$f":"AFS!Z28","v":544732.52903519454},{"$f":"AFS!AA28","v":597713.53524080582},{"$f":"AFS!AB28","v":657512.44739114877},{"$f":"AFS!AC28","v":742200.19605089491},{"$f":"AFS!AD28","v":786579.0981556843},{"$f":"AFS!AE28","v":834216.93219158798},{"$f":"AFS!AF28","v":890644.73097669752},{"$f":"AFS!AG28","v":900333.76734875026},{"$f":"AFS!AH28","v":643710.52397985011},{"$f":"AFS!AI28","v":-265407.88561585569},{"$f":"AFS!AJ28","v":0},{"$f":"AFS!AK28","v":0},{"$f":"AFS!AL28","v":0},{"$f":"AFS!AM28","v":0},{"$f":"AFS!AN28","v":0},{"$f":"AFS!AO28","v":0},{"$f":"AFS!AP28","v":0},{"$f":"AFS!AQ28","v":0},{"$f":"AFS!AR28","v":0},{"$f":"AFS!AS28","v":0},{"$f":"AFS!AT28","v":0}]
[null,{"$f":"Calculations!C50","v":"Photovoltaic Panels"},{"$f":"Calculations!H50","v":1691778.4884000004},0.11152132416305512,{"$f":"C16/(Inputs!$E$10*1000000)","v":0.15808650000000005},null,"Financial Metrics",null,null,"Net Income Margin %",{"$f":"IFERROR(K15/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L15/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M15/M10, \"-     \")","v":-0.18274921917986903},-0.17715901140499915,-0.16902540426982229,-0.16085861250367117,-0.1529093256673946,-0.12907237679524464,-0.12122529552879494,8.3334090921868442E-2,9.3123903445956349E-2,0.10465127583445878,0.10922577215891406,0.12335497141826243,0.16632071201038892,0.21174545757413013,0.2317288453816983,0.25436029503310792,0.27978867679005032,0.30885653919834438,0.35049361452046085,0.37433821578047671,0.40046745020204788,0.43163122656419756,0.44029172713471537,0.31764804910039168,-0.13234665727872785,{"$f":"IFERROR(AL15/AL10, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR15/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV15/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C51","v":"Racks for PV Panels"},{"$f":"Calculations!H51","v":1165404.2400000002},7.6822955795445541E-2,{"$f":"C17/(Inputs!$E$10*1000000)","v":0.10890000000000002}]
[null,{"$f":"Calculations!C54","v":"Inverters and Transformers"},{"$f":"Calculations!H54","v":2078054.0000000002},0.13698444291102696,{"$f":"C18/(Inputs!$E$10*1000000)","v":0.19418161770202588},null,"Cost of Capital and LCOE",null,null,"Balance Sheet"]
[null,{"$f":"Calculations!C55","v":"Batteries"},{"$f":"Calculations!H55","v":2651643.6375000002},0.17479522980707268,{"$f":"C19/(Inputs!$E$10*1000000)","v":0.2477801111516035},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Nominal",{"$f":"D7*Inputs!G167+D8*Inputs!F189+D9*Inputs!G189","v":8.7499999999999994E-2},null,"Total Assets",{"$f":"AFS!I45","v":7603749.9999999991},{"$f":"AFS!J45","v":15170000},{"$f":"AFS!K45","v":14753999.904869638},{"$f":"AFS!L45","v":14002454.089776512},{"$f":"AFS!M45","v":13272557.159308465},{"$f":"AFS!N45","v":12532432.803078705},{"$f":"AFS!O45","v":11815513.641200237},{"$f":"AFS!P45","v":11045246.210068408},{"$f":"AFS!Q45","v":10293747.308367377},{"$f":"AFS!R45","v":9943045.5191630684},{"$f":"AFS!S45","v":9577532.9376190118},{"$f":"AFS!T45","v":9185313.7841957025},{"$f":"AFS!U45","v":8759242.3370295279},{"$f":"AFS!V45","v":8311512.1371966917},{"$f":"AFS!W45","v":7901069.7444898747},{"$f":"AFS!X45","v":7522860.0997563768},{"$f":"AFS!Y45","v":7120407.9623660557},{"$f":"AFS!Z45","v":6691033.5254398659},{"$f":"AFS!AA45","v":6241646.0781110972},{"$f":"AFS!AB45","v":5950537.5211387603},{"$f":"AFS!AC45","v":6156062.3042792687},{"$f":"AFS!AD45","v":6331541.3819808885},{"$f":"AFS!AE45","v":6501436.9773608372},{"$f":"AFS!AF45","v":6592465.1326057669},{"$f":"AFS!AG45","v":10013325.247448361},{"$f":"AFS!AH45","v":10656926.162512541},{"$f":"AFS!AI45","v":11305947.536043528},{"$f":"AFS!AJ45","v":0},{"$f":"AFS!AK45","v":0},{"$f":"AFS!AL45","v":0},{"$f":"AFS!AM45","v":0},{"$f":"AFS!AN45","v":0},{"$f":"AFS!AO45","v":0},{"$f":"AFS!AP45","v":0},{"$f":"AFS!AQ45","v":0},{"$f":"AFS!AR45","v":0},{"$f":"AFS!AS45","v":0},{"$f":"AFS!AT45","v":0}]
[null,{"$f":"Calculations!C56","v":"Wiring and Other Electrical Infrastructure"},{"$f":"Calculations!H56","v":378646.75},2.4960234002013852E-2,{"$f":"C20/(Inputs!$E$10*1000000)","v":3.5382255924347759E-2},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Real",{"$f":"H19-Inputs!E88","v":6.9999999999999993E-2},null,"Current Assets",{"$f":"AFS!I37","v":201333.53227997312},{"$f":"AFS!J37","v":641778.86225377698},{"$f":"AFS!K37","v":1089959.527757264},{"$f":"AFS!L37","v":1330947.5988762705},{"$f":"AFS!M37","v":1533713.6396206091},{"$f":"AFS!N37","v":1729563.8266295553},{"$f":"AFS!O37","v":1888125.9221219921},{"$f":"AFS!P37","v":2092311.2202937955},{"$f":"AFS!Q37","v":2254908.6308695269},{"$f":"AFS!R37","v":2403234.6598979682},{"$f":"AFS!S37","v":2513544.0592358834},{"$f":"AFS!T37","v":2656961.2285026321},{"$f":"AFS!U37","v":2762156.6918420619},{"$f":"AFS!V37","v":2851820.2219428099},{"$f":"AFS!W37","v":2904733.5374590657},{"$f":"AFS!X37","v":2980918.7160538002},{"$f":"AFS!Y37","v":3020019.1892756927},{"$f":"AFS!Z37","v":3041803.3935921779},{"$f":"AFS!AA37","v":3029334.4341391837},{"$f":"AFS!AB37","v":3229361.7456103596},{"$f":"AFS!AC37","v":1463894.8875849003},{"$f":"AFS!AD37","v":1923605.2923680784},{"$f":"AFS!AE37","v":2353862.7857178655},{"$f":"AFS!AF37","v":2752591.3658362399},{"$f":"AFS!AG37","v":6455925.4779885001},{"$f":"AFS!AH37","v":7383404.1543993037},{"$f":"AFS!AI37","v":8294497.9900871245},{"$f":"AFS!AJ37","v":0},{"$f":"AFS!AK37","v":0},{"$f":"AFS!AL37","v":0},{"$f":"AFS!AM37","v":0},{"$f":"AFS!AN37","v":0},{"$f":"AFS!AO37","v":0},{"$f":"AFS!AP37","v":0},{"$f":"AFS!AQ37","v":0},{"$f":"AFS!AR37","v":0},{"$f":"AFS!AS37","v":0},{"$f":"AFS!AT37","v":0}]
[null,"Network Infrastructure, Servers and Software",{"$f":"Calculations!H59+Calculations!H60","v":111000},7.3170731670707265E-3,{"$f":"C21/(Inputs!$E$10*1000000)","v":1.0372280780444046E-2},null,"LCOE",{"$f":"Calculations!H557","v":157.80373186430666},null,"Unrestricted Cash",{"$f":"AFS!I33","v":77990.104927192297},{"$f":"AFS!J33","v":472347.19233185542},{"$f":"AFS!K33","v":462774.00152537826},{"$f":"AFS!L33","v":787960.88054043427},{"$f":"AFS!M33","v":992638.43583826418},{"$f":"AFS!N33","v":1190602.04906094},{"$f":"AFS!O33","v":1269271.349657153},{"$f":"AFS!P33","v":1557513.3915717327},{"$f":"AFS!Q33","v":1722161.7415259085},{"$f":"AFS!R33","v":1872518.2942797714},{"$f":"AFS!S33","v":1905905.1738482898},{"$f":"AFS!T33","v":2130245.4742468954},{"$f":"AFS!U33","v":2237411.4256214784},{"$f":"AFS!V33","v":2329025.8289406602},{"$f":"AFS!W33","v":2308034.0322763738},{"$f":"AFS!X33","v":2461968.0041013574},{"$f":"AFS!Y33","v":2502961.6698463885},{"$f":"AFS!Z33","v":2526620.2212915248},{"$f":"AFS!AA33","v":2443145.194658299},{"$f":"AFS!AB33","v":3056734.8197304066},{"$f":"AFS!AC33","v":1293086.8907548713},{"$f":"AFS!AD33","v":1754598.1184339125},{"$f":"AFS!AE33","v":2116634.8699751105},{"$f":"AFS!AF33","v":2587132.2383734207},{"$f":"AFS!AG33","v":6292213.9292046698},{"$f":"AFS!AH33","v":7221422.7883829521},{"$f":"AFS!AI33","v":8066971.9488375857},{"$f":"AFS!AJ33","v":0},{"$f":"AFS!AK33","v":0},{"$f":"AFS!AL33","v":0},{"$f":"AFS!AM33","v":0},{"$f":"AFS!AN33","v":0},{"$f":"AFS!AO33","v":0},{"$f":"AFS!AP33","v":0},{"$f":"AFS!AQ33","v":0},{"$f":"AFS!AR33","v":0},{"$f":"AFS!AS33","v":0},{"$f":"AFS!AT33","v":0}]
[null,{"$f":"Calculations!C57","v":"Transmission Line"},{"$f":"Calculations!H57","v":200000},1.3183915616343652E-2,{"$f":"C22/(Inputs!$E$10*1000000)","v":1.8688794198998281E-2},null,null,null,null,"Accounts Receivable",{"$f":"AFS!I36","v":123343.42735278083},{"$f":"AFS!J36","v":0},{"$f":"AFS!K36","v":288322.1863880427},{"$f":"AFS!L36","v":204123.37849199297},{"$f":"AFS!M36","v":202211.86393850189},{"$f":"AFS!N36","v":200098.43772477211},{"$f":"AFS!O36","v":279991.23262099602},{"$f":"AFS!P36","v":195934.48887821971},{"$f":"AFS!Q36","v":193883.54949977549},{"$f":"AFS!R36","v":191853.02577435356},{"$f":"AFS!S36","v":268775.54554375063},{"$f":"AFS!T36","v":187852.41441189346},{"$f":"AFS!U36","v":185881.92637674042},{"$f":"AFS!V36","v":183931.05315830672},{"$f":"AFS!W36","v":257836.16533884889},{"$f":"AFS!X36","v":180087.37210859943},{"$f":"AFS!Y36","v":178194.17958546095},{"$f":"AFS!Z36","v":176319.83245680993},{"$f":"AFS!AA36","v":247325.89963704179},{"$f":"AFS!AB36","v":172626.92587995291},{"$f":"AFS!AC36","v":170807.99683002901},{"$f":"AFS!AD36","v":169007.17393416577},{"$f":"AFS!AE36","v":237227.91574275502},{"$f":"AFS!AF36","v":165459.1274628191},{"$f":"AFS!AG36","v":163711.54878383037},{"$f":"AFS!AH36","v":161981.36601635153},{"$f":"AFS!AI36","v":227526.04124953915},{"$f":"AFS!AJ36","v":0},{"$f":"AFS!AK36","v":0},{"$f":"AFS!AL36","v":0},{"$f":"AFS!AM36","v":0},{"$f":"AFS!AN36","v":0},{"$f":"AFS!AO36","v":0},{"$f":"AFS!AP36","v":0},{"$f":"AFS!AQ36","v":0},{"$f":"AFS!AR36","v":0},{"$f":"AFS!AS36","v":0},{"$f":"AFS!AT36","v":0}]
[null,{"$f":"Calculations!C61","v":"Tools, Supplies"},{"$f":"Calculations!H61","v":55000.000000000007},3.6255767944945046E-3,{"$f":"C23/(Inputs!$E$10*1000000)","v":5.139418404724528E-3},null,"Other Key Metrics",null,null,"Non-Current Assets",{"$f":"AFS!I43","v":7402416.4677200262},{"$f":"AFS!J43","v":14528221.137746222},{"$f":"AFS!K43","v":13664040.377112374},{"$f":"AFS!L43","v":12671506.490900241},{"$f":"AFS!M43","v":11738843.519687856},{"$f":"AFS!N43","v":10802868.976449151},{"$f":"AFS!O43","v":9927387.7190782446},{"$f":"AFS!P43","v":8952934.9897746127},{"$f":"AFS!Q43","v":8038838.6774978498},{"$f":"AFS!R43","v":7539810.8592651002},{"$f":"AFS!S43","v":7063988.878383128},{"$f":"AFS!T43","v":6528352.5556930704},{"$f":"AFS!U43","v":5997085.6451874655},{"$f":"AFS!V43","v":5459691.9152538814},{"$f":"AFS!W43","v":4996336.2070308095},{"$f":"AFS!X43","v":4541941.3837025771},{"$f":"AFS!Y43","v":4100388.773090363},{"$f":"AFS!Z43","v":3649230.131847688},{"$f":"AFS!AA43","v":3212311.643971914},{"$f":"AFS!AB43","v":2721175.7755284007},{"$f":"AFS!AC43","v":4692167.4166943682},{"$f":"AFS!AD43","v":4407936.0896128099},{"$f":"AFS!AE43","v":4147574.1916429717},{"$f":"AFS!AF43","v":3839873.7667695265},{"$f":"AFS!AG43","v":3557399.7694598599},{"$f":"AFS!AH43","v":3273522.0081132371},{"$f":"AFS!AI43","v":3011449.5459564049},{"$f":"AFS!AJ43","v":0},{"$f":"AFS!AK43","v":0},{"$f":"AFS!AL43","v":0},{"$f":"AFS!AM43","v":0},{"$f":"AFS!AN43","v":0},{"$f":"AFS!AO43","v":0},{"$f":"AFS!AP43","v":0},{"$f":"AFS!AQ43","v":0},{"$f":"AFS!AR43","v":0},{"$f":"AFS!AS43","v":0},{"$f":"AFS!AT43","v":0}]
[null,"   Total Capital Expenditures",{"$f":"SUM(C14:C23)","v":11596122.290524002},{"$f":"SUM(D14:D23)","v":0.76441148877535048},{"$f":"C24/(Inputs!$E$10*1000000)","v":1.0835877149700981},null,"Project Length (in years)",{"$f":"Inputs!E21","v":25}]
[null,null,null,null,null,null,"Employment (Construction Period)",{"$f":"MAX('Construction Labor'!J87:AY87)","v":22.06},null,"Total Liabilities",{"$f":"AFS!I61","v":3811250},{"$f":"AFS!J61","v":11377500},{"$f":"AFS!K61","v":11244218.732679613},{"$f":"AFS!L61","v":10969278.383138018},{"$f":"AFS!M61","v":10597720.391250884},{"$f":"AFS!N61","v":10199534.807376442},{"$f":"AFS!O61","v":9709370.1085148808},{"$f":"AFS!P61","v":9314181.4914338179},{"$f":"AFS!Q61","v":8821899.26780436},{"$f":"AFS!R61","v":8292710.1278367415},{"$f":"AFS!S61","v":7672560.2998293508},{"$f":"AFS!T61","v":7110319.0542436987},{"$f":"AFS!U61","v":6449609.4996517729},{"$f":"AFS!V61","v":5736898.8485593908},{"$f":"AFS!W61","v":4933931.8711500131},{"$f":"AFS!X61","v":4135760.9685587846},{"$f":"AFS!Y61","v":3236149.0252555441},{"$f":"AFS!Z61","v":2262042.0592941521},{"$f":"AFS!AA61","v":1197646.6695269793},{"$f":"AFS!AB61","v":100938.06755607289},{"$f":"AFS!AC61","v":-435737.34535430669},{"$f":"AFS!AD61","v":-1046837.3658083631},{"$f":"AFS!AE61","v":-1706600.8843614911},{"$f":"AFS!AF61","v":-2510775.2783517549},{"$f":"AFS!AG61","v":9751.0691420986223},{"$f":"AFS!AH61","v":9641.4602264364839},{"$f":"AFS!AI61","v":18744.565877495119},{"$f":"AFS!AJ61","v":0},{"$f":"AFS!AK61","v":0},{"$f":"AFS!AL61","v":0},{"$f":"AFS!AM61","v":0},{"$f":"AFS!AN61","v":0},{"$f":"AFS!AO61","v":0},{"$f":"AFS!AP61","v":0},{"$f":"AFS!AQ61","v":0},{"$f":"AFS!AR61","v":0},{"$f":"AFS!AS61","v":0},{"$f":"AFS!AT61","v":0}]
[null,"Finance and Operating Expenses During Construction",null,null,null,null,"Employment (Operating Period)",3,null,"Current Liabilities",{"$f":"AFS!I54","v":1915000},{"$f":"AFS!J54","v":207354.08861633192},{"$f":"AFS!K54","v":417177.21232958767},{"$f":"AFS!L54","v":509624.87322876224},{"$f":"AFS!M54","v":531733.52465229377},{"$f":"AFS!N54","v":555680.05922536727},{"$f":"AFS!O54","v":518512.50218173151},{"$f":"AFS!P54","v":609821.63470483501},{"$f":"AFS!Q54","v":640435.47245911893},{"$f":"AFS!R54","v":673729.7033707893},{"$f":"AFS!S54","v":659163.49180017086},{"$f":"AFS!T54","v":749479.52491422778},{"$f":"AFS!U54","v":792575.72925044782},{"$f":"AFS!V54","v":839641.37630682997},{"$f":"AFS!W54","v":857641.90380928281},{"$f":"AFS!X54","v":947406.56919873401},{"$f":"AFS!Y54","v":1009095.8658061133},{"$f":"AFS!Z54","v":1076746.5881691768},{"$f":"AFS!AA54","v":1102557.3979663814},{"$f":"AFS!AB54","v":100938.06755607289},{"$f":"AFS!AC54","v":-435737.34535430669},{"$f":"AFS!AD54","v":-1046837.3658083631},{"$f":"AFS!AE54","v":-1706600.8843614911},{"$f":"AFS!AF54","v":-2510775.2783517549},{"$f":"AFS!AG54","v":9751.0691420986223},{"$f":"AFS!AH54","v":9641.4602264364839},{"$f":"AFS!AI54","v":18744.565877495119},{"$f":"AFS!AJ54","v":0},{"$f":"AFS!AK54","v":0},{"$f":"AFS!AL54","v":0},{"$f":"AFS!AM54","v":0},{"$f":"AFS!AN54","v":0},{"$f":"AFS!AO54","v":0},{"$f":"AFS!AP54","v":0},{"$f":"AFS!AQ54","v":0},{"$f":"AFS!AR54","v":0},{"$f":"AFS!AS54","v":0},{"$f":"AFS!AT54","v":0}]
[null,{"$f":"Calculations!C69","v":"Developer Fee"},{"$f":"Calculations!H69","v":1605240},{"$f":"C27/C$39","v":0.10581674351989742},{"$f":"C27/(Inputs!$E$10*1000000)","v":0.15},null,null,null,null,"Non-Current Liabilities",{"$f":"AFS!I59","v":1896250},{"$f":"AFS!J59","v":11170145.911383668},{"$f":"AFS!K59","v":10827041.520350026},{"$f":"AFS!L59","v":10459653.509909255},{"$f":"AFS!M59","v":10065986.866598591},{"$f":"AFS!N59","v":9643854.7481510751},{"$f":"AFS!O59","v":9190857.6063331496},{"$f":"AFS!P59","v":8704359.8567289822},{"$f":"AFS!Q59","v":8181463.7953452412},{"$f":"AFS!R59","v":7618980.4244659524},{"$f":"AFS!S59","v":7013396.8080291804},{"$f":"AFS!T59","v":6360839.5293294713},{"$f":"AFS!U59","v":5657033.7704013251},{"$f":"AFS!V59","v":4897257.4722525608},{"$f":"AFS!W59","v":4076289.9673407301},{"$f":"AFS!X59","v":3188354.3993600504},{"$f":"AFS!Y59","v":2227053.1594494306},{"$f":"AFS!Z59","v":1185295.471124975},{"$f":"AFS!AA59","v":95089.271560598048},{"$f":"AFS!AB59","v":0},{"$f":"AFS!AC59","v":0},{"$f":"AFS!AD59","v":0},{"$f":"AFS!AE59","v":0},{"$f":"AFS!AF59","v":0},{"$f":"AFS!AG59","v":0},{"$f":"AFS!AH59","v":0},{"$f":"AFS!AI59","v":0},{"$f":"AFS!AJ59","v":0},{"$f":"AFS!AK59","v":0},{"$f":"AFS!AL59","v":0},{"$f":"AFS!AM59","v":0},{"$f":"AFS!AN59","v":0},{"$f":"AFS!AO59","v":0},{"$f":"AFS!AP59","v":0},{"$f":"AFS!AQ59","v":0},{"$f":"AFS!AR59","v":0},{"$f":"AFS!AS59","v":0},{"$f":"AFS!AT59","v":0}]
[null,{"$f":"Calculations!C72","v":"Interest During Construction"},{"$f":"Calculations!H72","v":941262.84722222213},6.2047649752885715E-2,{"$f":"C28/(Inputs!$E$10*1000000)","v":8.7955338194496344E-2},null,"Key Dates"]
[null,{"$f":"Calculations!C71","v":"Operating Expenses During Construction"},{"$f":"Capex!F110","v":246821},1.6270336181707784E-2,{"$f":"C29/(Inputs!$E$10*1000000)","v":2.3063934364954772E-2},null,{"$f":"Inputs!$C$180","v":"Loan Execution Date"},{"$f":"Inputs!$E$180","v":"2026-01-01"},null,"Equity",{"$f":"AFS!I67","v":3792499.9999999991},{"$f":"AFS!J67","v":3792500},{"$f":"AFS!K67","v":3509781.1721900254},{"$f":"AFS!L67","v":3033175.7066384945},{"$f":"AFS!M67","v":2674836.768057581},{"$f":"AFS!N67","v":2332897.995702263},{"$f":"AFS!O67","v":2106143.5326853562},{"$f":"AFS!P67","v":1731064.7186345905},{"$f":"AFS!Q67","v":1471848.0405630171},{"$f":"AFS!R67","v":1650335.3913263269},{"$f":"AFS!S67","v":1904972.6377896611},{"$f":"AFS!T67","v":2074994.7299520038},{"$f":"AFS!U67","v":2309632.837377755},{"$f":"AFS!V67","v":2574613.288637301},{"$f":"AFS!W67","v":2967137.8733398616},{"$f":"AFS!X67","v":3387099.1311975922},{"$f":"AFS!Y67","v":3884258.9371105116},{"$f":"AFS!Z67","v":4428991.4661457138},{"$f":"AFS!AA67","v":5043999.4085841179},{"$f":"AFS!AB67","v":5849599.4535826873},{"$f":"AFS!AC67","v":6591799.6496335752},{"$f":"AFS!AD67","v":7378378.7477892516},{"$f":"AFS!AE67","v":8208037.8617223278},{"$f":"AFS!AF67","v":9103240.4109575227},{"$f":"AFS!AG67","v":10003574.178306261},{"$f":"AFS!AH67","v":10647284.702286104},{"$f":"AFS!AI67","v":11287202.970166033},{"$f":"AFS!AJ67","v":0},{"$f":"AFS!AK67","v":0},{"$f":"AFS!AL67","v":0},{"$f":"AFS!AM67","v":0},{"$f":"AFS!AN67","v":0},{"$f":"AFS!AO67","v":0},{"$f":"AFS!AP67","v":0},{"$f":"AFS!AQ67","v":0},{"$f":"AFS!AR67","v":0},{"$f":"AFS!AS67","v":0},{"$f":"AFS!AT67","v":0}]
[null,{"$f":"Calculations!C66","v":"Loan Fee"},{"$f":"Calculations!H66","v":113775},7.4999999962474953E-3,{"$f":"C30/(Inputs!$E$10*1000000)","v":1.0631587799955147E-2},null,{"$f":"Inputs!$C$182","v":"First Disbursement Date"},{"$f":"Inputs!$E$182","v":"2026-01-01"}]
[null,{"$f":"Calculations!C67","v":"Legal Fees"},{"$f":"Calculations!H67","v":25000},1.6479894520429565E-3,{"$f":"C31/(Inputs!$E$10*1000000)","v":2.3360992748747852E-3},null,{"$f":"Inputs!$C$17","v":"Construction Start Date"},{"$f":"Inputs!$E$17","v":"2026-01-01"},null,"Cash Flow Statement"]
[null,"Total Finance and Operating Expenses During Construction",{"$f":"SUM(C27:C31)","v":2932098.847222222},0.19328271890278137,{"$f":"SUM(E27:E31)","v":0.27398695963428105},null,{"$f":"Inputs!$C$22","v":"Commercial Operation Date"},{"$f":"Inputs!$E$22","v":"2028-01-01"},null,"Cash Flow from Operations",{"$f":"AFS!I83","v":-123343.42735278083},{"$f":"AFS!J83","v":123343.42735278083},{"$f":"AFS!K83","v":1213299.1743529122},{"$f":"AFS!L83","v":1408006.7200305159},{"$f":"AFS!M83","v":1403290.8374423604},{"$f":"AFS!N83","v":1396576.8953672061},{"$f":"AFS!O83","v":1386646.6059602862},{"$f":"AFS!P83","v":1377491.3008395671},{"$f":"AFS!Q83","v":1363261.632098706},{"$f":"AFS!R83","v":1348969.8348983936},{"$f":"AFS!S83","v":1334551.4087514579},{"$f":"AFS!T83","v":1320402.3355047267},{"$f":"AFS!U83","v":1305779.2335191129},{"$f":"AFS!V83","v":1290227.6854637119},{"$f":"AFS!W83","v":1273362.0811869341},{"$f":"AFS!X83","v":1256806.6582628242},{"$f":"AFS!Y83","v":1239606.9478895615},{"$f":"AFS!Z83","v":1222271.8335896675},{"$f":"AFS!AA83","v":1204223.3536054934},{"$f":"AFS!AB83","v":1186777.2999432154},{"$f":"AFS!AC83","v":1150158.0577720348},{"$f":"AFS!AD83","v":982397.83013588528},{"$f":"AFS!AE83","v":952578.88364522718},{"$f":"AFS!AF83","v":921728.44120796968},{"$f":"AFS!AG83","v":888878.95931486087},{"$f":"AFS!AH83","v":929208.85917828232},{"$f":"AFS!AI83","v":-157377.75406375597},{"$f":"AFS!AJ83","v":0},{"$f":"AFS!AK83","v":0},{"$f":"AFS!AL83","v":0},{"$f":"AFS!AM83","v":0},{"$f":"AFS!AN83","v":0},{"$f":"AFS!AO83","v":0},{"$f":"AFS!AP83","v":0},{"$f":"AFS!AQ83","v":0},{"$f":"AFS!AR83","v":0},{"$f":"AFS!AS83","v":0},{"$f":"AFS!AT83","v":0}]
[null,null,null,null,null,null,{"$f":"Inputs!$C$23","v":"Commercial Operation End Date"},{"$f":"Inputs!$E$23","v":"2052-12-31"},null,"Cash Flow from Investing",{"$f":"AFS!I87","v":-7402416.4677200262},{"$f":"AFS!J87","v":-7125804.6700261952},{"$f":"AFS!K87","v":0},{"$f":"AFS!L87","v":0},{"$f":"AFS!M87","v":0},{"$f":"AFS!N87","v":0},{"$f":"AFS!O87","v":0},{"$f":"AFS!P87","v":0},{"$f":"AFS!Q87","v":0},{"$f":"AFS!R87","v":0},{"$f":"AFS!S87","v":0},{"$f":"AFS!T87","v":0},{"$f":"AFS!U87","v":0},{"$f":"AFS!V87","v":0},{"$f":"AFS!W87","v":0},{"$f":"AFS!X87","v":0},{"$f":"AFS!Y87","v":0},{"$f":"AFS!Z87","v":0},{"$f":"AFS!AA87","v":0},{"$f":"AFS!AB87","v":-7777.9598204181602},{"$f":"AFS!AC87","v":-2392919.3842907259},{"$f":"AFS!AD87","v":0},{"$f":"AFS!AE87","v":0},{"$f":"AFS!AF87","v":0},{"$f":"AFS!AG87","v":0},{"$f":"AFS!AH87","v":0},{"$f":"AFS!AI87","v":0},{"$f":"AFS!AJ87","v":0},{"$f":"AFS!AK87","v":0},{"$f":"AFS!AL87","v":0},{"$f":"AFS!AM87","v":0},{"$f":"AFS!AN87","v":0},{"$f":"AFS!AO87","v":0},{"$f":"AFS!AP87","v":0},{"$f":"AFS!AQ87","v":0},{"$f":"AFS!AR87","v":0},{"$f":"AFS!AS87","v":0},{"$f":"AFS!AT87","v":0}]
[null,"Non-Amortizable Project Expenses",null,null,null,null,null,null,null,"Cash Flow from Financing",{"$f":"AFS!I104","v":7603750},{"$f":"AFS!J104","v":7396818.3300780784},{"$f":"AFS!K104","v":-1107078.9240303193},{"$f":"AFS!L104","v":-1198613.2821445307},{"$f":"AFS!M104","v":-1198613.2821445307},{"$f":"AFS!N104","v":-1198613.2821445304},{"$f":"AFS!O104","v":-1198613.2821445304},{"$f":"AFS!P104","v":-1198613.2821445304},{"$f":"AFS!Q104","v":-1198613.2821445304},{"$f":"AFS!R104","v":-1198613.2821445304},{"$f":"AFS!S104","v":-1198613.2821445304},{"$f":"AFS!T104","v":-1198613.2821445304},{"$f":"AFS!U104","v":-1198613.2821445307},{"$f":"AFS!V104","v":-1198613.2821445304},{"$f":"AFS!W104","v":-1198613.2821445307},{"$f":"AFS!X104","v":-1198613.2821445304},{"$f":"AFS!Y104","v":-1198613.2821445304},{"$f":"AFS!Z104","v":-1198613.2821445304},{"$f":"AFS!AA104","v":-1198613.2821445304},{"$f":"AFS!AB104","v":-654494.81314487732},{"$f":"AFS!AC104","v":-520886.60245684435},{"$f":"AFS!AD104","v":-520886.6024568443},{"$f":"AFS!AE104","v":-520886.60245684435},{"$f":"AFS!AF104","v":-520886.6024568443},{"$f":"AFS!AG104","v":2816202.7315163892},{"$f":"AFS!AH104","v":0},{"$f":"AFS!AI104","v":0},{"$f":"AFS!AJ104","v":0},{"$f":"AFS!AK104","v":0},{"$f":"AFS!AL104","v":0},{"$f":"AFS!AM104","v":0},{"$f":"AFS!AN104","v":0},{"$f":"AFS!AO104","v":0},{"$f":"AFS!AP104","v":0},{"$f":"AFS!AQ104","v":0},{"$f":"AFS!AR104","v":0},{"$f":"AFS!AS104","v":0},{"$f":"AFS!AT104","v":0}]
[null,{"$f":"Calculations!C79","v":"Operating Capital"},{"$f":"Calculations!H79","v":302915.53000000003},{"$f":"C35/C$39","v":1.9968063932000072E-2},{"$f":"C35/(Inputs!$E$10*1000000)","v":2.830562999925245E-2},null,null,null,null,"Net Movements in Cash",{"$f":"AFS!I106","v":77990.104927193373},{"$f":"AFS!J106","v":394357.08740466367},{"$f":"AFS!K106","v":106220.25032259291},{"$f":"AFS!L106","v":209393.43788598524},{"$f":"AFS!M106","v":204677.55529782968},{"$f":"AFS!N106","v":197963.61322267563},{"$f":"AFS!O106","v":188033.32381575578},{"$f":"AFS!P106","v":178878.01869503665},{"$f":"AFS!Q106","v":164648.34995417553},{"$f":"AFS!R106","v":150356.55275386316},{"$f":"AFS!S106","v":135938.12660692749},{"$f":"AFS!T106","v":121789.0533601963},{"$f":"AFS!U106","v":107165.95137458225},{"$f":"AFS!V106","v":91614.403319181409},{"$f":"AFS!W106","v":74748.799042403465},{"$f":"AFS!X106","v":58193.376118293731},{"$f":"AFS!Y106","v":40993.665745031089},{"$f":"AFS!Z106","v":23658.551445137011},{"$f":"AFS!AA106","v":5610.071460962994},{"$f":"AFS!AB106","v":524504.52697791997},{"$f":"AFS!AC106","v":-1763647.9289755356},{"$f":"AFS!AD106","v":461511.22767904098},{"$f":"AFS!AE106","v":431692.28118838283},{"$f":"AFS!AF106","v":400841.83875112538},{"$f":"AFS!AG106","v":3705081.69083125},{"$f":"AFS!AH106","v":929208.85917828232},{"$f":"AFS!AI106","v":-157377.75406375597},{"$f":"AFS!AJ106","v":0},{"$f":"AFS!AK106","v":0},{"$f":"AFS!AL106","v":0},{"$f":"AFS!AM106","v":0},{"$f":"AFS!AN106","v":0},{"$f":"AFS!AO106","v":0},{"$f":"AFS!AP106","v":0},{"$f":"AFS!AQ106","v":0},{"$f":"AFS!AR106","v":0},{"$f":"AFS!AS106","v":0},{"$f":"AFS!AT106","v":0}]
[null,{"$f":"Calculations!C80","v":"Debt Service Reserve Account"},{"$f":"Calculations!H80","v":338863.33984384307},{"$f":"C36/C$39","v":2.2337728389868045E-2},{"$f":"C36/(Inputs!$E$10*1000000)","v":3.1664736099633987E-2}]
[null,"Total Non-Amortizable Project Expenses",{"$f":"SUM(C35:C36)","v":641778.86984384316},{"$f":"C37/C$39","v":4.2305792321868117E-2},{"$f":"SUM(E35:E36)","v":5.9970366098886438E-2},null,null,null,null,"Key Ratios"]
[null,null,null,null,null,null,null,null,null,"CFADS",{"$f":"AFS!I117","v":0},{"$f":"AFS!J117","v":0},0,{"$f":"AFS!L116","v":1408006.7200305164},{"$f":"AFS!M116","v":1403290.8374423604},{"$f":"AFS!N116","v":1396576.8953672063},{"$f":"AFS!O116","v":1386646.6059602865},{"$f":"AFS!P116","v":1377491.3008395671},{"$f":"AFS!Q116","v":1363261.6320987064},{"$f":"AFS!R116","v":1348969.8348983936},{"$f":"AFS!S116","v":1334551.4087514579},{"$f":"AFS!T116","v":1320402.335504727},{"$f":"AFS!U116","v":1305779.2335191129},{"$f":"AFS!V116","v":1290227.6854637121},{"$f":"AFS!W116","v":1273362.0811869339},{"$f":"AFS!X116","v":1256806.6582628242},{"$f":"AFS!Y116","v":1239606.9478895615},{"$f":"AFS!Z116","v":1222271.8335896675},{"$f":"AFS!AA116","v":1204223.3536054934},{"$f":"AFS!AB116","v":1186777.2999432154},{"$f":"AFS!AC116","v":1150158.0577720348},{"$f":"AFS!AD116","v":982397.83013588551},{"$f":"AFS!AE116","v":952578.88364522695},{"$f":"AFS!AF116","v":921728.44120796968},{"$f":"AFS!AG116","v":888878.95931486075},{"$f":"AFS!AH116","v":929208.8591782822},{"$f":"AFS!AI116","v":-157377.75406375597},{"$f":"AFS!AJ116","v":0},{"$f":"AFS!AK116","v":0},{"$f":"AFS!AL116","v":0},{"$f":"AFS!AM116","v":0},{"$f":"AFS!AN116","v":0},{"$f":"AFS!AO116","v":0},{"$f":"AFS!AP116","v":0},{"$f":"AFS!AQ116","v":0},{"$f":"AFS!AR116","v":0},{"$f":"AFS!AS116","v":0},{"$f":"AFS!AT116","v":0}]
[null,"Total Uses",{"$f":"C24+C32+C37","v":15170000.007590067},{"$f":"D24+D32+D37","v":1},{"$f":"C39/(Inputs!$E$10*1000000)","v":1.4175450407032655},null,null,null,null,"Total Debt Service",{"$f":"SUM(K40:K41)","v":-3830000},0,0,677726.67968768615,677726.67968768615,677726.67968768615,677726.67968768603,677726.67968768603,677726.67968768615,677726.67968768603,677726.67968768615,677726.67968768615,677726.67968768615,677726.67968768615,677726.67968768615,677726.67968768615,677726.67968768615,677726.67968768626,677726.67968768615,472471.55053187622,0,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,{"$f":"SUM(AL40:AL41)","v":0},0,0,0,0,0,{"$f":"SUM(AR40:AR41)","v":0},0,0,0,{"$f":"SUM(AV40:AV41)","v":0}]
[null,null,null,null,null,null,null,null,null,"Interest",{"$f":"AFS!I118*-1","v":-1915000},{"$f":"AFS!J117*-1","v":0},0,{"$f":"AFS!L117*-1","v":404631.27705543174},{"$f":"AFS!M117*-1","v":389226.54971181997},{"$f":"AFS!N117*-1","v":372952.87465893256},{"$f":"AFS!O117*-1","v":355761.23641570221},{"$f":"AFS!P117*-1","v":337599.85464264912},{"$f":"AFS!Q117*-1","v":318414.02818213328},{"$f":"AFS!R117*-1","v":298145.97030125151},{"$f":"AFS!S117*-1","v":276734.63464113907},{"$f":"AFS!T117*-1","v":254115.53134844312},{"$f":"AFS!U117*-1","v":230220.53283516676},{"$f":"AFS!V117*-1","v":204977.66858184099},{"$f":"AFS!W117*-1","v":178310.90836598253},{"$f":"AFS!X117*-1","v":150139.93326293342},{"$f":"AFS!Y117*-1","v":120379.89372934712},{"$f":"AFS!Z117*-1","v":88941.154040682304},{"$f":"AFS!AA117*-1","v":55729.022312962057},{"$f":"AFS!AB117*-1","v":20643.465295638565},{"$f":"AFS!AC117*-1","v":0},{"$f":"AFS!AD117*-1","v":0},{"$f":"AFS!AE117*-1","v":0},{"$f":"AFS!AF117*-1","v":0},{"$f":"AFS!AG117*-1","v":0},{"$f":"AFS!AH117*-1","v":0},{"$f":"AFS!AI117*-1","v":0},{"$f":"AFS!AJ117*-1","v":0},{"$f":"AFS!AK117*-1","v":0},{"$f":"AFS!AL117*-1","v":0},{"$f":"AFS!AM117*-1","v":0},{"$f":"AFS!AN117*-1","v":0},{"$f":"AFS!AO117*-1","v":0},{"$f":"AFS!AP117*-1","v":0},{"$f":"AFS!AQ117*-1","v":0},{"$f":"AFS!AR117*-1","v":0},{"$f":"AFS!AS117*-1","v":0},{"$f":"AFS!AT117*-1","v":0}]
[null,null,null,null,null,null,null,null,null,"Principal",{"$f":"AFS!I118*-1","v":-1915000},{"$f":"AFS!J119*-1","v":0},0,{"$f":"AFS!L119*-1","v":273095.40263225441},{"$f":"AFS!M119*-1","v":288500.12997586618},{"$f":"AFS!N119*-1","v":304773.80502875359},{"$f":"AFS!O119*-1","v":321965.44327198388},{"$f":"AFS!P119*-1","v":340126.82504503697},{"$f":"AFS!Q119*-1","v":359312.65150555287},{"$f":"AFS!R119*-1","v":379580.70938643458},{"$f":"AFS!S119*-1","v":400992.04504654708},{"$f":"AFS!T119*-1","v":423611.14833924302},{"$f":"AFS!U119*-1","v":447506.14685251936},{"$f":"AFS!V119*-1","v":472749.01110584516},{"$f":"AFS!W119*-1","v":499415.77132170362},{"$f":"AFS!X119*-1","v":527586.74642475275},{"$f":"AFS!Y119*-1","v":557346.78595833899},{"$f":"AFS!Z119*-1","v":588785.5256470039},{"$f":"AFS!AA119*-1","v":621997.65737472405},{"$f":"AFS!AB119*-1","v":451828.08523623768},{"$f":"AFS!AC119*-1","v":0},{"$f":"AFS!AD119*-1","v":0},{"$f":"AFS!AE119*-1","v":0},{"$f":"AFS!AF119*-1","v":0},{"$f":"AFS!AG119*-1","v":0},{"$f":"AFS!AH119*-1","v":0},{"$f":"AFS!AI119*-1","v":0},{"$f":"AFS!AJ119*-1","v":0},{"$f":"AFS!AK119*-1","v":0},{"$f":"AFS!AL119*-1","v":0},{"$f":"AFS!AM119*-1","v":0},{"$f":"AFS!AN119*-1","v":0},{"$f":"AFS!AO119*-1","v":0},{"$f":"AFS!AP119*-1","v":0},{"$f":"AFS!AQ119*-1","v":0},{"$f":"AFS!AR119*-1","v":0},{"$f":"AFS!AS119*-1","v":0},{"$f":"AFS!AT119*-1","v":0}]
[null,null,null,null,null,null,null,null,null,"Annual DSCR",{"$f":"IFERROR(K38/K39,\"-     \")","v":0},"-     ","-     ",2.0775435912886917,2.0705852071354678,2.0606786440970346,2.0460262927811681,2.032517447113563,2.0115212709745061,1.9904334229840763,1.9691587313140062,1.9482814755252107,1.9267047803413162,1.903758143413038,1.8788725888343836,1.8544447133791353,1.8290661782133237,1.8034878516999235,1.7768569390841016,2.5118492290323569,"-     ",{"$f":"IFERROR(AF38/AF39,\"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AL38/AL39,\"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR38/AR39,\"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV38/AV39,\"-     \")","v":"-     "}]
[]
[null,null,null,null,null,null,null,null,null,"Current Ratio",null,null,null,{"$f":"IFERROR(N20/N26, \"-     \")","v":2.6116221338333889},2.8843651350053974,3.1125173522343292,3.6414279582023075,3.4310216319342506,3.5208990254884189,3.5670605702467304,3.8132331212267419,3.5450751357172847,3.4850381987526666,3.396474140527193,3.3868838784083044,3.1463986138231048,2.9927971083928275,2.824994689571521,2.7475525897578281,31.993496842173958,-3.3595809567219406,{"$f":"IFERROR(AF20/AF26, \"-     \")","v":-1.8375397699743734},-1.3792696390161203,-1.0963113224705756,662.07360279255056,765.79729428892063,442.50147185566817,{"$f":"IFERROR(AL20/AL26, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR20/AR26, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV20/AV26, \"-     \")","v":"-     "}]
[null,null,null,null,null,null,null,null,null,"EBITDA/Interest",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.4759825234393738,3.6002503270766812,3.7387981060533408,3.8916115888166707,4.0739008415726454,4.2747409926575957,4.5174660122150598,4.8149527793436722,5.1879285249176368,5.6629525488208614,6.2845577719600909,7.129938133347987,8.3575861474933504,10.280990765744709,13.720376023683279,21.57357010963603,57.395598515049016,"-     ","-     ","-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AL13/AL40, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR40, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV40, \"-     \")","v":"-     "}]
[" "]
[]
[null,"Error Checks"]
[null,"Master Check",{"$f":"IF(COUNTIF(C50:C60, \"NO\")=0, \"OK\", \"NO\")","v":"OK"}]
[null,"Sources = Uses",{"$f":"Calculations!$F$98","v":"OK"}]
[null,"Balance Sheet Check",{"$f":"Calculations!$H$412","v":"OK"}]
[null,"Subordinated Debt Fully Repaid",{"$f":"Calculations!$F$151","v":"OK"}]
[null,"Senior Debt Fully Repaid",{"$f":"Calculations!$F$115","v":"OK"}]
[null,"Maximum Leverage Check",{"$f":"Calculations!$F$98","v":"OK"}]
[null,"CFS Negative Cash Check",{"$f":"Calculations!$F$452","v":"OK"}]
[null,"Cash Waterfall Negative Cash Check",{"$f":"Calculations!$F$478","v":"OK"}]
[null,"Minimum Balance Check",{"$f":"Calculations!$F$454","v":"OK"}]
[null,"Minimum DSCR Exceeds Covenant"]
[null,"AFS/QFS Matches Monthly Financials",{"$f":"IF(AND(QFS!$F$134=\"OK\", AFS!$G$135=\"OK\"), \"OK\", \"NO\")","v":"OK"}]
[null,"Cash Waterfall =Cash Flow",{"$f":"Calculations!F475","v":"OK"}]

{"sheet":"Calculations","index":5,"n_rows":557,"n_cols":332,"rows_kept":281,"cut":true,"hidden":false,"merged":[[292,3,292,7],[546,5,546,6]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[{"$f":"Inputs!$D$6&\" - Calculations\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Calculations"}]
[]
[null,null,"Period Start",null,null,null,null,null,{"$f":"Inputs!E16","v":"2026-01-01"},{"$f":"I4+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01",{"$f":"AW4+1","v":"2029-06-01"},"2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01",{"$f":"DI4+1","v":"2034-10-01"},"2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01",{"$f":"FU4+1","v":"2040-02-01"},"2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01",{"$f":"IG4+1","v":"2045-06-01"},"2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01",{"$f":"KP4+1","v":"2050-07-01"},"2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"EOMONTH(I3, 0)","v":"2026-01-31"},"2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30",{"$f":"EOMONTH(AW3, 0)","v":"2029-05-31"},"2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31",{"$f":"EOMONTH(DI3, 0)","v":"2034-09-30"},"2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31",{"$f":"EOMONTH(FU3, 0)","v":"2040-01-31"},"2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30",{"$f":"EOMONTH(IG3, 0)","v":"2045-05-31"},"2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30",{"$f":"EOMONTH(KQ3, 0)","v":"2050-07-31"},"2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31"]
["·","Flags and Timing"]
[{"$f":"Summary!$C$49","v":"OK"}]
[null,"Calendar"]
[null,null,"Year",null,null,null,null,null,{"$f":"YEAR(I4)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,{"$f":"YEAR(AW4)","v":2029},2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,{"$f":"YEAR(DI4)","v":2034},2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,{"$f":"YEAR(FU4)","v":2040},2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,{"$f":"YEAR(IG4)","v":2045},2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,{"$f":"YEAR(KQ4)","v":2050},2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"_xlfn.DAYS(I4,I3)+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"_xlfn.DAYS(AW4,AW3)+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,{"$f":"_xlfn.DAYS(DI4,DI3)+1","v":30},31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"_xlfn.DAYS(FU4,FU3)+1","v":31},29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,{"$f":"_xlfn.DAYS(IG4,IG3)+1","v":31},30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,{"$f":"_xlfn.DAYS(KQ4,KQ3)+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31]
[null,null,"Quarter",null,null,null,null,null,{"$f":"ROUNDUP(MONTH(I3)/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(MONTH(AW3)/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,{"$f":"ROUNDUP(MONTH(DI3)/3,0)","v":3},4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,{"$f":"ROUNDUP(MONTH(FU3)/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,{"$f":"ROUNDUP(MONTH(IG3)/3,0)","v":2},2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,{"$f":"ROUNDUP(MONTH(KQ3)/3,0)","v":3},3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4]
[]
[null,"Construction"]
[null,null,"Construction Flag",null,null,null,null,null,{"$f":"IF(AND(I3<Inputs!$E$22, I4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(J3<Inputs!$E$22, J4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(K3<Inputs!$E$22, K4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(L3<Inputs!$E$22, L4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(M3<Inputs!$E$22, M4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(N3<Inputs!$E$22, N4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(O3<Inputs!$E$22, O4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(P3<Inputs!$E$22, P4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(Q3<Inputs!$E$22, Q4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(R3<Inputs!$E$22, R4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(S3<Inputs!$E$22, S4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(T3<Inputs!$E$22, T4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(U3<Inputs!$E$22, U4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(V3<Inputs!$E$22, V4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(W3<Inputs!$E$22, W4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(X3<Inputs!$E$22, X4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(Y3<Inputs!$E$22, Y4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(Z3<Inputs!$E$22, Z4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AA3<Inputs!$E$22, AA4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AB3<Inputs!$E$22, AB4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AC3<Inputs!$E$22, AC4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AD3<Inputs!$E$22, AD4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AE3<Inputs!$E$22, AE4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AF3<Inputs!$E$22, AF4>=Inputs!$E$17),1,0)","v":1},{"$f":"IF(AND(AG3<Inputs!$E$22, AG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AH3<Inputs!$E$22, AH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AI3<Inputs!$E$22, AI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AJ3<Inputs!$E$22, AJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AK3<Inputs!$E$22, AK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AL3<Inputs!$E$22, AL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AM3<Inputs!$E$22, AM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AN3<Inputs!$E$22, AN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AO3<Inputs!$E$22, AO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AP3<Inputs!$E$22, AP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AQ3<Inputs!$E$22, AQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AR3<Inputs!$E$22, AR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AS3<Inputs!$E$22, AS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AT3<Inputs!$E$22, AT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AU3<Inputs!$E$22, AU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AV3<Inputs!$E$22, AV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AW3<Inputs!$E$22, AW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AX3<Inputs!$E$22, AX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AY3<Inputs!$E$22, AY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(AZ3<Inputs!$E$22, AZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BA3<Inputs!$E$22, BA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BB3<Inputs!$E$22, BB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BC3<Inputs!$E$22, BC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BD3<Inputs!$E$22, BD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BE3<Inputs!$E$22, BE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BF3<Inputs!$E$22, BF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BG3<Inputs!$E$22, BG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BH3<Inputs!$E$22, BH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BI3<Inputs!$E$22, BI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BJ3<Inputs!$E$22, BJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BK3<Inputs!$E$22, BK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BL3<Inputs!$E$22, BL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BM3<Inputs!$E$22, BM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BN3<Inputs!$E$22, BN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BO3<Inputs!$E$22, BO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BP3<Inputs!$E$22, BP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BQ3<Inputs!$E$22, BQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BR3<Inputs!$E$22, BR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BS3<Inputs!$E$22, BS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BT3<Inputs!$E$22, BT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BU3<Inputs!$E$22, BU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BV3<Inputs!$E$22, BV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BW3<Inputs!$E$22, BW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BX3<Inputs!$E$22, BX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BY3<Inputs!$E$22, BY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(BZ3<Inputs!$E$22, BZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CA3<Inputs!$E$22, CA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CB3<Inputs!$E$22, CB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CC3<Inputs!$E$22, CC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CD3<Inputs!$E$22, CD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CE3<Inputs!$E$22, CE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CF3<Inputs!$E$22, CF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CG3<Inputs!$E$22, CG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CH3<Inputs!$E$22, CH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CI3<Inputs!$E$22, CI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CJ3<Inputs!$E$22, CJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CK3<Inputs!$E$22, CK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CL3<Inputs!$E$22, CL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CM3<Inputs!$E$22, CM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CN3<Inputs!$E$22, CN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CO3<Inputs!$E$22, CO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CP3<Inputs!$E$22, CP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CQ3<Inputs!$E$22, CQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CR3<Inputs!$E$22, CR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CS3<Inputs!$E$22, CS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CT3<Inputs!$E$22, CT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CU3<Inputs!$E$22, CU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CV3<Inputs!$E$22, CV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CW3<Inputs!$E$22, CW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CX3<Inputs!$E$22, CX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CY3<Inputs!$E$22, CY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(CZ3<Inputs!$E$22, CZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DA3<Inputs!$E$22, DA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DB3<Inputs!$E$22, DB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DC3<Inputs!$E$22, DC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DD3<Inputs!$E$22, DD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DE3<Inputs!$E$22, DE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DF3<Inputs!$E$22, DF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DG3<Inputs!$E$22, DG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DH3<Inputs!$E$22, DH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DI3<Inputs!$E$22, DI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DJ3<Inputs!$E$22, DJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DK3<Inputs!$E$22, DK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DL3<Inputs!$E$22, DL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DM3<Inputs!$E$22, DM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DN3<Inputs!$E$22, DN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DO3<Inputs!$E$22, DO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DP3<Inputs!$E$22, DP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DQ3<Inputs!$E$22, DQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DR3<Inputs!$E$22, DR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DS3<Inputs!$E$22, DS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DT3<Inputs!$E$22, DT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DU3<Inputs!$E$22, DU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DV3<Inputs!$E$22, DV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DW3<Inputs!$E$22, DW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DX3<Inputs!$E$22, DX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DY3<Inputs!$E$22, DY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(DZ3<Inputs!$E$22, DZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EA3<Inputs!$E$22, EA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EB3<Inputs!$E$22, EB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EC3<Inputs!$E$22, EC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(ED3<Inputs!$E$22, ED4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EE3<Inputs!$E$22, EE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EF3<Inputs!$E$22, EF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EG3<Inputs!$E$22, EG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EH3<Inputs!$E$22, EH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EI3<Inputs!$E$22, EI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EJ3<Inputs!$E$22, EJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EK3<Inputs!$E$22, EK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EL3<Inputs!$E$22, EL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EM3<Inputs!$E$22, EM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EN3<Inputs!$E$22, EN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EO3<Inputs!$E$22, EO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EP3<Inputs!$E$22, EP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EQ3<Inputs!$E$22, EQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(ER3<Inputs!$E$22, ER4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(ES3<Inputs!$E$22, ES4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(ET3<Inputs!$E$22, ET4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EU3<Inputs!$E$22, EU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EV3<Inputs!$E$22, EV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EW3<Inputs!$E$22, EW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EX3<Inputs!$E$22, EX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EY3<Inputs!$E$22, EY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(EZ3<Inputs!$E$22, EZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FA3<Inputs!$E$22, FA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FB3<Inputs!$E$22, FB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FC3<Inputs!$E$22, FC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FD3<Inputs!$E$22, FD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FE3<Inputs!$E$22, FE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FF3<Inputs!$E$22, FF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FG3<Inputs!$E$22, FG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FH3<Inputs!$E$22, FH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FI3<Inputs!$E$22, FI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FJ3<Inputs!$E$22, FJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FK3<Inputs!$E$22, FK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FL3<Inputs!$E$22, FL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FM3<Inputs!$E$22, FM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FN3<Inputs!$E$22, FN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FO3<Inputs!$E$22, FO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FP3<Inputs!$E$22, FP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FQ3<Inputs!$E$22, FQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FR3<Inputs!$E$22, FR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FS3<Inputs!$E$22, FS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FT3<Inputs!$E$22, FT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FU3<Inputs!$E$22, FU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FV3<Inputs!$E$22, FV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FW3<Inputs!$E$22, FW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FX3<Inputs!$E$22, FX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FY3<Inputs!$E$22, FY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(FZ3<Inputs!$E$22, FZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GA3<Inputs!$E$22, GA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GB3<Inputs!$E$22, GB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GC3<Inputs!$E$22, GC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GD3<Inputs!$E$22, GD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GE3<Inputs!$E$22, GE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GF3<Inputs!$E$22, GF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GG3<Inputs!$E$22, GG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GH3<Inputs!$E$22, GH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GI3<Inputs!$E$22, GI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GJ3<Inputs!$E$22, GJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GK3<Inputs!$E$22, GK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GL3<Inputs!$E$22, GL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GM3<Inputs!$E$22, GM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GN3<Inputs!$E$22, GN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GO3<Inputs!$E$22, GO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GP3<Inputs!$E$22, GP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GQ3<Inputs!$E$22, GQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GR3<Inputs!$E$22, GR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GS3<Inputs!$E$22, GS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GT3<Inputs!$E$22, GT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GU3<Inputs!$E$22, GU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GV3<Inputs!$E$22, GV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GW3<Inputs!$E$22, GW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GX3<Inputs!$E$22, GX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GY3<Inputs!$E$22, GY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(GZ3<Inputs!$E$22, GZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HA3<Inputs!$E$22, HA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HB3<Inputs!$E$22, HB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HC3<Inputs!$E$22, HC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HD3<Inputs!$E$22, HD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HE3<Inputs!$E$22, HE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HF3<Inputs!$E$22, HF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HG3<Inputs!$E$22, HG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HH3<Inputs!$E$22, HH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HI3<Inputs!$E$22, HI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HJ3<Inputs!$E$22, HJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HK3<Inputs!$E$22, HK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HL3<Inputs!$E$22, HL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HM3<Inputs!$E$22, HM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HN3<Inputs!$E$22, HN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HO3<Inputs!$E$22, HO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HP3<Inputs!$E$22, HP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HQ3<Inputs!$E$22, HQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HR3<Inputs!$E$22, HR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HS3<Inputs!$E$22, HS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HT3<Inputs!$E$22, HT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HU3<Inputs!$E$22, HU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HV3<Inputs!$E$22, HV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HW3<Inputs!$E$22, HW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HX3<Inputs!$E$22, HX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HY3<Inputs!$E$22, HY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(HZ3<Inputs!$E$22, HZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IA3<Inputs!$E$22, IA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IB3<Inputs!$E$22, IB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IC3<Inputs!$E$22, IC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(ID3<Inputs!$E$22, ID4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IE3<Inputs!$E$22, IE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IF3<Inputs!$E$22, IF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IG3<Inputs!$E$22, IG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IH3<Inputs!$E$22, IH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(II3<Inputs!$E$22, II4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IJ3<Inputs!$E$22, IJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IK3<Inputs!$E$22, IK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IL3<Inputs!$E$22, IL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IM3<Inputs!$E$22, IM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IN3<Inputs!$E$22, IN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IO3<Inputs!$E$22, IO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IP3<Inputs!$E$22, IP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IQ3<Inputs!$E$22, IQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IR3<Inputs!$E$22, IR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IS3<Inputs!$E$22, IS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IT3<Inputs!$E$22, IT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IU3<Inputs!$E$22, IU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IV3<Inputs!$E$22, IV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IW3<Inputs!$E$22, IW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IX3<Inputs!$E$22, IX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IY3<Inputs!$E$22, IY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(IZ3<Inputs!$E$22, IZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JA3<Inputs!$E$22, JA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JB3<Inputs!$E$22, JB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JC3<Inputs!$E$22, JC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JD3<Inputs!$E$22, JD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JE3<Inputs!$E$22, JE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JF3<Inputs!$E$22, JF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JG3<Inputs!$E$22, JG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JH3<Inputs!$E$22, JH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JI3<Inputs!$E$22, JI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JJ3<Inputs!$E$22, JJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JK3<Inputs!$E$22, JK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JL3<Inputs!$E$22, JL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JM3<Inputs!$E$22, JM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JN3<Inputs!$E$22, JN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JO3<Inputs!$E$22, JO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JP3<Inputs!$E$22, JP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JQ3<Inputs!$E$22, JQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JR3<Inputs!$E$22, JR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JS3<Inputs!$E$22, JS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JT3<Inputs!$E$22, JT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JU3<Inputs!$E$22, JU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JV3<Inputs!$E$22, JV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JW3<Inputs!$E$22, JW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JX3<Inputs!$E$22, JX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JY3<Inputs!$E$22, JY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(JZ3<Inputs!$E$22, JZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KA3<Inputs!$E$22, KA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KB3<Inputs!$E$22, KB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KC3<Inputs!$E$22, KC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KD3<Inputs!$E$22, KD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KE3<Inputs!$E$22, KE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KF3<Inputs!$E$22, KF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KG3<Inputs!$E$22, KG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KH3<Inputs!$E$22, KH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KI3<Inputs!$E$22, KI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KJ3<Inputs!$E$22, KJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KK3<Inputs!$E$22, KK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KL3<Inputs!$E$22, KL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KM3<Inputs!$E$22, KM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KN3<Inputs!$E$22, KN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KO3<Inputs!$E$22, KO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KP3<Inputs!$E$22, KP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KQ3<Inputs!$E$22, KQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KR3<Inputs!$E$22, KR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KS3<Inputs!$E$22, KS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KT3<Inputs!$E$22, KT4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KU3<Inputs!$E$22, KU4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KV3<Inputs!$E$22, KV4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KW3<Inputs!$E$22, KW4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KX3<Inputs!$E$22, KX4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KY3<Inputs!$E$22, KY4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(KZ3<Inputs!$E$22, KZ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LA3<Inputs!$E$22, LA4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LB3<Inputs!$E$22, LB4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LC3<Inputs!$E$22, LC4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LD3<Inputs!$E$22, LD4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LE3<Inputs!$E$22, LE4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LF3<Inputs!$E$22, LF4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LG3<Inputs!$E$22, LG4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LH3<Inputs!$E$22, LH4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LI3<Inputs!$E$22, LI4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LJ3<Inputs!$E$22, LJ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LK3<Inputs!$E$22, LK4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LL3<Inputs!$E$22, LL4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LM3<Inputs!$E$22, LM4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LN3<Inputs!$E$22, LN4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LO3<Inputs!$E$22, LO4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LP3<Inputs!$E$22, LP4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LQ3<Inputs!$E$22, LQ4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LR3<Inputs!$E$22, LR4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LS3<Inputs!$E$22, LS4>=Inputs!$E$17),1,0)","v":0},{"$f":"IF(AND(LT3<Inputs!$E$22, LT4>=Inputs!$E$17),1,0)","v":0}]
[null,null,"Construction Month",null,null,null,null,null,{"$f":"IF(AND(I3<=Inputs!$E$17, Calculations!I4>=Inputs!$E$17), 1,#REF!+ 1)*I13","v":1},{"$f":"IF(AND(J3<=Inputs!$E$17, Calculations!J4>=Inputs!$E$17), 1, I14+1)*J13","v":2},{"$f":"IF(AND(K3<=Inputs!$E$17, Calculations!K4>=Inputs!$E$17), 1, J14+1)*K13","v":3},{"$f":"IF(AND(L3<=Inputs!$E$17, Calculations!L4>=Inputs!$E$17), 1, K14+1)*L13","v":4},{"$f":"IF(AND(M3<=Inputs!$E$17, Calculations!M4>=Inputs!$E$17), 1, L14+1)*M13","v":5},{"$f":"IF(AND(N3<=Inputs!$E$17, Calculations!N4>=Inputs!$E$17), 1, M14+1)*N13","v":6},{"$f":"IF(AND(O3<=Inputs!$E$17, Calculations!O4>=Inputs!$E$17), 1, N14+1)*O13","v":7},{"$f":"IF(AND(P3<=Inputs!$E$17, Calculations!P4>=Inputs!$E$17), 1, O14+1)*P13","v":8},{"$f":"IF(AND(Q3<=Inputs!$E$17, Calculations!Q4>=Inputs!$E$17), 1, P14+1)*Q13","v":9},{"$f":"IF(AND(R3<=Inputs!$E$17, Calculations!R4>=Inputs!$E$17), 1, Q14+1)*R13","v":10},{"$f":"IF(AND(S3<=Inputs!$E$17, Calculations!S4>=Inputs!$E$17), 1, R14+1)*S13","v":11},{"$f":"IF(AND(T3<=Inputs!$E$17, Calculations!T4>=Inputs!$E$17), 1, S14+1)*T13","v":12},{"$f":"IF(AND(U3<=Inputs!$E$17, Calculations!U4>=Inputs!$E$17), 1, T14+1)*U13","v":13},{"$f":"IF(AND(V3<=Inputs!$E$17, Calculations!V4>=Inputs!$E$17), 1, U14+1)*V13","v":14},{"$f":"IF(AND(W3<=Inputs!$E$17, Calculations!W4>=Inputs!$E$17), 1, V14+1)*W13","v":15},{"$f":"IF(AND(X3<=Inputs!$E$17, Calculations!X4>=Inputs!$E$17), 1, W14+1)*X13","v":16},{"$f":"IF(AND(Y3<=Inputs!$E$17, Calculations!Y4>=Inputs!$E$17), 1, X14+1)*Y13","v":17},{"$f":"IF(AND(Z3<=Inputs!$E$17, Calculations!Z4>=Inputs!$E$17), 1, Y14+1)*Z13","v":18},{"$f":"IF(AND(AA3<=Inputs!$E$17, Calculations!AA4>=Inputs!$E$17), 1, Z14+1)*AA13","v":19},{"$f":"IF(AND(AB3<=Inputs!$E$17, Calculations!AB4>=Inputs!$E$17), 1, AA14+1)*AB13","v":20},{"$f":"IF(AND(AC3<=Inputs!$E$17, Calculations!AC4>=Inputs!$E$17), 1, AB14+1)*AC13","v":21},{"$f":"IF(AND(AD3<=Inputs!$E$17, Calculations!AD4>=Inputs!$E$17), 1, AC14+1)*AD13","v":22},{"$f":"IF(AND(AE3<=Inputs!$E$17, Calculations!AE4>=Inputs!$E$17), 1, AD14+1)*AE13","v":23},{"$f":"IF(AND(AF3<=Inputs!$E$17, Calculations!AF4>=Inputs!$E$17), 1, AE14+1)*AF13","v":24},{"$f":"IF(AND(AG3<=Inputs!$E$17, Calculations!AG4>=Inputs!$E$17), 1, AF14+1)*AG13","v":0},{"$f":"IF(AND(AH3<=Inputs!$E$17, Calculations!AH4>=Inputs!$E$17), 1, AG14+1)*AH13","v":0},{"$f":"IF(AND(AI3<=Inputs!$E$17, Calculations!AI4>=Inputs!$E$17), 1, AH14+1)*AI13","v":0},{"$f":"IF(AND(AJ3<=Inputs!$E$17, Calculations!AJ4>=Inputs!$E$17), 1, AI14+1)*AJ13","v":0},{"$f":"IF(AND(AK3<=Inputs!$E$17, Calculations!AK4>=Inputs!$E$17), 1, AJ14+1)*AK13","v":0},{"$f":"IF(AND(AL3<=Inputs!$E$17, Calculations!AL4>=Inputs!$E$17), 1, AK14+1)*AL13","v":0},{"$f":"IF(AND(AM3<=Inputs!$E$17, Calculations!AM4>=Inputs!$E$17), 1, AL14+1)*AM13","v":0},{"$f":"IF(AND(AN3<=Inputs!$E$17, Calculations!AN4>=Inputs!$E$17), 1, AM14+1)*AN13","v":0},{"$f":"IF(AND(AO3<=Inputs!$E$17, Calculations!AO4>=Inputs!$E$17), 1, AN14+1)*AO13","v":0},{"$f":"IF(AND(AP3<=Inputs!$E$17, Calculations!AP4>=Inputs!$E$17), 1, AO14+1)*AP13","v":0},{"$f":"IF(AND(AQ3<=Inputs!$E$17, Calculations!AQ4>=Inputs!$E$17), 1, AP14+1)*AQ13","v":0},{"$f":"IF(AND(AR3<=Inputs!$E$17, Calculations!AR4>=Inputs!$E$17), 1, AQ14+1)*AR13","v":0},{"$f":"IF(AND(AS3<=Inputs!$E$17, Calculations!AS4>=Inputs!$E$17), 1, AR14+1)*AS13","v":0},{"$f":"IF(AND(AT3<=Inputs!$E$17, Calculations!AT4>=Inputs!$E$17), 1, AS14+1)*AT13","v":0},{"$f":"IF(AND(AU3<=Inputs!$E$17, Calculations!AU4>=Inputs!$E$17), 1, AT14+1)*AU13","v":0},{"$f":"IF(AND(AV3<=Inputs!$E$17, Calculations!AV4>=Inputs!$E$17), 1, AU14+1)*AV13","v":0},{"$f":"IF(AND(AW3<=Inputs!$E$17, Calculations!AW4>=Inputs!$E$17), 1, AV14+1)*AW13","v":0},{"$f":"IF(AND(AX3<=Inputs!$E$17, Calculations!AX4>=Inputs!$E$17), 1, AW14+1)*AX13","v":0},{"$f":"IF(AND(AY3<=Inputs!$E$17, Calculations!AY4>=Inputs!$E$17), 1, AX14+1)*AY13","v":0},{"$f":"IF(AND(AZ3<=Inputs!$E$17, Calculations!AZ4>=Inputs!$E$17), 1, AY14+1)*AZ13","v":0},{"$f":"IF(AND(BA3<=Inputs!$E$17, Calculations!BA4>=Inputs!$E$17), 1, AZ14+1)*BA13","v":0},{"$f":"IF(AND(BB3<=Inputs!$E$17, Calculations!BB4>=Inputs!$E$17), 1, BA14+1)*BB13","v":0},{"$f":"IF(AND(BC3<=Inputs!$E$17, Calculations!BC4>=Inputs!$E$17), 1, BB14+1)*BC13","v":0},{"$f":"IF(AND(BD3<=Inputs!$E$17, Calculations!BD4>=Inputs!$E$17), 1, BC14+1)*BD13","v":0},{"$f":"IF(AND(BE3<=Inputs!$E$17, Calculations!BE4>=Inputs!$E$17), 1, BD14+1)*BE13","v":0},{"$f":"IF(AND(BF3<=Inputs!$E$17, Calculations!BF4>=Inputs!$E$17), 1, BE14+1)*BF13","v":0},{"$f":"IF(AND(BG3<=Inputs!$E$17, Calculations!BG4>=Inputs!$E$17), 1, BF14+1)*BG13","v":0},{"$f":"IF(AND(BH3<=Inputs!$E$17, Calculations!BH4>=Inputs!$E$17), 1, BG14+1)*BH13","v":0},{"$f":"IF(AND(BI3<=Inputs!$E$17, Calculations!BI4>=Inputs!$E$17), 1, BH14+1)*BI13","v":0},{"$f":"IF(AND(BJ3<=Inputs!$E$17, Calculations!BJ4>=Inputs!$E$17), 1, BI14+1)*BJ13","v":0},{"$f":"IF(AND(BK3<=Inputs!$E$17, Calculations!BK4>=Inputs!$E$17), 1, BJ14+1)*BK13","v":0},{"$f":"IF(AND(BL3<=Inputs!$E$17, Calculations!BL4>=Inputs!$E$17), 1, BK14+1)*BL13","v":0},{"$f":"IF(AND(BM3<=Inputs!$E$17, Calculations!BM4>=Inputs!$E$17), 1, BL14+1)*BM13","v":0},{"$f":"IF(AND(BN3<=Inputs!$E$17, Calculations!BN4>=Inputs!$E$17), 1, BM14+1)*BN13","v":0},{"$f":"IF(AND(BO3<=Inputs!$E$17, Calculations!BO4>=Inputs!$E$17), 1, BN14+1)*BO13","v":0},{"$f":"IF(AND(BP3<=Inputs!$E$17, Calculations!BP4>=Inputs!$E$17), 1, BO14+1)*BP13","v":0},{"$f":"IF(AND(BQ3<=Inputs!$E$17, Calculations!BQ4>=Inputs!$E$17), 1, BP14+1)*BQ13","v":0},{"$f":"IF(AND(BR3<=Inputs!$E$17, Calculations!BR4>=Inputs!$E$17), 1, BQ14+1)*BR13","v":0},{"$f":"IF(AND(BS3<=Inputs!$E$17, Calculations!BS4>=Inputs!$E$17), 1, BR14+1)*BS13","v":0},{"$f":"IF(AND(BT3<=Inputs!$E$17, Calculations!BT4>=Inputs!$E$17), 1, BS14+1)*BT13","v":0},{"$f":"IF(AND(BU3<=Inputs!$E$17, Calculations!BU4>=Inputs!$E$17), 1, BT14+1)*BU13","v":0},{"$f":"IF(AND(BV3<=Inputs!$E$17, Calculations!BV4>=Inputs!$E$17), 1, BU14+1)*BV13","v":0},{"$f":"IF(AND(BW3<=Inputs!$E$17, Calculations!BW4>=Inputs!$E$17), 1, BV14+1)*BW13","v":0},{"$f":"IF(AND(BX3<=Inputs!$E$17, Calculations!BX4>=Inputs!$E$17), 1, BW14+1)*BX13","v":0},{"$f":"IF(AND(BY3<=Inputs!$E$17, Calculations!BY4>=Inputs!$E$17), 1, BX14+1)*BY13","v":0},{"$f":"IF(AND(BZ3<=Inputs!$E$17, Calculations!BZ4>=Inputs!$E$17), 1, BY14+1)*BZ13","v":0},{"$f":"IF(AND(CA3<=Inputs!$E$17, Calculations!CA4>=Inputs!$E$17), 1, BZ14+1)*CA13","v":0},{"$f":"IF(AND(CB3<=Inputs!$E$17, Calculations!CB4>=Inputs!$E$17), 1, CA14+1)*CB13","v":0},{"$f":"IF(AND(CC3<=Inputs!$E$17, Calculations!CC4>=Inputs!$E$17), 1, CB14+1)*CC13","v":0},{"$f":"IF(AND(CD3<=Inputs!$E$17, Calculations!CD4>=Inputs!$E$17), 1, CC14+1)*CD13","v":0},{"$f":"IF(AND(CE3<=Inputs!$E$17, Calculations!CE4>=Inputs!$E$17), 1, CD14+1)*CE13","v":0},{"$f":"IF(AND(CF3<=Inputs!$E$17, Calculations!CF4>=Inputs!$E$17), 1, CE14+1)*CF13","v":0},{"$f":"IF(AND(CG3<=Inputs!$E$17, Calculations!CG4>=Inputs!$E$17), 1, CF14+1)*CG13","v":0},{"$f":"IF(AND(CH3<=Inputs!$E$17, Calculations!CH4>=Inputs!$E$17), 1, CG14+1)*CH13","v":0},{"$f":"IF(AND(CI3<=Inputs!$E$17, Calculations!CI4>=Inputs!$E$17), 1, CH14+1)*CI13","v":0},{"$f":"IF(AND(CJ3<=Inputs!$E$17, Calculations!CJ4>=Inputs!$E$17), 1, CI14+1)*CJ13","v":0},{"$f":"IF(AND(CK3<=Inputs!$E$17, Calculations!CK4>=Inputs!$E$17), 1, CJ14+1)*CK13","v":0},{"$f":"IF(AND(CL3<=Inputs!$E$17, Calculations!CL4>=Inputs!$E$17), 1, CK14+1)*CL13","v":0},{"$f":"IF(AND(CM3<=Inputs!$E$17, Calculations!CM4>=Inputs!$E$17), 1, CL14+1)*CM13","v":0},{"$f":"IF(AND(CN3<=Inputs!$E$17, Calculations!CN4>=Inputs!$E$17), 1, CM14+1)*CN13","v":0},{"$f":"IF(AND(CO3<=Inputs!$E$17, Calculations!CO4>=Inputs!$E$17), 1, CN14+1)*CO13","v":0},{"$f":"IF(AND(CP3<=Inputs!$E$17, Calculations!CP4>=Inputs!$E$17), 1, CO14+1)*CP13","v":0},{"$f":"IF(AND(CQ3<=Inputs!$E$17, Calculations!CQ4>=Inputs!$E$17), 1, CP14+1)*CQ13","v":0},{"$f":"IF(AND(CR3<=Inputs!$E$17, Calculations!CR4>=Inputs!$E$17), 1, CQ14+1)*CR13","v":0},{"$f":"IF(AND(CS3<=Inputs!$E$17, Calculations!CS4>=Inputs!$E$17), 1, CR14+1)*CS13","v":0},{"$f":"IF(AND(CT3<=Inputs!$E$17, Calculations!CT4>=Inputs!$E$17), 1, CS14+1)*CT13","v":0},{"$f":"IF(AND(CU3<=Inputs!$E$17, Calculations!CU4>=Inputs!$E$17), 1, CT14+1)*CU13","v":0},{"$f":"IF(AND(CV3<=Inputs!$E$17, Calculations!CV4>=Inputs!$E$17), 1, CU14+1)*CV13","v":0},{"$f":"IF(AND(CW3<=Inputs!$E$17, Calculations!CW4>=Inputs!$E$17), 1, CV14+1)*CW13","v":0},{"$f":"IF(AND(CX3<=Inputs!$E$17, Calculations!CX4>=Inputs!$E$17), 1, CW14+1)*CX13","v":0},{"$f":"IF(AND(CY3<=Inputs!$E$17, Calculations!CY4>=Inputs!$E$17), 1, CX14+1)*CY13","v":0},{"$f":"IF(AND(CZ3<=Inputs!$E$17, Calculations!CZ4>=Inputs!$E$17), 1, CY14+1)*CZ13","v":0},{"$f":"IF(AND(DA3<=Inputs!$E$17, Calculations!DA4>=Inputs!$E$17), 1, CZ14+1)*DA13","v":0},{"$f":"IF(AND(DB3<=Inputs!$E$17, Calculations!DB4>=Inputs!$E$17), 1, DA14+1)*DB13","v":0},{"$f":"IF(AND(DC3<=Inputs!$E$17, Calculations!DC4>=Inputs!$E$17), 1, DB14+1)*DC13","v":0},{"$f":"IF(AND(DD3<=Inputs!$E$17, Calculations!DD4>=Inputs!$E$17), 1, DC14+1)*DD13","v":0},{"$f":"IF(AND(DE3<=Inputs!$E$17, Calculations!DE4>=Inputs!$E$17), 1, DD14+1)*DE13","v":0},{"$f":"IF(AND(DF3<=Inputs!$E$17, Calculations!DF4>=Inputs!$E$17), 1, DE14+1)*DF13","v":0},{"$f":"IF(AND(DG3<=Inputs!$E$17, Calculations!DG4>=Inputs!$E$17), 1, DF14+1)*DG13","v":0},{"$f":"IF(AND(DH3<=Inputs!$E$17, Calculations!DH4>=Inputs!$E$17), 1, DG14+1)*DH13","v":0},{"$f":"IF(AND(DI3<=Inputs!$E$17, Calculations!DI4>=Inputs!$E$17), 1, DH14+1)*DI13","v":0},{"$f":"IF(AND(DJ3<=Inputs!$E$17, Calculations!DJ4>=Inputs!$E$17), 1, DI14+1)*DJ13","v":0},{"$f":"IF(AND(DK3<=Inputs!$E$17, Calculations!DK4>=Inputs!$E$17), 1, DJ14+1)*DK13","v":0},{"$f":"IF(AND(DL3<=Inputs!$E$17, Calculations!DL4>=Inputs!$E$17), 1, DK14+1)*DL13","v":0},{"$f":"IF(AND(DM3<=Inputs!$E$17, Calculations!DM4>=Inputs!$E$17), 1, DL14+1)*DM13","v":0},{"$f":"IF(AND(DN3<=Inputs!$E$17, Calculations!DN4>=Inputs!$E$17), 1, DM14+1)*DN13","v":0},{"$f":"IF(AND(DO3<=Inputs!$E$17, Calculations!DO4>=Inputs!$E$17), 1, DN14+1)*DO13","v":0},{"$f":"IF(AND(DP3<=Inputs!$E$17, Calculations!DP4>=Inputs!$E$17), 1, DO14+1)*DP13","v":0},{"$f":"IF(AND(DQ3<=Inputs!$E$17, Calculations!DQ4>=Inputs!$E$17), 1, DP14+1)*DQ13","v":0},{"$f":"IF(AND(DR3<=Inputs!$E$17, Calculations!DR4>=Inputs!$E$17), 1, DQ14+1)*DR13","v":0},{"$f":"IF(AND(DS3<=Inputs!$E$17, Calculations!DS4>=Inputs!$E$17), 1, DR14+1)*DS13","v":0},{"$f":"IF(AND(DT3<=Inputs!$E$17, Calculations!DT4>=Inputs!$E$17), 1, DS14+1)*DT13","v":0},{"$f":"IF(AND(DU3<=Inputs!$E$17, Calculations!DU4>=Inputs!$E$17), 1, DT14+1)*DU13","v":0},{"$f":"IF(AND(DV3<=Inputs!$E$17, Calculations!DV4>=Inputs!$E$17), 1, DU14+1)*DV13","v":0},{"$f":"IF(AND(DW3<=Inputs!$E$17, Calculations!DW4>=Inputs!$E$17), 1, DV14+1)*DW13","v":0},{"$f":"IF(AND(DX3<=Inputs!$E$17, Calculations!DX4>=Inputs!$E$17), 1, DW14+1)*DX13","v":0},{"$f":"IF(AND(DY3<=Inputs!$E$17, Calculations!DY4>=Inputs!$E$17), 1, DX14+1)*DY13","v":0},{"$f":"IF(AND(DZ3<=Inputs!$E$17, Calculations!DZ4>=Inputs!$E$17), 1, DY14+1)*DZ13","v":0},{"$f":"IF(AND(EA3<=Inputs!$E$17, Calculations!EA4>=Inputs!$E$17), 1, DZ14+1)*EA13","v":0},{"$f":"IF(AND(EB3<=Inputs!$E$17, Calculations!EB4>=Inputs!$E$17), 1, EA14+1)*EB13","v":0},{"$f":"IF(AND(EC3<=Inputs!$E$17, Calculations!EC4>=Inputs!$E$17), 1, EB14+1)*EC13","v":0},{"$f":"IF(AND(ED3<=Inputs!$E$17, Calculations!ED4>=Inputs!$E$17), 1, EC14+1)*ED13","v":0},{"$f":"IF(AND(EE3<=Inputs!$E$17, Calculations!EE4>=Inputs!$E$17), 1, ED14+1)*EE13","v":0},{"$f":"IF(AND(EF3<=Inputs!$E$17, Calculations!EF4>=Inputs!$E$17), 1, EE14+1)*EF13","v":0},{"$f":"IF(AND(EG3<=Inputs!$E$17, Calculations!EG4>=Inputs!$E$17), 1, EF14+1)*EG13","v":0},{"$f":"IF(AND(EH3<=Inputs!$E$17, Calculations!EH4>=Inputs!$E$17), 1, EG14+1)*EH13","v":0},{"$f":"IF(AND(EI3<=Inputs!$E$17, Calculations!EI4>=Inputs!$E$17), 1, EH14+1)*EI13","v":0},{"$f":"IF(AND(EJ3<=Inputs!$E$17, Calculations!EJ4>=Inputs!$E$17), 1, EI14+1)*EJ13","v":0},{"$f":"IF(AND(EK3<=Inputs!$E$17, Calculations!EK4>=Inputs!$E$17), 1, EJ14+1)*EK13","v":0},{"$f":"IF(AND(EL3<=Inputs!$E$17, Calculations!EL4>=Inputs!$E$17), 1, EK14+1)*EL13","v":0},{"$f":"IF(AND(EM3<=Inputs!$E$17, Calculations!EM4>=Inputs!$E$17), 1, EL14+1)*EM13","v":0},{"$f":"IF(AND(EN3<=Inputs!$E$17, Calculations!EN4>=Inputs!$E$17), 1, EM14+1)*EN13","v":0},{"$f":"IF(AND(EO3<=Inputs!$E$17, Calculations!EO4>=Inputs!$E$17), 1, EN14+1)*EO13","v":0},{"$f":"IF(AND(EP3<=Inputs!$E$17, Calculations!EP4>=Inputs!$E$17), 1, EO14+1)*EP13","v":0},{"$f":"IF(AND(EQ3<=Inputs!$E$17, Calculations!EQ4>=Inputs!$E$17), 1, EP14+1)*EQ13","v":0},{"$f":"IF(AND(ER3<=Inputs!$E$17, Calculations!ER4>=Inputs!$E$17), 1, EQ14+1)*ER13","v":0},{"$f":"IF(AND(ES3<=Inputs!$E$17, Calculations!ES4>=Inputs!$E$17), 1, ER14+1)*ES13","v":0},{"$f":"IF(AND(ET3<=Inputs!$E$17, Calculations!ET4>=Inputs!$E$17), 1, ES14+1)*ET13","v":0},{"$f":"IF(AND(EU3<=Inputs!$E$17, Calculations!EU4>=Inputs!$E$17), 1, ET14+1)*EU13","v":0},{"$f":"IF(AND(EV3<=Inputs!$E$17, Calculations!EV4>=Inputs!$E$17), 1, EU14+1)*EV13","v":0},{"$f":"IF(AND(EW3<=Inputs!$E$17, Calculations!EW4>=Inputs!$E$17), 1, EV14+1)*EW13","v":0},{"$f":"IF(AND(EX3<=Inputs!$E$17, Calculations!EX4>=Inputs!$E$17), 1, EW14+1)*EX13","v":0},{"$f":"IF(AND(EY3<=Inputs!$E$17, Calculations!EY4>=Inputs!$E$17), 1, EX14+1)*EY13","v":0},{"$f":"IF(AND(EZ3<=Inputs!$E$17, Calculations!EZ4>=Inputs!$E$17), 1, EY14+1)*EZ13","v":0},{"$f":"IF(AND(FA3<=Inputs!$E$17, Calculations!FA4>=Inputs!$E$17), 1, EZ14+1)*FA13","v":0},{"$f":"IF(AND(FB3<=Inputs!$E$17, Calculations!FB4>=Inputs!$E$17), 1, FA14+1)*FB13","v":0},{"$f":"IF(AND(FC3<=Inputs!$E$17, Calculations!FC4>=Inputs!$E$17), 1, FB14+1)*FC13","v":0},{"$f":"IF(AND(FD3<=Inputs!$E$17, Calculations!FD4>=Inputs!$E$17), 1, FC14+1)*FD13","v":0},{"$f":"IF(AND(FE3<=Inputs!$E$17, Calculations!FE4>=Inputs!$E$17), 1, FD14+1)*FE13","v":0},{"$f":"IF(AND(FF3<=Inputs!$E$17, Calculations!FF4>=Inputs!$E$17), 1, FE14+1)*FF13","v":0},{"$f":"IF(AND(FG3<=Inputs!$E$17, Calculations!FG4>=Inputs!$E$17), 1, FF14+1)*FG13","v":0},{"$f":"IF(AND(FH3<=Inputs!$E$17, Calculations!FH4>=Inputs!$E$17), 1, FG14+1)*FH13","v":0},{"$f":"IF(AND(FI3<=Inputs!$E$17, Calculations!FI4>=Inputs!$E$17), 1, FH14+1)*FI13","v":0},{"$f":"IF(AND(FJ3<=Inputs!$E$17, Calculations!FJ4>=Inputs!$E$17), 1, FI14+1)*FJ13","v":0},{"$f":"IF(AND(FK3<=Inputs!$E$17, Calculations!FK4>=Inputs!$E$17), 1, FJ14+1)*FK13","v":0},{"$f":"IF(AND(FL3<=Inputs!$E$17, Calculations!FL4>=Inputs!$E$17), 1, FK14+1)*FL13","v":0},{"$f":"IF(AND(FM3<=Inputs!$E$17, Calculations!FM4>=Inputs!$E$17), 1, FL14+1)*FM13","v":0},{"$f":"IF(AND(FN3<=Inputs!$E$17, Calculations!FN4>=Inputs!$E$17), 1, FM14+1)*FN13","v":0},{"$f":"IF(AND(FO3<=Inputs!$E$17, Calculations!FO4>=Inputs!$E$17), 1, FN14+1)*FO13","v":0},{"$f":"IF(AND(FP3<=Inputs!$E$17, Calculations!FP4>=Inputs!$E$17), 1, FO14+1)*FP13","v":0},{"$f":"IF(AND(FQ3<=Inputs!$E$17, Calculations!FQ4>=Inputs!$E$17), 1, FP14+1)*FQ13","v":0},{"$f":"IF(AND(FR3<=Inputs!$E$17, Calculations!FR4>=Inputs!$E$17), 1, FQ14+1)*FR13","v":0},{"$f":"IF(AND(FS3<=Inputs!$E$17, Calculations!FS4>=Inputs!$E$17), 1, FR14+1)*FS13","v":0},{"$f":"IF(AND(FT3<=Inputs!$E$17, Calculations!FT4>=Inputs!$E$17), 1, FS14+1)*FT13","v":0},{"$f":"IF(AND(FU3<=Inputs!$E$17, Calculations!FU4>=Inputs!$E$17), 1, FT14+1)*FU13","v":0},{"$f":"IF(AND(FV3<=Inputs!$E$17, Calculations!FV4>=Inputs!$E$17), 1, FU14+1)*FV13","v":0},{"$f":"IF(AND(FW3<=Inputs!$E$17, Calculations!FW4>=Inputs!$E$17), 1, FV14+1)*FW13","v":0},{"$f":"IF(AND(FX3<=Inputs!$E$17, Calculations!FX4>=Inputs!$E$17), 1, FW14+1)*FX13","v":0},{"$f":"IF(AND(FY3<=Inputs!$E$17, Calculations!FY4>=Inputs!$E$17), 1, FX14+1)*FY13","v":0},{"$f":"IF(AND(FZ3<=Inputs!$E$17, Calculations!FZ4>=Inputs!$E$17), 1, FY14+1)*FZ13","v":0},{"$f":"IF(AND(GA3<=Inputs!$E$17, Calculations!GA4>=Inputs!$E$17), 1, FZ14+1)*GA13","v":0},{"$f":"IF(AND(GB3<=Inputs!$E$17, Calculations!GB4>=Inputs!$E$17), 1, GA14+1)*GB13","v":0},{"$f":"IF(AND(GC3<=Inputs!$E$17, Calculations!GC4>=Inputs!$E$17), 1, GB14+1)*GC13","v":0},{"$f":"IF(AND(GD3<=Inputs!$E$17, Calculations!GD4>=Inputs!$E$17), 1, GC14+1)*GD13","v":0},{"$f":"IF(AND(GE3<=Inputs!$E$17, Calculations!GE4>=Inputs!$E$17), 1, GD14+1)*GE13","v":0},{"$f":"IF(AND(GF3<=Inputs!$E$17, Calculations!GF4>=Inputs!$E$17), 1, GE14+1)*GF13","v":0},{"$f":"IF(AND(GG3<=Inputs!$E$17, Calculations!GG4>=Inputs!$E$17), 1, GF14+1)*GG13","v":0},{"$f":"IF(AND(GH3<=Inputs!$E$17, Calculations!GH4>=Inputs!$E$17), 1, GG14+1)*GH13","v":0},{"$f":"IF(AND(GI3<=Inputs!$E$17, Calculations!GI4>=Inputs!$E$17), 1, GH14+1)*GI13","v":0},{"$f":"IF(AND(GJ3<=Inputs!$E$17, Calculations!GJ4>=Inputs!$E$17), 1, GI14+1)*GJ13","v":0},{"$f":"IF(AND(GK3<=Inputs!$E$17, Calculations!GK4>=Inputs!$E$17), 1, GJ14+1)*GK13","v":0},{"$f":"IF(AND(GL3<=Inputs!$E$17, Calculations!GL4>=Inputs!$E$17), 1, GK14+1)*GL13","v":0},{"$f":"IF(AND(GM3<=Inputs!$E$17, Calculations!GM4>=Inputs!$E$17), 1, GL14+1)*GM13","v":0},{"$f":"IF(AND(GN3<=Inputs!$E$17, Calculations!GN4>=Inputs!$E$17), 1, GM14+1)*GN13","v":0},{"$f":"IF(AND(GO3<=Inputs!$E$17, Calculations!GO4>=Inputs!$E$17), 1, GN14+1)*GO13","v":0},{"$f":"IF(AND(GP3<=Inputs!$E$17, Calculations!GP4>=Inputs!$E$17), 1, GO14+1)*GP13","v":0},{"$f":"IF(AND(GQ3<=Inputs!$E$17, Calculations!GQ4>=Inputs!$E$17), 1, GP14+1)*GQ13","v":0},{"$f":"IF(AND(GR3<=Inputs!$E$17, Calculations!GR4>=Inputs!$E$17), 1, GQ14+1)*GR13","v":0},{"$f":"IF(AND(GS3<=Inputs!$E$17, Calculations!GS4>=Inputs!$E$17), 1, GR14+1)*GS13","v":0},{"$f":"IF(AND(GT3<=Inputs!$E$17, Calculations!GT4>=Inputs!$E$17), 1, GS14+1)*GT13","v":0},{"$f":"IF(AND(GU3<=Inputs!$E$17, Calculations!GU4>=Inputs!$E$17), 1, GT14+1)*GU13","v":0},{"$f":"IF(AND(GV3<=Inputs!$E$17, Calculations!GV4>=Inputs!$E$17), 1, GU14+1)*GV13","v":0},{"$f":"IF(AND(GW3<=Inputs!$E$17, Calculations!GW4>=Inputs!$E$17), 1, GV14+1)*GW13","v":0},{"$f":"IF(AND(GX3<=Inputs!$E$17, Calculations!GX4>=Inputs!$E$17), 1, GW14+1)*GX13","v":0},{"$f":"IF(AND(GY3<=Inputs!$E$17, Calculations!GY4>=Inputs!$E$17), 1, GX14+1)*GY13","v":0},{"$f":"IF(AND(GZ3<=Inputs!$E$17, Calculations!GZ4>=Inputs!$E$17), 1, GY14+1)*GZ13","v":0},{"$f":"IF(AND(HA3<=Inputs!$E$17, Calculations!HA4>=Inputs!$E$17), 1, GZ14+1)*HA13","v":0},{"$f":"IF(AND(HB3<=Inputs!$E$17, Calculations!HB4>=Inputs!$E$17), 1, HA14+1)*HB13","v":0},{"$f":"IF(AND(HC3<=Inputs!$E$17, Calculations!HC4>=Inputs!$E$17), 1, HB14+1)*HC13","v":0},{"$f":"IF(AND(HD3<=Inputs!$E$17, Calculations!HD4>=Inputs!$E$17), 1, HC14+1)*HD13","v":0},{"$f":"IF(AND(HE3<=Inputs!$E$17, Calculations!HE4>=Inputs!$E$17), 1, HD14+1)*HE13","v":0},{"$f":"IF(AND(HF3<=Inputs!$E$17, Calculations!HF4>=Inputs!$E$17), 1, HE14+1)*HF13","v":0},{"$f":"IF(AND(HG3<=Inputs!$E$17, Calculations!HG4>=Inputs!$E$17), 1, HF14+1)*HG13","v":0},{"$f":"IF(AND(HH3<=Inputs!$E$17, Calculations!HH4>=Inputs!$E$17), 1, HG14+1)*HH13","v":0},{"$f":"IF(AND(HI3<=Inputs!$E$17, Calculations!HI4>=Inputs!$E$17), 1, HH14+1)*HI13","v":0},{"$f":"IF(AND(HJ3<=Inputs!$E$17, Calculations!HJ4>=Inputs!$E$17), 1, HI14+1)*HJ13","v":0},{"$f":"IF(AND(HK3<=Inputs!$E$17, Calculations!HK4>=Inputs!$E$17), 1, HJ14+1)*HK13","v":0},{"$f":"IF(AND(HL3<=Inputs!$E$17, Calculations!HL4>=Inputs!$E$17), 1, HK14+1)*HL13","v":0},{"$f":"IF(AND(HM3<=Inputs!$E$17, Calculations!HM4>=Inputs!$E$17), 1, HL14+1)*HM13","v":0},{"$f":"IF(AND(HN3<=Inputs!$E$17, Calculations!HN4>=Inputs!$E$17), 1, HM14+1)*HN13","v":0},{"$f":"IF(AND(HO3<=Inputs!$E$17, Calculations!HO4>=Inputs!$E$17), 1, HN14+1)*HO13","v":0},{"$f":"IF(AND(HP3<=Inputs!$E$17, Calculations!HP4>=Inputs!$E$17), 1, HO14+1)*HP13","v":0},{"$f":"IF(AND(HQ3<=Inputs!$E$17, Calculations!HQ4>=Inputs!$E$17), 1, HP14+1)*HQ13","v":0},{"$f":"IF(AND(HR3<=Inputs!$E$17, Calculations!HR4>=Inputs!$E$17), 1, HQ14+1)*HR13","v":0},{"$f":"IF(AND(HS3<=Inputs!$E$17, Calculations!HS4>=Inputs!$E$17), 1, HR14+1)*HS13","v":0},{"$f":"IF(AND(HT3<=Inputs!$E$17, Calculations!HT4>=Inputs!$E$17), 1, HS14+1)*HT13","v":0},{"$f":"IF(AND(HU3<=Inputs!$E$17, Calculations!HU4>=Inputs!$E$17), 1, HT14+1)*HU13","v":0},{"$f":"IF(AND(HV3<=Inputs!$E$17, Calculations!HV4>=Inputs!$E$17), 1, HU14+1)*HV13","v":0},{"$f":"IF(AND(HW3<=Inputs!$E$17, Calculations!HW4>=Inputs!$E$17), 1, HV14+1)*HW13","v":0},{"$f":"IF(AND(HX3<=Inputs!$E$17, Calculations!HX4>=Inputs!$E$17), 1, HW14+1)*HX13","v":0},{"$f":"IF(AND(HY3<=Inputs!$E$17, Calculations!HY4>=Inputs!$E$17), 1, HX14+1)*HY13","v":0},{"$f":"IF(AND(HZ3<=Inputs!$E$17, Calculations!HZ4>=Inputs!$E$17), 1, HY14+1)*HZ13","v":0},{"$f":"IF(AND(IA3<=Inputs!$E$17, Calculations!IA4>=Inputs!$E$17), 1, HZ14+1)*IA13","v":0},{"$f":"IF(AND(IB3<=Inputs!$E$17, Calculations!IB4>=Inputs!$E$17), 1, IA14+1)*IB13","v":0},{"$f":"IF(AND(IC3<=Inputs!$E$17, Calculations!IC4>=Inputs!$E$17), 1, IB14+1)*IC13","v":0},{"$f":"IF(AND(ID3<=Inputs!$E$17, Calculations!ID4>=Inputs!$E$17), 1, IC14+1)*ID13","v":0},{"$f":"IF(AND(IE3<=Inputs!$E$17, Calculations!IE4>=Inputs!$E$17), 1, ID14+1)*IE13","v":0},{"$f":"IF(AND(IF3<=Inputs!$E$17, Calculations!IF4>=Inputs!$E$17), 1, IE14+1)*IF13","v":0},{"$f":"IF(AND(IG3<=Inputs!$E$17, Calculations!IG4>=Inputs!$E$17), 1, IF14+1)*IG13","v":0},{"$f":"IF(AND(IH3<=Inputs!$E$17, Calculations!IH4>=Inputs!$E$17), 1, IG14+1)*IH13","v":0},{"$f":"IF(AND(II3<=Inputs!$E$17, Calculations!II4>=Inputs!$E$17), 1, IH14+1)*II13","v":0},{"$f":"IF(AND(IJ3<=Inputs!$E$17, Calculations!IJ4>=Inputs!$E$17), 1, II14+1)*IJ13","v":0},{"$f":"IF(AND(IK3<=Inputs!$E$17, Calculations!IK4>=Inputs!$E$17), 1, IJ14+1)*IK13","v":0},{"$f":"IF(AND(IL3<=Inputs!$E$17, Calculations!IL4>=Inputs!$E$17), 1, IK14+1)*IL13","v":0},{"$f":"IF(AND(IM3<=Inputs!$E$17, Calculations!IM4>=Inputs!$E$17), 1, IL14+1)*IM13","v":0},{"$f":"IF(AND(IN3<=Inputs!$E$17, Calculations!IN4>=Inputs!$E$17), 1, IM14+1)*IN13","v":0},{"$f":"IF(AND(IO3<=Inputs!$E$17, Calculations!IO4>=Inputs!$E$17), 1, IN14+1)*IO13","v":0},{"$f":"IF(AND(IP3<=Inputs!$E$17, Calculations!IP4>=Inputs!$E$17), 1, IO14+1)*IP13","v":0},{"$f":"IF(AND(IQ3<=Inputs!$E$17, Calculations!IQ4>=Inputs!$E$17), 1, IP14+1)*IQ13","v":0},{"$f":"IF(AND(IR3<=Inputs!$E$17, Calculations!IR4>=Inputs!$E$17), 1, IQ14+1)*IR13","v":0},{"$f":"IF(AND(IS3<=Inputs!$E$17, Calculations!IS4>=Inputs!$E$17), 1, IR14+1)*IS13","v":0},{"$f":"IF(AND(IT3<=Inputs!$E$17, Calculations!IT4>=Inputs!$E$17), 1, IS14+1)*IT13","v":0},{"$f":"IF(AND(IU3<=Inputs!$E$17, Calculations!IU4>=Inputs!$E$17), 1, IT14+1)*IU13","v":0},{"$f":"IF(AND(IV3<=Inputs!$E$17, Calculations!IV4>=Inputs!$E$17), 1, IU14+1)*IV13","v":0},{"$f":"IF(AND(IW3<=Inputs!$E$17, Calculations!IW4>=Inputs!$E$17), 1, IV14+1)*IW13","v":0},{"$f":"IF(AND(IX3<=Inputs!$E$17, Calculations!IX4>=Inputs!$E$17), 1, IW14+1)*IX13","v":0},{"$f":"IF(AND(IY3<=Inputs!$E$17, Calculations!IY4>=Inputs!$E$17), 1, IX14+1)*IY13","v":0},{"$f":"IF(AND(IZ3<=Inputs!$E$17, Calculations!IZ4>=Inputs!$E$17), 1, IY14+1)*IZ13","v":0},{"$f":"IF(AND(JA3<=Inputs!$E$17, Calculations!JA4>=Inputs!$E$17), 1, IZ14+1)*JA13","v":0},{"$f":"IF(AND(JB3<=Inputs!$E$17, Calculations!JB4>=Inputs!$E$17), 1, JA14+1)*JB13","v":0},{"$f":"IF(AND(JC3<=Inputs!$E$17, Calculations!JC4>=Inputs!$E$17), 1, JB14+1)*JC13","v":0},{"$f":"IF(AND(JD3<=Inputs!$E$17, Calculations!JD4>=Inputs!$E$17), 1, JC14+1)*JD13","v":0},{"$f":"IF(AND(JE3<=Inputs!$E$17, Calculations!JE4>=Inputs!$E$17), 1, JD14+1)*JE13","v":0},{"$f":"IF(AND(JF3<=Inputs!$E$17, Calculations!JF4>=Inputs!$E$17), 1, JE14+1)*JF13","v":0},{"$f":"IF(AND(JG3<=Inputs!$E$17, Calculations!JG4>=Inputs!$E$17), 1, JF14+1)*JG13","v":0},{"$f":"IF(AND(JH3<=Inputs!$E$17, Calculations!JH4>=Inputs!$E$17), 1, JG14+1)*JH13","v":0},{"$f":"IF(AND(JI3<=Inputs!$E$17, Calculations!JI4>=Inputs!$E$17), 1, JH14+1)*JI13","v":0},{"$f":"IF(AND(JJ3<=Inputs!$E$17, Calculations!JJ4>=Inputs!$E$17), 1, JI14+1)*JJ13","v":0},{"$f":"IF(AND(JK3<=Inputs!$E$17, Calculations!JK4>=Inputs!$E$17), 1, JJ14+1)*JK13","v":0},{"$f":"IF(AND(JL3<=Inputs!$E$17, Calculations!JL4>=Inputs!$E$17), 1, JK14+1)*JL13","v":0},{"$f":"IF(AND(JM3<=Inputs!$E$17, Calculations!JM4>=Inputs!$E$17), 1, JL14+1)*JM13","v":0},{"$f":"IF(AND(JN3<=Inputs!$E$17, Calculations!JN4>=Inputs!$E$17), 1, JM14+1)*JN13","v":0},{"$f":"IF(AND(JO3<=Inputs!$E$17, Calculations!JO4>=Inputs!$E$17), 1, JN14+1)*JO13","v":0},{"$f":"IF(AND(JP3<=Inputs!$E$17, Calculations!JP4>=Inputs!$E$17), 1, JO14+1)*JP13","v":0},{"$f":"IF(AND(JQ3<=Inputs!$E$17, Calculations!JQ4>=Inputs!$E$17), 1, JP14+1)*JQ13","v":0},{"$f":"IF(AND(JR3<=Inputs!$E$17, Calculations!JR4>=Inputs!$E$17), 1, JQ14+1)*JR13","v":0},{"$f":"IF(AND(JS3<=Inputs!$E$17, Calculations!JS4>=Inputs!$E$17), 1, JR14+1)*JS13","v":0},{"$f":"IF(AND(JT3<=Inputs!$E$17, Calculations!JT4>=Inputs!$E$17), 1, JS14+1)*JT13","v":0},{"$f":"IF(AND(JU3<=Inputs!$E$17, Calculations!JU4>=Inputs!$E$17), 1, JT14+1)*JU13","v":0},{"$f":"IF(AND(JV3<=Inputs!$E$17, Calculations!JV4>=Inputs!$E$17), 1, JU14+1)*JV13","v":0},{"$f":"IF(AND(JW3<=Inputs!$E$17, Calculations!JW4>=Inputs!$E$17), 1, JV14+1)*JW13","v":0},{"$f":"IF(AND(JX3<=Inputs!$E$17, Calculations!JX4>=Inputs!$E$17), 1, JW14+1)*JX13","v":0},{"$f":"IF(AND(JY3<=Inputs!$E$17, Calculations!JY4>=Inputs!$E$17), 1, JX14+1)*JY13","v":0},{"$f":"IF(AND(JZ3<=Inputs!$E$17, Calculations!JZ4>=Inputs!$E$17), 1, JY14+1)*JZ13","v":0},{"$f":"IF(AND(KA3<=Inputs!$E$17, Calculations!KA4>=Inputs!$E$17), 1, JZ14+1)*KA13","v":0},{"$f":"IF(AND(KB3<=Inputs!$E$17, Calculations!KB4>=Inputs!$E$17), 1, KA14+1)*KB13","v":0},{"$f":"IF(AND(KC3<=Inputs!$E$17, Calculations!KC4>=Inputs!$E$17), 1, KB14+1)*KC13","v":0},{"$f":"IF(AND(KD3<=Inputs!$E$17, Calculations!KD4>=Inputs!$E$17), 1, KC14+1)*KD13","v":0},{"$f":"IF(AND(KE3<=Inputs!$E$17, Calculations!KE4>=Inputs!$E$17), 1, KD14+1)*KE13","v":0},{"$f":"IF(AND(KF3<=Inputs!$E$17, Calculations!KF4>=Inputs!$E$17), 1, KE14+1)*KF13","v":0},{"$f":"IF(AND(KG3<=Inputs!$E$17, Calculations!KG4>=Inputs!$E$17), 1, KF14+1)*KG13","v":0},{"$f":"IF(AND(KH3<=Inputs!$E$17, Calculations!KH4>=Inputs!$E$17), 1, KG14+1)*KH13","v":0},{"$f":"IF(AND(KI3<=Inputs!$E$17, Calculations!KI4>=Inputs!$E$17), 1, KH14+1)*KI13","v":0},{"$f":"IF(AND(KJ3<=Inputs!$E$17, Calculations!KJ4>=Inputs!$E$17), 1, KI14+1)*KJ13","v":0},{"$f":"IF(AND(KK3<=Inputs!$E$17, Calculations!KK4>=Inputs!$E$17), 1, KJ14+1)*KK13","v":0},{"$f":"IF(AND(KL3<=Inputs!$E$17, Calculations!KL4>=Inputs!$E$17), 1, KK14+1)*KL13","v":0},{"$f":"IF(AND(KM3<=Inputs!$E$17, Calculations!KM4>=Inputs!$E$17), 1, KL14+1)*KM13","v":0},{"$f":"IF(AND(KN3<=Inputs!$E$17, Calculations!KN4>=Inputs!$E$17), 1, KM14+1)*KN13","v":0},{"$f":"IF(AND(KO3<=Inputs!$E$17, Calculations!KO4>=Inputs!$E$17), 1, KN14+1)*KO13","v":0},{"$f":"IF(AND(KP3<=Inputs!$E$17, Calculations!KP4>=Inputs!$E$17), 1, KO14+1)*KP13","v":0},{"$f":"IF(AND(KQ3<=Inputs!$E$17, Calculations!KQ4>=Inputs!$E$17), 1, KP14+1)*KQ13","v":0},{"$f":"IF(AND(KR3<=Inputs!$E$17, Calculations!KR4>=Inputs!$E$17), 1, KQ14+1)*KR13","v":0},{"$f":"IF(AND(KS3<=Inputs!$E$17, Calculations!KS4>=Inputs!$E$17), 1, KR14+1)*KS13","v":0},{"$f":"IF(AND(KT3<=Inputs!$E$17, Calculations!KT4>=Inputs!$E$17), 1, KS14+1)*KT13","v":0},{"$f":"IF(AND(KU3<=Inputs!$E$17, Calculations!KU4>=Inputs!$E$17), 1, KT14+1)*KU13","v":0},{"$f":"IF(AND(KV3<=Inputs!$E$17, Calculations!KV4>=Inputs!$E$17), 1, KU14+1)*KV13","v":0},{"$f":"IF(AND(KW3<=Inputs!$E$17, Calculations!KW4>=Inputs!$E$17), 1, KV14+1)*KW13","v":0},{"$f":"IF(AND(KX3<=Inputs!$E$17, Calculations!KX4>=Inputs!$E$17), 1, KW14+1)*KX13","v":0},{"$f":"IF(AND(KY3<=Inputs!$E$17, Calculations!KY4>=Inputs!$E$17), 1, KX14+1)*KY13","v":0},{"$f":"IF(AND(KZ3<=Inputs!$E$17, Calculations!KZ4>=Inputs!$E$17), 1, KY14+1)*KZ13","v":0},{"$f":"IF(AND(LA3<=Inputs!$E$17, Calculations!LA4>=Inputs!$E$17), 1, KZ14+1)*LA13","v":0},{"$f":"IF(AND(LB3<=Inputs!$E$17, Calculations!LB4>=Inputs!$E$17), 1, LA14+1)*LB13","v":0},{"$f":"IF(AND(LC3<=Inputs!$E$17, Calculations!LC4>=Inputs!$E$17), 1, LB14+1)*LC13","v":0},{"$f":"IF(AND(LD3<=Inputs!$E$17, Calculations!LD4>=Inputs!$E$17), 1, LC14+1)*LD13","v":0},{"$f":"IF(AND(LE3<=Inputs!$E$17, Calculations!LE4>=Inputs!$E$17), 1, LD14+1)*LE13","v":0},{"$f":"IF(AND(LF3<=Inputs!$E$17, Calculations!LF4>=Inputs!$E$17), 1, LE14+1)*LF13","v":0},{"$f":"IF(AND(LG3<=Inputs!$E$17, Calculations!LG4>=Inputs!$E$17), 1, LF14+1)*LG13","v":0},{"$f":"IF(AND(LH3<=Inputs!$E$17, Calculations!LH4>=Inputs!$E$17), 1, LG14+1)*LH13","v":0},{"$f":"IF(AND(LI3<=Inputs!$E$17, Calculations!LI4>=Inputs!$E$17), 1, LH14+1)*LI13","v":0},{"$f":"IF(AND(LJ3<=Inputs!$E$17, Calculations!LJ4>=Inputs!$E$17), 1, LI14+1)*LJ13","v":0},{"$f":"IF(AND(LK3<=Inputs!$E$17, Calculations!LK4>=Inputs!$E$17), 1, LJ14+1)*LK13","v":0},{"$f":"IF(AND(LL3<=Inputs!$E$17, Calculations!LL4>=Inputs!$E$17), 1, LK14+1)*LL13","v":0},{"$f":"IF(AND(LM3<=Inputs!$E$17, Calculations!LM4>=Inputs!$E$17), 1, LL14+1)*LM13","v":0},{"$f":"IF(AND(LN3<=Inputs!$E$17, Calculations!LN4>=Inputs!$E$17), 1, LM14+1)*LN13","v":0},{"$f":"IF(AND(LO3<=Inputs!$E$17, Calculations!LO4>=Inputs!$E$17), 1, LN14+1)*LO13","v":0},{"$f":"IF(AND(LP3<=Inputs!$E$17, Calculations!LP4>=Inputs!$E$17), 1, LO14+1)*LP13","v":0},{"$f":"IF(AND(LQ3<=Inputs!$E$17, Calculations!LQ4>=Inputs!$E$17), 1, LP14+1)*LQ13","v":0},{"$f":"IF(AND(LR3<=Inputs!$E$17, Calculations!LR4>=Inputs!$E$17), 1, LQ14+1)*LR13","v":0},{"$f":"IF(AND(LS3<=Inputs!$E$17, Calculations!LS4>=Inputs!$E$17), 1, LR14+1)*LS13","v":0},{"$f":"IF(AND(LT3<=Inputs!$E$17, Calculations!LT4>=Inputs!$E$17), 1, LS14+1)*LT13","v":0}]
[]
[null,"Operations"]
[null,null,"Operations Flag",null,null,null,null,null,{"$f":"IF(AND(I4>=Inputs!$E$22, I3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(J4>=Inputs!$E$22, J3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(K4>=Inputs!$E$22, K3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(L4>=Inputs!$E$22, L3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(M4>=Inputs!$E$22, M3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(N4>=Inputs!$E$22, N3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(O4>=Inputs!$E$22, O3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(P4>=Inputs!$E$22, P3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(Q4>=Inputs!$E$22, Q3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(R4>=Inputs!$E$22, R3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(S4>=Inputs!$E$22, S3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(T4>=Inputs!$E$22, T3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(U4>=Inputs!$E$22, U3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(V4>=Inputs!$E$22, V3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(W4>=Inputs!$E$22, W3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(X4>=Inputs!$E$22, X3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(Y4>=Inputs!$E$22, Y3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(Z4>=Inputs!$E$22, Z3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AA4>=Inputs!$E$22, AA3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AB4>=Inputs!$E$22, AB3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AC4>=Inputs!$E$22, AC3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AD4>=Inputs!$E$22, AD3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AE4>=Inputs!$E$22, AE3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AF4>=Inputs!$E$22, AF3<Inputs!$E$23), 1, 0)","v":0},{"$f":"IF(AND(AG4>=Inputs!$E$22, AG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AH4>=Inputs!$E$22, AH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AI4>=Inputs!$E$22, AI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AJ4>=Inputs!$E$22, AJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AK4>=Inputs!$E$22, AK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AL4>=Inputs!$E$22, AL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AM4>=Inputs!$E$22, AM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AN4>=Inputs!$E$22, AN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AO4>=Inputs!$E$22, AO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AP4>=Inputs!$E$22, AP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AQ4>=Inputs!$E$22, AQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AR4>=Inputs!$E$22, AR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AS4>=Inputs!$E$22, AS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AT4>=Inputs!$E$22, AT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AU4>=Inputs!$E$22, AU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AV4>=Inputs!$E$22, AV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AW4>=Inputs!$E$22, AW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AX4>=Inputs!$E$22, AX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AY4>=Inputs!$E$22, AY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(AZ4>=Inputs!$E$22, AZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BA4>=Inputs!$E$22, BA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BB4>=Inputs!$E$22, BB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BC4>=Inputs!$E$22, BC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BD4>=Inputs!$E$22, BD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BE4>=Inputs!$E$22, BE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BF4>=Inputs!$E$22, BF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BG4>=Inputs!$E$22, BG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BH4>=Inputs!$E$22, BH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BI4>=Inputs!$E$22, BI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BJ4>=Inputs!$E$22, BJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BK4>=Inputs!$E$22, BK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BL4>=Inputs!$E$22, BL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BM4>=Inputs!$E$22, BM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BN4>=Inputs!$E$22, BN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BO4>=Inputs!$E$22, BO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BP4>=Inputs!$E$22, BP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BQ4>=Inputs!$E$22, BQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BR4>=Inputs!$E$22, BR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BS4>=Inputs!$E$22, BS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BT4>=Inputs!$E$22, BT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BU4>=Inputs!$E$22, BU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BV4>=Inputs!$E$22, BV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BW4>=Inputs!$E$22, BW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BX4>=Inputs!$E$22, BX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BY4>=Inputs!$E$22, BY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(BZ4>=Inputs!$E$22, BZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CA4>=Inputs!$E$22, CA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CB4>=Inputs!$E$22, CB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CC4>=Inputs!$E$22, CC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CD4>=Inputs!$E$22, CD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CE4>=Inputs!$E$22, CE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CF4>=Inputs!$E$22, CF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CG4>=Inputs!$E$22, CG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CH4>=Inputs!$E$22, CH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CI4>=Inputs!$E$22, CI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CJ4>=Inputs!$E$22, CJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CK4>=Inputs!$E$22, CK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CL4>=Inputs!$E$22, CL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CM4>=Inputs!$E$22, CM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CN4>=Inputs!$E$22, CN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CO4>=Inputs!$E$22, CO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CP4>=Inputs!$E$22, CP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CQ4>=Inputs!$E$22, CQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CR4>=Inputs!$E$22, CR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CS4>=Inputs!$E$22, CS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CT4>=Inputs!$E$22, CT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CU4>=Inputs!$E$22, CU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CV4>=Inputs!$E$22, CV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CW4>=Inputs!$E$22, CW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CX4>=Inputs!$E$22, CX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CY4>=Inputs!$E$22, CY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(CZ4>=Inputs!$E$22, CZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DA4>=Inputs!$E$22, DA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DB4>=Inputs!$E$22, DB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DC4>=Inputs!$E$22, DC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DD4>=Inputs!$E$22, DD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DE4>=Inputs!$E$22, DE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DF4>=Inputs!$E$22, DF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DG4>=Inputs!$E$22, DG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DH4>=Inputs!$E$22, DH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DI4>=Inputs!$E$22, DI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DJ4>=Inputs!$E$22, DJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DK4>=Inputs!$E$22, DK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DL4>=Inputs!$E$22, DL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DM4>=Inputs!$E$22, DM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DN4>=Inputs!$E$22, DN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DO4>=Inputs!$E$22, DO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DP4>=Inputs!$E$22, DP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DQ4>=Inputs!$E$22, DQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DR4>=Inputs!$E$22, DR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DS4>=Inputs!$E$22, DS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DT4>=Inputs!$E$22, DT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DU4>=Inputs!$E$22, DU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DV4>=Inputs!$E$22, DV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DW4>=Inputs!$E$22, DW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DX4>=Inputs!$E$22, DX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DY4>=Inputs!$E$22, DY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(DZ4>=Inputs!$E$22, DZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EA4>=Inputs!$E$22, EA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EB4>=Inputs!$E$22, EB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EC4>=Inputs!$E$22, EC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ED4>=Inputs!$E$22, ED3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EE4>=Inputs!$E$22, EE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EF4>=Inputs!$E$22, EF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EG4>=Inputs!$E$22, EG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EH4>=Inputs!$E$22, EH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EI4>=Inputs!$E$22, EI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EJ4>=Inputs!$E$22, EJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EK4>=Inputs!$E$22, EK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EL4>=Inputs!$E$22, EL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EM4>=Inputs!$E$22, EM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EN4>=Inputs!$E$22, EN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EO4>=Inputs!$E$22, EO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EP4>=Inputs!$E$22, EP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EQ4>=Inputs!$E$22, EQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ER4>=Inputs!$E$22, ER3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ES4>=Inputs!$E$22, ES3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ET4>=Inputs!$E$22, ET3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EU4>=Inputs!$E$22, EU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EV4>=Inputs!$E$22, EV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EW4>=Inputs!$E$22, EW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EX4>=Inputs!$E$22, EX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EY4>=Inputs!$E$22, EY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(EZ4>=Inputs!$E$22, EZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FA4>=Inputs!$E$22, FA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FB4>=Inputs!$E$22, FB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FC4>=Inputs!$E$22, FC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FD4>=Inputs!$E$22, FD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FE4>=Inputs!$E$22, FE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FF4>=Inputs!$E$22, FF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FG4>=Inputs!$E$22, FG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FH4>=Inputs!$E$22, FH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FI4>=Inputs!$E$22, FI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FJ4>=Inputs!$E$22, FJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FK4>=Inputs!$E$22, FK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FL4>=Inputs!$E$22, FL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FM4>=Inputs!$E$22, FM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FN4>=Inputs!$E$22, FN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FO4>=Inputs!$E$22, FO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FP4>=Inputs!$E$22, FP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FQ4>=Inputs!$E$22, FQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FR4>=Inputs!$E$22, FR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FS4>=Inputs!$E$22, FS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FT4>=Inputs!$E$22, FT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FU4>=Inputs!$E$22, FU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FV4>=Inputs!$E$22, FV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FW4>=Inputs!$E$22, FW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FX4>=Inputs!$E$22, FX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FY4>=Inputs!$E$22, FY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(FZ4>=Inputs!$E$22, FZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GA4>=Inputs!$E$22, GA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GB4>=Inputs!$E$22, GB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GC4>=Inputs!$E$22, GC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GD4>=Inputs!$E$22, GD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GE4>=Inputs!$E$22, GE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GF4>=Inputs!$E$22, GF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GG4>=Inputs!$E$22, GG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GH4>=Inputs!$E$22, GH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GI4>=Inputs!$E$22, GI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GJ4>=Inputs!$E$22, GJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GK4>=Inputs!$E$22, GK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GL4>=Inputs!$E$22, GL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GM4>=Inputs!$E$22, GM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GN4>=Inputs!$E$22, GN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GO4>=Inputs!$E$22, GO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GP4>=Inputs!$E$22, GP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GQ4>=Inputs!$E$22, GQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GR4>=Inputs!$E$22, GR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GS4>=Inputs!$E$22, GS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GT4>=Inputs!$E$22, GT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GU4>=Inputs!$E$22, GU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GV4>=Inputs!$E$22, GV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GW4>=Inputs!$E$22, GW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GX4>=Inputs!$E$22, GX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GY4>=Inputs!$E$22, GY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(GZ4>=Inputs!$E$22, GZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HA4>=Inputs!$E$22, HA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HB4>=Inputs!$E$22, HB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HC4>=Inputs!$E$22, HC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HD4>=Inputs!$E$22, HD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HE4>=Inputs!$E$22, HE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HF4>=Inputs!$E$22, HF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HG4>=Inputs!$E$22, HG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HH4>=Inputs!$E$22, HH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HI4>=Inputs!$E$22, HI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HJ4>=Inputs!$E$22, HJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HK4>=Inputs!$E$22, HK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HL4>=Inputs!$E$22, HL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HM4>=Inputs!$E$22, HM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HN4>=Inputs!$E$22, HN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HO4>=Inputs!$E$22, HO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HP4>=Inputs!$E$22, HP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HQ4>=Inputs!$E$22, HQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HR4>=Inputs!$E$22, HR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HS4>=Inputs!$E$22, HS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HT4>=Inputs!$E$22, HT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HU4>=Inputs!$E$22, HU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HV4>=Inputs!$E$22, HV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HW4>=Inputs!$E$22, HW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HX4>=Inputs!$E$22, HX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HY4>=Inputs!$E$22, HY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(HZ4>=Inputs!$E$22, HZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IA4>=Inputs!$E$22, IA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IB4>=Inputs!$E$22, IB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IC4>=Inputs!$E$22, IC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(ID4>=Inputs!$E$22, ID3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IE4>=Inputs!$E$22, IE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IF4>=Inputs!$E$22, IF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IG4>=Inputs!$E$22, IG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IH4>=Inputs!$E$22, IH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(II4>=Inputs!$E$22, II3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IJ4>=Inputs!$E$22, IJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IK4>=Inputs!$E$22, IK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IL4>=Inputs!$E$22, IL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IM4>=Inputs!$E$22, IM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IN4>=Inputs!$E$22, IN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IO4>=Inputs!$E$22, IO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IP4>=Inputs!$E$22, IP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IQ4>=Inputs!$E$22, IQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IR4>=Inputs!$E$22, IR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IS4>=Inputs!$E$22, IS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IT4>=Inputs!$E$22, IT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IU4>=Inputs!$E$22, IU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IV4>=Inputs!$E$22, IV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IW4>=Inputs!$E$22, IW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IX4>=Inputs!$E$22, IX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IY4>=Inputs!$E$22, IY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(IZ4>=Inputs!$E$22, IZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JA4>=Inputs!$E$22, JA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JB4>=Inputs!$E$22, JB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JC4>=Inputs!$E$22, JC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JD4>=Inputs!$E$22, JD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JE4>=Inputs!$E$22, JE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JF4>=Inputs!$E$22, JF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JG4>=Inputs!$E$22, JG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JH4>=Inputs!$E$22, JH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JI4>=Inputs!$E$22, JI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JJ4>=Inputs!$E$22, JJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JK4>=Inputs!$E$22, JK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JL4>=Inputs!$E$22, JL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JM4>=Inputs!$E$22, JM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JN4>=Inputs!$E$22, JN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JO4>=Inputs!$E$22, JO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JP4>=Inputs!$E$22, JP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JQ4>=Inputs!$E$22, JQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JR4>=Inputs!$E$22, JR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JS4>=Inputs!$E$22, JS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JT4>=Inputs!$E$22, JT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JU4>=Inputs!$E$22, JU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JV4>=Inputs!$E$22, JV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JW4>=Inputs!$E$22, JW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JX4>=Inputs!$E$22, JX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JY4>=Inputs!$E$22, JY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(JZ4>=Inputs!$E$22, JZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KA4>=Inputs!$E$22, KA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KB4>=Inputs!$E$22, KB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KC4>=Inputs!$E$22, KC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KD4>=Inputs!$E$22, KD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KE4>=Inputs!$E$22, KE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KF4>=Inputs!$E$22, KF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KG4>=Inputs!$E$22, KG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KH4>=Inputs!$E$22, KH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KI4>=Inputs!$E$22, KI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KJ4>=Inputs!$E$22, KJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KK4>=Inputs!$E$22, KK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KL4>=Inputs!$E$22, KL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KM4>=Inputs!$E$22, KM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KN4>=Inputs!$E$22, KN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KO4>=Inputs!$E$22, KO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KP4>=Inputs!$E$22, KP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KQ4>=Inputs!$E$22, KQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KR4>=Inputs!$E$22, KR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KS4>=Inputs!$E$22, KS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KT4>=Inputs!$E$22, KT3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KU4>=Inputs!$E$22, KU3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KV4>=Inputs!$E$22, KV3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KW4>=Inputs!$E$22, KW3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KX4>=Inputs!$E$22, KX3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KY4>=Inputs!$E$22, KY3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(KZ4>=Inputs!$E$22, KZ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LA4>=Inputs!$E$22, LA3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LB4>=Inputs!$E$22, LB3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LC4>=Inputs!$E$22, LC3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LD4>=Inputs!$E$22, LD3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LE4>=Inputs!$E$22, LE3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LF4>=Inputs!$E$22, LF3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LG4>=Inputs!$E$22, LG3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LH4>=Inputs!$E$22, LH3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LI4>=Inputs!$E$22, LI3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LJ4>=Inputs!$E$22, LJ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LK4>=Inputs!$E$22, LK3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LL4>=Inputs!$E$22, LL3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LM4>=Inputs!$E$22, LM3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LN4>=Inputs!$E$22, LN3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LO4>=Inputs!$E$22, LO3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LP4>=Inputs!$E$22, LP3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LQ4>=Inputs!$E$22, LQ3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LR4>=Inputs!$E$22, LR3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LS4>=Inputs!$E$22, LS3<Inputs!$E$23), 1, 0)","v":1},{"$f":"IF(AND(LT4>=Inputs!$E$22, LT3<Inputs!$E$23), 1, 0)","v":1}]
[null,null,"Operations Month",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AG3<=Inputs!$E$22, AG4>=Inputs!$E$22), 1, AF18+1)*AG17","v":1},{"$f":"IF(AND(AH3<=Inputs!$E$22, AH4>=Inputs!$E$22), 1, AG18+1)*AH17","v":2},{"$f":"IF(AND(AI3<=Inputs!$E$22, AI4>=Inputs!$E$22), 1, AH18+1)*AI17","v":3},{"$f":"IF(AND(AJ3<=Inputs!$E$22, AJ4>=Inputs!$E$22), 1, AI18+1)*AJ17","v":4},{"$f":"IF(AND(AK3<=Inputs!$E$22, AK4>=Inputs!$E$22), 1, AJ18+1)*AK17","v":5},{"$f":"IF(AND(AL3<=Inputs!$E$22, AL4>=Inputs!$E$22), 1, AK18+1)*AL17","v":6},{"$f":"IF(AND(AM3<=Inputs!$E$22, AM4>=Inputs!$E$22), 1, AL18+1)*AM17","v":7},{"$f":"IF(AND(AN3<=Inputs!$E$22, AN4>=Inputs!$E$22), 1, AM18+1)*AN17","v":8},{"$f":"IF(AND(AO3<=Inputs!$E$22, AO4>=Inputs!$E$22), 1, AN18+1)*AO17","v":9},{"$f":"IF(AND(AP3<=Inputs!$E$22, AP4>=Inputs!$E$22), 1, AO18+1)*AP17","v":10},{"$f":"IF(AND(AQ3<=Inputs!$E$22, AQ4>=Inputs!$E$22), 1, AP18+1)*AQ17","v":11},{"$f":"IF(AND(AR3<=Inputs!$E$22, AR4>=Inputs!$E$22), 1, AQ18+1)*AR17","v":12},{"$f":"IF(AND(AS3<=Inputs!$E$22, AS4>=Inputs!$E$22), 1, AR18+1)*AS17","v":13},{"$f":"IF(AND(AT3<=Inputs!$E$22, AT4>=Inputs!$E$22), 1, AS18+1)*AT17","v":14},{"$f":"IF(AND(AU3<=Inputs!$E$22, AU4>=Inputs!$E$22), 1, AT18+1)*AU17","v":15},{"$f":"IF(AND(AV3<=Inputs!$E$22, AV4>=Inputs!$E$22), 1, AU18+1)*AV17","v":16},{"$f":"IF(AND(AW3<=Inputs!$E$22, AW4>=Inputs!$E$22), 1, AV18+1)*AW17","v":17},{"$f":"IF(AND(AX3<=Inputs!$E$22, AX4>=Inputs!$E$22), 1, AW18+1)*AX17","v":18},{"$f":"IF(AND(AY3<=Inputs!$E$22, AY4>=Inputs!$E$22), 1, AX18+1)*AY17","v":19},{"$f":"IF(AND(AZ3<=Inputs!$E$22, AZ4>=Inputs!$E$22), 1, AY18+1)*AZ17","v":20},{"$f":"IF(AND(BA3<=Inputs!$E$22, BA4>=Inputs!$E$22), 1, AZ18+1)*BA17","v":21},{"$f":"IF(AND(BB3<=Inputs!$E$22, BB4>=Inputs!$E$22), 1, BA18+1)*BB17","v":22},{"$f":"IF(AND(BC3<=Inputs!$E$22, BC4>=Inputs!$E$22), 1, BB18+1)*BC17","v":23},{"$f":"IF(AND(BD3<=Inputs!$E$22, BD4>=Inputs!$E$22), 1, BC18+1)*BD17","v":24},{"$f":"IF(AND(BE3<=Inputs!$E$22, BE4>=Inputs!$E$22), 1, BD18+1)*BE17","v":25},{"$f":"IF(AND(BF3<=Inputs!$E$22, BF4>=Inputs!$E$22), 1, BE18+1)*BF17","v":26},{"$f":"IF(AND(BG3<=Inputs!$E$22, BG4>=Inputs!$E$22), 1, BF18+1)*BG17","v":27},{"$f":"IF(AND(BH3<=Inputs!$E$22, BH4>=Inputs!$E$22), 1, BG18+1)*BH17","v":28},{"$f":"IF(AND(BI3<=Inputs!$E$22, BI4>=Inputs!$E$22), 1, BH18+1)*BI17","v":29},{"$f":"IF(AND(BJ3<=Inputs!$E$22, BJ4>=Inputs!$E$22), 1, BI18+1)*BJ17","v":30},{"$f":"IF(AND(BK3<=Inputs!$E$22, BK4>=Inputs!$E$22), 1, BJ18+1)*BK17","v":31},{"$f":"IF(AND(BL3<=Inputs!$E$22, BL4>=Inputs!$E$22), 1, BK18+1)*BL17","v":32},{"$f":"IF(AND(BM3<=Inputs!$E$22, BM4>=Inputs!$E$22), 1, BL18+1)*BM17","v":33},{"$f":"IF(AND(BN3<=Inputs!$E$22, BN4>=Inputs!$E$22), 1, BM18+1)*BN17","v":34},{"$f":"IF(AND(BO3<=Inputs!$E$22, BO4>=Inputs!$E$22), 1, BN18+1)*BO17","v":35},{"$f":"IF(AND(BP3<=Inputs!$E$22, BP4>=Inputs!$E$22), 1, BO18+1)*BP17","v":36},{"$f":"IF(AND(BQ3<=Inputs!$E$22, BQ4>=Inputs!$E$22), 1, BP18+1)*BQ17","v":37},{"$f":"IF(AND(BR3<=Inputs!$E$22, BR4>=Inputs!$E$22), 1, BQ18+1)*BR17","v":38},{"$f":"IF(AND(BS3<=Inputs!$E$22, BS4>=Inputs!$E$22), 1, BR18+1)*BS17","v":39},{"$f":"IF(AND(BT3<=Inputs!$E$22, BT4>=Inputs!$E$22), 1, BS18+1)*BT17","v":40},{"$f":"IF(AND(BU3<=Inputs!$E$22, BU4>=Inputs!$E$22), 1, BT18+1)*BU17","v":41},{"$f":"IF(AND(BV3<=Inputs!$E$22, BV4>=Inputs!$E$22), 1, BU18+1)*BV17","v":42},{"$f":"IF(AND(BW3<=Inputs!$E$22, BW4>=Inputs!$E$22), 1, BV18+1)*BW17","v":43},{"$f":"IF(AND(BX3<=Inputs!$E$22, BX4>=Inputs!$E$22), 1, BW18+1)*BX17","v":44},{"$f":"IF(AND(BY3<=Inputs!$E$22, BY4>=Inputs!$E$22), 1, BX18+1)*BY17","v":45},{"$f":"IF(AND(BZ3<=Inputs!$E$22, BZ4>=Inputs!$E$22), 1, BY18+1)*BZ17","v":46},{"$f":"IF(AND(CA3<=Inputs!$E$22, CA4>=Inputs!$E$22), 1, BZ18+1)*CA17","v":47},{"$f":"IF(AND(CB3<=Inputs!$E$22, CB4>=Inputs!$E$22), 1, CA18+1)*CB17","v":48},{"$f":"IF(AND(CC3<=Inputs!$E$22, CC4>=Inputs!$E$22), 1, CB18+1)*CC17","v":49},{"$f":"IF(AND(CD3<=Inputs!$E$22, CD4>=Inputs!$E$22), 1, CC18+1)*CD17","v":50},{"$f":"IF(AND(CE3<=Inputs!$E$22, CE4>=Inputs!$E$22), 1, CD18+1)*CE17","v":51},{"$f":"IF(AND(CF3<=Inputs!$E$22, CF4>=Inputs!$E$22), 1, CE18+1)*CF17","v":52},{"$f":"IF(AND(CG3<=Inputs!$E$22, CG4>=Inputs!$E$22), 1, CF18+1)*CG17","v":53},{"$f":"IF(AND(CH3<=Inputs!$E$22, CH4>=Inputs!$E$22), 1, CG18+1)*CH17","v":54},{"$f":"IF(AND(CI3<=Inputs!$E$22, CI4>=Inputs!$E$22), 1, CH18+1)*CI17","v":55},{"$f":"IF(AND(CJ3<=Inputs!$E$22, CJ4>=Inputs!$E$22), 1, CI18+1)*CJ17","v":56},{"$f":"IF(AND(CK3<=Inputs!$E$22, CK4>=Inputs!$E$22), 1, CJ18+1)*CK17","v":57},{"$f":"IF(AND(CL3<=Inputs!$E$22, CL4>=Inputs!$E$22), 1, CK18+1)*CL17","v":58},{"$f":"IF(AND(CM3<=Inputs!$E$22, CM4>=Inputs!$E$22), 1, CL18+1)*CM17","v":59},{"$f":"IF(AND(CN3<=Inputs!$E$22, CN4>=Inputs!$E$22), 1, CM18+1)*CN17","v":60},{"$f":"IF(AND(CO3<=Inputs!$E$22, CO4>=Inputs!$E$22), 1, CN18+1)*CO17","v":61},{"$f":"IF(AND(CP3<=Inputs!$E$22, CP4>=Inputs!$E$22), 1, CO18+1)*CP17","v":62},{"$f":"IF(AND(CQ3<=Inputs!$E$22, CQ4>=Inputs!$E$22), 1, CP18+1)*CQ17","v":63},{"$f":"IF(AND(CR3<=Inputs!$E$22, CR4>=Inputs!$E$22), 1, CQ18+1)*CR17","v":64},{"$f":"IF(AND(CS3<=Inputs!$E$22, CS4>=Inputs!$E$22), 1, CR18+1)*CS17","v":65},{"$f":"IF(AND(CT3<=Inputs!$E$22, CT4>=Inputs!$E$22), 1, CS18+1)*CT17","v":66},{"$f":"IF(AND(CU3<=Inputs!$E$22, CU4>=Inputs!$E$22), 1, CT18+1)*CU17","v":67},{"$f":"IF(AND(CV3<=Inputs!$E$22, CV4>=Inputs!$E$22), 1, CU18+1)*CV17","v":68},{"$f":"IF(AND(CW3<=Inputs!$E$22, CW4>=Inputs!$E$22), 1, CV18+1)*CW17","v":69},{"$f":"IF(AND(CX3<=Inputs!$E$22, CX4>=Inputs!$E$22), 1, CW18+1)*CX17","v":70},{"$f":"IF(AND(CY3<=Inputs!$E$22, CY4>=Inputs!$E$22), 1, CX18+1)*CY17","v":71},{"$f":"IF(AND(CZ3<=Inputs!$E$22, CZ4>=Inputs!$E$22), 1, CY18+1)*CZ17","v":72},{"$f":"IF(AND(DA3<=Inputs!$E$22, DA4>=Inputs!$E$22), 1, CZ18+1)*DA17","v":73},{"$f":"IF(AND(DB3<=Inputs!$E$22, DB4>=Inputs!$E$22), 1, DA18+1)*DB17","v":74},{"$f":"IF(AND(DC3<=Inputs!$E$22, DC4>=Inputs!$E$22), 1, DB18+1)*DC17","v":75},{"$f":"IF(AND(DD3<=Inputs!$E$22, DD4>=Inputs!$E$22), 1, DC18+1)*DD17","v":76},{"$f":"IF(AND(DE3<=Inputs!$E$22, DE4>=Inputs!$E$22), 1, DD18+1)*DE17","v":77},{"$f":"IF(AND(DF3<=Inputs!$E$22, DF4>=Inputs!$E$22), 1, DE18+1)*DF17","v":78},{"$f":"IF(AND(DG3<=Inputs!$E$22, DG4>=Inputs!$E$22), 1, DF18+1)*DG17","v":79},{"$f":"IF(AND(DH3<=Inputs!$E$22, DH4>=Inputs!$E$22), 1, DG18+1)*DH17","v":80},{"$f":"IF(AND(DI3<=Inputs!$E$22, DI4>=Inputs!$E$22), 1, DH18+1)*DI17","v":81},{"$f":"IF(AND(DJ3<=Inputs!$E$22, DJ4>=Inputs!$E$22), 1, DI18+1)*DJ17","v":82},{"$f":"IF(AND(DK3<=Inputs!$E$22, DK4>=Inputs!$E$22), 1, DJ18+1)*DK17","v":83},{"$f":"IF(AND(DL3<=Inputs!$E$22, DL4>=Inputs!$E$22), 1, DK18+1)*DL17","v":84},{"$f":"IF(AND(DM3<=Inputs!$E$22, DM4>=Inputs!$E$22), 1, DL18+1)*DM17","v":85},{"$f":"IF(AND(DN3<=Inputs!$E$22, DN4>=Inputs!$E$22), 1, DM18+1)*DN17","v":86},{"$f":"IF(AND(DO3<=Inputs!$E$22, DO4>=Inputs!$E$22), 1, DN18+1)*DO17","v":87},{"$f":"IF(AND(DP3<=Inputs!$E$22, DP4>=Inputs!$E$22), 1, DO18+1)*DP17","v":88},{"$f":"IF(AND(DQ3<=Inputs!$E$22, DQ4>=Inputs!$E$22), 1, DP18+1)*DQ17","v":89},{"$f":"IF(AND(DR3<=Inputs!$E$22, DR4>=Inputs!$E$22), 1, DQ18+1)*DR17","v":90},{"$f":"IF(AND(DS3<=Inputs!$E$22, DS4>=Inputs!$E$22), 1, DR18+1)*DS17","v":91},{"$f":"IF(AND(DT3<=Inputs!$E$22, DT4>=Inputs!$E$22), 1, DS18+1)*DT17","v":92},{"$f":"IF(AND(DU3<=Inputs!$E$22, DU4>=Inputs!$E$22), 1, DT18+1)*DU17","v":93},{"$f":"IF(AND(DV3<=Inputs!$E$22, DV4>=Inputs!$E$22), 1, DU18+1)*DV17","v":94},{"$f":"IF(AND(DW3<=Inputs!$E$22, DW4>=Inputs!$E$22), 1, DV18+1)*DW17","v":95},{"$f":"IF(AND(DX3<=Inputs!$E$22, DX4>=Inputs!$E$22), 1, DW18+1)*DX17","v":96},{"$f":"IF(AND(DY3<=Inputs!$E$22, DY4>=Inputs!$E$22), 1, DX18+1)*DY17","v":97},{"$f":"IF(AND(DZ3<=Inputs!$E$22, DZ4>=Inputs!$E$22), 1, DY18+1)*DZ17","v":98},{"$f":"IF(AND(EA3<=Inputs!$E$22, EA4>=Inputs!$E$22), 1, DZ18+1)*EA17","v":99},{"$f":"IF(AND(EB3<=Inputs!$E$22, EB4>=Inputs!$E$22), 1, EA18+1)*EB17","v":100},{"$f":"IF(AND(EC3<=Inputs!$E$22, EC4>=Inputs!$E$22), 1, EB18+1)*EC17","v":101},{"$f":"IF(AND(ED3<=Inputs!$E$22, ED4>=Inputs!$E$22), 1, EC18+1)*ED17","v":102},{"$f":"IF(AND(EE3<=Inputs!$E$22, EE4>=Inputs!$E$22), 1, ED18+1)*EE17","v":103},{"$f":"IF(AND(EF3<=Inputs!$E$22, EF4>=Inputs!$E$22), 1, EE18+1)*EF17","v":104},{"$f":"IF(AND(EG3<=Inputs!$E$22, EG4>=Inputs!$E$22), 1, EF18+1)*EG17","v":105},{"$f":"IF(AND(EH3<=Inputs!$E$22, EH4>=Inputs!$E$22), 1, EG18+1)*EH17","v":106},{"$f":"IF(AND(EI3<=Inputs!$E$22, EI4>=Inputs!$E$22), 1, EH18+1)*EI17","v":107},{"$f":"IF(AND(EJ3<=Inputs!$E$22, EJ4>=Inputs!$E$22), 1, EI18+1)*EJ17","v":108},{"$f":"IF(AND(EK3<=Inputs!$E$22, EK4>=Inputs!$E$22), 1, EJ18+1)*EK17","v":109},{"$f":"IF(AND(EL3<=Inputs!$E$22, EL4>=Inputs!$E$22), 1, EK18+1)*EL17","v":110},{"$f":"IF(AND(EM3<=Inputs!$E$22, EM4>=Inputs!$E$22), 1, EL18+1)*EM17","v":111},{"$f":"IF(AND(EN3<=Inputs!$E$22, EN4>=Inputs!$E$22), 1, EM18+1)*EN17","v":112},{"$f":"IF(AND(EO3<=Inputs!$E$22, EO4>=Inputs!$E$22), 1, EN18+1)*EO17","v":113},{"$f":"IF(AND(EP3<=Inputs!$E$22, EP4>=Inputs!$E$22), 1, EO18+1)*EP17","v":114},{"$f":"IF(AND(EQ3<=Inputs!$E$22, EQ4>=Inputs!$E$22), 1, EP18+1)*EQ17","v":115},{"$f":"IF(AND(ER3<=Inputs!$E$22, ER4>=Inputs!$E$22), 1, EQ18+1)*ER17","v":116},{"$f":"IF(AND(ES3<=Inputs!$E$22, ES4>=Inputs!$E$22), 1, ER18+1)*ES17","v":117},{"$f":"IF(AND(ET3<=Inputs!$E$22, ET4>=Inputs!$E$22), 1, ES18+1)*ET17","v":118},{"$f":"IF(AND(EU3<=Inputs!$E$22, EU4>=Inputs!$E$22), 1, ET18+1)*EU17","v":119},{"$f":"IF(AND(EV3<=Inputs!$E$22, EV4>=Inputs!$E$22), 1, EU18+1)*EV17","v":120},{"$f":"IF(AND(EW3<=Inputs!$E$22, EW4>=Inputs!$E$22), 1, EV18+1)*EW17","v":121},{"$f":"IF(AND(EX3<=Inputs!$E$22, EX4>=Inputs!$E$22), 1, EW18+1)*EX17","v":122},{"$f":"IF(AND(EY3<=Inputs!$E$22, EY4>=Inputs!$E$22), 1, EX18+1)*EY17","v":123},{"$f":"IF(AND(EZ3<=Inputs!$E$22, EZ4>=Inputs!$E$22), 1, EY18+1)*EZ17","v":124},{"$f":"IF(AND(FA3<=Inputs!$E$22, FA4>=Inputs!$E$22), 1, EZ18+1)*FA17","v":125},{"$f":"IF(AND(FB3<=Inputs!$E$22, FB4>=Inputs!$E$22), 1, FA18+1)*FB17","v":126},{"$f":"IF(AND(FC3<=Inputs!$E$22, FC4>=Inputs!$E$22), 1, FB18+1)*FC17","v":127},{"$f":"IF(AND(FD3<=Inputs!$E$22, FD4>=Inputs!$E$22), 1, FC18+1)*FD17","v":128},{"$f":"IF(AND(FE3<=Inputs!$E$22, FE4>=Inputs!$E$22), 1, FD18+1)*FE17","v":129},{"$f":"IF(AND(FF3<=Inputs!$E$22, FF4>=Inputs!$E$22), 1, FE18+1)*FF17","v":130},{"$f":"IF(AND(FG3<=Inputs!$E$22, FG4>=Inputs!$E$22), 1, FF18+1)*FG17","v":131},{"$f":"IF(AND(FH3<=Inputs!$E$22, FH4>=Inputs!$E$22), 1, FG18+1)*FH17","v":132},{"$f":"IF(AND(FI3<=Inputs!$E$22, FI4>=Inputs!$E$22), 1, FH18+1)*FI17","v":133},{"$f":"IF(AND(FJ3<=Inputs!$E$22, FJ4>=Inputs!$E$22), 1, FI18+1)*FJ17","v":134},{"$f":"IF(AND(FK3<=Inputs!$E$22, FK4>=Inputs!$E$22), 1, FJ18+1)*FK17","v":135},{"$f":"IF(AND(FL3<=Inputs!$E$22, FL4>=Inputs!$E$22), 1, FK18+1)*FL17","v":136},{"$f":"IF(AND(FM3<=Inputs!$E$22, FM4>=Inputs!$E$22), 1, FL18+1)*FM17","v":137},{"$f":"IF(AND(FN3<=Inputs!$E$22, FN4>=Inputs!$E$22), 1, FM18+1)*FN17","v":138},{"$f":"IF(AND(FO3<=Inputs!$E$22, FO4>=Inputs!$E$22), 1, FN18+1)*FO17","v":139},{"$f":"IF(AND(FP3<=Inputs!$E$22, FP4>=Inputs!$E$22), 1, FO18+1)*FP17","v":140},{"$f":"IF(AND(FQ3<=Inputs!$E$22, FQ4>=Inputs!$E$22), 1, FP18+1)*FQ17","v":141},{"$f":"IF(AND(FR3<=Inputs!$E$22, FR4>=Inputs!$E$22), 1, FQ18+1)*FR17","v":142},{"$f":"IF(AND(FS3<=Inputs!$E$22, FS4>=Inputs!$E$22), 1, FR18+1)*FS17","v":143},{"$f":"IF(AND(FT3<=Inputs!$E$22, FT4>=Inputs!$E$22), 1, FS18+1)*FT17","v":144},{"$f":"IF(AND(FU3<=Inputs!$E$22, FU4>=Inputs!$E$22), 1, FT18+1)*FU17","v":145},{"$f":"IF(AND(FV3<=Inputs!$E$22, FV4>=Inputs!$E$22), 1, FU18+1)*FV17","v":146},{"$f":"IF(AND(FW3<=Inputs!$E$22, FW4>=Inputs!$E$22), 1, FV18+1)*FW17","v":147},{"$f":"IF(AND(FX3<=Inputs!$E$22, FX4>=Inputs!$E$22), 1, FW18+1)*FX17","v":148},{"$f":"IF(AND(FY3<=Inputs!$E$22, FY4>=Inputs!$E$22), 1, FX18+1)*FY17","v":149},{"$f":"IF(AND(FZ3<=Inputs!$E$22, FZ4>=Inputs!$E$22), 1, FY18+1)*FZ17","v":150},{"$f":"IF(AND(GA3<=Inputs!$E$22, GA4>=Inputs!$E$22), 1, FZ18+1)*GA17","v":151},{"$f":"IF(AND(GB3<=Inputs!$E$22, GB4>=Inputs!$E$22), 1, GA18+1)*GB17","v":152},{"$f":"IF(AND(GC3<=Inputs!$E$22, GC4>=Inputs!$E$22), 1, GB18+1)*GC17","v":153},{"$f":"IF(AND(GD3<=Inputs!$E$22, GD4>=Inputs!$E$22), 1, GC18+1)*GD17","v":154},{"$f":"IF(AND(GE3<=Inputs!$E$22, GE4>=Inputs!$E$22), 1, GD18+1)*GE17","v":155},{"$f":"IF(AND(GF3<=Inputs!$E$22, GF4>=Inputs!$E$22), 1, GE18+1)*GF17","v":156},{"$f":"IF(AND(GG3<=Inputs!$E$22, GG4>=Inputs!$E$22), 1, GF18+1)*GG17","v":157},{"$f":"IF(AND(GH3<=Inputs!$E$22, GH4>=Inputs!$E$22), 1, GG18+1)*GH17","v":158},{"$f":"IF(AND(GI3<=Inputs!$E$22, GI4>=Inputs!$E$22), 1, GH18+1)*GI17","v":159},{"$f":"IF(AND(GJ3<=Inputs!$E$22, GJ4>=Inputs!$E$22), 1, GI18+1)*GJ17","v":160},{"$f":"IF(AND(GK3<=Inputs!$E$22, GK4>=Inputs!$E$22), 1, GJ18+1)*GK17","v":161},{"$f":"IF(AND(GL3<=Inputs!$E$22, GL4>=Inputs!$E$22), 1, GK18+1)*GL17","v":162},{"$f":"IF(AND(GM3<=Inputs!$E$22, GM4>=Inputs!$E$22), 1, GL18+1)*GM17","v":163},{"$f":"IF(AND(GN3<=Inputs!$E$22, GN4>=Inputs!$E$22), 1, GM18+1)*GN17","v":164},{"$f":"IF(AND(GO3<=Inputs!$E$22, GO4>=Inputs!$E$22), 1, GN18+1)*GO17","v":165},{"$f":"IF(AND(GP3<=Inputs!$E$22, GP4>=Inputs!$E$22), 1, GO18+1)*GP17","v":166},{"$f":"IF(AND(GQ3<=Inputs!$E$22, GQ4>=Inputs!$E$22), 1, GP18+1)*GQ17","v":167},{"$f":"IF(AND(GR3<=Inputs!$E$22, GR4>=Inputs!$E$22), 1, GQ18+1)*GR17","v":168},{"$f":"IF(AND(GS3<=Inputs!$E$22, GS4>=Inputs!$E$22), 1, GR18+1)*GS17","v":169},{"$f":"IF(AND(GT3<=Inputs!$E$22, GT4>=Inputs!$E$22), 1, GS18+1)*GT17","v":170},{"$f":"IF(AND(GU3<=Inputs!$E$22, GU4>=Inputs!$E$22), 1, GT18+1)*GU17","v":171},{"$f":"IF(AND(GV3<=Inputs!$E$22, GV4>=Inputs!$E$22), 1, GU18+1)*GV17","v":172},{"$f":"IF(AND(GW3<=Inputs!$E$22, GW4>=Inputs!$E$22), 1, GV18+1)*GW17","v":173},{"$f":"IF(AND(GX3<=Inputs!$E$22, GX4>=Inputs!$E$22), 1, GW18+1)*GX17","v":174},{"$f":"IF(AND(GY3<=Inputs!$E$22, GY4>=Inputs!$E$22), 1, GX18+1)*GY17","v":175},{"$f":"IF(AND(GZ3<=Inputs!$E$22, GZ4>=Inputs!$E$22), 1, GY18+1)*GZ17","v":176},{"$f":"IF(AND(HA3<=Inputs!$E$22, HA4>=Inputs!$E$22), 1, GZ18+1)*HA17","v":177},{"$f":"IF(AND(HB3<=Inputs!$E$22, HB4>=Inputs!$E$22), 1, HA18+1)*HB17","v":178},{"$f":"IF(AND(HC3<=Inputs!$E$22, HC4>=Inputs!$E$22), 1, HB18+1)*HC17","v":179},{"$f":"IF(AND(HD3<=Inputs!$E$22, HD4>=Inputs!$E$22), 1, HC18+1)*HD17","v":180},{"$f":"IF(AND(HE3<=Inputs!$E$22, HE4>=Inputs!$E$22), 1, HD18+1)*HE17","v":181},{"$f":"IF(AND(HF3<=Inputs!$E$22, HF4>=Inputs!$E$22), 1, HE18+1)*HF17","v":182},{"$f":"IF(AND(HG3<=Inputs!$E$22, HG4>=Inputs!$E$22), 1, HF18+1)*HG17","v":183},{"$f":"IF(AND(HH3<=Inputs!$E$22, HH4>=Inputs!$E$22), 1, HG18+1)*HH17","v":184},{"$f":"IF(AND(HI3<=Inputs!$E$22, HI4>=Inputs!$E$22), 1, HH18+1)*HI17","v":185},{"$f":"IF(AND(HJ3<=Inputs!$E$22, HJ4>=Inputs!$E$22), 1, HI18+1)*HJ17","v":186},{"$f":"IF(AND(HK3<=Inputs!$E$22, HK4>=Inputs!$E$22), 1, HJ18+1)*HK17","v":187},{"$f":"IF(AND(HL3<=Inputs!$E$22, HL4>=Inputs!$E$22), 1, HK18+1)*HL17","v":188},{"$f":"IF(AND(HM3<=Inputs!$E$22, HM4>=Inputs!$E$22), 1, HL18+1)*HM17","v":189},{"$f":"IF(AND(HN3<=Inputs!$E$22, HN4>=Inputs!$E$22), 1, HM18+1)*HN17","v":190},{"$f":"IF(AND(HO3<=Inputs!$E$22, HO4>=Inputs!$E$22), 1, HN18+1)*HO17","v":191},{"$f":"IF(AND(HP3<=Inputs!$E$22, HP4>=Inputs!$E$22), 1, HO18+1)*HP17","v":192},{"$f":"IF(AND(HQ3<=Inputs!$E$22, HQ4>=Inputs!$E$22), 1, HP18+1)*HQ17","v":193},{"$f":"IF(AND(HR3<=Inputs!$E$22, HR4>=Inputs!$E$22), 1, HQ18+1)*HR17","v":194},{"$f":"IF(AND(HS3<=Inputs!$E$22, HS4>=Inputs!$E$22), 1, HR18+1)*HS17","v":195},{"$f":"IF(AND(HT3<=Inputs!$E$22, HT4>=Inputs!$E$22), 1, HS18+1)*HT17","v":196},{"$f":"IF(AND(HU3<=Inputs!$E$22, HU4>=Inputs!$E$22), 1, HT18+1)*HU17","v":197},{"$f":"IF(AND(HV3<=Inputs!$E$22, HV4>=Inputs!$E$22), 1, HU18+1)*HV17","v":198},{"$f":"IF(AND(HW3<=Inputs!$E$22, HW4>=Inputs!$E$22), 1, HV18+1)*HW17","v":199},{"$f":"IF(AND(HX3<=Inputs!$E$22, HX4>=Inputs!$E$22), 1, HW18+1)*HX17","v":200},{"$f":"IF(AND(HY3<=Inputs!$E$22, HY4>=Inputs!$E$22), 1, HX18+1)*HY17","v":201},{"$f":"IF(AND(HZ3<=Inputs!$E$22, HZ4>=Inputs!$E$22), 1, HY18+1)*HZ17","v":202},{"$f":"IF(AND(IA3<=Inputs!$E$22, IA4>=Inputs!$E$22), 1, HZ18+1)*IA17","v":203},{"$f":"IF(AND(IB3<=Inputs!$E$22, IB4>=Inputs!$E$22), 1, IA18+1)*IB17","v":204},{"$f":"IF(AND(IC3<=Inputs!$E$22, IC4>=Inputs!$E$22), 1, IB18+1)*IC17","v":205},{"$f":"IF(AND(ID3<=Inputs!$E$22, ID4>=Inputs!$E$22), 1, IC18+1)*ID17","v":206},{"$f":"IF(AND(IE3<=Inputs!$E$22, IE4>=Inputs!$E$22), 1, ID18+1)*IE17","v":207},{"$f":"IF(AND(IF3<=Inputs!$E$22, IF4>=Inputs!$E$22), 1, IE18+1)*IF17","v":208},{"$f":"IF(AND(IG3<=Inputs!$E$22, IG4>=Inputs!$E$22), 1, IF18+1)*IG17","v":209},{"$f":"IF(AND(IH3<=Inputs!$E$22, IH4>=Inputs!$E$22), 1, IG18+1)*IH17","v":210},{"$f":"IF(AND(II3<=Inputs!$E$22, II4>=Inputs!$E$22), 1, IH18+1)*II17","v":211},{"$f":"IF(AND(IJ3<=Inputs!$E$22, IJ4>=Inputs!$E$22), 1, II18+1)*IJ17","v":212},{"$f":"IF(AND(IK3<=Inputs!$E$22, IK4>=Inputs!$E$22), 1, IJ18+1)*IK17","v":213},{"$f":"IF(AND(IL3<=Inputs!$E$22, IL4>=Inputs!$E$22), 1, IK18+1)*IL17","v":214},{"$f":"IF(AND(IM3<=Inputs!$E$22, IM4>=Inputs!$E$22), 1, IL18+1)*IM17","v":215},{"$f":"IF(AND(IN3<=Inputs!$E$22, IN4>=Inputs!$E$22), 1, IM18+1)*IN17","v":216},{"$f":"IF(AND(IO3<=Inputs!$E$22, IO4>=Inputs!$E$22), 1, IN18+1)*IO17","v":217},{"$f":"IF(AND(IP3<=Inputs!$E$22, IP4>=Inputs!$E$22), 1, IO18+1)*IP17","v":218},{"$f":"IF(AND(IQ3<=Inputs!$E$22, IQ4>=Inputs!$E$22), 1, IP18+1)*IQ17","v":219},{"$f":"IF(AND(IR3<=Inputs!$E$22, IR4>=Inputs!$E$22), 1, IQ18+1)*IR17","v":220},{"$f":"IF(AND(IS3<=Inputs!$E$22, IS4>=Inputs!$E$22), 1, IR18+1)*IS17","v":221},{"$f":"IF(AND(IT3<=Inputs!$E$22, IT4>=Inputs!$E$22), 1, IS18+1)*IT17","v":222},{"$f":"IF(AND(IU3<=Inputs!$E$22, IU4>=Inputs!$E$22), 1, IT18+1)*IU17","v":223},{"$f":"IF(AND(IV3<=Inputs!$E$22, IV4>=Inputs!$E$22), 1, IU18+1)*IV17","v":224},{"$f":"IF(AND(IW3<=Inputs!$E$22, IW4>=Inputs!$E$22), 1, IV18+1)*IW17","v":225},{"$f":"IF(AND(IX3<=Inputs!$E$22, IX4>=Inputs!$E$22), 1, IW18+1)*IX17","v":226},{"$f":"IF(AND(IY3<=Inputs!$E$22, IY4>=Inputs!$E$22), 1, IX18+1)*IY17","v":227},{"$f":"IF(AND(IZ3<=Inputs!$E$22, IZ4>=Inputs!$E$22), 1, IY18+1)*IZ17","v":228},{"$f":"IF(AND(JA3<=Inputs!$E$22, JA4>=Inputs!$E$22), 1, IZ18+1)*JA17","v":229},{"$f":"IF(AND(JB3<=Inputs!$E$22, JB4>=Inputs!$E$22), 1, JA18+1)*JB17","v":230},{"$f":"IF(AND(JC3<=Inputs!$E$22, JC4>=Inputs!$E$22), 1, JB18+1)*JC17","v":231},{"$f":"IF(AND(JD3<=Inputs!$E$22, JD4>=Inputs!$E$22), 1, JC18+1)*JD17","v":232},{"$f":"IF(AND(JE3<=Inputs!$E$22, JE4>=Inputs!$E$22), 1, JD18+1)*JE17","v":233},{"$f":"IF(AND(JF3<=Inputs!$E$22, JF4>=Inputs!$E$22), 1, JE18+1)*JF17","v":234},{"$f":"IF(AND(JG3<=Inputs!$E$22, JG4>=Inputs!$E$22), 1, JF18+1)*JG17","v":235},{"$f":"IF(AND(JH3<=Inputs!$E$22, JH4>=Inputs!$E$22), 1, JG18+1)*JH17","v":236},{"$f":"IF(AND(JI3<=Inputs!$E$22, JI4>=Inputs!$E$22), 1, JH18+1)*JI17","v":237},{"$f":"IF(AND(JJ3<=Inputs!$E$22, JJ4>=Inputs!$E$22), 1, JI18+1)*JJ17","v":238},{"$f":"IF(AND(JK3<=Inputs!$E$22, JK4>=Inputs!$E$22), 1, JJ18+1)*JK17","v":239},{"$f":"IF(AND(JL3<=Inputs!$E$22, JL4>=Inputs!$E$22), 1, JK18+1)*JL17","v":240},{"$f":"IF(AND(JM3<=Inputs!$E$22, JM4>=Inputs!$E$22), 1, JL18+1)*JM17","v":241},{"$f":"IF(AND(JN3<=Inputs!$E$22, JN4>=Inputs!$E$22), 1, JM18+1)*JN17","v":242},{"$f":"IF(AND(JO3<=Inputs!$E$22, JO4>=Inputs!$E$22), 1, JN18+1)*JO17","v":243},{"$f":"IF(AND(JP3<=Inputs!$E$22, JP4>=Inputs!$E$22), 1, JO18+1)*JP17","v":244},{"$f":"IF(AND(JQ3<=Inputs!$E$22, JQ4>=Inputs!$E$22), 1, JP18+1)*JQ17","v":245},{"$f":"IF(AND(JR3<=Inputs!$E$22, JR4>=Inputs!$E$22), 1, JQ18+1)*JR17","v":246},{"$f":"IF(AND(JS3<=Inputs!$E$22, JS4>=Inputs!$E$22), 1, JR18+1)*JS17","v":247},{"$f":"IF(AND(JT3<=Inputs!$E$22, JT4>=Inputs!$E$22), 1, JS18+1)*JT17","v":248},{"$f":"IF(AND(JU3<=Inputs!$E$22, JU4>=Inputs!$E$22), 1, JT18+1)*JU17","v":249},{"$f":"IF(AND(JV3<=Inputs!$E$22, JV4>=Inputs!$E$22), 1, JU18+1)*JV17","v":250},{"$f":"IF(AND(JW3<=Inputs!$E$22, JW4>=Inputs!$E$22), 1, JV18+1)*JW17","v":251},{"$f":"IF(AND(JX3<=Inputs!$E$22, JX4>=Inputs!$E$22), 1, JW18+1)*JX17","v":252},{"$f":"IF(AND(JY3<=Inputs!$E$22, JY4>=Inputs!$E$22), 1, JX18+1)*JY17","v":253},{"$f":"IF(AND(JZ3<=Inputs!$E$22, JZ4>=Inputs!$E$22), 1, JY18+1)*JZ17","v":254},{"$f":"IF(AND(KA3<=Inputs!$E$22, KA4>=Inputs!$E$22), 1, JZ18+1)*KA17","v":255},{"$f":"IF(AND(KB3<=Inputs!$E$22, KB4>=Inputs!$E$22), 1, KA18+1)*KB17","v":256},{"$f":"IF(AND(KC3<=Inputs!$E$22, KC4>=Inputs!$E$22), 1, KB18+1)*KC17","v":257},{"$f":"IF(AND(KD3<=Inputs!$E$22, KD4>=Inputs!$E$22), 1, KC18+1)*KD17","v":258},{"$f":"IF(AND(KE3<=Inputs!$E$22, KE4>=Inputs!$E$22), 1, KD18+1)*KE17","v":259},{"$f":"IF(AND(KF3<=Inputs!$E$22, KF4>=Inputs!$E$22), 1, KE18+1)*KF17","v":260},{"$f":"IF(AND(KG3<=Inputs!$E$22, KG4>=Inputs!$E$22), 1, KF18+1)*KG17","v":261},{"$f":"IF(AND(KH3<=Inputs!$E$22, KH4>=Inputs!$E$22), 1, KG18+1)*KH17","v":262},{"$f":"IF(AND(KI3<=Inputs!$E$22, KI4>=Inputs!$E$22), 1, KH18+1)*KI17","v":263},{"$f":"IF(AND(KJ3<=Inputs!$E$22, KJ4>=Inputs!$E$22), 1, KI18+1)*KJ17","v":264},{"$f":"IF(AND(KK3<=Inputs!$E$22, KK4>=Inputs!$E$22), 1, KJ18+1)*KK17","v":265},{"$f":"IF(AND(KL3<=Inputs!$E$22, KL4>=Inputs!$E$22), 1, KK18+1)*KL17","v":266},{"$f":"IF(AND(KM3<=Inputs!$E$22, KM4>=Inputs!$E$22), 1, KL18+1)*KM17","v":267},{"$f":"IF(AND(KN3<=Inputs!$E$22, KN4>=Inputs!$E$22), 1, KM18+1)*KN17","v":268},{"$f":"IF(AND(KO3<=Inputs!$E$22, KO4>=Inputs!$E$22), 1, KN18+1)*KO17","v":269},{"$f":"IF(AND(KP3<=Inputs!$E$22, KP4>=Inputs!$E$22), 1, KO18+1)*KP17","v":270},{"$f":"IF(AND(KQ3<=Inputs!$E$22, KQ4>=Inputs!$E$22), 1, KP18+1)*KQ17","v":271},{"$f":"IF(AND(KR3<=Inputs!$E$22, KR4>=Inputs!$E$22), 1, KQ18+1)*KR17","v":272},{"$f":"IF(AND(KS3<=Inputs!$E$22, KS4>=Inputs!$E$22), 1, KR18+1)*KS17","v":273},{"$f":"IF(AND(KT3<=Inputs!$E$22, KT4>=Inputs!$E$22), 1, KS18+1)*KT17","v":274},{"$f":"IF(AND(KU3<=Inputs!$E$22, KU4>=Inputs!$E$22), 1, KT18+1)*KU17","v":275},{"$f":"IF(AND(KV3<=Inputs!$E$22, KV4>=Inputs!$E$22), 1, KU18+1)*KV17","v":276},{"$f":"IF(AND(KW3<=Inputs!$E$22, KW4>=Inputs!$E$22), 1, KV18+1)*KW17","v":277},{"$f":"IF(AND(KX3<=Inputs!$E$22, KX4>=Inputs!$E$22), 1, KW18+1)*KX17","v":278},{"$f":"IF(AND(KY3<=Inputs!$E$22, KY4>=Inputs!$E$22), 1, KX18+1)*KY17","v":279},{"$f":"IF(AND(KZ3<=Inputs!$E$22, KZ4>=Inputs!$E$22), 1, KY18+1)*KZ17","v":280},{"$f":"IF(AND(LA3<=Inputs!$E$22, LA4>=Inputs!$E$22), 1, KZ18+1)*LA17","v":281},{"$f":"IF(AND(LB3<=Inputs!$E$22, LB4>=Inputs!$E$22), 1, LA18+1)*LB17","v":282},{"$f":"IF(AND(LC3<=Inputs!$E$22, LC4>=Inputs!$E$22), 1, LB18+1)*LC17","v":283},{"$f":"IF(AND(LD3<=Inputs!$E$22, LD4>=Inputs!$E$22), 1, LC18+1)*LD17","v":284},{"$f":"IF(AND(LE3<=Inputs!$E$22, LE4>=Inputs!$E$22), 1, LD18+1)*LE17","v":285},{"$f":"IF(AND(LF3<=Inputs!$E$22, LF4>=Inputs!$E$22), 1, LE18+1)*LF17","v":286},{"$f":"IF(AND(LG3<=Inputs!$E$22, LG4>=Inputs!$E$22), 1, LF18+1)*LG17","v":287},{"$f":"IF(AND(LH3<=Inputs!$E$22, LH4>=Inputs!$E$22), 1, LG18+1)*LH17","v":288},{"$f":"IF(AND(LI3<=Inputs!$E$22, LI4>=Inputs!$E$22), 1, LH18+1)*LI17","v":289},{"$f":"IF(AND(LJ3<=Inputs!$E$22, LJ4>=Inputs!$E$22), 1, LI18+1)*LJ17","v":290},{"$f":"IF(AND(LK3<=Inputs!$E$22, LK4>=Inputs!$E$22), 1, LJ18+1)*LK17","v":291},{"$f":"IF(AND(LL3<=Inputs!$E$22, LL4>=Inputs!$E$22), 1, LK18+1)*LL17","v":292},{"$f":"IF(AND(LM3<=Inputs!$E$22, LM4>=Inputs!$E$22), 1, LL18+1)*LM17","v":293},{"$f":"IF(AND(LN3<=Inputs!$E$22, LN4>=Inputs!$E$22), 1, LM18+1)*LN17","v":294},{"$f":"IF(AND(LO3<=Inputs!$E$22, LO4>=Inputs!$E$22), 1, LN18+1)*LO17","v":295},{"$f":"IF(AND(LP3<=Inputs!$E$22, LP4>=Inputs!$E$22), 1, LO18+1)*LP17","v":296},{"$f":"IF(AND(LQ3<=Inputs!$E$22, LQ4>=Inputs!$E$22), 1, LP18+1)*LQ17","v":297},{"$f":"IF(AND(LR3<=Inputs!$E$22, LR4>=Inputs!$E$22), 1, LQ18+1)*LR17","v":298},{"$f":"IF(AND(LS3<=Inputs!$E$22, LS4>=Inputs!$E$22), 1, LR18+1)*LS17","v":299},{"$f":"IF(AND(LT3<=Inputs!$E$22, LT4>=Inputs!$E$22), 1, LS18+1)*LT17","v":300}]
[null,null,"Operating Percentage",null,null,null,null,null,{"$f":"I17*IF(I4=EOMONTH(Inputs!$E$22, 0),(I4-Inputs!$E$22+1)/I9, IF(I4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-I3)/I9,100%))","v":0},{"$f":"J17*IF(J4=EOMONTH(Inputs!$E$22, 0),(J4-Inputs!$E$22+1)/J9, IF(J4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-J3)/J9,100%))","v":0},{"$f":"K17*IF(K4=EOMONTH(Inputs!$E$22, 0),(K4-Inputs!$E$22+1)/K9, IF(K4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-K3)/K9,100%))","v":0},{"$f":"L17*IF(L4=EOMONTH(Inputs!$E$22, 0),(L4-Inputs!$E$22+1)/L9, IF(L4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-L3)/L9,100%))","v":0},{"$f":"M17*IF(M4=EOMONTH(Inputs!$E$22, 0),(M4-Inputs!$E$22+1)/M9, IF(M4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-M3)/M9,100%))","v":0},{"$f":"N17*IF(N4=EOMONTH(Inputs!$E$22, 0),(N4-Inputs!$E$22+1)/N9, IF(N4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-N3)/N9,100%))","v":0},{"$f":"O17*IF(O4=EOMONTH(Inputs!$E$22, 0),(O4-Inputs!$E$22+1)/O9, IF(O4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-O3)/O9,100%))","v":0},{"$f":"P17*IF(P4=EOMONTH(Inputs!$E$22, 0),(P4-Inputs!$E$22+1)/P9, IF(P4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-P3)/P9,100%))","v":0},{"$f":"Q17*IF(Q4=EOMONTH(Inputs!$E$22, 0),(Q4-Inputs!$E$22+1)/Q9, IF(Q4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-Q3)/Q9,100%))","v":0},{"$f":"R17*IF(R4=EOMONTH(Inputs!$E$22, 0),(R4-Inputs!$E$22+1)/R9, IF(R4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-R3)/R9,100%))","v":0},{"$f":"S17*IF(S4=EOMONTH(Inputs!$E$22, 0),(S4-Inputs!$E$22+1)/S9, IF(S4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-S3)/S9,100%))","v":0},1,1,{"$f":"V17*IF(V4=EOMONTH(Inputs!$E$22, 0),(V4-Inputs!$E$22+1)/V9, IF(V4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-V3)/V9,100%))","v":0},{"$f":"W17*IF(W4=EOMONTH(Inputs!$E$22, 0),(W4-Inputs!$E$22+1)/W9, IF(W4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-W3)/W9,100%))","v":0},{"$f":"X17*IF(X4=EOMONTH(Inputs!$E$22, 0),(X4-Inputs!$E$22+1)/X9, IF(X4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-X3)/X9,100%))","v":0},{"$f":"Y17*IF(Y4=EOMONTH(Inputs!$E$22, 0),(Y4-Inputs!$E$22+1)/Y9, IF(Y4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-Y3)/Y9,100%))","v":0},{"$f":"Z17*IF(Z4=EOMONTH(Inputs!$E$22, 0),(Z4-Inputs!$E$22+1)/Z9, IF(Z4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-Z3)/Z9,100%))","v":0},{"$f":"AA17*IF(AA4=EOMONTH(Inputs!$E$22, 0),(AA4-Inputs!$E$22+1)/AA9, IF(AA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AA3)/AA9,100%))","v":0},{"$f":"AB17*IF(AB4=EOMONTH(Inputs!$E$22, 0),(AB4-Inputs!$E$22+1)/AB9, IF(AB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AB3)/AB9,100%))","v":0},{"$f":"AC17*IF(AC4=EOMONTH(Inputs!$E$22, 0),(AC4-Inputs!$E$22+1)/AC9, IF(AC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AC3)/AC9,100%))","v":0},0,0,0,{"$f":"AG17*IF(AG4=EOMONTH(Inputs!$E$22, 0),(AG4-Inputs!$E$22+1)/AG9, IF(AG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AG3)/AG9,100%))","v":1},{"$f":"AH17*IF(AH4=EOMONTH(Inputs!$E$22, 0),(AH4-Inputs!$E$22+1)/AH9, IF(AH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AH3)/AH9,100%))","v":1},{"$f":"AI17*IF(AI4=EOMONTH(Inputs!$E$22, 0),(AI4-Inputs!$E$22+1)/AI9, IF(AI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AI3)/AI9,100%))","v":1},{"$f":"AJ17*IF(AJ4=EOMONTH(Inputs!$E$22, 0),(AJ4-Inputs!$E$22+1)/AJ9, IF(AJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AJ3)/AJ9,100%))","v":1},{"$f":"AK17*IF(AK4=EOMONTH(Inputs!$E$22, 0),(AK4-Inputs!$E$22+1)/AK9, IF(AK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AK3)/AK9,100%))","v":1},{"$f":"AL17*IF(AL4=EOMONTH(Inputs!$E$22, 0),(AL4-Inputs!$E$22+1)/AL9, IF(AL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AL3)/AL9,100%))","v":1},{"$f":"AM17*IF(AM4=EOMONTH(Inputs!$E$22, 0),(AM4-Inputs!$E$22+1)/AM9, IF(AM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AM3)/AM9,100%))","v":1},{"$f":"AN17*IF(AN4=EOMONTH(Inputs!$E$22, 0),(AN4-Inputs!$E$22+1)/AN9, IF(AN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AN3)/AN9,100%))","v":1},{"$f":"AO17*IF(AO4=EOMONTH(Inputs!$E$22, 0),(AO4-Inputs!$E$22+1)/AO9, IF(AO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AO3)/AO9,100%))","v":1},{"$f":"AP17*IF(AP4=EOMONTH(Inputs!$E$22, 0),(AP4-Inputs!$E$22+1)/AP9, IF(AP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AP3)/AP9,100%))","v":1},{"$f":"AQ17*IF(AQ4=EOMONTH(Inputs!$E$22, 0),(AQ4-Inputs!$E$22+1)/AQ9, IF(AQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AQ3)/AQ9,100%))","v":1},{"$f":"AR17*IF(AR4=EOMONTH(Inputs!$E$22, 0),(AR4-Inputs!$E$22+1)/AR9, IF(AR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AR3)/AR9,100%))","v":1},{"$f":"AS17*IF(AS4=EOMONTH(Inputs!$E$22, 0),(AS4-Inputs!$E$22+1)/AS9, IF(AS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AS3)/AS9,100%))","v":1},{"$f":"AT17*IF(AT4=EOMONTH(Inputs!$E$22, 0),(AT4-Inputs!$E$22+1)/AT9, IF(AT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AT3)/AT9,100%))","v":1},{"$f":"AU17*IF(AU4=EOMONTH(Inputs!$E$22, 0),(AU4-Inputs!$E$22+1)/AU9, IF(AU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AU3)/AU9,100%))","v":1},{"$f":"AV17*IF(AV4=EOMONTH(Inputs!$E$22, 0),(AV4-Inputs!$E$22+1)/AV9, IF(AV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AV3)/AV9,100%))","v":1},{"$f":"AW17*IF(AW4=EOMONTH(Inputs!$E$22, 0),(AW4-Inputs!$E$22+1)/AW9, IF(AW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AW3)/AW9,100%))","v":1},{"$f":"AX17*IF(AX4=EOMONTH(Inputs!$E$22, 0),(AX4-Inputs!$E$22+1)/AX9, IF(AX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AX3)/AX9,100%))","v":1},{"$f":"AY17*IF(AY4=EOMONTH(Inputs!$E$22, 0),(AY4-Inputs!$E$22+1)/AY9, IF(AY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AY3)/AY9,100%))","v":1},{"$f":"AZ17*IF(AZ4=EOMONTH(Inputs!$E$22, 0),(AZ4-Inputs!$E$22+1)/AZ9, IF(AZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-AZ3)/AZ9,100%))","v":1},{"$f":"BA17*IF(BA4=EOMONTH(Inputs!$E$22, 0),(BA4-Inputs!$E$22+1)/BA9, IF(BA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BA3)/BA9,100%))","v":1},{"$f":"BB17*IF(BB4=EOMONTH(Inputs!$E$22, 0),(BB4-Inputs!$E$22+1)/BB9, IF(BB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BB3)/BB9,100%))","v":1},{"$f":"BC17*IF(BC4=EOMONTH(Inputs!$E$22, 0),(BC4-Inputs!$E$22+1)/BC9, IF(BC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BC3)/BC9,100%))","v":1},{"$f":"BD17*IF(BD4=EOMONTH(Inputs!$E$22, 0),(BD4-Inputs!$E$22+1)/BD9, IF(BD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BD3)/BD9,100%))","v":1},{"$f":"BE17*IF(BE4=EOMONTH(Inputs!$E$22, 0),(BE4-Inputs!$E$22+1)/BE9, IF(BE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BE3)/BE9,100%))","v":1},{"$f":"BF17*IF(BF4=EOMONTH(Inputs!$E$22, 0),(BF4-Inputs!$E$22+1)/BF9, IF(BF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BF3)/BF9,100%))","v":1},{"$f":"BG17*IF(BG4=EOMONTH(Inputs!$E$22, 0),(BG4-Inputs!$E$22+1)/BG9, IF(BG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BG3)/BG9,100%))","v":1},{"$f":"BH17*IF(BH4=EOMONTH(Inputs!$E$22, 0),(BH4-Inputs!$E$22+1)/BH9, IF(BH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BH3)/BH9,100%))","v":1},{"$f":"BI17*IF(BI4=EOMONTH(Inputs!$E$22, 0),(BI4-Inputs!$E$22+1)/BI9, IF(BI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BI3)/BI9,100%))","v":1},{"$f":"BJ17*IF(BJ4=EOMONTH(Inputs!$E$22, 0),(BJ4-Inputs!$E$22+1)/BJ9, IF(BJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BJ3)/BJ9,100%))","v":1},{"$f":"BK17*IF(BK4=EOMONTH(Inputs!$E$22, 0),(BK4-Inputs!$E$22+1)/BK9, IF(BK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BK3)/BK9,100%))","v":1},{"$f":"BL17*IF(BL4=EOMONTH(Inputs!$E$22, 0),(BL4-Inputs!$E$22+1)/BL9, IF(BL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BL3)/BL9,100%))","v":1},{"$f":"BM17*IF(BM4=EOMONTH(Inputs!$E$22, 0),(BM4-Inputs!$E$22+1)/BM9, IF(BM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BM3)/BM9,100%))","v":1},{"$f":"BN17*IF(BN4=EOMONTH(Inputs!$E$22, 0),(BN4-Inputs!$E$22+1)/BN9, IF(BN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BN3)/BN9,100%))","v":1},{"$f":"BO17*IF(BO4=EOMONTH(Inputs!$E$22, 0),(BO4-Inputs!$E$22+1)/BO9, IF(BO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BO3)/BO9,100%))","v":1},{"$f":"BP17*IF(BP4=EOMONTH(Inputs!$E$22, 0),(BP4-Inputs!$E$22+1)/BP9, IF(BP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BP3)/BP9,100%))","v":1},{"$f":"BQ17*IF(BQ4=EOMONTH(Inputs!$E$22, 0),(BQ4-Inputs!$E$22+1)/BQ9, IF(BQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BQ3)/BQ9,100%))","v":1},{"$f":"BR17*IF(BR4=EOMONTH(Inputs!$E$22, 0),(BR4-Inputs!$E$22+1)/BR9, IF(BR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BR3)/BR9,100%))","v":1},{"$f":"BS17*IF(BS4=EOMONTH(Inputs!$E$22, 0),(BS4-Inputs!$E$22+1)/BS9, IF(BS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BS3)/BS9,100%))","v":1},{"$f":"BT17*IF(BT4=EOMONTH(Inputs!$E$22, 0),(BT4-Inputs!$E$22+1)/BT9, IF(BT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BT3)/BT9,100%))","v":1},{"$f":"BU17*IF(BU4=EOMONTH(Inputs!$E$22, 0),(BU4-Inputs!$E$22+1)/BU9, IF(BU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BU3)/BU9,100%))","v":1},{"$f":"BV17*IF(BV4=EOMONTH(Inputs!$E$22, 0),(BV4-Inputs!$E$22+1)/BV9, IF(BV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BV3)/BV9,100%))","v":1},{"$f":"BW17*IF(BW4=EOMONTH(Inputs!$E$22, 0),(BW4-Inputs!$E$22+1)/BW9, IF(BW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BW3)/BW9,100%))","v":1},{"$f":"BX17*IF(BX4=EOMONTH(Inputs!$E$22, 0),(BX4-Inputs!$E$22+1)/BX9, IF(BX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BX3)/BX9,100%))","v":1},{"$f":"BY17*IF(BY4=EOMONTH(Inputs!$E$22, 0),(BY4-Inputs!$E$22+1)/BY9, IF(BY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BY3)/BY9,100%))","v":1},{"$f":"BZ17*IF(BZ4=EOMONTH(Inputs!$E$22, 0),(BZ4-Inputs!$E$22+1)/BZ9, IF(BZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-BZ3)/BZ9,100%))","v":1},{"$f":"CA17*IF(CA4=EOMONTH(Inputs!$E$22, 0),(CA4-Inputs!$E$22+1)/CA9, IF(CA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CA3)/CA9,100%))","v":1},{"$f":"CB17*IF(CB4=EOMONTH(Inputs!$E$22, 0),(CB4-Inputs!$E$22+1)/CB9, IF(CB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CB3)/CB9,100%))","v":1},{"$f":"CC17*IF(CC4=EOMONTH(Inputs!$E$22, 0),(CC4-Inputs!$E$22+1)/CC9, IF(CC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CC3)/CC9,100%))","v":1},{"$f":"CD17*IF(CD4=EOMONTH(Inputs!$E$22, 0),(CD4-Inputs!$E$22+1)/CD9, IF(CD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CD3)/CD9,100%))","v":1},{"$f":"CE17*IF(CE4=EOMONTH(Inputs!$E$22, 0),(CE4-Inputs!$E$22+1)/CE9, IF(CE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CE3)/CE9,100%))","v":1},{"$f":"CF17*IF(CF4=EOMONTH(Inputs!$E$22, 0),(CF4-Inputs!$E$22+1)/CF9, IF(CF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CF3)/CF9,100%))","v":1},{"$f":"CG17*IF(CG4=EOMONTH(Inputs!$E$22, 0),(CG4-Inputs!$E$22+1)/CG9, IF(CG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CG3)/CG9,100%))","v":1},{"$f":"CH17*IF(CH4=EOMONTH(Inputs!$E$22, 0),(CH4-Inputs!$E$22+1)/CH9, IF(CH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CH3)/CH9,100%))","v":1},{"$f":"CI17*IF(CI4=EOMONTH(Inputs!$E$22, 0),(CI4-Inputs!$E$22+1)/CI9, IF(CI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CI3)/CI9,100%))","v":1},{"$f":"CJ17*IF(CJ4=EOMONTH(Inputs!$E$22, 0),(CJ4-Inputs!$E$22+1)/CJ9, IF(CJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CJ3)/CJ9,100%))","v":1},{"$f":"CK17*IF(CK4=EOMONTH(Inputs!$E$22, 0),(CK4-Inputs!$E$22+1)/CK9, IF(CK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CK3)/CK9,100%))","v":1},{"$f":"CL17*IF(CL4=EOMONTH(Inputs!$E$22, 0),(CL4-Inputs!$E$22+1)/CL9, IF(CL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CL3)/CL9,100%))","v":1},{"$f":"CM17*IF(CM4=EOMONTH(Inputs!$E$22, 0),(CM4-Inputs!$E$22+1)/CM9, IF(CM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CM3)/CM9,100%))","v":1},{"$f":"CN17*IF(CN4=EOMONTH(Inputs!$E$22, 0),(CN4-Inputs!$E$22+1)/CN9, IF(CN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CN3)/CN9,100%))","v":1},{"$f":"CO17*IF(CO4=EOMONTH(Inputs!$E$22, 0),(CO4-Inputs!$E$22+1)/CO9, IF(CO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CO3)/CO9,100%))","v":1},{"$f":"CP17*IF(CP4=EOMONTH(Inputs!$E$22, 0),(CP4-Inputs!$E$22+1)/CP9, IF(CP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CP3)/CP9,100%))","v":1},{"$f":"CQ17*IF(CQ4=EOMONTH(Inputs!$E$22, 0),(CQ4-Inputs!$E$22+1)/CQ9, IF(CQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CQ3)/CQ9,100%))","v":1},{"$f":"CR17*IF(CR4=EOMONTH(Inputs!$E$22, 0),(CR4-Inputs!$E$22+1)/CR9, IF(CR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CR3)/CR9,100%))","v":1},{"$f":"CS17*IF(CS4=EOMONTH(Inputs!$E$22, 0),(CS4-Inputs!$E$22+1)/CS9, IF(CS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CS3)/CS9,100%))","v":1},{"$f":"CT17*IF(CT4=EOMONTH(Inputs!$E$22, 0),(CT4-Inputs!$E$22+1)/CT9, IF(CT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CT3)/CT9,100%))","v":1},{"$f":"CU17*IF(CU4=EOMONTH(Inputs!$E$22, 0),(CU4-Inputs!$E$22+1)/CU9, IF(CU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CU3)/CU9,100%))","v":1},{"$f":"CV17*IF(CV4=EOMONTH(Inputs!$E$22, 0),(CV4-Inputs!$E$22+1)/CV9, IF(CV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CV3)/CV9,100%))","v":1},{"$f":"CW17*IF(CW4=EOMONTH(Inputs!$E$22, 0),(CW4-Inputs!$E$22+1)/CW9, IF(CW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CW3)/CW9,100%))","v":1},{"$f":"CX17*IF(CX4=EOMONTH(Inputs!$E$22, 0),(CX4-Inputs!$E$22+1)/CX9, IF(CX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CX3)/CX9,100%))","v":1},{"$f":"CY17*IF(CY4=EOMONTH(Inputs!$E$22, 0),(CY4-Inputs!$E$22+1)/CY9, IF(CY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CY3)/CY9,100%))","v":1},{"$f":"CZ17*IF(CZ4=EOMONTH(Inputs!$E$22, 0),(CZ4-Inputs!$E$22+1)/CZ9, IF(CZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-CZ3)/CZ9,100%))","v":1},{"$f":"DA17*IF(DA4=EOMONTH(Inputs!$E$22, 0),(DA4-Inputs!$E$22+1)/DA9, IF(DA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DA3)/DA9,100%))","v":1},{"$f":"DB17*IF(DB4=EOMONTH(Inputs!$E$22, 0),(DB4-Inputs!$E$22+1)/DB9, IF(DB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DB3)/DB9,100%))","v":1},{"$f":"DC17*IF(DC4=EOMONTH(Inputs!$E$22, 0),(DC4-Inputs!$E$22+1)/DC9, IF(DC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DC3)/DC9,100%))","v":1},{"$f":"DD17*IF(DD4=EOMONTH(Inputs!$E$22, 0),(DD4-Inputs!$E$22+1)/DD9, IF(DD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DD3)/DD9,100%))","v":1},{"$f":"DE17*IF(DE4=EOMONTH(Inputs!$E$22, 0),(DE4-Inputs!$E$22+1)/DE9, IF(DE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DE3)/DE9,100%))","v":1},{"$f":"DF17*IF(DF4=EOMONTH(Inputs!$E$22, 0),(DF4-Inputs!$E$22+1)/DF9, IF(DF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DF3)/DF9,100%))","v":1},{"$f":"DG17*IF(DG4=EOMONTH(Inputs!$E$22, 0),(DG4-Inputs!$E$22+1)/DG9, IF(DG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DG3)/DG9,100%))","v":1},{"$f":"DH17*IF(DH4=EOMONTH(Inputs!$E$22, 0),(DH4-Inputs!$E$22+1)/DH9, IF(DH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DH3)/DH9,100%))","v":1},{"$f":"DI17*IF(DI4=EOMONTH(Inputs!$E$22, 0),(DI4-Inputs!$E$22+1)/DI9, IF(DI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DI3)/DI9,100%))","v":1},{"$f":"DJ17*IF(DJ4=EOMONTH(Inputs!$E$22, 0),(DJ4-Inputs!$E$22+1)/DJ9, IF(DJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DJ3)/DJ9,100%))","v":1},{"$f":"DK17*IF(DK4=EOMONTH(Inputs!$E$22, 0),(DK4-Inputs!$E$22+1)/DK9, IF(DK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DK3)/DK9,100%))","v":1},{"$f":"DL17*IF(DL4=EOMONTH(Inputs!$E$22, 0),(DL4-Inputs!$E$22+1)/DL9, IF(DL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DL3)/DL9,100%))","v":1},{"$f":"DM17*IF(DM4=EOMONTH(Inputs!$E$22, 0),(DM4-Inputs!$E$22+1)/DM9, IF(DM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DM3)/DM9,100%))","v":1},{"$f":"DN17*IF(DN4=EOMONTH(Inputs!$E$22, 0),(DN4-Inputs!$E$22+1)/DN9, IF(DN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DN3)/DN9,100%))","v":1},{"$f":"DO17*IF(DO4=EOMONTH(Inputs!$E$22, 0),(DO4-Inputs!$E$22+1)/DO9, IF(DO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DO3)/DO9,100%))","v":1},{"$f":"DP17*IF(DP4=EOMONTH(Inputs!$E$22, 0),(DP4-Inputs!$E$22+1)/DP9, IF(DP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DP3)/DP9,100%))","v":1},{"$f":"DQ17*IF(DQ4=EOMONTH(Inputs!$E$22, 0),(DQ4-Inputs!$E$22+1)/DQ9, IF(DQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DQ3)/DQ9,100%))","v":1},{"$f":"DR17*IF(DR4=EOMONTH(Inputs!$E$22, 0),(DR4-Inputs!$E$22+1)/DR9, IF(DR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DR3)/DR9,100%))","v":1},{"$f":"DS17*IF(DS4=EOMONTH(Inputs!$E$22, 0),(DS4-Inputs!$E$22+1)/DS9, IF(DS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DS3)/DS9,100%))","v":1},{"$f":"DT17*IF(DT4=EOMONTH(Inputs!$E$22, 0),(DT4-Inputs!$E$22+1)/DT9, IF(DT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DT3)/DT9,100%))","v":1},{"$f":"DU17*IF(DU4=EOMONTH(Inputs!$E$22, 0),(DU4-Inputs!$E$22+1)/DU9, IF(DU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DU3)/DU9,100%))","v":1},{"$f":"DV17*IF(DV4=EOMONTH(Inputs!$E$22, 0),(DV4-Inputs!$E$22+1)/DV9, IF(DV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DV3)/DV9,100%))","v":1},{"$f":"DW17*IF(DW4=EOMONTH(Inputs!$E$22, 0),(DW4-Inputs!$E$22+1)/DW9, IF(DW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DW3)/DW9,100%))","v":1},{"$f":"DX17*IF(DX4=EOMONTH(Inputs!$E$22, 0),(DX4-Inputs!$E$22+1)/DX9, IF(DX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DX3)/DX9,100%))","v":1},{"$f":"DY17*IF(DY4=EOMONTH(Inputs!$E$22, 0),(DY4-Inputs!$E$22+1)/DY9, IF(DY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DY3)/DY9,100%))","v":1},{"$f":"DZ17*IF(DZ4=EOMONTH(Inputs!$E$22, 0),(DZ4-Inputs!$E$22+1)/DZ9, IF(DZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-DZ3)/DZ9,100%))","v":1},{"$f":"EA17*IF(EA4=EOMONTH(Inputs!$E$22, 0),(EA4-Inputs!$E$22+1)/EA9, IF(EA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EA3)/EA9,100%))","v":1},{"$f":"EB17*IF(EB4=EOMONTH(Inputs!$E$22, 0),(EB4-Inputs!$E$22+1)/EB9, IF(EB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EB3)/EB9,100%))","v":1},{"$f":"EC17*IF(EC4=EOMONTH(Inputs!$E$22, 0),(EC4-Inputs!$E$22+1)/EC9, IF(EC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EC3)/EC9,100%))","v":1},{"$f":"ED17*IF(ED4=EOMONTH(Inputs!$E$22, 0),(ED4-Inputs!$E$22+1)/ED9, IF(ED4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-ED3)/ED9,100%))","v":1},{"$f":"EE17*IF(EE4=EOMONTH(Inputs!$E$22, 0),(EE4-Inputs!$E$22+1)/EE9, IF(EE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EE3)/EE9,100%))","v":1},{"$f":"EF17*IF(EF4=EOMONTH(Inputs!$E$22, 0),(EF4-Inputs!$E$22+1)/EF9, IF(EF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EF3)/EF9,100%))","v":1},{"$f":"EG17*IF(EG4=EOMONTH(Inputs!$E$22, 0),(EG4-Inputs!$E$22+1)/EG9, IF(EG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EG3)/EG9,100%))","v":1},{"$f":"EH17*IF(EH4=EOMONTH(Inputs!$E$22, 0),(EH4-Inputs!$E$22+1)/EH9, IF(EH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EH3)/EH9,100%))","v":1},{"$f":"EI17*IF(EI4=EOMONTH(Inputs!$E$22, 0),(EI4-Inputs!$E$22+1)/EI9, IF(EI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EI3)/EI9,100%))","v":1},{"$f":"EJ17*IF(EJ4=EOMONTH(Inputs!$E$22, 0),(EJ4-Inputs!$E$22+1)/EJ9, IF(EJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EJ3)/EJ9,100%))","v":1},{"$f":"EK17*IF(EK4=EOMONTH(Inputs!$E$22, 0),(EK4-Inputs!$E$22+1)/EK9, IF(EK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EK3)/EK9,100%))","v":1},{"$f":"EL17*IF(EL4=EOMONTH(Inputs!$E$22, 0),(EL4-Inputs!$E$22+1)/EL9, IF(EL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EL3)/EL9,100%))","v":1},{"$f":"EM17*IF(EM4=EOMONTH(Inputs!$E$22, 0),(EM4-Inputs!$E$22+1)/EM9, IF(EM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EM3)/EM9,100%))","v":1},{"$f":"EN17*IF(EN4=EOMONTH(Inputs!$E$22, 0),(EN4-Inputs!$E$22+1)/EN9, IF(EN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EN3)/EN9,100%))","v":1},{"$f":"EO17*IF(EO4=EOMONTH(Inputs!$E$22, 0),(EO4-Inputs!$E$22+1)/EO9, IF(EO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EO3)/EO9,100%))","v":1},{"$f":"EP17*IF(EP4=EOMONTH(Inputs!$E$22, 0),(EP4-Inputs!$E$22+1)/EP9, IF(EP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EP3)/EP9,100%))","v":1},{"$f":"EQ17*IF(EQ4=EOMONTH(Inputs!$E$22, 0),(EQ4-Inputs!$E$22+1)/EQ9, IF(EQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EQ3)/EQ9,100%))","v":1},{"$f":"ER17*IF(ER4=EOMONTH(Inputs!$E$22, 0),(ER4-Inputs!$E$22+1)/ER9, IF(ER4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-ER3)/ER9,100%))","v":1},{"$f":"ES17*IF(ES4=EOMONTH(Inputs!$E$22, 0),(ES4-Inputs!$E$22+1)/ES9, IF(ES4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-ES3)/ES9,100%))","v":1},{"$f":"ET17*IF(ET4=EOMONTH(Inputs!$E$22, 0),(ET4-Inputs!$E$22+1)/ET9, IF(ET4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-ET3)/ET9,100%))","v":1},{"$f":"EU17*IF(EU4=EOMONTH(Inputs!$E$22, 0),(EU4-Inputs!$E$22+1)/EU9, IF(EU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EU3)/EU9,100%))","v":1},{"$f":"EV17*IF(EV4=EOMONTH(Inputs!$E$22, 0),(EV4-Inputs!$E$22+1)/EV9, IF(EV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EV3)/EV9,100%))","v":1},{"$f":"EW17*IF(EW4=EOMONTH(Inputs!$E$22, 0),(EW4-Inputs!$E$22+1)/EW9, IF(EW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EW3)/EW9,100%))","v":1},{"$f":"EX17*IF(EX4=EOMONTH(Inputs!$E$22, 0),(EX4-Inputs!$E$22+1)/EX9, IF(EX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EX3)/EX9,100%))","v":1},{"$f":"EY17*IF(EY4=EOMONTH(Inputs!$E$22, 0),(EY4-Inputs!$E$22+1)/EY9, IF(EY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EY3)/EY9,100%))","v":1},{"$f":"EZ17*IF(EZ4=EOMONTH(Inputs!$E$22, 0),(EZ4-Inputs!$E$22+1)/EZ9, IF(EZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-EZ3)/EZ9,100%))","v":1},{"$f":"FA17*IF(FA4=EOMONTH(Inputs!$E$22, 0),(FA4-Inputs!$E$22+1)/FA9, IF(FA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FA3)/FA9,100%))","v":1},{"$f":"FB17*IF(FB4=EOMONTH(Inputs!$E$22, 0),(FB4-Inputs!$E$22+1)/FB9, IF(FB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FB3)/FB9,100%))","v":1},{"$f":"FC17*IF(FC4=EOMONTH(Inputs!$E$22, 0),(FC4-Inputs!$E$22+1)/FC9, IF(FC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FC3)/FC9,100%))","v":1},{"$f":"FD17*IF(FD4=EOMONTH(Inputs!$E$22, 0),(FD4-Inputs!$E$22+1)/FD9, IF(FD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FD3)/FD9,100%))","v":1},{"$f":"FE17*IF(FE4=EOMONTH(Inputs!$E$22, 0),(FE4-Inputs!$E$22+1)/FE9, IF(FE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FE3)/FE9,100%))","v":1},{"$f":"FF17*IF(FF4=EOMONTH(Inputs!$E$22, 0),(FF4-Inputs!$E$22+1)/FF9, IF(FF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FF3)/FF9,100%))","v":1},{"$f":"FG17*IF(FG4=EOMONTH(Inputs!$E$22, 0),(FG4-Inputs!$E$22+1)/FG9, IF(FG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FG3)/FG9,100%))","v":1},{"$f":"FH17*IF(FH4=EOMONTH(Inputs!$E$22, 0),(FH4-Inputs!$E$22+1)/FH9, IF(FH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FH3)/FH9,100%))","v":1},{"$f":"FI17*IF(FI4=EOMONTH(Inputs!$E$22, 0),(FI4-Inputs!$E$22+1)/FI9, IF(FI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FI3)/FI9,100%))","v":1},{"$f":"FJ17*IF(FJ4=EOMONTH(Inputs!$E$22, 0),(FJ4-Inputs!$E$22+1)/FJ9, IF(FJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FJ3)/FJ9,100%))","v":1},{"$f":"FK17*IF(FK4=EOMONTH(Inputs!$E$22, 0),(FK4-Inputs!$E$22+1)/FK9, IF(FK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FK3)/FK9,100%))","v":1},{"$f":"FL17*IF(FL4=EOMONTH(Inputs!$E$22, 0),(FL4-Inputs!$E$22+1)/FL9, IF(FL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FL3)/FL9,100%))","v":1},{"$f":"FM17*IF(FM4=EOMONTH(Inputs!$E$22, 0),(FM4-Inputs!$E$22+1)/FM9, IF(FM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FM3)/FM9,100%))","v":1},{"$f":"FN17*IF(FN4=EOMONTH(Inputs!$E$22, 0),(FN4-Inputs!$E$22+1)/FN9, IF(FN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FN3)/FN9,100%))","v":1},{"$f":"FO17*IF(FO4=EOMONTH(Inputs!$E$22, 0),(FO4-Inputs!$E$22+1)/FO9, IF(FO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FO3)/FO9,100%))","v":1},{"$f":"FP17*IF(FP4=EOMONTH(Inputs!$E$22, 0),(FP4-Inputs!$E$22+1)/FP9, IF(FP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FP3)/FP9,100%))","v":1},{"$f":"FQ17*IF(FQ4=EOMONTH(Inputs!$E$22, 0),(FQ4-Inputs!$E$22+1)/FQ9, IF(FQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FQ3)/FQ9,100%))","v":1},{"$f":"FR17*IF(FR4=EOMONTH(Inputs!$E$22, 0),(FR4-Inputs!$E$22+1)/FR9, IF(FR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FR3)/FR9,100%))","v":1},{"$f":"FS17*IF(FS4=EOMONTH(Inputs!$E$22, 0),(FS4-Inputs!$E$22+1)/FS9, IF(FS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FS3)/FS9,100%))","v":1},{"$f":"FT17*IF(FT4=EOMONTH(Inputs!$E$22, 0),(FT4-Inputs!$E$22+1)/FT9, IF(FT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FT3)/FT9,100%))","v":1},{"$f":"FU17*IF(FU4=EOMONTH(Inputs!$E$22, 0),(FU4-Inputs!$E$22+1)/FU9, IF(FU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FU3)/FU9,100%))","v":1},{"$f":"FV17*IF(FV4=EOMONTH(Inputs!$E$22, 0),(FV4-Inputs!$E$22+1)/FV9, IF(FV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FV3)/FV9,100%))","v":1},{"$f":"FW17*IF(FW4=EOMONTH(Inputs!$E$22, 0),(FW4-Inputs!$E$22+1)/FW9, IF(FW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FW3)/FW9,100%))","v":1},{"$f":"FX17*IF(FX4=EOMONTH(Inputs!$E$22, 0),(FX4-Inputs!$E$22+1)/FX9, IF(FX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FX3)/FX9,100%))","v":1},{"$f":"FY17*IF(FY4=EOMONTH(Inputs!$E$22, 0),(FY4-Inputs!$E$22+1)/FY9, IF(FY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FY3)/FY9,100%))","v":1},{"$f":"FZ17*IF(FZ4=EOMONTH(Inputs!$E$22, 0),(FZ4-Inputs!$E$22+1)/FZ9, IF(FZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-FZ3)/FZ9,100%))","v":1},{"$f":"GA17*IF(GA4=EOMONTH(Inputs!$E$22, 0),(GA4-Inputs!$E$22+1)/GA9, IF(GA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GA3)/GA9,100%))","v":1},{"$f":"GB17*IF(GB4=EOMONTH(Inputs!$E$22, 0),(GB4-Inputs!$E$22+1)/GB9, IF(GB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GB3)/GB9,100%))","v":1},{"$f":"GC17*IF(GC4=EOMONTH(Inputs!$E$22, 0),(GC4-Inputs!$E$22+1)/GC9, IF(GC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GC3)/GC9,100%))","v":1},{"$f":"GD17*IF(GD4=EOMONTH(Inputs!$E$22, 0),(GD4-Inputs!$E$22+1)/GD9, IF(GD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GD3)/GD9,100%))","v":1},{"$f":"GE17*IF(GE4=EOMONTH(Inputs!$E$22, 0),(GE4-Inputs!$E$22+1)/GE9, IF(GE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GE3)/GE9,100%))","v":1},{"$f":"GF17*IF(GF4=EOMONTH(Inputs!$E$22, 0),(GF4-Inputs!$E$22+1)/GF9, IF(GF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GF3)/GF9,100%))","v":1},{"$f":"GG17*IF(GG4=EOMONTH(Inputs!$E$22, 0),(GG4-Inputs!$E$22+1)/GG9, IF(GG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GG3)/GG9,100%))","v":1},{"$f":"GH17*IF(GH4=EOMONTH(Inputs!$E$22, 0),(GH4-Inputs!$E$22+1)/GH9, IF(GH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GH3)/GH9,100%))","v":1},{"$f":"GI17*IF(GI4=EOMONTH(Inputs!$E$22, 0),(GI4-Inputs!$E$22+1)/GI9, IF(GI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GI3)/GI9,100%))","v":1},{"$f":"GJ17*IF(GJ4=EOMONTH(Inputs!$E$22, 0),(GJ4-Inputs!$E$22+1)/GJ9, IF(GJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GJ3)/GJ9,100%))","v":1},{"$f":"GK17*IF(GK4=EOMONTH(Inputs!$E$22, 0),(GK4-Inputs!$E$22+1)/GK9, IF(GK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GK3)/GK9,100%))","v":1},{"$f":"GL17*IF(GL4=EOMONTH(Inputs!$E$22, 0),(GL4-Inputs!$E$22+1)/GL9, IF(GL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GL3)/GL9,100%))","v":1},{"$f":"GM17*IF(GM4=EOMONTH(Inputs!$E$22, 0),(GM4-Inputs!$E$22+1)/GM9, IF(GM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GM3)/GM9,100%))","v":1},{"$f":"GN17*IF(GN4=EOMONTH(Inputs!$E$22, 0),(GN4-Inputs!$E$22+1)/GN9, IF(GN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GN3)/GN9,100%))","v":1},{"$f":"GO17*IF(GO4=EOMONTH(Inputs!$E$22, 0),(GO4-Inputs!$E$22+1)/GO9, IF(GO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GO3)/GO9,100%))","v":1},{"$f":"GP17*IF(GP4=EOMONTH(Inputs!$E$22, 0),(GP4-Inputs!$E$22+1)/GP9, IF(GP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GP3)/GP9,100%))","v":1},{"$f":"GQ17*IF(GQ4=EOMONTH(Inputs!$E$22, 0),(GQ4-Inputs!$E$22+1)/GQ9, IF(GQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GQ3)/GQ9,100%))","v":1},{"$f":"GR17*IF(GR4=EOMONTH(Inputs!$E$22, 0),(GR4-Inputs!$E$22+1)/GR9, IF(GR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GR3)/GR9,100%))","v":1},{"$f":"GS17*IF(GS4=EOMONTH(Inputs!$E$22, 0),(GS4-Inputs!$E$22+1)/GS9, IF(GS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GS3)/GS9,100%))","v":1},{"$f":"GT17*IF(GT4=EOMONTH(Inputs!$E$22, 0),(GT4-Inputs!$E$22+1)/GT9, IF(GT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GT3)/GT9,100%))","v":1},{"$f":"GU17*IF(GU4=EOMONTH(Inputs!$E$22, 0),(GU4-Inputs!$E$22+1)/GU9, IF(GU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GU3)/GU9,100%))","v":1},{"$f":"GV17*IF(GV4=EOMONTH(Inputs!$E$22, 0),(GV4-Inputs!$E$22+1)/GV9, IF(GV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GV3)/GV9,100%))","v":1},{"$f":"GW17*IF(GW4=EOMONTH(Inputs!$E$22, 0),(GW4-Inputs!$E$22+1)/GW9, IF(GW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GW3)/GW9,100%))","v":1},{"$f":"GX17*IF(GX4=EOMONTH(Inputs!$E$22, 0),(GX4-Inputs!$E$22+1)/GX9, IF(GX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GX3)/GX9,100%))","v":1},{"$f":"GY17*IF(GY4=EOMONTH(Inputs!$E$22, 0),(GY4-Inputs!$E$22+1)/GY9, IF(GY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GY3)/GY9,100%))","v":1},{"$f":"GZ17*IF(GZ4=EOMONTH(Inputs!$E$22, 0),(GZ4-Inputs!$E$22+1)/GZ9, IF(GZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-GZ3)/GZ9,100%))","v":1},{"$f":"HA17*IF(HA4=EOMONTH(Inputs!$E$22, 0),(HA4-Inputs!$E$22+1)/HA9, IF(HA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HA3)/HA9,100%))","v":1},{"$f":"HB17*IF(HB4=EOMONTH(Inputs!$E$22, 0),(HB4-Inputs!$E$22+1)/HB9, IF(HB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HB3)/HB9,100%))","v":1},{"$f":"HC17*IF(HC4=EOMONTH(Inputs!$E$22, 0),(HC4-Inputs!$E$22+1)/HC9, IF(HC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HC3)/HC9,100%))","v":1},{"$f":"HD17*IF(HD4=EOMONTH(Inputs!$E$22, 0),(HD4-Inputs!$E$22+1)/HD9, IF(HD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HD3)/HD9,100%))","v":1},{"$f":"HE17*IF(HE4=EOMONTH(Inputs!$E$22, 0),(HE4-Inputs!$E$22+1)/HE9, IF(HE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HE3)/HE9,100%))","v":1},{"$f":"HF17*IF(HF4=EOMONTH(Inputs!$E$22, 0),(HF4-Inputs!$E$22+1)/HF9, IF(HF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HF3)/HF9,100%))","v":1},{"$f":"HG17*IF(HG4=EOMONTH(Inputs!$E$22, 0),(HG4-Inputs!$E$22+1)/HG9, IF(HG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HG3)/HG9,100%))","v":1},{"$f":"HH17*IF(HH4=EOMONTH(Inputs!$E$22, 0),(HH4-Inputs!$E$22+1)/HH9, IF(HH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HH3)/HH9,100%))","v":1},{"$f":"HI17*IF(HI4=EOMONTH(Inputs!$E$22, 0),(HI4-Inputs!$E$22+1)/HI9, IF(HI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HI3)/HI9,100%))","v":1},{"$f":"HJ17*IF(HJ4=EOMONTH(Inputs!$E$22, 0),(HJ4-Inputs!$E$22+1)/HJ9, IF(HJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HJ3)/HJ9,100%))","v":1},{"$f":"HK17*IF(HK4=EOMONTH(Inputs!$E$22, 0),(HK4-Inputs!$E$22+1)/HK9, IF(HK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HK3)/HK9,100%))","v":1},{"$f":"HL17*IF(HL4=EOMONTH(Inputs!$E$22, 0),(HL4-Inputs!$E$22+1)/HL9, IF(HL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HL3)/HL9,100%))","v":1},{"$f":"HM17*IF(HM4=EOMONTH(Inputs!$E$22, 0),(HM4-Inputs!$E$22+1)/HM9, IF(HM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HM3)/HM9,100%))","v":1},{"$f":"HN17*IF(HN4=EOMONTH(Inputs!$E$22, 0),(HN4-Inputs!$E$22+1)/HN9, IF(HN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HN3)/HN9,100%))","v":1},{"$f":"HO17*IF(HO4=EOMONTH(Inputs!$E$22, 0),(HO4-Inputs!$E$22+1)/HO9, IF(HO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HO3)/HO9,100%))","v":1},{"$f":"HP17*IF(HP4=EOMONTH(Inputs!$E$22, 0),(HP4-Inputs!$E$22+1)/HP9, IF(HP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HP3)/HP9,100%))","v":1},{"$f":"HQ17*IF(HQ4=EOMONTH(Inputs!$E$22, 0),(HQ4-Inputs!$E$22+1)/HQ9, IF(HQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HQ3)/HQ9,100%))","v":1},{"$f":"HR17*IF(HR4=EOMONTH(Inputs!$E$22, 0),(HR4-Inputs!$E$22+1)/HR9, IF(HR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HR3)/HR9,100%))","v":1},{"$f":"HS17*IF(HS4=EOMONTH(Inputs!$E$22, 0),(HS4-Inputs!$E$22+1)/HS9, IF(HS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HS3)/HS9,100%))","v":1},{"$f":"HT17*IF(HT4=EOMONTH(Inputs!$E$22, 0),(HT4-Inputs!$E$22+1)/HT9, IF(HT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HT3)/HT9,100%))","v":1},{"$f":"HU17*IF(HU4=EOMONTH(Inputs!$E$22, 0),(HU4-Inputs!$E$22+1)/HU9, IF(HU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HU3)/HU9,100%))","v":1},{"$f":"HV17*IF(HV4=EOMONTH(Inputs!$E$22, 0),(HV4-Inputs!$E$22+1)/HV9, IF(HV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HV3)/HV9,100%))","v":1},{"$f":"HW17*IF(HW4=EOMONTH(Inputs!$E$22, 0),(HW4-Inputs!$E$22+1)/HW9, IF(HW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HW3)/HW9,100%))","v":1},{"$f":"HX17*IF(HX4=EOMONTH(Inputs!$E$22, 0),(HX4-Inputs!$E$22+1)/HX9, IF(HX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HX3)/HX9,100%))","v":1},{"$f":"HY17*IF(HY4=EOMONTH(Inputs!$E$22, 0),(HY4-Inputs!$E$22+1)/HY9, IF(HY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HY3)/HY9,100%))","v":1},{"$f":"HZ17*IF(HZ4=EOMONTH(Inputs!$E$22, 0),(HZ4-Inputs!$E$22+1)/HZ9, IF(HZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-HZ3)/HZ9,100%))","v":1},{"$f":"IA17*IF(IA4=EOMONTH(Inputs!$E$22, 0),(IA4-Inputs!$E$22+1)/IA9, IF(IA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IA3)/IA9,100%))","v":1},{"$f":"IB17*IF(IB4=EOMONTH(Inputs!$E$22, 0),(IB4-Inputs!$E$22+1)/IB9, IF(IB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IB3)/IB9,100%))","v":1},{"$f":"IC17*IF(IC4=EOMONTH(Inputs!$E$22, 0),(IC4-Inputs!$E$22+1)/IC9, IF(IC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IC3)/IC9,100%))","v":1},{"$f":"ID17*IF(ID4=EOMONTH(Inputs!$E$22, 0),(ID4-Inputs!$E$22+1)/ID9, IF(ID4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-ID3)/ID9,100%))","v":1},{"$f":"IE17*IF(IE4=EOMONTH(Inputs!$E$22, 0),(IE4-Inputs!$E$22+1)/IE9, IF(IE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IE3)/IE9,100%))","v":1},{"$f":"IF17*IF(IF4=EOMONTH(Inputs!$E$22, 0),(IF4-Inputs!$E$22+1)/IF9, IF(IF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IF3)/IF9,100%))","v":1},{"$f":"IG17*IF(IG4=EOMONTH(Inputs!$E$22, 0),(IG4-Inputs!$E$22+1)/IG9, IF(IG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IG3)/IG9,100%))","v":1},{"$f":"IH17*IF(IH4=EOMONTH(Inputs!$E$22, 0),(IH4-Inputs!$E$22+1)/IH9, IF(IH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IH3)/IH9,100%))","v":1},{"$f":"II17*IF(II4=EOMONTH(Inputs!$E$22, 0),(II4-Inputs!$E$22+1)/II9, IF(II4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-II3)/II9,100%))","v":1},{"$f":"IJ17*IF(IJ4=EOMONTH(Inputs!$E$22, 0),(IJ4-Inputs!$E$22+1)/IJ9, IF(IJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IJ3)/IJ9,100%))","v":1},{"$f":"IK17*IF(IK4=EOMONTH(Inputs!$E$22, 0),(IK4-Inputs!$E$22+1)/IK9, IF(IK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IK3)/IK9,100%))","v":1},{"$f":"IL17*IF(IL4=EOMONTH(Inputs!$E$22, 0),(IL4-Inputs!$E$22+1)/IL9, IF(IL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IL3)/IL9,100%))","v":1},{"$f":"IM17*IF(IM4=EOMONTH(Inputs!$E$22, 0),(IM4-Inputs!$E$22+1)/IM9, IF(IM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IM3)/IM9,100%))","v":1},{"$f":"IN17*IF(IN4=EOMONTH(Inputs!$E$22, 0),(IN4-Inputs!$E$22+1)/IN9, IF(IN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IN3)/IN9,100%))","v":1},{"$f":"IO17*IF(IO4=EOMONTH(Inputs!$E$22, 0),(IO4-Inputs!$E$22+1)/IO9, IF(IO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IO3)/IO9,100%))","v":1},{"$f":"IP17*IF(IP4=EOMONTH(Inputs!$E$22, 0),(IP4-Inputs!$E$22+1)/IP9, IF(IP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IP3)/IP9,100%))","v":1},{"$f":"IQ17*IF(IQ4=EOMONTH(Inputs!$E$22, 0),(IQ4-Inputs!$E$22+1)/IQ9, IF(IQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IQ3)/IQ9,100%))","v":1},{"$f":"IR17*IF(IR4=EOMONTH(Inputs!$E$22, 0),(IR4-Inputs!$E$22+1)/IR9, IF(IR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IR3)/IR9,100%))","v":1},{"$f":"IS17*IF(IS4=EOMONTH(Inputs!$E$22, 0),(IS4-Inputs!$E$22+1)/IS9, IF(IS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IS3)/IS9,100%))","v":1},{"$f":"IT17*IF(IT4=EOMONTH(Inputs!$E$22, 0),(IT4-Inputs!$E$22+1)/IT9, IF(IT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IT3)/IT9,100%))","v":1},{"$f":"IU17*IF(IU4=EOMONTH(Inputs!$E$22, 0),(IU4-Inputs!$E$22+1)/IU9, IF(IU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IU3)/IU9,100%))","v":1},{"$f":"IV17*IF(IV4=EOMONTH(Inputs!$E$22, 0),(IV4-Inputs!$E$22+1)/IV9, IF(IV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IV3)/IV9,100%))","v":1},{"$f":"IW17*IF(IW4=EOMONTH(Inputs!$E$22, 0),(IW4-Inputs!$E$22+1)/IW9, IF(IW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IW3)/IW9,100%))","v":1},{"$f":"IX17*IF(IX4=EOMONTH(Inputs!$E$22, 0),(IX4-Inputs!$E$22+1)/IX9, IF(IX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IX3)/IX9,100%))","v":1},{"$f":"IY17*IF(IY4=EOMONTH(Inputs!$E$22, 0),(IY4-Inputs!$E$22+1)/IY9, IF(IY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IY3)/IY9,100%))","v":1},{"$f":"IZ17*IF(IZ4=EOMONTH(Inputs!$E$22, 0),(IZ4-Inputs!$E$22+1)/IZ9, IF(IZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-IZ3)/IZ9,100%))","v":1},{"$f":"JA17*IF(JA4=EOMONTH(Inputs!$E$22, 0),(JA4-Inputs!$E$22+1)/JA9, IF(JA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JA3)/JA9,100%))","v":1},{"$f":"JB17*IF(JB4=EOMONTH(Inputs!$E$22, 0),(JB4-Inputs!$E$22+1)/JB9, IF(JB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JB3)/JB9,100%))","v":1},{"$f":"JC17*IF(JC4=EOMONTH(Inputs!$E$22, 0),(JC4-Inputs!$E$22+1)/JC9, IF(JC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JC3)/JC9,100%))","v":1},{"$f":"JD17*IF(JD4=EOMONTH(Inputs!$E$22, 0),(JD4-Inputs!$E$22+1)/JD9, IF(JD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JD3)/JD9,100%))","v":1},{"$f":"JE17*IF(JE4=EOMONTH(Inputs!$E$22, 0),(JE4-Inputs!$E$22+1)/JE9, IF(JE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JE3)/JE9,100%))","v":1},{"$f":"JF17*IF(JF4=EOMONTH(Inputs!$E$22, 0),(JF4-Inputs!$E$22+1)/JF9, IF(JF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JF3)/JF9,100%))","v":1},{"$f":"JG17*IF(JG4=EOMONTH(Inputs!$E$22, 0),(JG4-Inputs!$E$22+1)/JG9, IF(JG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JG3)/JG9,100%))","v":1},{"$f":"JH17*IF(JH4=EOMONTH(Inputs!$E$22, 0),(JH4-Inputs!$E$22+1)/JH9, IF(JH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JH3)/JH9,100%))","v":1},{"$f":"JI17*IF(JI4=EOMONTH(Inputs!$E$22, 0),(JI4-Inputs!$E$22+1)/JI9, IF(JI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JI3)/JI9,100%))","v":1},{"$f":"JJ17*IF(JJ4=EOMONTH(Inputs!$E$22, 0),(JJ4-Inputs!$E$22+1)/JJ9, IF(JJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JJ3)/JJ9,100%))","v":1},{"$f":"JK17*IF(JK4=EOMONTH(Inputs!$E$22, 0),(JK4-Inputs!$E$22+1)/JK9, IF(JK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JK3)/JK9,100%))","v":1},{"$f":"JL17*IF(JL4=EOMONTH(Inputs!$E$22, 0),(JL4-Inputs!$E$22+1)/JL9, IF(JL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JL3)/JL9,100%))","v":1},{"$f":"JM17*IF(JM4=EOMONTH(Inputs!$E$22, 0),(JM4-Inputs!$E$22+1)/JM9, IF(JM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JM3)/JM9,100%))","v":1},{"$f":"JN17*IF(JN4=EOMONTH(Inputs!$E$22, 0),(JN4-Inputs!$E$22+1)/JN9, IF(JN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JN3)/JN9,100%))","v":1},{"$f":"JO17*IF(JO4=EOMONTH(Inputs!$E$22, 0),(JO4-Inputs!$E$22+1)/JO9, IF(JO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JO3)/JO9,100%))","v":1},{"$f":"JP17*IF(JP4=EOMONTH(Inputs!$E$22, 0),(JP4-Inputs!$E$22+1)/JP9, IF(JP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JP3)/JP9,100%))","v":1},{"$f":"JQ17*IF(JQ4=EOMONTH(Inputs!$E$22, 0),(JQ4-Inputs!$E$22+1)/JQ9, IF(JQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JQ3)/JQ9,100%))","v":1},{"$f":"JR17*IF(JR4=EOMONTH(Inputs!$E$22, 0),(JR4-Inputs!$E$22+1)/JR9, IF(JR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JR3)/JR9,100%))","v":1},{"$f":"JS17*IF(JS4=EOMONTH(Inputs!$E$22, 0),(JS4-Inputs!$E$22+1)/JS9, IF(JS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JS3)/JS9,100%))","v":1},{"$f":"JT17*IF(JT4=EOMONTH(Inputs!$E$22, 0),(JT4-Inputs!$E$22+1)/JT9, IF(JT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JT3)/JT9,100%))","v":1},{"$f":"JU17*IF(JU4=EOMONTH(Inputs!$E$22, 0),(JU4-Inputs!$E$22+1)/JU9, IF(JU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JU3)/JU9,100%))","v":1},{"$f":"JV17*IF(JV4=EOMONTH(Inputs!$E$22, 0),(JV4-Inputs!$E$22+1)/JV9, IF(JV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JV3)/JV9,100%))","v":1},{"$f":"JW17*IF(JW4=EOMONTH(Inputs!$E$22, 0),(JW4-Inputs!$E$22+1)/JW9, IF(JW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JW3)/JW9,100%))","v":1},{"$f":"JX17*IF(JX4=EOMONTH(Inputs!$E$22, 0),(JX4-Inputs!$E$22+1)/JX9, IF(JX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JX3)/JX9,100%))","v":1},{"$f":"JY17*IF(JY4=EOMONTH(Inputs!$E$22, 0),(JY4-Inputs!$E$22+1)/JY9, IF(JY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JY3)/JY9,100%))","v":1},{"$f":"JZ17*IF(JZ4=EOMONTH(Inputs!$E$22, 0),(JZ4-Inputs!$E$22+1)/JZ9, IF(JZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-JZ3)/JZ9,100%))","v":1},{"$f":"KA17*IF(KA4=EOMONTH(Inputs!$E$22, 0),(KA4-Inputs!$E$22+1)/KA9, IF(KA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KA3)/KA9,100%))","v":1},{"$f":"KB17*IF(KB4=EOMONTH(Inputs!$E$22, 0),(KB4-Inputs!$E$22+1)/KB9, IF(KB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KB3)/KB9,100%))","v":1},{"$f":"KC17*IF(KC4=EOMONTH(Inputs!$E$22, 0),(KC4-Inputs!$E$22+1)/KC9, IF(KC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KC3)/KC9,100%))","v":1},{"$f":"KD17*IF(KD4=EOMONTH(Inputs!$E$22, 0),(KD4-Inputs!$E$22+1)/KD9, IF(KD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KD3)/KD9,100%))","v":1},{"$f":"KE17*IF(KE4=EOMONTH(Inputs!$E$22, 0),(KE4-Inputs!$E$22+1)/KE9, IF(KE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KE3)/KE9,100%))","v":1},{"$f":"KF17*IF(KF4=EOMONTH(Inputs!$E$22, 0),(KF4-Inputs!$E$22+1)/KF9, IF(KF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KF3)/KF9,100%))","v":1},{"$f":"KG17*IF(KG4=EOMONTH(Inputs!$E$22, 0),(KG4-Inputs!$E$22+1)/KG9, IF(KG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KG3)/KG9,100%))","v":1},{"$f":"KH17*IF(KH4=EOMONTH(Inputs!$E$22, 0),(KH4-Inputs!$E$22+1)/KH9, IF(KH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KH3)/KH9,100%))","v":1},{"$f":"KI17*IF(KI4=EOMONTH(Inputs!$E$22, 0),(KI4-Inputs!$E$22+1)/KI9, IF(KI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KI3)/KI9,100%))","v":1},{"$f":"KJ17*IF(KJ4=EOMONTH(Inputs!$E$22, 0),(KJ4-Inputs!$E$22+1)/KJ9, IF(KJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KJ3)/KJ9,100%))","v":1},{"$f":"KK17*IF(KK4=EOMONTH(Inputs!$E$22, 0),(KK4-Inputs!$E$22+1)/KK9, IF(KK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KK3)/KK9,100%))","v":1},{"$f":"KL17*IF(KL4=EOMONTH(Inputs!$E$22, 0),(KL4-Inputs!$E$22+1)/KL9, IF(KL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KL3)/KL9,100%))","v":1},{"$f":"KM17*IF(KM4=EOMONTH(Inputs!$E$22, 0),(KM4-Inputs!$E$22+1)/KM9, IF(KM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KM3)/KM9,100%))","v":1},{"$f":"KN17*IF(KN4=EOMONTH(Inputs!$E$22, 0),(KN4-Inputs!$E$22+1)/KN9, IF(KN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KN3)/KN9,100%))","v":1},{"$f":"KO17*IF(KO4=EOMONTH(Inputs!$E$22, 0),(KO4-Inputs!$E$22+1)/KO9, IF(KO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KO3)/KO9,100%))","v":1},{"$f":"KP17*IF(KP4=EOMONTH(Inputs!$E$22, 0),(KP4-Inputs!$E$22+1)/KP9, IF(KP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KP3)/KP9,100%))","v":1},{"$f":"KQ17*IF(KQ4=EOMONTH(Inputs!$E$22, 0),(KQ4-Inputs!$E$22+1)/KQ9, IF(KQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KQ3)/KQ9,100%))","v":1},{"$f":"KR17*IF(KR4=EOMONTH(Inputs!$E$22, 0),(KR4-Inputs!$E$22+1)/KR9, IF(KR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KR3)/KR9,100%))","v":1},{"$f":"KS17*IF(KS4=EOMONTH(Inputs!$E$22, 0),(KS4-Inputs!$E$22+1)/KS9, IF(KS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KS3)/KS9,100%))","v":1},{"$f":"KT17*IF(KT4=EOMONTH(Inputs!$E$22, 0),(KT4-Inputs!$E$22+1)/KT9, IF(KT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KT3)/KT9,100%))","v":1},{"$f":"KU17*IF(KU4=EOMONTH(Inputs!$E$22, 0),(KU4-Inputs!$E$22+1)/KU9, IF(KU4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KU3)/KU9,100%))","v":1},{"$f":"KV17*IF(KV4=EOMONTH(Inputs!$E$22, 0),(KV4-Inputs!$E$22+1)/KV9, IF(KV4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KV3)/KV9,100%))","v":1},{"$f":"KW17*IF(KW4=EOMONTH(Inputs!$E$22, 0),(KW4-Inputs!$E$22+1)/KW9, IF(KW4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KW3)/KW9,100%))","v":1},{"$f":"KX17*IF(KX4=EOMONTH(Inputs!$E$22, 0),(KX4-Inputs!$E$22+1)/KX9, IF(KX4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KX3)/KX9,100%))","v":1},{"$f":"KY17*IF(KY4=EOMONTH(Inputs!$E$22, 0),(KY4-Inputs!$E$22+1)/KY9, IF(KY4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KY3)/KY9,100%))","v":1},{"$f":"KZ17*IF(KZ4=EOMONTH(Inputs!$E$22, 0),(KZ4-Inputs!$E$22+1)/KZ9, IF(KZ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-KZ3)/KZ9,100%))","v":1},{"$f":"LA17*IF(LA4=EOMONTH(Inputs!$E$22, 0),(LA4-Inputs!$E$22+1)/LA9, IF(LA4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LA3)/LA9,100%))","v":1},{"$f":"LB17*IF(LB4=EOMONTH(Inputs!$E$22, 0),(LB4-Inputs!$E$22+1)/LB9, IF(LB4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LB3)/LB9,100%))","v":1},{"$f":"LC17*IF(LC4=EOMONTH(Inputs!$E$22, 0),(LC4-Inputs!$E$22+1)/LC9, IF(LC4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LC3)/LC9,100%))","v":1},{"$f":"LD17*IF(LD4=EOMONTH(Inputs!$E$22, 0),(LD4-Inputs!$E$22+1)/LD9, IF(LD4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LD3)/LD9,100%))","v":1},{"$f":"LE17*IF(LE4=EOMONTH(Inputs!$E$22, 0),(LE4-Inputs!$E$22+1)/LE9, IF(LE4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LE3)/LE9,100%))","v":1},{"$f":"LF17*IF(LF4=EOMONTH(Inputs!$E$22, 0),(LF4-Inputs!$E$22+1)/LF9, IF(LF4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LF3)/LF9,100%))","v":1},{"$f":"LG17*IF(LG4=EOMONTH(Inputs!$E$22, 0),(LG4-Inputs!$E$22+1)/LG9, IF(LG4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LG3)/LG9,100%))","v":1},{"$f":"LH17*IF(LH4=EOMONTH(Inputs!$E$22, 0),(LH4-Inputs!$E$22+1)/LH9, IF(LH4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LH3)/LH9,100%))","v":1},{"$f":"LI17*IF(LI4=EOMONTH(Inputs!$E$22, 0),(LI4-Inputs!$E$22+1)/LI9, IF(LI4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LI3)/LI9,100%))","v":1},{"$f":"LJ17*IF(LJ4=EOMONTH(Inputs!$E$22, 0),(LJ4-Inputs!$E$22+1)/LJ9, IF(LJ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LJ3)/LJ9,100%))","v":1},{"$f":"LK17*IF(LK4=EOMONTH(Inputs!$E$22, 0),(LK4-Inputs!$E$22+1)/LK9, IF(LK4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LK3)/LK9,100%))","v":1},{"$f":"LL17*IF(LL4=EOMONTH(Inputs!$E$22, 0),(LL4-Inputs!$E$22+1)/LL9, IF(LL4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LL3)/LL9,100%))","v":1},{"$f":"LM17*IF(LM4=EOMONTH(Inputs!$E$22, 0),(LM4-Inputs!$E$22+1)/LM9, IF(LM4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LM3)/LM9,100%))","v":1},{"$f":"LN17*IF(LN4=EOMONTH(Inputs!$E$22, 0),(LN4-Inputs!$E$22+1)/LN9, IF(LN4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LN3)/LN9,100%))","v":1},{"$f":"LO17*IF(LO4=EOMONTH(Inputs!$E$22, 0),(LO4-Inputs!$E$22+1)/LO9, IF(LO4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LO3)/LO9,100%))","v":1},{"$f":"LP17*IF(LP4=EOMONTH(Inputs!$E$22, 0),(LP4-Inputs!$E$22+1)/LP9, IF(LP4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LP3)/LP9,100%))","v":1},{"$f":"LQ17*IF(LQ4=EOMONTH(Inputs!$E$22, 0),(LQ4-Inputs!$E$22+1)/LQ9, IF(LQ4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LQ3)/LQ9,100%))","v":1},{"$f":"LR17*IF(LR4=EOMONTH(Inputs!$E$22, 0),(LR4-Inputs!$E$22+1)/LR9, IF(LR4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LR3)/LR9,100%))","v":1},{"$f":"LS17*IF(LS4=EOMONTH(Inputs!$E$22, 0),(LS4-Inputs!$E$22+1)/LS9, IF(LS4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LS3)/LS9,100%))","v":1},{"$f":"LT17*IF(LT4=EOMONTH(Inputs!$E$22, 0),(LT4-Inputs!$E$22+1)/LT9, IF(LT4=EOMONTH(Inputs!$E$23,0), (Inputs!$E$23-LT3)/LT9,100%))","v":0.967741935483871}]
[]
[null,"Debt Financing"]
[null,null,"Commitment Period Flag",null,null,null,null,null,{"$f":"IF(AND(I4>=Inputs!$E$180, I3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(J4>=Inputs!$E$180, J3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(K4>=Inputs!$E$180, K3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(L4>=Inputs!$E$180, L3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(M4>=Inputs!$E$180, M3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(N4>=Inputs!$E$180, N3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(O4>=Inputs!$E$180, O3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(P4>=Inputs!$E$180, P3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(Q4>=Inputs!$E$180, Q3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(R4>=Inputs!$E$180, R3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(S4>=Inputs!$E$180, S3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(T4>=Inputs!$E$180, T3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(U4>=Inputs!$E$180, U3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(V4>=Inputs!$E$180, V3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(W4>=Inputs!$E$180, W3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(X4>=Inputs!$E$180, X3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(Y4>=Inputs!$E$180, Y3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(Z4>=Inputs!$E$180, Z3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AA4>=Inputs!$E$180, AA3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AB4>=Inputs!$E$180, AB3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AC4>=Inputs!$E$180, AC3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AD4>=Inputs!$E$180, AD3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AE4>=Inputs!$E$180, AE3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AF4>=Inputs!$E$180, AF3<Inputs!$E$22), 1, 0)","v":1},{"$f":"IF(AND(AG4>=Inputs!$E$180, AG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AH4>=Inputs!$E$180, AH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AI4>=Inputs!$E$180, AI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AJ4>=Inputs!$E$180, AJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AK4>=Inputs!$E$180, AK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AL4>=Inputs!$E$180, AL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AM4>=Inputs!$E$180, AM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AN4>=Inputs!$E$180, AN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AO4>=Inputs!$E$180, AO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AP4>=Inputs!$E$180, AP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AQ4>=Inputs!$E$180, AQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AR4>=Inputs!$E$180, AR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AS4>=Inputs!$E$180, AS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AT4>=Inputs!$E$180, AT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AU4>=Inputs!$E$180, AU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AV4>=Inputs!$E$180, AV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AW4>=Inputs!$E$180, AW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AX4>=Inputs!$E$180, AX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AY4>=Inputs!$E$180, AY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(AZ4>=Inputs!$E$180, AZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BA4>=Inputs!$E$180, BA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BB4>=Inputs!$E$180, BB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BC4>=Inputs!$E$180, BC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BD4>=Inputs!$E$180, BD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BE4>=Inputs!$E$180, BE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BF4>=Inputs!$E$180, BF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BG4>=Inputs!$E$180, BG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BH4>=Inputs!$E$180, BH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BI4>=Inputs!$E$180, BI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BJ4>=Inputs!$E$180, BJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BK4>=Inputs!$E$180, BK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BL4>=Inputs!$E$180, BL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BM4>=Inputs!$E$180, BM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BN4>=Inputs!$E$180, BN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BO4>=Inputs!$E$180, BO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BP4>=Inputs!$E$180, BP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BQ4>=Inputs!$E$180, BQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BR4>=Inputs!$E$180, BR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BS4>=Inputs!$E$180, BS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BT4>=Inputs!$E$180, BT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BU4>=Inputs!$E$180, BU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BV4>=Inputs!$E$180, BV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BW4>=Inputs!$E$180, BW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BX4>=Inputs!$E$180, BX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BY4>=Inputs!$E$180, BY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(BZ4>=Inputs!$E$180, BZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CA4>=Inputs!$E$180, CA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CB4>=Inputs!$E$180, CB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CC4>=Inputs!$E$180, CC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CD4>=Inputs!$E$180, CD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CE4>=Inputs!$E$180, CE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CF4>=Inputs!$E$180, CF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CG4>=Inputs!$E$180, CG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CH4>=Inputs!$E$180, CH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CI4>=Inputs!$E$180, CI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CJ4>=Inputs!$E$180, CJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CK4>=Inputs!$E$180, CK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CL4>=Inputs!$E$180, CL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CM4>=Inputs!$E$180, CM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CN4>=Inputs!$E$180, CN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CO4>=Inputs!$E$180, CO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CP4>=Inputs!$E$180, CP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CQ4>=Inputs!$E$180, CQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CR4>=Inputs!$E$180, CR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CS4>=Inputs!$E$180, CS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CT4>=Inputs!$E$180, CT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CU4>=Inputs!$E$180, CU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CV4>=Inputs!$E$180, CV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CW4>=Inputs!$E$180, CW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CX4>=Inputs!$E$180, CX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CY4>=Inputs!$E$180, CY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(CZ4>=Inputs!$E$180, CZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DA4>=Inputs!$E$180, DA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DB4>=Inputs!$E$180, DB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DC4>=Inputs!$E$180, DC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DD4>=Inputs!$E$180, DD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DE4>=Inputs!$E$180, DE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DF4>=Inputs!$E$180, DF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DG4>=Inputs!$E$180, DG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DH4>=Inputs!$E$180, DH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DI4>=Inputs!$E$180, DI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DJ4>=Inputs!$E$180, DJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DK4>=Inputs!$E$180, DK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DL4>=Inputs!$E$180, DL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DM4>=Inputs!$E$180, DM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DN4>=Inputs!$E$180, DN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DO4>=Inputs!$E$180, DO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DP4>=Inputs!$E$180, DP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DQ4>=Inputs!$E$180, DQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DR4>=Inputs!$E$180, DR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DS4>=Inputs!$E$180, DS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DT4>=Inputs!$E$180, DT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DU4>=Inputs!$E$180, DU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DV4>=Inputs!$E$180, DV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DW4>=Inputs!$E$180, DW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DX4>=Inputs!$E$180, DX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DY4>=Inputs!$E$180, DY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(DZ4>=Inputs!$E$180, DZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EA4>=Inputs!$E$180, EA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EB4>=Inputs!$E$180, EB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EC4>=Inputs!$E$180, EC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ED4>=Inputs!$E$180, ED3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EE4>=Inputs!$E$180, EE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EF4>=Inputs!$E$180, EF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EG4>=Inputs!$E$180, EG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EH4>=Inputs!$E$180, EH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EI4>=Inputs!$E$180, EI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EJ4>=Inputs!$E$180, EJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EK4>=Inputs!$E$180, EK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EL4>=Inputs!$E$180, EL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EM4>=Inputs!$E$180, EM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EN4>=Inputs!$E$180, EN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EO4>=Inputs!$E$180, EO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EP4>=Inputs!$E$180, EP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EQ4>=Inputs!$E$180, EQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ER4>=Inputs!$E$180, ER3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ES4>=Inputs!$E$180, ES3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ET4>=Inputs!$E$180, ET3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EU4>=Inputs!$E$180, EU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EV4>=Inputs!$E$180, EV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EW4>=Inputs!$E$180, EW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EX4>=Inputs!$E$180, EX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EY4>=Inputs!$E$180, EY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(EZ4>=Inputs!$E$180, EZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FA4>=Inputs!$E$180, FA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FB4>=Inputs!$E$180, FB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FC4>=Inputs!$E$180, FC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FD4>=Inputs!$E$180, FD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FE4>=Inputs!$E$180, FE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FF4>=Inputs!$E$180, FF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FG4>=Inputs!$E$180, FG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FH4>=Inputs!$E$180, FH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FI4>=Inputs!$E$180, FI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FJ4>=Inputs!$E$180, FJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FK4>=Inputs!$E$180, FK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FL4>=Inputs!$E$180, FL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FM4>=Inputs!$E$180, FM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FN4>=Inputs!$E$180, FN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FO4>=Inputs!$E$180, FO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FP4>=Inputs!$E$180, FP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FQ4>=Inputs!$E$180, FQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FR4>=Inputs!$E$180, FR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FS4>=Inputs!$E$180, FS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FT4>=Inputs!$E$180, FT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FU4>=Inputs!$E$180, FU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FV4>=Inputs!$E$180, FV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FW4>=Inputs!$E$180, FW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FX4>=Inputs!$E$180, FX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FY4>=Inputs!$E$180, FY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(FZ4>=Inputs!$E$180, FZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GA4>=Inputs!$E$180, GA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GB4>=Inputs!$E$180, GB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GC4>=Inputs!$E$180, GC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GD4>=Inputs!$E$180, GD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GE4>=Inputs!$E$180, GE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GF4>=Inputs!$E$180, GF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GG4>=Inputs!$E$180, GG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GH4>=Inputs!$E$180, GH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GI4>=Inputs!$E$180, GI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GJ4>=Inputs!$E$180, GJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GK4>=Inputs!$E$180, GK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GL4>=Inputs!$E$180, GL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GM4>=Inputs!$E$180, GM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GN4>=Inputs!$E$180, GN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GO4>=Inputs!$E$180, GO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GP4>=Inputs!$E$180, GP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GQ4>=Inputs!$E$180, GQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GR4>=Inputs!$E$180, GR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GS4>=Inputs!$E$180, GS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GT4>=Inputs!$E$180, GT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GU4>=Inputs!$E$180, GU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GV4>=Inputs!$E$180, GV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GW4>=Inputs!$E$180, GW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GX4>=Inputs!$E$180, GX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GY4>=Inputs!$E$180, GY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(GZ4>=Inputs!$E$180, GZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HA4>=Inputs!$E$180, HA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HB4>=Inputs!$E$180, HB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HC4>=Inputs!$E$180, HC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HD4>=Inputs!$E$180, HD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HE4>=Inputs!$E$180, HE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HF4>=Inputs!$E$180, HF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HG4>=Inputs!$E$180, HG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HH4>=Inputs!$E$180, HH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HI4>=Inputs!$E$180, HI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HJ4>=Inputs!$E$180, HJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HK4>=Inputs!$E$180, HK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HL4>=Inputs!$E$180, HL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HM4>=Inputs!$E$180, HM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HN4>=Inputs!$E$180, HN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HO4>=Inputs!$E$180, HO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HP4>=Inputs!$E$180, HP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HQ4>=Inputs!$E$180, HQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HR4>=Inputs!$E$180, HR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HS4>=Inputs!$E$180, HS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HT4>=Inputs!$E$180, HT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HU4>=Inputs!$E$180, HU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HV4>=Inputs!$E$180, HV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HW4>=Inputs!$E$180, HW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HX4>=Inputs!$E$180, HX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HY4>=Inputs!$E$180, HY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(HZ4>=Inputs!$E$180, HZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IA4>=Inputs!$E$180, IA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IB4>=Inputs!$E$180, IB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IC4>=Inputs!$E$180, IC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(ID4>=Inputs!$E$180, ID3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IE4>=Inputs!$E$180, IE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IF4>=Inputs!$E$180, IF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IG4>=Inputs!$E$180, IG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IH4>=Inputs!$E$180, IH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(II4>=Inputs!$E$180, II3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IJ4>=Inputs!$E$180, IJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IK4>=Inputs!$E$180, IK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IL4>=Inputs!$E$180, IL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IM4>=Inputs!$E$180, IM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IN4>=Inputs!$E$180, IN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IO4>=Inputs!$E$180, IO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IP4>=Inputs!$E$180, IP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IQ4>=Inputs!$E$180, IQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IR4>=Inputs!$E$180, IR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IS4>=Inputs!$E$180, IS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IT4>=Inputs!$E$180, IT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IU4>=Inputs!$E$180, IU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IV4>=Inputs!$E$180, IV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IW4>=Inputs!$E$180, IW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IX4>=Inputs!$E$180, IX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IY4>=Inputs!$E$180, IY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(IZ4>=Inputs!$E$180, IZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JA4>=Inputs!$E$180, JA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JB4>=Inputs!$E$180, JB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JC4>=Inputs!$E$180, JC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JD4>=Inputs!$E$180, JD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JE4>=Inputs!$E$180, JE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JF4>=Inputs!$E$180, JF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JG4>=Inputs!$E$180, JG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JH4>=Inputs!$E$180, JH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JI4>=Inputs!$E$180, JI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JJ4>=Inputs!$E$180, JJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JK4>=Inputs!$E$180, JK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JL4>=Inputs!$E$180, JL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JM4>=Inputs!$E$180, JM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JN4>=Inputs!$E$180, JN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JO4>=Inputs!$E$180, JO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JP4>=Inputs!$E$180, JP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JQ4>=Inputs!$E$180, JQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JR4>=Inputs!$E$180, JR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JS4>=Inputs!$E$180, JS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JT4>=Inputs!$E$180, JT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JU4>=Inputs!$E$180, JU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JV4>=Inputs!$E$180, JV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JW4>=Inputs!$E$180, JW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JX4>=Inputs!$E$180, JX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JY4>=Inputs!$E$180, JY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(JZ4>=Inputs!$E$180, JZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KA4>=Inputs!$E$180, KA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KB4>=Inputs!$E$180, KB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KC4>=Inputs!$E$180, KC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KD4>=Inputs!$E$180, KD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KE4>=Inputs!$E$180, KE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KF4>=Inputs!$E$180, KF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KG4>=Inputs!$E$180, KG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KH4>=Inputs!$E$180, KH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KI4>=Inputs!$E$180, KI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KJ4>=Inputs!$E$180, KJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KK4>=Inputs!$E$180, KK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KL4>=Inputs!$E$180, KL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KM4>=Inputs!$E$180, KM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KN4>=Inputs!$E$180, KN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KO4>=Inputs!$E$180, KO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KP4>=Inputs!$E$180, KP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KQ4>=Inputs!$E$180, KQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KR4>=Inputs!$E$180, KR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KS4>=Inputs!$E$180, KS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KT4>=Inputs!$E$180, KT3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KU4>=Inputs!$E$180, KU3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KV4>=Inputs!$E$180, KV3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KW4>=Inputs!$E$180, KW3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KX4>=Inputs!$E$180, KX3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KY4>=Inputs!$E$180, KY3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(KZ4>=Inputs!$E$180, KZ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LA4>=Inputs!$E$180, LA3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LB4>=Inputs!$E$180, LB3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LC4>=Inputs!$E$180, LC3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LD4>=Inputs!$E$180, LD3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LE4>=Inputs!$E$180, LE3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LF4>=Inputs!$E$180, LF3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LG4>=Inputs!$E$180, LG3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LH4>=Inputs!$E$180, LH3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LI4>=Inputs!$E$180, LI3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LJ4>=Inputs!$E$180, LJ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LK4>=Inputs!$E$180, LK3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LL4>=Inputs!$E$180, LL3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LM4>=Inputs!$E$180, LM3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LN4>=Inputs!$E$180, LN3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LO4>=Inputs!$E$180, LO3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LP4>=Inputs!$E$180, LP3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LQ4>=Inputs!$E$180, LQ3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LR4>=Inputs!$E$180, LR3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LS4>=Inputs!$E$180, LS3<Inputs!$E$22), 1, 0)","v":0},{"$f":"IF(AND(LT4>=Inputs!$E$180, LT3<Inputs!$E$22), 1, 0)","v":0}]
[null,null,"Commitment Period Percentage",null,null,null,null,null,{"$f":"I$22*IF(I$4=EOMONTH(Inputs!$E$180, 0),(I$4-Inputs!$E$180+1)/I$9, IF(I$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-I$3)/I$9,100%))","v":1},{"$f":"J$22*IF(J$4=EOMONTH(Inputs!$E$180, 0),(J$4-Inputs!$E$180+1)/J$9, IF(J$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-J$3)/J$9,100%))","v":1},{"$f":"K$22*IF(K$4=EOMONTH(Inputs!$E$180, 0),(K$4-Inputs!$E$180+1)/K$9, IF(K$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-K$3)/K$9,100%))","v":1},{"$f":"L$22*IF(L$4=EOMONTH(Inputs!$E$180, 0),(L$4-Inputs!$E$180+1)/L$9, IF(L$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-L$3)/L$9,100%))","v":1},{"$f":"M$22*IF(M$4=EOMONTH(Inputs!$E$180, 0),(M$4-Inputs!$E$180+1)/M$9, IF(M$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-M$3)/M$9,100%))","v":1},{"$f":"N$22*IF(N$4=EOMONTH(Inputs!$E$180, 0),(N$4-Inputs!$E$180+1)/N$9, IF(N$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-N$3)/N$9,100%))","v":1},{"$f":"O$22*IF(O$4=EOMONTH(Inputs!$E$180, 0),(O$4-Inputs!$E$180+1)/O$9, IF(O$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-O$3)/O$9,100%))","v":1},{"$f":"P$22*IF(P$4=EOMONTH(Inputs!$E$180, 0),(P$4-Inputs!$E$180+1)/P$9, IF(P$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-P$3)/P$9,100%))","v":1},{"$f":"Q$22*IF(Q$4=EOMONTH(Inputs!$E$180, 0),(Q$4-Inputs!$E$180+1)/Q$9, IF(Q$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-Q$3)/Q$9,100%))","v":1},{"$f":"R$22*IF(R$4=EOMONTH(Inputs!$E$180, 0),(R$4-Inputs!$E$180+1)/R$9, IF(R$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-R$3)/R$9,100%))","v":1},{"$f":"S$22*IF(S$4=EOMONTH(Inputs!$E$180, 0),(S$4-Inputs!$E$180+1)/S$9, IF(S$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-S$3)/S$9,100%))","v":1},{"$f":"T$22*IF(T$4=EOMONTH(Inputs!$E$180, 0),(T$4-Inputs!$E$180+1)/T$9, IF(T$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-T$3)/T$9,100%))","v":1},{"$f":"U$22*IF(U$4=EOMONTH(Inputs!$E$180, 0),(U$4-Inputs!$E$180+1)/U$9, IF(U$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-U$3)/U$9,100%))","v":1},{"$f":"V$22*IF(V$4=EOMONTH(Inputs!$E$180, 0),(V$4-Inputs!$E$180+1)/V$9, IF(V$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-V$3)/V$9,100%))","v":1},{"$f":"W$22*IF(W$4=EOMONTH(Inputs!$E$180, 0),(W$4-Inputs!$E$180+1)/W$9, IF(W$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-W$3)/W$9,100%))","v":1},{"$f":"X$22*IF(X$4=EOMONTH(Inputs!$E$180, 0),(X$4-Inputs!$E$180+1)/X$9, IF(X$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-X$3)/X$9,100%))","v":1},{"$f":"Y$22*IF(Y$4=EOMONTH(Inputs!$E$180, 0),(Y$4-Inputs!$E$180+1)/Y$9, IF(Y$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-Y$3)/Y$9,100%))","v":1},{"$f":"Z$22*IF(Z$4=EOMONTH(Inputs!$E$180, 0),(Z$4-Inputs!$E$180+1)/Z$9, IF(Z$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-Z$3)/Z$9,100%))","v":1},{"$f":"AA$22*IF(AA$4=EOMONTH(Inputs!$E$180, 0),(AA$4-Inputs!$E$180+1)/AA$9, IF(AA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AA$3)/AA$9,100%))","v":1},{"$f":"AB$22*IF(AB$4=EOMONTH(Inputs!$E$180, 0),(AB$4-Inputs!$E$180+1)/AB$9, IF(AB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AB$3)/AB$9,100%))","v":1},{"$f":"AC$22*IF(AC$4=EOMONTH(Inputs!$E$180, 0),(AC$4-Inputs!$E$180+1)/AC$9, IF(AC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AC$3)/AC$9,100%))","v":1},{"$f":"AD$22*IF(AD$4=EOMONTH(Inputs!$E$180, 0),(AD$4-Inputs!$E$180+1)/AD$9, IF(AD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AD$3)/AD$9,100%))","v":1},{"$f":"AE$22*IF(AE$4=EOMONTH(Inputs!$E$180, 0),(AE$4-Inputs!$E$180+1)/AE$9, IF(AE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AE$3)/AE$9,100%))","v":1},{"$f":"AF$22*IF(AF$4=EOMONTH(Inputs!$E$180, 0),(AF$4-Inputs!$E$180+1)/AF$9, IF(AF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AF$3)/AF$9,100%))","v":1},{"$f":"AG$22*IF(AG$4=EOMONTH(Inputs!$E$180, 0),(AG$4-Inputs!$E$180+1)/AG$9, IF(AG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AG$3)/AG$9,100%))","v":0},{"$f":"AH$22*IF(AH$4=EOMONTH(Inputs!$E$180, 0),(AH$4-Inputs!$E$180+1)/AH$9, IF(AH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AH$3)/AH$9,100%))","v":0},{"$f":"AI$22*IF(AI$4=EOMONTH(Inputs!$E$180, 0),(AI$4-Inputs!$E$180+1)/AI$9, IF(AI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AI$3)/AI$9,100%))","v":0},{"$f":"AJ$22*IF(AJ$4=EOMONTH(Inputs!$E$180, 0),(AJ$4-Inputs!$E$180+1)/AJ$9, IF(AJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AJ$3)/AJ$9,100%))","v":0},{"$f":"AK$22*IF(AK$4=EOMONTH(Inputs!$E$180, 0),(AK$4-Inputs!$E$180+1)/AK$9, IF(AK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AK$3)/AK$9,100%))","v":0},{"$f":"AL$22*IF(AL$4=EOMONTH(Inputs!$E$180, 0),(AL$4-Inputs!$E$180+1)/AL$9, IF(AL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AL$3)/AL$9,100%))","v":0},{"$f":"AM$22*IF(AM$4=EOMONTH(Inputs!$E$180, 0),(AM$4-Inputs!$E$180+1)/AM$9, IF(AM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AM$3)/AM$9,100%))","v":0},{"$f":"AN$22*IF(AN$4=EOMONTH(Inputs!$E$180, 0),(AN$4-Inputs!$E$180+1)/AN$9, IF(AN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AN$3)/AN$9,100%))","v":0},{"$f":"AO$22*IF(AO$4=EOMONTH(Inputs!$E$180, 0),(AO$4-Inputs!$E$180+1)/AO$9, IF(AO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AO$3)/AO$9,100%))","v":0},{"$f":"AP$22*IF(AP$4=EOMONTH(Inputs!$E$180, 0),(AP$4-Inputs!$E$180+1)/AP$9, IF(AP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AP$3)/AP$9,100%))","v":0},{"$f":"AQ$22*IF(AQ$4=EOMONTH(Inputs!$E$180, 0),(AQ$4-Inputs!$E$180+1)/AQ$9, IF(AQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AQ$3)/AQ$9,100%))","v":0},{"$f":"AR$22*IF(AR$4=EOMONTH(Inputs!$E$180, 0),(AR$4-Inputs!$E$180+1)/AR$9, IF(AR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AR$3)/AR$9,100%))","v":0},{"$f":"AS$22*IF(AS$4=EOMONTH(Inputs!$E$180, 0),(AS$4-Inputs!$E$180+1)/AS$9, IF(AS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AS$3)/AS$9,100%))","v":0},{"$f":"AT$22*IF(AT$4=EOMONTH(Inputs!$E$180, 0),(AT$4-Inputs!$E$180+1)/AT$9, IF(AT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AT$3)/AT$9,100%))","v":0},{"$f":"AU$22*IF(AU$4=EOMONTH(Inputs!$E$180, 0),(AU$4-Inputs!$E$180+1)/AU$9, IF(AU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AU$3)/AU$9,100%))","v":0},{"$f":"AV$22*IF(AV$4=EOMONTH(Inputs!$E$180, 0),(AV$4-Inputs!$E$180+1)/AV$9, IF(AV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AV$3)/AV$9,100%))","v":0},{"$f":"AW$22*IF(AW$4=EOMONTH(Inputs!$E$180, 0),(AW$4-Inputs!$E$180+1)/AW$9, IF(AW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AW$3)/AW$9,100%))","v":0},{"$f":"AX$22*IF(AX$4=EOMONTH(Inputs!$E$180, 0),(AX$4-Inputs!$E$180+1)/AX$9, IF(AX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AX$3)/AX$9,100%))","v":0},{"$f":"AY$22*IF(AY$4=EOMONTH(Inputs!$E$180, 0),(AY$4-Inputs!$E$180+1)/AY$9, IF(AY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AY$3)/AY$9,100%))","v":0},{"$f":"AZ$22*IF(AZ$4=EOMONTH(Inputs!$E$180, 0),(AZ$4-Inputs!$E$180+1)/AZ$9, IF(AZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-AZ$3)/AZ$9,100%))","v":0},{"$f":"BA$22*IF(BA$4=EOMONTH(Inputs!$E$180, 0),(BA$4-Inputs!$E$180+1)/BA$9, IF(BA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BA$3)/BA$9,100%))","v":0},{"$f":"BB$22*IF(BB$4=EOMONTH(Inputs!$E$180, 0),(BB$4-Inputs!$E$180+1)/BB$9, IF(BB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BB$3)/BB$9,100%))","v":0},{"$f":"BC$22*IF(BC$4=EOMONTH(Inputs!$E$180, 0),(BC$4-Inputs!$E$180+1)/BC$9, IF(BC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BC$3)/BC$9,100%))","v":0},{"$f":"BD$22*IF(BD$4=EOMONTH(Inputs!$E$180, 0),(BD$4-Inputs!$E$180+1)/BD$9, IF(BD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BD$3)/BD$9,100%))","v":0},{"$f":"BE$22*IF(BE$4=EOMONTH(Inputs!$E$180, 0),(BE$4-Inputs!$E$180+1)/BE$9, IF(BE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BE$3)/BE$9,100%))","v":0},{"$f":"BF$22*IF(BF$4=EOMONTH(Inputs!$E$180, 0),(BF$4-Inputs!$E$180+1)/BF$9, IF(BF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BF$3)/BF$9,100%))","v":0},{"$f":"BG$22*IF(BG$4=EOMONTH(Inputs!$E$180, 0),(BG$4-Inputs!$E$180+1)/BG$9, IF(BG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BG$3)/BG$9,100%))","v":0},{"$f":"BH$22*IF(BH$4=EOMONTH(Inputs!$E$180, 0),(BH$4-Inputs!$E$180+1)/BH$9, IF(BH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BH$3)/BH$9,100%))","v":0},{"$f":"BI$22*IF(BI$4=EOMONTH(Inputs!$E$180, 0),(BI$4-Inputs!$E$180+1)/BI$9, IF(BI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BI$3)/BI$9,100%))","v":0},{"$f":"BJ$22*IF(BJ$4=EOMONTH(Inputs!$E$180, 0),(BJ$4-Inputs!$E$180+1)/BJ$9, IF(BJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BJ$3)/BJ$9,100%))","v":0},{"$f":"BK$22*IF(BK$4=EOMONTH(Inputs!$E$180, 0),(BK$4-Inputs!$E$180+1)/BK$9, IF(BK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BK$3)/BK$9,100%))","v":0},{"$f":"BL$22*IF(BL$4=EOMONTH(Inputs!$E$180, 0),(BL$4-Inputs!$E$180+1)/BL$9, IF(BL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BL$3)/BL$9,100%))","v":0},{"$f":"BM$22*IF(BM$4=EOMONTH(Inputs!$E$180, 0),(BM$4-Inputs!$E$180+1)/BM$9, IF(BM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BM$3)/BM$9,100%))","v":0},{"$f":"BN$22*IF(BN$4=EOMONTH(Inputs!$E$180, 0),(BN$4-Inputs!$E$180+1)/BN$9, IF(BN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BN$3)/BN$9,100%))","v":0},{"$f":"BO$22*IF(BO$4=EOMONTH(Inputs!$E$180, 0),(BO$4-Inputs!$E$180+1)/BO$9, IF(BO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BO$3)/BO$9,100%))","v":0},{"$f":"BP$22*IF(BP$4=EOMONTH(Inputs!$E$180, 0),(BP$4-Inputs!$E$180+1)/BP$9, IF(BP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BP$3)/BP$9,100%))","v":0},{"$f":"BQ$22*IF(BQ$4=EOMONTH(Inputs!$E$180, 0),(BQ$4-Inputs!$E$180+1)/BQ$9, IF(BQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BQ$3)/BQ$9,100%))","v":0},{"$f":"BR$22*IF(BR$4=EOMONTH(Inputs!$E$180, 0),(BR$4-Inputs!$E$180+1)/BR$9, IF(BR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BR$3)/BR$9,100%))","v":0},{"$f":"BS$22*IF(BS$4=EOMONTH(Inputs!$E$180, 0),(BS$4-Inputs!$E$180+1)/BS$9, IF(BS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BS$3)/BS$9,100%))","v":0},{"$f":"BT$22*IF(BT$4=EOMONTH(Inputs!$E$180, 0),(BT$4-Inputs!$E$180+1)/BT$9, IF(BT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BT$3)/BT$9,100%))","v":0},{"$f":"BU$22*IF(BU$4=EOMONTH(Inputs!$E$180, 0),(BU$4-Inputs!$E$180+1)/BU$9, IF(BU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BU$3)/BU$9,100%))","v":0},{"$f":"BV$22*IF(BV$4=EOMONTH(Inputs!$E$180, 0),(BV$4-Inputs!$E$180+1)/BV$9, IF(BV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BV$3)/BV$9,100%))","v":0},{"$f":"BW$22*IF(BW$4=EOMONTH(Inputs!$E$180, 0),(BW$4-Inputs!$E$180+1)/BW$9, IF(BW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BW$3)/BW$9,100%))","v":0},{"$f":"BX$22*IF(BX$4=EOMONTH(Inputs!$E$180, 0),(BX$4-Inputs!$E$180+1)/BX$9, IF(BX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BX$3)/BX$9,100%))","v":0},{"$f":"BY$22*IF(BY$4=EOMONTH(Inputs!$E$180, 0),(BY$4-Inputs!$E$180+1)/BY$9, IF(BY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BY$3)/BY$9,100%))","v":0},{"$f":"BZ$22*IF(BZ$4=EOMONTH(Inputs!$E$180, 0),(BZ$4-Inputs!$E$180+1)/BZ$9, IF(BZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-BZ$3)/BZ$9,100%))","v":0},{"$f":"CA$22*IF(CA$4=EOMONTH(Inputs!$E$180, 0),(CA$4-Inputs!$E$180+1)/CA$9, IF(CA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CA$3)/CA$9,100%))","v":0},{"$f":"CB$22*IF(CB$4=EOMONTH(Inputs!$E$180, 0),(CB$4-Inputs!$E$180+1)/CB$9, IF(CB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CB$3)/CB$9,100%))","v":0},{"$f":"CC$22*IF(CC$4=EOMONTH(Inputs!$E$180, 0),(CC$4-Inputs!$E$180+1)/CC$9, IF(CC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CC$3)/CC$9,100%))","v":0},{"$f":"CD$22*IF(CD$4=EOMONTH(Inputs!$E$180, 0),(CD$4-Inputs!$E$180+1)/CD$9, IF(CD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CD$3)/CD$9,100%))","v":0},{"$f":"CE$22*IF(CE$4=EOMONTH(Inputs!$E$180, 0),(CE$4-Inputs!$E$180+1)/CE$9, IF(CE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CE$3)/CE$9,100%))","v":0},{"$f":"CF$22*IF(CF$4=EOMONTH(Inputs!$E$180, 0),(CF$4-Inputs!$E$180+1)/CF$9, IF(CF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CF$3)/CF$9,100%))","v":0},{"$f":"CG$22*IF(CG$4=EOMONTH(Inputs!$E$180, 0),(CG$4-Inputs!$E$180+1)/CG$9, IF(CG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CG$3)/CG$9,100%))","v":0},{"$f":"CH$22*IF(CH$4=EOMONTH(Inputs!$E$180, 0),(CH$4-Inputs!$E$180+1)/CH$9, IF(CH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CH$3)/CH$9,100%))","v":0},{"$f":"CI$22*IF(CI$4=EOMONTH(Inputs!$E$180, 0),(CI$4-Inputs!$E$180+1)/CI$9, IF(CI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CI$3)/CI$9,100%))","v":0},{"$f":"CJ$22*IF(CJ$4=EOMONTH(Inputs!$E$180, 0),(CJ$4-Inputs!$E$180+1)/CJ$9, IF(CJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CJ$3)/CJ$9,100%))","v":0},{"$f":"CK$22*IF(CK$4=EOMONTH(Inputs!$E$180, 0),(CK$4-Inputs!$E$180+1)/CK$9, IF(CK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CK$3)/CK$9,100%))","v":0},{"$f":"CL$22*IF(CL$4=EOMONTH(Inputs!$E$180, 0),(CL$4-Inputs!$E$180+1)/CL$9, IF(CL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CL$3)/CL$9,100%))","v":0},{"$f":"CM$22*IF(CM$4=EOMONTH(Inputs!$E$180, 0),(CM$4-Inputs!$E$180+1)/CM$9, IF(CM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CM$3)/CM$9,100%))","v":0},{"$f":"CN$22*IF(CN$4=EOMONTH(Inputs!$E$180, 0),(CN$4-Inputs!$E$180+1)/CN$9, IF(CN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CN$3)/CN$9,100%))","v":0},{"$f":"CO$22*IF(CO$4=EOMONTH(Inputs!$E$180, 0),(CO$4-Inputs!$E$180+1)/CO$9, IF(CO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CO$3)/CO$9,100%))","v":0},{"$f":"CP$22*IF(CP$4=EOMONTH(Inputs!$E$180, 0),(CP$4-Inputs!$E$180+1)/CP$9, IF(CP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CP$3)/CP$9,100%))","v":0},{"$f":"CQ$22*IF(CQ$4=EOMONTH(Inputs!$E$180, 0),(CQ$4-Inputs!$E$180+1)/CQ$9, IF(CQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CQ$3)/CQ$9,100%))","v":0},{"$f":"CR$22*IF(CR$4=EOMONTH(Inputs!$E$180, 0),(CR$4-Inputs!$E$180+1)/CR$9, IF(CR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CR$3)/CR$9,100%))","v":0},{"$f":"CS$22*IF(CS$4=EOMONTH(Inputs!$E$180, 0),(CS$4-Inputs!$E$180+1)/CS$9, IF(CS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CS$3)/CS$9,100%))","v":0},{"$f":"CT$22*IF(CT$4=EOMONTH(Inputs!$E$180, 0),(CT$4-Inputs!$E$180+1)/CT$9, IF(CT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CT$3)/CT$9,100%))","v":0},{"$f":"CU$22*IF(CU$4=EOMONTH(Inputs!$E$180, 0),(CU$4-Inputs!$E$180+1)/CU$9, IF(CU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CU$3)/CU$9,100%))","v":0},{"$f":"CV$22*IF(CV$4=EOMONTH(Inputs!$E$180, 0),(CV$4-Inputs!$E$180+1)/CV$9, IF(CV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CV$3)/CV$9,100%))","v":0},{"$f":"CW$22*IF(CW$4=EOMONTH(Inputs!$E$180, 0),(CW$4-Inputs!$E$180+1)/CW$9, IF(CW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CW$3)/CW$9,100%))","v":0},{"$f":"CX$22*IF(CX$4=EOMONTH(Inputs!$E$180, 0),(CX$4-Inputs!$E$180+1)/CX$9, IF(CX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CX$3)/CX$9,100%))","v":0},{"$f":"CY$22*IF(CY$4=EOMONTH(Inputs!$E$180, 0),(CY$4-Inputs!$E$180+1)/CY$9, IF(CY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CY$3)/CY$9,100%))","v":0},{"$f":"CZ$22*IF(CZ$4=EOMONTH(Inputs!$E$180, 0),(CZ$4-Inputs!$E$180+1)/CZ$9, IF(CZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-CZ$3)/CZ$9,100%))","v":0},{"$f":"DA$22*IF(DA$4=EOMONTH(Inputs!$E$180, 0),(DA$4-Inputs!$E$180+1)/DA$9, IF(DA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DA$3)/DA$9,100%))","v":0},{"$f":"DB$22*IF(DB$4=EOMONTH(Inputs!$E$180, 0),(DB$4-Inputs!$E$180+1)/DB$9, IF(DB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DB$3)/DB$9,100%))","v":0},{"$f":"DC$22*IF(DC$4=EOMONTH(Inputs!$E$180, 0),(DC$4-Inputs!$E$180+1)/DC$9, IF(DC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DC$3)/DC$9,100%))","v":0},{"$f":"DD$22*IF(DD$4=EOMONTH(Inputs!$E$180, 0),(DD$4-Inputs!$E$180+1)/DD$9, IF(DD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DD$3)/DD$9,100%))","v":0},{"$f":"DE$22*IF(DE$4=EOMONTH(Inputs!$E$180, 0),(DE$4-Inputs!$E$180+1)/DE$9, IF(DE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DE$3)/DE$9,100%))","v":0},{"$f":"DF$22*IF(DF$4=EOMONTH(Inputs!$E$180, 0),(DF$4-Inputs!$E$180+1)/DF$9, IF(DF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DF$3)/DF$9,100%))","v":0},{"$f":"DG$22*IF(DG$4=EOMONTH(Inputs!$E$180, 0),(DG$4-Inputs!$E$180+1)/DG$9, IF(DG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DG$3)/DG$9,100%))","v":0},{"$f":"DH$22*IF(DH$4=EOMONTH(Inputs!$E$180, 0),(DH$4-Inputs!$E$180+1)/DH$9, IF(DH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DH$3)/DH$9,100%))","v":0},{"$f":"DI$22*IF(DI$4=EOMONTH(Inputs!$E$180, 0),(DI$4-Inputs!$E$180+1)/DI$9, IF(DI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DI$3)/DI$9,100%))","v":0},{"$f":"DJ$22*IF(DJ$4=EOMONTH(Inputs!$E$180, 0),(DJ$4-Inputs!$E$180+1)/DJ$9, IF(DJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DJ$3)/DJ$9,100%))","v":0},{"$f":"DK$22*IF(DK$4=EOMONTH(Inputs!$E$180, 0),(DK$4-Inputs!$E$180+1)/DK$9, IF(DK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DK$3)/DK$9,100%))","v":0},{"$f":"DL$22*IF(DL$4=EOMONTH(Inputs!$E$180, 0),(DL$4-Inputs!$E$180+1)/DL$9, IF(DL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DL$3)/DL$9,100%))","v":0},{"$f":"DM$22*IF(DM$4=EOMONTH(Inputs!$E$180, 0),(DM$4-Inputs!$E$180+1)/DM$9, IF(DM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DM$3)/DM$9,100%))","v":0},{"$f":"DN$22*IF(DN$4=EOMONTH(Inputs!$E$180, 0),(DN$4-Inputs!$E$180+1)/DN$9, IF(DN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DN$3)/DN$9,100%))","v":0},{"$f":"DO$22*IF(DO$4=EOMONTH(Inputs!$E$180, 0),(DO$4-Inputs!$E$180+1)/DO$9, IF(DO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DO$3)/DO$9,100%))","v":0},{"$f":"DP$22*IF(DP$4=EOMONTH(Inputs!$E$180, 0),(DP$4-Inputs!$E$180+1)/DP$9, IF(DP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DP$3)/DP$9,100%))","v":0},{"$f":"DQ$22*IF(DQ$4=EOMONTH(Inputs!$E$180, 0),(DQ$4-Inputs!$E$180+1)/DQ$9, IF(DQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DQ$3)/DQ$9,100%))","v":0},{"$f":"DR$22*IF(DR$4=EOMONTH(Inputs!$E$180, 0),(DR$4-Inputs!$E$180+1)/DR$9, IF(DR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DR$3)/DR$9,100%))","v":0},{"$f":"DS$22*IF(DS$4=EOMONTH(Inputs!$E$180, 0),(DS$4-Inputs!$E$180+1)/DS$9, IF(DS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DS$3)/DS$9,100%))","v":0},{"$f":"DT$22*IF(DT$4=EOMONTH(Inputs!$E$180, 0),(DT$4-Inputs!$E$180+1)/DT$9, IF(DT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DT$3)/DT$9,100%))","v":0},{"$f":"DU$22*IF(DU$4=EOMONTH(Inputs!$E$180, 0),(DU$4-Inputs!$E$180+1)/DU$9, IF(DU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DU$3)/DU$9,100%))","v":0},{"$f":"DV$22*IF(DV$4=EOMONTH(Inputs!$E$180, 0),(DV$4-Inputs!$E$180+1)/DV$9, IF(DV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DV$3)/DV$9,100%))","v":0},{"$f":"DW$22*IF(DW$4=EOMONTH(Inputs!$E$180, 0),(DW$4-Inputs!$E$180+1)/DW$9, IF(DW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DW$3)/DW$9,100%))","v":0},{"$f":"DX$22*IF(DX$4=EOMONTH(Inputs!$E$180, 0),(DX$4-Inputs!$E$180+1)/DX$9, IF(DX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DX$3)/DX$9,100%))","v":0},{"$f":"DY$22*IF(DY$4=EOMONTH(Inputs!$E$180, 0),(DY$4-Inputs!$E$180+1)/DY$9, IF(DY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DY$3)/DY$9,100%))","v":0},{"$f":"DZ$22*IF(DZ$4=EOMONTH(Inputs!$E$180, 0),(DZ$4-Inputs!$E$180+1)/DZ$9, IF(DZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-DZ$3)/DZ$9,100%))","v":0},{"$f":"EA$22*IF(EA$4=EOMONTH(Inputs!$E$180, 0),(EA$4-Inputs!$E$180+1)/EA$9, IF(EA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EA$3)/EA$9,100%))","v":0},{"$f":"EB$22*IF(EB$4=EOMONTH(Inputs!$E$180, 0),(EB$4-Inputs!$E$180+1)/EB$9, IF(EB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EB$3)/EB$9,100%))","v":0},{"$f":"EC$22*IF(EC$4=EOMONTH(Inputs!$E$180, 0),(EC$4-Inputs!$E$180+1)/EC$9, IF(EC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EC$3)/EC$9,100%))","v":0},{"$f":"ED$22*IF(ED$4=EOMONTH(Inputs!$E$180, 0),(ED$4-Inputs!$E$180+1)/ED$9, IF(ED$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-ED$3)/ED$9,100%))","v":0},{"$f":"EE$22*IF(EE$4=EOMONTH(Inputs!$E$180, 0),(EE$4-Inputs!$E$180+1)/EE$9, IF(EE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EE$3)/EE$9,100%))","v":0},{"$f":"EF$22*IF(EF$4=EOMONTH(Inputs!$E$180, 0),(EF$4-Inputs!$E$180+1)/EF$9, IF(EF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EF$3)/EF$9,100%))","v":0},{"$f":"EG$22*IF(EG$4=EOMONTH(Inputs!$E$180, 0),(EG$4-Inputs!$E$180+1)/EG$9, IF(EG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EG$3)/EG$9,100%))","v":0},{"$f":"EH$22*IF(EH$4=EOMONTH(Inputs!$E$180, 0),(EH$4-Inputs!$E$180+1)/EH$9, IF(EH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EH$3)/EH$9,100%))","v":0},{"$f":"EI$22*IF(EI$4=EOMONTH(Inputs!$E$180, 0),(EI$4-Inputs!$E$180+1)/EI$9, IF(EI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EI$3)/EI$9,100%))","v":0},{"$f":"EJ$22*IF(EJ$4=EOMONTH(Inputs!$E$180, 0),(EJ$4-Inputs!$E$180+1)/EJ$9, IF(EJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EJ$3)/EJ$9,100%))","v":0},{"$f":"EK$22*IF(EK$4=EOMONTH(Inputs!$E$180, 0),(EK$4-Inputs!$E$180+1)/EK$9, IF(EK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EK$3)/EK$9,100%))","v":0},{"$f":"EL$22*IF(EL$4=EOMONTH(Inputs!$E$180, 0),(EL$4-Inputs!$E$180+1)/EL$9, IF(EL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EL$3)/EL$9,100%))","v":0},{"$f":"EM$22*IF(EM$4=EOMONTH(Inputs!$E$180, 0),(EM$4-Inputs!$E$180+1)/EM$9, IF(EM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EM$3)/EM$9,100%))","v":0},{"$f":"EN$22*IF(EN$4=EOMONTH(Inputs!$E$180, 0),(EN$4-Inputs!$E$180+1)/EN$9, IF(EN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EN$3)/EN$9,100%))","v":0},{"$f":"EO$22*IF(EO$4=EOMONTH(Inputs!$E$180, 0),(EO$4-Inputs!$E$180+1)/EO$9, IF(EO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EO$3)/EO$9,100%))","v":0},{"$f":"EP$22*IF(EP$4=EOMONTH(Inputs!$E$180, 0),(EP$4-Inputs!$E$180+1)/EP$9, IF(EP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EP$3)/EP$9,100%))","v":0},{"$f":"EQ$22*IF(EQ$4=EOMONTH(Inputs!$E$180, 0),(EQ$4-Inputs!$E$180+1)/EQ$9, IF(EQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EQ$3)/EQ$9,100%))","v":0},{"$f":"ER$22*IF(ER$4=EOMONTH(Inputs!$E$180, 0),(ER$4-Inputs!$E$180+1)/ER$9, IF(ER$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-ER$3)/ER$9,100%))","v":0},{"$f":"ES$22*IF(ES$4=EOMONTH(Inputs!$E$180, 0),(ES$4-Inputs!$E$180+1)/ES$9, IF(ES$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-ES$3)/ES$9,100%))","v":0},{"$f":"ET$22*IF(ET$4=EOMONTH(Inputs!$E$180, 0),(ET$4-Inputs!$E$180+1)/ET$9, IF(ET$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-ET$3)/ET$9,100%))","v":0},{"$f":"EU$22*IF(EU$4=EOMONTH(Inputs!$E$180, 0),(EU$4-Inputs!$E$180+1)/EU$9, IF(EU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EU$3)/EU$9,100%))","v":0},{"$f":"EV$22*IF(EV$4=EOMONTH(Inputs!$E$180, 0),(EV$4-Inputs!$E$180+1)/EV$9, IF(EV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EV$3)/EV$9,100%))","v":0},{"$f":"EW$22*IF(EW$4=EOMONTH(Inputs!$E$180, 0),(EW$4-Inputs!$E$180+1)/EW$9, IF(EW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EW$3)/EW$9,100%))","v":0},{"$f":"EX$22*IF(EX$4=EOMONTH(Inputs!$E$180, 0),(EX$4-Inputs!$E$180+1)/EX$9, IF(EX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EX$3)/EX$9,100%))","v":0},{"$f":"EY$22*IF(EY$4=EOMONTH(Inputs!$E$180, 0),(EY$4-Inputs!$E$180+1)/EY$9, IF(EY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EY$3)/EY$9,100%))","v":0},{"$f":"EZ$22*IF(EZ$4=EOMONTH(Inputs!$E$180, 0),(EZ$4-Inputs!$E$180+1)/EZ$9, IF(EZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-EZ$3)/EZ$9,100%))","v":0},{"$f":"FA$22*IF(FA$4=EOMONTH(Inputs!$E$180, 0),(FA$4-Inputs!$E$180+1)/FA$9, IF(FA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FA$3)/FA$9,100%))","v":0},{"$f":"FB$22*IF(FB$4=EOMONTH(Inputs!$E$180, 0),(FB$4-Inputs!$E$180+1)/FB$9, IF(FB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FB$3)/FB$9,100%))","v":0},{"$f":"FC$22*IF(FC$4=EOMONTH(Inputs!$E$180, 0),(FC$4-Inputs!$E$180+1)/FC$9, IF(FC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FC$3)/FC$9,100%))","v":0},{"$f":"FD$22*IF(FD$4=EOMONTH(Inputs!$E$180, 0),(FD$4-Inputs!$E$180+1)/FD$9, IF(FD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FD$3)/FD$9,100%))","v":0},{"$f":"FE$22*IF(FE$4=EOMONTH(Inputs!$E$180, 0),(FE$4-Inputs!$E$180+1)/FE$9, IF(FE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FE$3)/FE$9,100%))","v":0},{"$f":"FF$22*IF(FF$4=EOMONTH(Inputs!$E$180, 0),(FF$4-Inputs!$E$180+1)/FF$9, IF(FF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FF$3)/FF$9,100%))","v":0},{"$f":"FG$22*IF(FG$4=EOMONTH(Inputs!$E$180, 0),(FG$4-Inputs!$E$180+1)/FG$9, IF(FG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FG$3)/FG$9,100%))","v":0},{"$f":"FH$22*IF(FH$4=EOMONTH(Inputs!$E$180, 0),(FH$4-Inputs!$E$180+1)/FH$9, IF(FH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FH$3)/FH$9,100%))","v":0},{"$f":"FI$22*IF(FI$4=EOMONTH(Inputs!$E$180, 0),(FI$4-Inputs!$E$180+1)/FI$9, IF(FI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FI$3)/FI$9,100%))","v":0},{"$f":"FJ$22*IF(FJ$4=EOMONTH(Inputs!$E$180, 0),(FJ$4-Inputs!$E$180+1)/FJ$9, IF(FJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FJ$3)/FJ$9,100%))","v":0},{"$f":"FK$22*IF(FK$4=EOMONTH(Inputs!$E$180, 0),(FK$4-Inputs!$E$180+1)/FK$9, IF(FK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FK$3)/FK$9,100%))","v":0},{"$f":"FL$22*IF(FL$4=EOMONTH(Inputs!$E$180, 0),(FL$4-Inputs!$E$180+1)/FL$9, IF(FL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FL$3)/FL$9,100%))","v":0},{"$f":"FM$22*IF(FM$4=EOMONTH(Inputs!$E$180, 0),(FM$4-Inputs!$E$180+1)/FM$9, IF(FM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FM$3)/FM$9,100%))","v":0},{"$f":"FN$22*IF(FN$4=EOMONTH(Inputs!$E$180, 0),(FN$4-Inputs!$E$180+1)/FN$9, IF(FN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FN$3)/FN$9,100%))","v":0},{"$f":"FO$22*IF(FO$4=EOMONTH(Inputs!$E$180, 0),(FO$4-Inputs!$E$180+1)/FO$9, IF(FO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FO$3)/FO$9,100%))","v":0},{"$f":"FP$22*IF(FP$4=EOMONTH(Inputs!$E$180, 0),(FP$4-Inputs!$E$180+1)/FP$9, IF(FP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FP$3)/FP$9,100%))","v":0},{"$f":"FQ$22*IF(FQ$4=EOMONTH(Inputs!$E$180, 0),(FQ$4-Inputs!$E$180+1)/FQ$9, IF(FQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FQ$3)/FQ$9,100%))","v":0},{"$f":"FR$22*IF(FR$4=EOMONTH(Inputs!$E$180, 0),(FR$4-Inputs!$E$180+1)/FR$9, IF(FR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FR$3)/FR$9,100%))","v":0},{"$f":"FS$22*IF(FS$4=EOMONTH(Inputs!$E$180, 0),(FS$4-Inputs!$E$180+1)/FS$9, IF(FS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FS$3)/FS$9,100%))","v":0},{"$f":"FT$22*IF(FT$4=EOMONTH(Inputs!$E$180, 0),(FT$4-Inputs!$E$180+1)/FT$9, IF(FT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FT$3)/FT$9,100%))","v":0},{"$f":"FU$22*IF(FU$4=EOMONTH(Inputs!$E$180, 0),(FU$4-Inputs!$E$180+1)/FU$9, IF(FU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FU$3)/FU$9,100%))","v":0},{"$f":"FV$22*IF(FV$4=EOMONTH(Inputs!$E$180, 0),(FV$4-Inputs!$E$180+1)/FV$9, IF(FV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FV$3)/FV$9,100%))","v":0},{"$f":"FW$22*IF(FW$4=EOMONTH(Inputs!$E$180, 0),(FW$4-Inputs!$E$180+1)/FW$9, IF(FW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FW$3)/FW$9,100%))","v":0},{"$f":"FX$22*IF(FX$4=EOMONTH(Inputs!$E$180, 0),(FX$4-Inputs!$E$180+1)/FX$9, IF(FX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FX$3)/FX$9,100%))","v":0},{"$f":"FY$22*IF(FY$4=EOMONTH(Inputs!$E$180, 0),(FY$4-Inputs!$E$180+1)/FY$9, IF(FY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FY$3)/FY$9,100%))","v":0},{"$f":"FZ$22*IF(FZ$4=EOMONTH(Inputs!$E$180, 0),(FZ$4-Inputs!$E$180+1)/FZ$9, IF(FZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-FZ$3)/FZ$9,100%))","v":0},{"$f":"GA$22*IF(GA$4=EOMONTH(Inputs!$E$180, 0),(GA$4-Inputs!$E$180+1)/GA$9, IF(GA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GA$3)/GA$9,100%))","v":0},{"$f":"GB$22*IF(GB$4=EOMONTH(Inputs!$E$180, 0),(GB$4-Inputs!$E$180+1)/GB$9, IF(GB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GB$3)/GB$9,100%))","v":0},{"$f":"GC$22*IF(GC$4=EOMONTH(Inputs!$E$180, 0),(GC$4-Inputs!$E$180+1)/GC$9, IF(GC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GC$3)/GC$9,100%))","v":0},{"$f":"GD$22*IF(GD$4=EOMONTH(Inputs!$E$180, 0),(GD$4-Inputs!$E$180+1)/GD$9, IF(GD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GD$3)/GD$9,100%))","v":0},{"$f":"GE$22*IF(GE$4=EOMONTH(Inputs!$E$180, 0),(GE$4-Inputs!$E$180+1)/GE$9, IF(GE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GE$3)/GE$9,100%))","v":0},{"$f":"GF$22*IF(GF$4=EOMONTH(Inputs!$E$180, 0),(GF$4-Inputs!$E$180+1)/GF$9, IF(GF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GF$3)/GF$9,100%))","v":0},{"$f":"GG$22*IF(GG$4=EOMONTH(Inputs!$E$180, 0),(GG$4-Inputs!$E$180+1)/GG$9, IF(GG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GG$3)/GG$9,100%))","v":0},{"$f":"GH$22*IF(GH$4=EOMONTH(Inputs!$E$180, 0),(GH$4-Inputs!$E$180+1)/GH$9, IF(GH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GH$3)/GH$9,100%))","v":0},{"$f":"GI$22*IF(GI$4=EOMONTH(Inputs!$E$180, 0),(GI$4-Inputs!$E$180+1)/GI$9, IF(GI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GI$3)/GI$9,100%))","v":0},{"$f":"GJ$22*IF(GJ$4=EOMONTH(Inputs!$E$180, 0),(GJ$4-Inputs!$E$180+1)/GJ$9, IF(GJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GJ$3)/GJ$9,100%))","v":0},{"$f":"GK$22*IF(GK$4=EOMONTH(Inputs!$E$180, 0),(GK$4-Inputs!$E$180+1)/GK$9, IF(GK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GK$3)/GK$9,100%))","v":0},{"$f":"GL$22*IF(GL$4=EOMONTH(Inputs!$E$180, 0),(GL$4-Inputs!$E$180+1)/GL$9, IF(GL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GL$3)/GL$9,100%))","v":0},{"$f":"GM$22*IF(GM$4=EOMONTH(Inputs!$E$180, 0),(GM$4-Inputs!$E$180+1)/GM$9, IF(GM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GM$3)/GM$9,100%))","v":0},{"$f":"GN$22*IF(GN$4=EOMONTH(Inputs!$E$180, 0),(GN$4-Inputs!$E$180+1)/GN$9, IF(GN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GN$3)/GN$9,100%))","v":0},{"$f":"GO$22*IF(GO$4=EOMONTH(Inputs!$E$180, 0),(GO$4-Inputs!$E$180+1)/GO$9, IF(GO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GO$3)/GO$9,100%))","v":0},{"$f":"GP$22*IF(GP$4=EOMONTH(Inputs!$E$180, 0),(GP$4-Inputs!$E$180+1)/GP$9, IF(GP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GP$3)/GP$9,100%))","v":0},{"$f":"GQ$22*IF(GQ$4=EOMONTH(Inputs!$E$180, 0),(GQ$4-Inputs!$E$180+1)/GQ$9, IF(GQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GQ$3)/GQ$9,100%))","v":0},{"$f":"GR$22*IF(GR$4=EOMONTH(Inputs!$E$180, 0),(GR$4-Inputs!$E$180+1)/GR$9, IF(GR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GR$3)/GR$9,100%))","v":0},{"$f":"GS$22*IF(GS$4=EOMONTH(Inputs!$E$180, 0),(GS$4-Inputs!$E$180+1)/GS$9, IF(GS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GS$3)/GS$9,100%))","v":0},{"$f":"GT$22*IF(GT$4=EOMONTH(Inputs!$E$180, 0),(GT$4-Inputs!$E$180+1)/GT$9, IF(GT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GT$3)/GT$9,100%))","v":0},{"$f":"GU$22*IF(GU$4=EOMONTH(Inputs!$E$180, 0),(GU$4-Inputs!$E$180+1)/GU$9, IF(GU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GU$3)/GU$9,100%))","v":0},{"$f":"GV$22*IF(GV$4=EOMONTH(Inputs!$E$180, 0),(GV$4-Inputs!$E$180+1)/GV$9, IF(GV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GV$3)/GV$9,100%))","v":0},{"$f":"GW$22*IF(GW$4=EOMONTH(Inputs!$E$180, 0),(GW$4-Inputs!$E$180+1)/GW$9, IF(GW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GW$3)/GW$9,100%))","v":0},{"$f":"GX$22*IF(GX$4=EOMONTH(Inputs!$E$180, 0),(GX$4-Inputs!$E$180+1)/GX$9, IF(GX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GX$3)/GX$9,100%))","v":0},{"$f":"GY$22*IF(GY$4=EOMONTH(Inputs!$E$180, 0),(GY$4-Inputs!$E$180+1)/GY$9, IF(GY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GY$3)/GY$9,100%))","v":0},{"$f":"GZ$22*IF(GZ$4=EOMONTH(Inputs!$E$180, 0),(GZ$4-Inputs!$E$180+1)/GZ$9, IF(GZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-GZ$3)/GZ$9,100%))","v":0},{"$f":"HA$22*IF(HA$4=EOMONTH(Inputs!$E$180, 0),(HA$4-Inputs!$E$180+1)/HA$9, IF(HA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HA$3)/HA$9,100%))","v":0},{"$f":"HB$22*IF(HB$4=EOMONTH(Inputs!$E$180, 0),(HB$4-Inputs!$E$180+1)/HB$9, IF(HB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HB$3)/HB$9,100%))","v":0},{"$f":"HC$22*IF(HC$4=EOMONTH(Inputs!$E$180, 0),(HC$4-Inputs!$E$180+1)/HC$9, IF(HC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HC$3)/HC$9,100%))","v":0},{"$f":"HD$22*IF(HD$4=EOMONTH(Inputs!$E$180, 0),(HD$4-Inputs!$E$180+1)/HD$9, IF(HD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HD$3)/HD$9,100%))","v":0},{"$f":"HE$22*IF(HE$4=EOMONTH(Inputs!$E$180, 0),(HE$4-Inputs!$E$180+1)/HE$9, IF(HE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HE$3)/HE$9,100%))","v":0},{"$f":"HF$22*IF(HF$4=EOMONTH(Inputs!$E$180, 0),(HF$4-Inputs!$E$180+1)/HF$9, IF(HF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HF$3)/HF$9,100%))","v":0},{"$f":"HG$22*IF(HG$4=EOMONTH(Inputs!$E$180, 0),(HG$4-Inputs!$E$180+1)/HG$9, IF(HG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HG$3)/HG$9,100%))","v":0},{"$f":"HH$22*IF(HH$4=EOMONTH(Inputs!$E$180, 0),(HH$4-Inputs!$E$180+1)/HH$9, IF(HH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HH$3)/HH$9,100%))","v":0},{"$f":"HI$22*IF(HI$4=EOMONTH(Inputs!$E$180, 0),(HI$4-Inputs!$E$180+1)/HI$9, IF(HI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HI$3)/HI$9,100%))","v":0},{"$f":"HJ$22*IF(HJ$4=EOMONTH(Inputs!$E$180, 0),(HJ$4-Inputs!$E$180+1)/HJ$9, IF(HJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HJ$3)/HJ$9,100%))","v":0},{"$f":"HK$22*IF(HK$4=EOMONTH(Inputs!$E$180, 0),(HK$4-Inputs!$E$180+1)/HK$9, IF(HK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HK$3)/HK$9,100%))","v":0},{"$f":"HL$22*IF(HL$4=EOMONTH(Inputs!$E$180, 0),(HL$4-Inputs!$E$180+1)/HL$9, IF(HL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HL$3)/HL$9,100%))","v":0},{"$f":"HM$22*IF(HM$4=EOMONTH(Inputs!$E$180, 0),(HM$4-Inputs!$E$180+1)/HM$9, IF(HM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HM$3)/HM$9,100%))","v":0},{"$f":"HN$22*IF(HN$4=EOMONTH(Inputs!$E$180, 0),(HN$4-Inputs!$E$180+1)/HN$9, IF(HN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HN$3)/HN$9,100%))","v":0},{"$f":"HO$22*IF(HO$4=EOMONTH(Inputs!$E$180, 0),(HO$4-Inputs!$E$180+1)/HO$9, IF(HO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HO$3)/HO$9,100%))","v":0},{"$f":"HP$22*IF(HP$4=EOMONTH(Inputs!$E$180, 0),(HP$4-Inputs!$E$180+1)/HP$9, IF(HP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HP$3)/HP$9,100%))","v":0},{"$f":"HQ$22*IF(HQ$4=EOMONTH(Inputs!$E$180, 0),(HQ$4-Inputs!$E$180+1)/HQ$9, IF(HQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HQ$3)/HQ$9,100%))","v":0},{"$f":"HR$22*IF(HR$4=EOMONTH(Inputs!$E$180, 0),(HR$4-Inputs!$E$180+1)/HR$9, IF(HR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HR$3)/HR$9,100%))","v":0},{"$f":"HS$22*IF(HS$4=EOMONTH(Inputs!$E$180, 0),(HS$4-Inputs!$E$180+1)/HS$9, IF(HS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HS$3)/HS$9,100%))","v":0},{"$f":"HT$22*IF(HT$4=EOMONTH(Inputs!$E$180, 0),(HT$4-Inputs!$E$180+1)/HT$9, IF(HT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HT$3)/HT$9,100%))","v":0},{"$f":"HU$22*IF(HU$4=EOMONTH(Inputs!$E$180, 0),(HU$4-Inputs!$E$180+1)/HU$9, IF(HU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HU$3)/HU$9,100%))","v":0},{"$f":"HV$22*IF(HV$4=EOMONTH(Inputs!$E$180, 0),(HV$4-Inputs!$E$180+1)/HV$9, IF(HV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HV$3)/HV$9,100%))","v":0},{"$f":"HW$22*IF(HW$4=EOMONTH(Inputs!$E$180, 0),(HW$4-Inputs!$E$180+1)/HW$9, IF(HW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HW$3)/HW$9,100%))","v":0},{"$f":"HX$22*IF(HX$4=EOMONTH(Inputs!$E$180, 0),(HX$4-Inputs!$E$180+1)/HX$9, IF(HX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HX$3)/HX$9,100%))","v":0},{"$f":"HY$22*IF(HY$4=EOMONTH(Inputs!$E$180, 0),(HY$4-Inputs!$E$180+1)/HY$9, IF(HY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HY$3)/HY$9,100%))","v":0},{"$f":"HZ$22*IF(HZ$4=EOMONTH(Inputs!$E$180, 0),(HZ$4-Inputs!$E$180+1)/HZ$9, IF(HZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-HZ$3)/HZ$9,100%))","v":0},{"$f":"IA$22*IF(IA$4=EOMONTH(Inputs!$E$180, 0),(IA$4-Inputs!$E$180+1)/IA$9, IF(IA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IA$3)/IA$9,100%))","v":0},{"$f":"IB$22*IF(IB$4=EOMONTH(Inputs!$E$180, 0),(IB$4-Inputs!$E$180+1)/IB$9, IF(IB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IB$3)/IB$9,100%))","v":0},{"$f":"IC$22*IF(IC$4=EOMONTH(Inputs!$E$180, 0),(IC$4-Inputs!$E$180+1)/IC$9, IF(IC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IC$3)/IC$9,100%))","v":0},{"$f":"ID$22*IF(ID$4=EOMONTH(Inputs!$E$180, 0),(ID$4-Inputs!$E$180+1)/ID$9, IF(ID$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-ID$3)/ID$9,100%))","v":0},{"$f":"IE$22*IF(IE$4=EOMONTH(Inputs!$E$180, 0),(IE$4-Inputs!$E$180+1)/IE$9, IF(IE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IE$3)/IE$9,100%))","v":0},{"$f":"IF$22*IF(IF$4=EOMONTH(Inputs!$E$180, 0),(IF$4-Inputs!$E$180+1)/IF$9, IF(IF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IF$3)/IF$9,100%))","v":0},{"$f":"IG$22*IF(IG$4=EOMONTH(Inputs!$E$180, 0),(IG$4-Inputs!$E$180+1)/IG$9, IF(IG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IG$3)/IG$9,100%))","v":0},{"$f":"IH$22*IF(IH$4=EOMONTH(Inputs!$E$180, 0),(IH$4-Inputs!$E$180+1)/IH$9, IF(IH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IH$3)/IH$9,100%))","v":0},{"$f":"II$22*IF(II$4=EOMONTH(Inputs!$E$180, 0),(II$4-Inputs!$E$180+1)/II$9, IF(II$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-II$3)/II$9,100%))","v":0},{"$f":"IJ$22*IF(IJ$4=EOMONTH(Inputs!$E$180, 0),(IJ$4-Inputs!$E$180+1)/IJ$9, IF(IJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IJ$3)/IJ$9,100%))","v":0},{"$f":"IK$22*IF(IK$4=EOMONTH(Inputs!$E$180, 0),(IK$4-Inputs!$E$180+1)/IK$9, IF(IK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IK$3)/IK$9,100%))","v":0},{"$f":"IL$22*IF(IL$4=EOMONTH(Inputs!$E$180, 0),(IL$4-Inputs!$E$180+1)/IL$9, IF(IL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IL$3)/IL$9,100%))","v":0},{"$f":"IM$22*IF(IM$4=EOMONTH(Inputs!$E$180, 0),(IM$4-Inputs!$E$180+1)/IM$9, IF(IM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IM$3)/IM$9,100%))","v":0},{"$f":"IN$22*IF(IN$4=EOMONTH(Inputs!$E$180, 0),(IN$4-Inputs!$E$180+1)/IN$9, IF(IN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IN$3)/IN$9,100%))","v":0},{"$f":"IO$22*IF(IO$4=EOMONTH(Inputs!$E$180, 0),(IO$4-Inputs!$E$180+1)/IO$9, IF(IO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IO$3)/IO$9,100%))","v":0},{"$f":"IP$22*IF(IP$4=EOMONTH(Inputs!$E$180, 0),(IP$4-Inputs!$E$180+1)/IP$9, IF(IP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IP$3)/IP$9,100%))","v":0},{"$f":"IQ$22*IF(IQ$4=EOMONTH(Inputs!$E$180, 0),(IQ$4-Inputs!$E$180+1)/IQ$9, IF(IQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IQ$3)/IQ$9,100%))","v":0},{"$f":"IR$22*IF(IR$4=EOMONTH(Inputs!$E$180, 0),(IR$4-Inputs!$E$180+1)/IR$9, IF(IR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IR$3)/IR$9,100%))","v":0},{"$f":"IS$22*IF(IS$4=EOMONTH(Inputs!$E$180, 0),(IS$4-Inputs!$E$180+1)/IS$9, IF(IS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IS$3)/IS$9,100%))","v":0},{"$f":"IT$22*IF(IT$4=EOMONTH(Inputs!$E$180, 0),(IT$4-Inputs!$E$180+1)/IT$9, IF(IT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IT$3)/IT$9,100%))","v":0},{"$f":"IU$22*IF(IU$4=EOMONTH(Inputs!$E$180, 0),(IU$4-Inputs!$E$180+1)/IU$9, IF(IU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IU$3)/IU$9,100%))","v":0},{"$f":"IV$22*IF(IV$4=EOMONTH(Inputs!$E$180, 0),(IV$4-Inputs!$E$180+1)/IV$9, IF(IV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IV$3)/IV$9,100%))","v":0},{"$f":"IW$22*IF(IW$4=EOMONTH(Inputs!$E$180, 0),(IW$4-Inputs!$E$180+1)/IW$9, IF(IW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IW$3)/IW$9,100%))","v":0},{"$f":"IX$22*IF(IX$4=EOMONTH(Inputs!$E$180, 0),(IX$4-Inputs!$E$180+1)/IX$9, IF(IX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IX$3)/IX$9,100%))","v":0},{"$f":"IY$22*IF(IY$4=EOMONTH(Inputs!$E$180, 0),(IY$4-Inputs!$E$180+1)/IY$9, IF(IY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IY$3)/IY$9,100%))","v":0},{"$f":"IZ$22*IF(IZ$4=EOMONTH(Inputs!$E$180, 0),(IZ$4-Inputs!$E$180+1)/IZ$9, IF(IZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-IZ$3)/IZ$9,100%))","v":0},{"$f":"JA$22*IF(JA$4=EOMONTH(Inputs!$E$180, 0),(JA$4-Inputs!$E$180+1)/JA$9, IF(JA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JA$3)/JA$9,100%))","v":0},{"$f":"JB$22*IF(JB$4=EOMONTH(Inputs!$E$180, 0),(JB$4-Inputs!$E$180+1)/JB$9, IF(JB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JB$3)/JB$9,100%))","v":0},{"$f":"JC$22*IF(JC$4=EOMONTH(Inputs!$E$180, 0),(JC$4-Inputs!$E$180+1)/JC$9, IF(JC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JC$3)/JC$9,100%))","v":0},{"$f":"JD$22*IF(JD$4=EOMONTH(Inputs!$E$180, 0),(JD$4-Inputs!$E$180+1)/JD$9, IF(JD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JD$3)/JD$9,100%))","v":0},{"$f":"JE$22*IF(JE$4=EOMONTH(Inputs!$E$180, 0),(JE$4-Inputs!$E$180+1)/JE$9, IF(JE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JE$3)/JE$9,100%))","v":0},{"$f":"JF$22*IF(JF$4=EOMONTH(Inputs!$E$180, 0),(JF$4-Inputs!$E$180+1)/JF$9, IF(JF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JF$3)/JF$9,100%))","v":0},{"$f":"JG$22*IF(JG$4=EOMONTH(Inputs!$E$180, 0),(JG$4-Inputs!$E$180+1)/JG$9, IF(JG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JG$3)/JG$9,100%))","v":0},{"$f":"JH$22*IF(JH$4=EOMONTH(Inputs!$E$180, 0),(JH$4-Inputs!$E$180+1)/JH$9, IF(JH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JH$3)/JH$9,100%))","v":0},{"$f":"JI$22*IF(JI$4=EOMONTH(Inputs!$E$180, 0),(JI$4-Inputs!$E$180+1)/JI$9, IF(JI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JI$3)/JI$9,100%))","v":0},{"$f":"JJ$22*IF(JJ$4=EOMONTH(Inputs!$E$180, 0),(JJ$4-Inputs!$E$180+1)/JJ$9, IF(JJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JJ$3)/JJ$9,100%))","v":0},{"$f":"JK$22*IF(JK$4=EOMONTH(Inputs!$E$180, 0),(JK$4-Inputs!$E$180+1)/JK$9, IF(JK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JK$3)/JK$9,100%))","v":0},{"$f":"JL$22*IF(JL$4=EOMONTH(Inputs!$E$180, 0),(JL$4-Inputs!$E$180+1)/JL$9, IF(JL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JL$3)/JL$9,100%))","v":0},{"$f":"JM$22*IF(JM$4=EOMONTH(Inputs!$E$180, 0),(JM$4-Inputs!$E$180+1)/JM$9, IF(JM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JM$3)/JM$9,100%))","v":0},{"$f":"JN$22*IF(JN$4=EOMONTH(Inputs!$E$180, 0),(JN$4-Inputs!$E$180+1)/JN$9, IF(JN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JN$3)/JN$9,100%))","v":0},{"$f":"JO$22*IF(JO$4=EOMONTH(Inputs!$E$180, 0),(JO$4-Inputs!$E$180+1)/JO$9, IF(JO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JO$3)/JO$9,100%))","v":0},{"$f":"JP$22*IF(JP$4=EOMONTH(Inputs!$E$180, 0),(JP$4-Inputs!$E$180+1)/JP$9, IF(JP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JP$3)/JP$9,100%))","v":0},{"$f":"JQ$22*IF(JQ$4=EOMONTH(Inputs!$E$180, 0),(JQ$4-Inputs!$E$180+1)/JQ$9, IF(JQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JQ$3)/JQ$9,100%))","v":0},{"$f":"JR$22*IF(JR$4=EOMONTH(Inputs!$E$180, 0),(JR$4-Inputs!$E$180+1)/JR$9, IF(JR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JR$3)/JR$9,100%))","v":0},{"$f":"JS$22*IF(JS$4=EOMONTH(Inputs!$E$180, 0),(JS$4-Inputs!$E$180+1)/JS$9, IF(JS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JS$3)/JS$9,100%))","v":0},{"$f":"JT$22*IF(JT$4=EOMONTH(Inputs!$E$180, 0),(JT$4-Inputs!$E$180+1)/JT$9, IF(JT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JT$3)/JT$9,100%))","v":0},{"$f":"JU$22*IF(JU$4=EOMONTH(Inputs!$E$180, 0),(JU$4-Inputs!$E$180+1)/JU$9, IF(JU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JU$3)/JU$9,100%))","v":0},{"$f":"JV$22*IF(JV$4=EOMONTH(Inputs!$E$180, 0),(JV$4-Inputs!$E$180+1)/JV$9, IF(JV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JV$3)/JV$9,100%))","v":0},{"$f":"JW$22*IF(JW$4=EOMONTH(Inputs!$E$180, 0),(JW$4-Inputs!$E$180+1)/JW$9, IF(JW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JW$3)/JW$9,100%))","v":0},{"$f":"JX$22*IF(JX$4=EOMONTH(Inputs!$E$180, 0),(JX$4-Inputs!$E$180+1)/JX$9, IF(JX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JX$3)/JX$9,100%))","v":0},{"$f":"JY$22*IF(JY$4=EOMONTH(Inputs!$E$180, 0),(JY$4-Inputs!$E$180+1)/JY$9, IF(JY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JY$3)/JY$9,100%))","v":0},{"$f":"JZ$22*IF(JZ$4=EOMONTH(Inputs!$E$180, 0),(JZ$4-Inputs!$E$180+1)/JZ$9, IF(JZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-JZ$3)/JZ$9,100%))","v":0},{"$f":"KA$22*IF(KA$4=EOMONTH(Inputs!$E$180, 0),(KA$4-Inputs!$E$180+1)/KA$9, IF(KA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KA$3)/KA$9,100%))","v":0},{"$f":"KB$22*IF(KB$4=EOMONTH(Inputs!$E$180, 0),(KB$4-Inputs!$E$180+1)/KB$9, IF(KB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KB$3)/KB$9,100%))","v":0},{"$f":"KC$22*IF(KC$4=EOMONTH(Inputs!$E$180, 0),(KC$4-Inputs!$E$180+1)/KC$9, IF(KC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KC$3)/KC$9,100%))","v":0},{"$f":"KD$22*IF(KD$4=EOMONTH(Inputs!$E$180, 0),(KD$4-Inputs!$E$180+1)/KD$9, IF(KD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KD$3)/KD$9,100%))","v":0},{"$f":"KE$22*IF(KE$4=EOMONTH(Inputs!$E$180, 0),(KE$4-Inputs!$E$180+1)/KE$9, IF(KE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KE$3)/KE$9,100%))","v":0},{"$f":"KF$22*IF(KF$4=EOMONTH(Inputs!$E$180, 0),(KF$4-Inputs!$E$180+1)/KF$9, IF(KF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KF$3)/KF$9,100%))","v":0},{"$f":"KG$22*IF(KG$4=EOMONTH(Inputs!$E$180, 0),(KG$4-Inputs!$E$180+1)/KG$9, IF(KG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KG$3)/KG$9,100%))","v":0},{"$f":"KH$22*IF(KH$4=EOMONTH(Inputs!$E$180, 0),(KH$4-Inputs!$E$180+1)/KH$9, IF(KH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KH$3)/KH$9,100%))","v":0},{"$f":"KI$22*IF(KI$4=EOMONTH(Inputs!$E$180, 0),(KI$4-Inputs!$E$180+1)/KI$9, IF(KI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KI$3)/KI$9,100%))","v":0},{"$f":"KJ$22*IF(KJ$4=EOMONTH(Inputs!$E$180, 0),(KJ$4-Inputs!$E$180+1)/KJ$9, IF(KJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KJ$3)/KJ$9,100%))","v":0},{"$f":"KK$22*IF(KK$4=EOMONTH(Inputs!$E$180, 0),(KK$4-Inputs!$E$180+1)/KK$9, IF(KK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KK$3)/KK$9,100%))","v":0},{"$f":"KL$22*IF(KL$4=EOMONTH(Inputs!$E$180, 0),(KL$4-Inputs!$E$180+1)/KL$9, IF(KL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KL$3)/KL$9,100%))","v":0},{"$f":"KM$22*IF(KM$4=EOMONTH(Inputs!$E$180, 0),(KM$4-Inputs!$E$180+1)/KM$9, IF(KM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KM$3)/KM$9,100%))","v":0},{"$f":"KN$22*IF(KN$4=EOMONTH(Inputs!$E$180, 0),(KN$4-Inputs!$E$180+1)/KN$9, IF(KN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KN$3)/KN$9,100%))","v":0},{"$f":"KO$22*IF(KO$4=EOMONTH(Inputs!$E$180, 0),(KO$4-Inputs!$E$180+1)/KO$9, IF(KO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KO$3)/KO$9,100%))","v":0},{"$f":"KP$22*IF(KP$4=EOMONTH(Inputs!$E$180, 0),(KP$4-Inputs!$E$180+1)/KP$9, IF(KP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KP$3)/KP$9,100%))","v":0},{"$f":"KQ$22*IF(KQ$4=EOMONTH(Inputs!$E$180, 0),(KQ$4-Inputs!$E$180+1)/KQ$9, IF(KQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KQ$3)/KQ$9,100%))","v":0},{"$f":"KR$22*IF(KR$4=EOMONTH(Inputs!$E$180, 0),(KR$4-Inputs!$E$180+1)/KR$9, IF(KR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KR$3)/KR$9,100%))","v":0},{"$f":"KS$22*IF(KS$4=EOMONTH(Inputs!$E$180, 0),(KS$4-Inputs!$E$180+1)/KS$9, IF(KS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KS$3)/KS$9,100%))","v":0},{"$f":"KT$22*IF(KT$4=EOMONTH(Inputs!$E$180, 0),(KT$4-Inputs!$E$180+1)/KT$9, IF(KT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KT$3)/KT$9,100%))","v":0},{"$f":"KU$22*IF(KU$4=EOMONTH(Inputs!$E$180, 0),(KU$4-Inputs!$E$180+1)/KU$9, IF(KU$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KU$3)/KU$9,100%))","v":0},{"$f":"KV$22*IF(KV$4=EOMONTH(Inputs!$E$180, 0),(KV$4-Inputs!$E$180+1)/KV$9, IF(KV$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KV$3)/KV$9,100%))","v":0},{"$f":"KW$22*IF(KW$4=EOMONTH(Inputs!$E$180, 0),(KW$4-Inputs!$E$180+1)/KW$9, IF(KW$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KW$3)/KW$9,100%))","v":0},{"$f":"KX$22*IF(KX$4=EOMONTH(Inputs!$E$180, 0),(KX$4-Inputs!$E$180+1)/KX$9, IF(KX$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KX$3)/KX$9,100%))","v":0},{"$f":"KY$22*IF(KY$4=EOMONTH(Inputs!$E$180, 0),(KY$4-Inputs!$E$180+1)/KY$9, IF(KY$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KY$3)/KY$9,100%))","v":0},{"$f":"KZ$22*IF(KZ$4=EOMONTH(Inputs!$E$180, 0),(KZ$4-Inputs!$E$180+1)/KZ$9, IF(KZ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-KZ$3)/KZ$9,100%))","v":0},{"$f":"LA$22*IF(LA$4=EOMONTH(Inputs!$E$180, 0),(LA$4-Inputs!$E$180+1)/LA$9, IF(LA$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LA$3)/LA$9,100%))","v":0},{"$f":"LB$22*IF(LB$4=EOMONTH(Inputs!$E$180, 0),(LB$4-Inputs!$E$180+1)/LB$9, IF(LB$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LB$3)/LB$9,100%))","v":0},{"$f":"LC$22*IF(LC$4=EOMONTH(Inputs!$E$180, 0),(LC$4-Inputs!$E$180+1)/LC$9, IF(LC$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LC$3)/LC$9,100%))","v":0},{"$f":"LD$22*IF(LD$4=EOMONTH(Inputs!$E$180, 0),(LD$4-Inputs!$E$180+1)/LD$9, IF(LD$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LD$3)/LD$9,100%))","v":0},{"$f":"LE$22*IF(LE$4=EOMONTH(Inputs!$E$180, 0),(LE$4-Inputs!$E$180+1)/LE$9, IF(LE$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LE$3)/LE$9,100%))","v":0},{"$f":"LF$22*IF(LF$4=EOMONTH(Inputs!$E$180, 0),(LF$4-Inputs!$E$180+1)/LF$9, IF(LF$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LF$3)/LF$9,100%))","v":0},{"$f":"LG$22*IF(LG$4=EOMONTH(Inputs!$E$180, 0),(LG$4-Inputs!$E$180+1)/LG$9, IF(LG$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LG$3)/LG$9,100%))","v":0},{"$f":"LH$22*IF(LH$4=EOMONTH(Inputs!$E$180, 0),(LH$4-Inputs!$E$180+1)/LH$9, IF(LH$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LH$3)/LH$9,100%))","v":0},{"$f":"LI$22*IF(LI$4=EOMONTH(Inputs!$E$180, 0),(LI$4-Inputs!$E$180+1)/LI$9, IF(LI$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LI$3)/LI$9,100%))","v":0},{"$f":"LJ$22*IF(LJ$4=EOMONTH(Inputs!$E$180, 0),(LJ$4-Inputs!$E$180+1)/LJ$9, IF(LJ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LJ$3)/LJ$9,100%))","v":0},{"$f":"LK$22*IF(LK$4=EOMONTH(Inputs!$E$180, 0),(LK$4-Inputs!$E$180+1)/LK$9, IF(LK$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LK$3)/LK$9,100%))","v":0},{"$f":"LL$22*IF(LL$4=EOMONTH(Inputs!$E$180, 0),(LL$4-Inputs!$E$180+1)/LL$9, IF(LL$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LL$3)/LL$9,100%))","v":0},{"$f":"LM$22*IF(LM$4=EOMONTH(Inputs!$E$180, 0),(LM$4-Inputs!$E$180+1)/LM$9, IF(LM$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LM$3)/LM$9,100%))","v":0},{"$f":"LN$22*IF(LN$4=EOMONTH(Inputs!$E$180, 0),(LN$4-Inputs!$E$180+1)/LN$9, IF(LN$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LN$3)/LN$9,100%))","v":0},{"$f":"LO$22*IF(LO$4=EOMONTH(Inputs!$E$180, 0),(LO$4-Inputs!$E$180+1)/LO$9, IF(LO$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LO$3)/LO$9,100%))","v":0},{"$f":"LP$22*IF(LP$4=EOMONTH(Inputs!$E$180, 0),(LP$4-Inputs!$E$180+1)/LP$9, IF(LP$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LP$3)/LP$9,100%))","v":0},{"$f":"LQ$22*IF(LQ$4=EOMONTH(Inputs!$E$180, 0),(LQ$4-Inputs!$E$180+1)/LQ$9, IF(LQ$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LQ$3)/LQ$9,100%))","v":0},{"$f":"LR$22*IF(LR$4=EOMONTH(Inputs!$E$180, 0),(LR$4-Inputs!$E$180+1)/LR$9, IF(LR$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LR$3)/LR$9,100%))","v":0},{"$f":"LS$22*IF(LS$4=EOMONTH(Inputs!$E$180, 0),(LS$4-Inputs!$E$180+1)/LS$9, IF(LS$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LS$3)/LS$9,100%))","v":0},{"$f":"LT$22*IF(LT$4=EOMONTH(Inputs!$E$180, 0),(LT$4-Inputs!$E$180+1)/LT$9, IF(LT$4=EOMONTH(Inputs!$E$22,0), (Inputs!$E$22-LT$3)/LT$9,100%))","v":0}]
[null,null,"Debt Financing Month Flag",null,null,null,null,{"$f":"Inputs!G182","v":"2028-01-01"},{"$f":"IF(AND(I4>=$H$24, I3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(J4>=$H$24, J3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(K4>=$H$24, K3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(L4>=$H$24, L3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(M4>=$H$24, M3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(N4>=$H$24, N3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(O4>=$H$24, O3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(P4>=$H$24, P3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(Q4>=$H$24, Q3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(R4>=$H$24, R3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(S4>=$H$24, S3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(T4>=$H$24, T3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(U4>=$H$24, U3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(V4>=$H$24, V3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(W4>=$H$24, W3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(X4>=$H$24, X3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(Y4>=$H$24, Y3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(Z4>=$H$24, Z3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AA4>=$H$24, AA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AB4>=$H$24, AB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AC4>=$H$24, AC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AD4>=$H$24, AD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AE4>=$H$24, AE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AF4>=$H$24, AF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AG4>=$H$24, AG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AH4>=$H$24, AH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AI4>=$H$24, AI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AJ4>=$H$24, AJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AK4>=$H$24, AK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AL4>=$H$24, AL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AM4>=$H$24, AM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AN4>=$H$24, AN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AO4>=$H$24, AO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AP4>=$H$24, AP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AQ4>=$H$24, AQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AR4>=$H$24, AR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AS4>=$H$24, AS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AT4>=$H$24, AT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AU4>=$H$24, AU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AV4>=$H$24, AV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AW4>=$H$24, AW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AX4>=$H$24, AX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AY4>=$H$24, AY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(AZ4>=$H$24, AZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BA4>=$H$24, BA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BB4>=$H$24, BB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BC4>=$H$24, BC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BD4>=$H$24, BD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BE4>=$H$24, BE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BF4>=$H$24, BF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BG4>=$H$24, BG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BH4>=$H$24, BH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BI4>=$H$24, BI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BJ4>=$H$24, BJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BK4>=$H$24, BK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BL4>=$H$24, BL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BM4>=$H$24, BM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BN4>=$H$24, BN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BO4>=$H$24, BO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BP4>=$H$24, BP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BQ4>=$H$24, BQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BR4>=$H$24, BR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BS4>=$H$24, BS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BT4>=$H$24, BT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BU4>=$H$24, BU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BV4>=$H$24, BV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BW4>=$H$24, BW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BX4>=$H$24, BX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BY4>=$H$24, BY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(BZ4>=$H$24, BZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CA4>=$H$24, CA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CB4>=$H$24, CB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CC4>=$H$24, CC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CD4>=$H$24, CD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CE4>=$H$24, CE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CF4>=$H$24, CF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CG4>=$H$24, CG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CH4>=$H$24, CH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CI4>=$H$24, CI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CJ4>=$H$24, CJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CK4>=$H$24, CK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CL4>=$H$24, CL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CM4>=$H$24, CM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CN4>=$H$24, CN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CO4>=$H$24, CO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CP4>=$H$24, CP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CQ4>=$H$24, CQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CR4>=$H$24, CR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CS4>=$H$24, CS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CT4>=$H$24, CT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CU4>=$H$24, CU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CV4>=$H$24, CV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CW4>=$H$24, CW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CX4>=$H$24, CX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CY4>=$H$24, CY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(CZ4>=$H$24, CZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DA4>=$H$24, DA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DB4>=$H$24, DB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DC4>=$H$24, DC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DD4>=$H$24, DD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DE4>=$H$24, DE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DF4>=$H$24, DF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DG4>=$H$24, DG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DH4>=$H$24, DH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DI4>=$H$24, DI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DJ4>=$H$24, DJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DK4>=$H$24, DK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DL4>=$H$24, DL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DM4>=$H$24, DM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DN4>=$H$24, DN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DO4>=$H$24, DO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DP4>=$H$24, DP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DQ4>=$H$24, DQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DR4>=$H$24, DR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DS4>=$H$24, DS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DT4>=$H$24, DT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DU4>=$H$24, DU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DV4>=$H$24, DV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DW4>=$H$24, DW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DX4>=$H$24, DX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DY4>=$H$24, DY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(DZ4>=$H$24, DZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EA4>=$H$24, EA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EB4>=$H$24, EB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EC4>=$H$24, EC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(ED4>=$H$24, ED3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EE4>=$H$24, EE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EF4>=$H$24, EF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EG4>=$H$24, EG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EH4>=$H$24, EH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EI4>=$H$24, EI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EJ4>=$H$24, EJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EK4>=$H$24, EK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EL4>=$H$24, EL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EM4>=$H$24, EM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EN4>=$H$24, EN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EO4>=$H$24, EO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EP4>=$H$24, EP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EQ4>=$H$24, EQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(ER4>=$H$24, ER3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(ES4>=$H$24, ES3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(ET4>=$H$24, ET3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EU4>=$H$24, EU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EV4>=$H$24, EV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EW4>=$H$24, EW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EX4>=$H$24, EX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EY4>=$H$24, EY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(EZ4>=$H$24, EZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FA4>=$H$24, FA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FB4>=$H$24, FB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FC4>=$H$24, FC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FD4>=$H$24, FD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FE4>=$H$24, FE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FF4>=$H$24, FF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FG4>=$H$24, FG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FH4>=$H$24, FH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FI4>=$H$24, FI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FJ4>=$H$24, FJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FK4>=$H$24, FK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FL4>=$H$24, FL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FM4>=$H$24, FM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FN4>=$H$24, FN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FO4>=$H$24, FO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FP4>=$H$24, FP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FQ4>=$H$24, FQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FR4>=$H$24, FR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FS4>=$H$24, FS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FT4>=$H$24, FT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FU4>=$H$24, FU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FV4>=$H$24, FV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FW4>=$H$24, FW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FX4>=$H$24, FX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FY4>=$H$24, FY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(FZ4>=$H$24, FZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GA4>=$H$24, GA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GB4>=$H$24, GB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GC4>=$H$24, GC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GD4>=$H$24, GD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GE4>=$H$24, GE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GF4>=$H$24, GF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GG4>=$H$24, GG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GH4>=$H$24, GH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GI4>=$H$24, GI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GJ4>=$H$24, GJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GK4>=$H$24, GK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GL4>=$H$24, GL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GM4>=$H$24, GM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GN4>=$H$24, GN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GO4>=$H$24, GO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GP4>=$H$24, GP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GQ4>=$H$24, GQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GR4>=$H$24, GR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GS4>=$H$24, GS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GT4>=$H$24, GT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GU4>=$H$24, GU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GV4>=$H$24, GV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GW4>=$H$24, GW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GX4>=$H$24, GX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GY4>=$H$24, GY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(GZ4>=$H$24, GZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HA4>=$H$24, HA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HB4>=$H$24, HB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HC4>=$H$24, HC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HD4>=$H$24, HD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HE4>=$H$24, HE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HF4>=$H$24, HF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HG4>=$H$24, HG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HH4>=$H$24, HH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HI4>=$H$24, HI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HJ4>=$H$24, HJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HK4>=$H$24, HK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HL4>=$H$24, HL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HM4>=$H$24, HM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HN4>=$H$24, HN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HO4>=$H$24, HO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HP4>=$H$24, HP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HQ4>=$H$24, HQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HR4>=$H$24, HR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HS4>=$H$24, HS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HT4>=$H$24, HT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HU4>=$H$24, HU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HV4>=$H$24, HV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HW4>=$H$24, HW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HX4>=$H$24, HX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HY4>=$H$24, HY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(HZ4>=$H$24, HZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IA4>=$H$24, IA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IB4>=$H$24, IB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IC4>=$H$24, IC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(ID4>=$H$24, ID3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IE4>=$H$24, IE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IF4>=$H$24, IF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IG4>=$H$24, IG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IH4>=$H$24, IH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(II4>=$H$24, II3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IJ4>=$H$24, IJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IK4>=$H$24, IK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IL4>=$H$24, IL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IM4>=$H$24, IM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IN4>=$H$24, IN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IO4>=$H$24, IO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IP4>=$H$24, IP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IQ4>=$H$24, IQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IR4>=$H$24, IR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IS4>=$H$24, IS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IT4>=$H$24, IT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IU4>=$H$24, IU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IV4>=$H$24, IV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IW4>=$H$24, IW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IX4>=$H$24, IX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IY4>=$H$24, IY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(IZ4>=$H$24, IZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JA4>=$H$24, JA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JB4>=$H$24, JB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JC4>=$H$24, JC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JD4>=$H$24, JD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JE4>=$H$24, JE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JF4>=$H$24, JF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JG4>=$H$24, JG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JH4>=$H$24, JH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JI4>=$H$24, JI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JJ4>=$H$24, JJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JK4>=$H$24, JK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JL4>=$H$24, JL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JM4>=$H$24, JM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JN4>=$H$24, JN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JO4>=$H$24, JO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JP4>=$H$24, JP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JQ4>=$H$24, JQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JR4>=$H$24, JR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JS4>=$H$24, JS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JT4>=$H$24, JT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JU4>=$H$24, JU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JV4>=$H$24, JV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JW4>=$H$24, JW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JX4>=$H$24, JX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JY4>=$H$24, JY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(JZ4>=$H$24, JZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KA4>=$H$24, KA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KB4>=$H$24, KB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KC4>=$H$24, KC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KD4>=$H$24, KD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KE4>=$H$24, KE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KF4>=$H$24, KF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KG4>=$H$24, KG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KH4>=$H$24, KH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KI4>=$H$24, KI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KJ4>=$H$24, KJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KK4>=$H$24, KK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KL4>=$H$24, KL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KM4>=$H$24, KM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KN4>=$H$24, KN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KO4>=$H$24, KO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KP4>=$H$24, KP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KQ4>=$H$24, KQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KR4>=$H$24, KR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KS4>=$H$24, KS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KT4>=$H$24, KT3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KU4>=$H$24, KU3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KV4>=$H$24, KV3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KW4>=$H$24, KW3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KX4>=$H$24, KX3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KY4>=$H$24, KY3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(KZ4>=$H$24, KZ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LA4>=$H$24, LA3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LB4>=$H$24, LB3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LC4>=$H$24, LC3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LD4>=$H$24, LD3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LE4>=$H$24, LE3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LF4>=$H$24, LF3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LG4>=$H$24, LG3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LH4>=$H$24, LH3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LI4>=$H$24, LI3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LJ4>=$H$24, LJ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LK4>=$H$24, LK3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LL4>=$H$24, LL3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LM4>=$H$24, LM3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LN4>=$H$24, LN3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LO4>=$H$24, LO3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LP4>=$H$24, LP3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LQ4>=$H$24, LQ3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LR4>=$H$24, LR3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LS4>=$H$24, LS3<=Inputs!$G185), 1, 0)","v":0},{"$f":"IF(AND(LT4>=$H$24, LT3<=Inputs!$G185), 1, 0)","v":0}]
[null,null,"Grace Period Flag",null,null,null,null,null,{"$f":"IF(AND(I5>=$H$24, I4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(J5>=$H$24, J4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(K5>=$H$24, K4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(L5>=$H$24, L4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(M5>=$H$24, M4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(N5>=$H$24, N4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(O5>=$H$24, O4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(P5>=$H$24, P4<=Inputs!$G186), 1, 0)","v":0},{"$f":"IF(AND(Q5>=$H$24, Q4<=Inputs!$G186), 1, 0)","v":0},{"$f":"Calculations!J504*$E23","v":0},{"$f":"Calculations!K504*$E23","v":0},{"$f":"Calculations!L504*$E23","v":0},{"$f":"Calculations!M504*$E23","v":0},{"$f":"Calculations!N504*$E23","v":0},{"$f":"Calculations!O504*$E23","v":0},{"$f":"Calculations!P504*$E23","v":0},{"$f":"Calculations!Q504*$E23","v":0},{"$f":"Calculations!R504*$E23","v":0},{"$f":"Calculations!S504*$E23","v":0},{"$f":"Calculations!T504*$E23","v":0},{"$f":"Calculations!U504*$E23","v":0},{"$f":"Calculations!V504*$E23","v":0},{"$f":"Calculations!W504*$E23","v":0},{"$f":"Calculations!X504*$E23","v":0},{"$f":"Calculations!Y504*$E23","v":0},{"$f":"Calculations!Z504*$E23","v":0},{"$f":"Calculations!AA504*$E23","v":0},{"$f":"Calculations!AB504*$E23","v":0},{"$f":"Calculations!AC504*$E23","v":0},{"$f":"Calculations!AD504*$E23","v":0},{"$f":"Calculations!AE504*$E23","v":0},{"$f":"Calculations!AF504*$E23","v":0},{"$f":"Calculations!AG504*$E23","v":0},{"$f":"Calculations!AH504*$E23","v":0},{"$f":"Calculations!AI504*$E23","v":0},{"$f":"Calculations!AJ504*$E23","v":0},{"$f":"Calculations!AK504*$E23","v":0},{"$f":"Calculations!AL504*$E23","v":0},{"$f":"Calculations!AM504*$E23","v":0},{"$f":"Calculations!AN504*$E23","v":0},{"$f":"Calculations!AO504*$E23","v":0},{"$f":"Calculations!AP504*$E23","v":0},{"$f":"Calculations!AQ504*$E23","v":0},{"$f":"Calculations!AR504*$E23","v":0},{"$f":"Calculations!AS504*$E23","v":0},{"$f":"Calculations!AT504*$E23","v":0},{"$f":"Calculations!AU504*$E23","v":0},{"$f":"Calculations!AV504*$E23","v":0},{"$f":"Calculations!AW504*$E23","v":0},{"$f":"Calculations!AX504*$E23","v":0},{"$f":"Calculations!AY504*$E23","v":0},{"$f":"Calculations!AZ504*$E23","v":0},{"$f":"Calculations!BA504*$E23","v":0},{"$f":"Calculations!BB504*$E23","v":0},{"$f":"Calculations!BC504*$E23","v":0},{"$f":"Calculations!BD504*$E23","v":0},{"$f":"Calculations!BE504*$E23","v":0},{"$f":"Calculations!BF504*$E23","v":0},{"$f":"Calculations!BG504*$E23","v":0},{"$f":"Calculations!BH504*$E23","v":0},{"$f":"Calculations!BI504*$E23","v":0},{"$f":"Calculations!BJ504*$E23","v":0},{"$f":"Calculations!BK504*$E23","v":0},{"$f":"Calculations!BL504*$E23","v":0},{"$f":"Calculations!BM504*$E23","v":0},{"$f":"Calculations!BN504*$E23","v":0},{"$f":"Calculations!BO504*$E23","v":0},{"$f":"Calculations!BP504*$E23","v":0},{"$f":"Calculations!BQ504*$E23","v":0},{"$f":"Calculations!BR504*$E23","v":0},{"$f":"Calculations!BS504*$E23","v":0},{"$f":"Calculations!BT504*$E23","v":0},{"$f":"Calculations!BU504*$E23","v":0},{"$f":"Calculations!BV504*$E23","v":0},{"$f":"Calculations!BW504*$E23","v":0},{"$f":"Calculations!BX504*$E23","v":0},{"$f":"Calculations!BY504*$E23","v":0},{"$f":"Calculations!BZ504*$E23","v":0},{"$f":"Calculations!CA504*$E23","v":0},{"$f":"Calculations!CB504*$E23","v":0},{"$f":"Calculations!CC504*$E23","v":0},{"$f":"Calculations!CD504*$E23","v":0},{"$f":"Calculations!CE504*$E23","v":0},{"$f":"Calculations!CF504*$E23","v":0},{"$f":"Calculations!CG504*$E23","v":0},{"$f":"Calculations!CH504*$E23","v":0},{"$f":"Calculations!CI504*$E23","v":0},{"$f":"Calculations!CJ504*$E23","v":0},{"$f":"Calculations!CK504*$E23","v":0},{"$f":"Calculations!CL504*$E23","v":0},{"$f":"Calculations!CM504*$E23","v":0},{"$f":"Calculations!CN504*$E23","v":0},{"$f":"Calculations!CO504*$E23","v":0},{"$f":"Calculations!CP504*$E23","v":0},{"$f":"Calculations!CQ504*$E23","v":0},{"$f":"Calculations!CR504*$E23","v":0},{"$f":"Calculations!CS504*$E23","v":0},{"$f":"Calculations!CT504*$E23","v":0},{"$f":"Calculations!CU504*$E23","v":0},{"$f":"Calculations!CV504*$E23","v":0},{"$f":"Calculations!CW504*$E23","v":0},{"$f":"Calculations!CX504*$E23","v":0},{"$f":"Calculations!CY504*$E23","v":0},{"$f":"Calculations!CZ504*$E23","v":0},{"$f":"Calculations!DA504*$E23","v":0},{"$f":"Calculations!DB504*$E23","v":0},{"$f":"Calculations!DC504*$E23","v":0},{"$f":"Calculations!DD504*$E23","v":0},{"$f":"Calculations!DE504*$E23","v":0},{"$f":"Calculations!DF504*$E23","v":0},{"$f":"Calculations!DG504*$E23","v":0},{"$f":"Calculations!DH504*$E23","v":0},{"$f":"Calculations!DI504*$E23","v":0},{"$f":"Calculations!DJ504*$E23","v":0},{"$f":"Calculations!DK504*$E23","v":0},{"$f":"Calculations!DL504*$E23","v":0},{"$f":"Calculations!DM504*$E23","v":0},{"$f":"Calculations!DN504*$E23","v":0},{"$f":"Calculations!DO504*$E23","v":0},{"$f":"Calculations!DP504*$E23","v":0},{"$f":"Calculations!DQ504*$E23","v":0},{"$f":"Calculations!DR504*$E23","v":0},{"$f":"Calculations!DS504*$E23","v":0},{"$f":"Calculations!DT504*$E23","v":0},{"$f":"Calculations!DU504*$E23","v":0},{"$f":"Calculations!DV504*$E23","v":0},{"$f":"Calculations!DW504*$E23","v":0},{"$f":"Calculations!DX504*$E23","v":0},{"$f":"Calculations!DY504*$E23","v":0},{"$f":"Calculations!DZ504*$E23","v":0},{"$f":"Calculations!EA504*$E23","v":0},{"$f":"Calculations!EB504*$E23","v":0},{"$f":"Calculations!EC504*$E23","v":0},{"$f":"Calculations!ED504*$E23","v":0},{"$f":"Calculations!EE504*$E23","v":0},{"$f":"Calculations!EF504*$E23","v":0},{"$f":"Calculations!EG504*$E23","v":0},{"$f":"Calculations!EH504*$E23","v":0},{"$f":"Calculations!EI504*$E23","v":0},{"$f":"Calculations!EJ504*$E23","v":0},{"$f":"Calculations!EK504*$E23","v":0},{"$f":"Calculations!EL504*$E23","v":0},{"$f":"Calculations!EM504*$E23","v":0},{"$f":"Calculations!EN504*$E23","v":0},{"$f":"Calculations!EO504*$E23","v":0},{"$f":"Calculations!EP504*$E23","v":0},{"$f":"Calculations!EQ504*$E23","v":0},{"$f":"Calculations!ER504*$E23","v":0},{"$f":"Calculations!ES504*$E23","v":0},{"$f":"Calculations!ET504*$E23","v":0},{"$f":"Calculations!EU504*$E23","v":0},{"$f":"Calculations!EV504*$E23","v":0},{"$f":"Calculations!EW504*$E23","v":0},{"$f":"Calculations!EX504*$E23","v":0},{"$f":"Calculations!EY504*$E23","v":0},{"$f":"Calculations!EZ504*$E23","v":0},{"$f":"Calculations!FA504*$E23","v":0},{"$f":"Calculations!FB504*$E23","v":0},{"$f":"Calculations!FC504*$E23","v":0},{"$f":"Calculations!FD504*$E23","v":0},{"$f":"Calculations!FE504*$E23","v":0},{"$f":"Calculations!FF504*$E23","v":0},{"$f":"Calculations!FG504*$E23","v":0},{"$f":"Calculations!FH504*$E23","v":0},{"$f":"Calculations!FI504*$E23","v":0},{"$f":"Calculations!FJ504*$E23","v":0},{"$f":"Calculations!FK504*$E23","v":0},{"$f":"Calculations!FL504*$E23","v":0},{"$f":"Calculations!FM504*$E23","v":0},{"$f":"Calculations!FN504*$E23","v":0},{"$f":"Calculations!FO504*$E23","v":0},{"$f":"Calculations!FP504*$E23","v":0},{"$f":"Calculations!FQ504*$E23","v":0},{"$f":"Calculations!FR504*$E23","v":0},{"$f":"Calculations!FS504*$E23","v":0},{"$f":"Calculations!FT504*$E23","v":0},{"$f":"Calculations!FU504*$E23","v":0},{"$f":"Calculations!FV504*$E23","v":0},{"$f":"Calculations!FW504*$E23","v":0},{"$f":"Calculations!FX504*$E23","v":0},{"$f":"Calculations!FY504*$E23","v":0},{"$f":"Calculations!FZ504*$E23","v":0},{"$f":"Calculations!GA504*$E23","v":0},{"$f":"Calculations!GB504*$E23","v":0},{"$f":"Calculations!GC504*$E23","v":0},{"$f":"Calculations!GD504*$E23","v":0},{"$f":"Calculations!GE504*$E23","v":0},{"$f":"Calculations!GF504*$E23","v":0},{"$f":"Calculations!GG504*$E23","v":0},{"$f":"Calculations!GH504*$E23","v":0},{"$f":"Calculations!GI504*$E23","v":0},{"$f":"Calculations!GJ504*$E23","v":0},{"$f":"Calculations!GK504*$E23","v":0},{"$f":"Calculations!GL504*$E23","v":0},{"$f":"Calculations!GM504*$E23","v":0},{"$f":"Calculations!GN504*$E23","v":0},{"$f":"Calculations!GO504*$E23","v":0},{"$f":"Calculations!GP504*$E23","v":0},{"$f":"Calculations!GQ504*$E23","v":0},{"$f":"Calculations!GR504*$E23","v":0},{"$f":"Calculations!GS504*$E23","v":0},{"$f":"Calculations!GT504*$E23","v":0},{"$f":"Calculations!GU504*$E23","v":0},{"$f":"Calculations!GV504*$E23","v":0},{"$f":"Calculations!GW504*$E23","v":0},{"$f":"Calculations!GX504*$E23","v":0},{"$f":"Calculations!GY504*$E23","v":0},{"$f":"Calculations!GZ504*$E23","v":0},{"$f":"Calculations!HA504*$E23","v":0},{"$f":"Calculations!HB504*$E23","v":0},{"$f":"Calculations!HC504*$E23","v":0},{"$f":"Calculations!HD504*$E23","v":0},{"$f":"Calculations!HE504*$E23","v":0},{"$f":"Calculations!HF504*$E23","v":0},{"$f":"Calculations!HG504*$E23","v":0},{"$f":"Calculations!HH504*$E23","v":0},{"$f":"Calculations!HI504*$E23","v":0},{"$f":"Calculations!HJ504*$E23","v":0},{"$f":"Calculations!HK504*$E23","v":0},{"$f":"Calculations!HL504*$E23","v":0},{"$f":"Calculations!HM504*$E23","v":0},{"$f":"Calculations!HN504*$E23","v":0},{"$f":"Calculations!HO504*$E23","v":0},{"$f":"Calculations!HP504*$E23","v":0},{"$f":"Calculations!HQ504*$E23","v":0},{"$f":"Calculations!HR504*$E23","v":0},{"$f":"Calculations!HS504*$E23","v":0},{"$f":"Calculations!HT504*$E23","v":0},{"$f":"Calculations!HU504*$E23","v":0},{"$f":"Calculations!HV504*$E23","v":0},{"$f":"Calculations!HW504*$E23","v":0},{"$f":"Calculations!HX504*$E23","v":0},{"$f":"Calculations!HY504*$E23","v":0},{"$f":"Calculations!HZ504*$E23","v":0},{"$f":"Calculations!IA504*$E23","v":0},{"$f":"Calculations!IB504*$E23","v":0},{"$f":"Calculations!IC504*$E23","v":0},{"$f":"Calculations!ID504*$E23","v":0},{"$f":"Calculations!IE504*$E23","v":0},{"$f":"Calculations!IF504*$E23","v":0},{"$f":"Calculations!IG504*$E23","v":0},{"$f":"Calculations!IH504*$E23","v":0},{"$f":"Calculations!II504*$E23","v":0},{"$f":"Calculations!IJ504*$E23","v":0},{"$f":"Calculations!IK504*$E23","v":0},{"$f":"Calculations!IL504*$E23","v":0},{"$f":"Calculations!IM504*$E23","v":0},{"$f":"Calculations!IN504*$E23","v":0},{"$f":"Calculations!IO504*$E23","v":0},{"$f":"Calculations!IP504*$E23","v":0},{"$f":"Calculations!IQ504*$E23","v":0},{"$f":"Calculations!IR504*$E23","v":0},{"$f":"Calculations!IS504*$E23","v":0},{"$f":"Calculations!IT504*$E23","v":0},{"$f":"Calculations!IU504*$E23","v":0},{"$f":"Calculations!IV504*$E23","v":0},{"$f":"Calculations!IW504*$E23","v":0},{"$f":"Calculations!IX504*$E23","v":0},{"$f":"Calculations!IY504*$E23","v":0},{"$f":"Calculations!IZ504*$E23","v":0},{"$f":"Calculations!JA504*$E23","v":0},{"$f":"Calculations!JB504*$E23","v":0},{"$f":"Calculations!JC504*$E23","v":0},{"$f":"Calculations!JD504*$E23","v":0},{"$f":"Calculations!JE504*$E23","v":0},{"$f":"Calculations!JF504*$E23","v":0},{"$f":"Calculations!JG504*$E23","v":0},{"$f":"Calculations!JH504*$E23","v":0},{"$f":"Calculations!JI504*$E23","v":0},{"$f":"Calculations!JJ504*$E23","v":0},{"$f":"Calculations!JK504*$E23","v":0},{"$f":"Calculations!JL504*$E23","v":0},{"$f":"Calculations!JM504*$E23","v":0},{"$f":"Calculations!JN504*$E23","v":0},{"$f":"Calculations!JO504*$E23","v":0},{"$f":"Calculations!JP504*$E23","v":0},{"$f":"Calculations!JQ504*$E23","v":0},{"$f":"Calculations!JR504*$E23","v":0},{"$f":"Calculations!JS504*$E23","v":0},{"$f":"Calculations!JT504*$E23","v":0},{"$f":"Calculations!JU504*$E23","v":0},{"$f":"Calculations!JV504*$E23","v":0},{"$f":"Calculations!JW504*$E23","v":0},{"$f":"Calculations!JX504*$E23","v":0},{"$f":"Calculations!JY504*$E23","v":0},{"$f":"Calculations!JZ504*$E23","v":0},{"$f":"Calculations!KA504*$E23","v":0},{"$f":"Calculations!KB504*$E23","v":0},{"$f":"Calculations!KC504*$E23","v":0},{"$f":"Calculations!KD504*$E23","v":0},{"$f":"Calculations!KE504*$E23","v":0},{"$f":"Calculations!KF504*$E23","v":0},{"$f":"Calculations!KG504*$E23","v":0},{"$f":"Calculations!KH504*$E23","v":0},{"$f":"Calculations!KI504*$E23","v":0},{"$f":"Calculations!KJ504*$E23","v":0},{"$f":"Calculations!KK504*$E23","v":0},{"$f":"Calculations!KL504*$E23","v":0},{"$f":"Calculations!KM504*$E23","v":0},{"$f":"Calculations!KN504*$E23","v":0},{"$f":"Calculations!KO504*$E23","v":0},{"$f":"Calculations!KP504*$E23","v":0},{"$f":"Calculations!KQ504*$E23","v":0},{"$f":"Calculations!KR504*$E23","v":0},{"$f":"Calculations!KS504*$E23","v":0},{"$f":"Calculations!KT504*$E23","v":0},{"$f":"Calculations!KU504*$E23","v":0},{"$f":"Calculations!KV504*$E23","v":0},{"$f":"Calculations!KW504*$E23","v":0},{"$f":"Calculations!KX504*$E23","v":0},{"$f":"Calculations!KY504*$E23","v":0},{"$f":"Calculations!KZ504*$E23","v":0},{"$f":"Calculations!LA504*$E23","v":0},{"$f":"Calculations!LB504*$E23","v":0},{"$f":"Calculations!LC504*$E23","v":0},{"$f":"Calculations!LD504*$E23","v":0},{"$f":"Calculations!LE504*$E23","v":0},{"$f":"Calculations!LF504*$E23","v":0},{"$f":"Calculations!LG504*$E23","v":0},{"$f":"Calculations!LH504*$E23","v":0},{"$f":"Calculations!LI504*$E23","v":0},{"$f":"Calculations!LJ504*$E23","v":0},{"$f":"Calculations!LK504*$E23","v":0},{"$f":"Calculations!LL504*$E23","v":0}]
[null,null,"Interest Payment Flag",null,null,null,null,null,{"$f":"IF(AND(I6>=$H$24, I5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(J6>=$H$24, J5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(K6>=$H$24, K5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(L6>=$H$24, L5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(M6>=$H$24, M5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(N6>=$H$24, N5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(O6>=$H$24, O5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(P6>=$H$24, P5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(Q6>=$H$24, Q5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(R6>=$H$24, R5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(S6>=$H$24, S5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(T6>=$H$24, T5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(U6>=$H$24, U5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(V6>=$H$24, V5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(W6>=$H$24, W5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(X6>=$H$24, X5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(Y6>=$H$24, Y5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(Z6>=$H$24, Z5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AA6>=$H$24, AA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AB6>=$H$24, AB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AC6>=$H$24, AC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AD6>=$H$24, AD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AE6>=$H$24, AE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AF6>=$H$24, AF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AG6>=$H$24, AG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AH6>=$H$24, AH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AI6>=$H$24, AI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AJ6>=$H$24, AJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AK6>=$H$24, AK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AL6>=$H$24, AL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AM6>=$H$24, AM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AN6>=$H$24, AN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AO6>=$H$24, AO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AP6>=$H$24, AP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AQ6>=$H$24, AQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AR6>=$H$24, AR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AS6>=$H$24, AS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AT6>=$H$24, AT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AU6>=$H$24, AU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AV6>=$H$24, AV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AW6>=$H$24, AW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AX6>=$H$24, AX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AY6>=$H$24, AY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(AZ6>=$H$24, AZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BA6>=$H$24, BA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BB6>=$H$24, BB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BC6>=$H$24, BC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BD6>=$H$24, BD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BE6>=$H$24, BE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BF6>=$H$24, BF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BG6>=$H$24, BG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BH6>=$H$24, BH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BI6>=$H$24, BI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BJ6>=$H$24, BJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BK6>=$H$24, BK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BL6>=$H$24, BL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BM6>=$H$24, BM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BN6>=$H$24, BN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BO6>=$H$24, BO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BP6>=$H$24, BP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BQ6>=$H$24, BQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BR6>=$H$24, BR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BS6>=$H$24, BS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BT6>=$H$24, BT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BU6>=$H$24, BU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BV6>=$H$24, BV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BW6>=$H$24, BW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BX6>=$H$24, BX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BY6>=$H$24, BY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(BZ6>=$H$24, BZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CA6>=$H$24, CA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CB6>=$H$24, CB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CC6>=$H$24, CC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CD6>=$H$24, CD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CE6>=$H$24, CE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CF6>=$H$24, CF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CG6>=$H$24, CG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CH6>=$H$24, CH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CI6>=$H$24, CI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CJ6>=$H$24, CJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CK6>=$H$24, CK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CL6>=$H$24, CL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CM6>=$H$24, CM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CN6>=$H$24, CN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CO6>=$H$24, CO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CP6>=$H$24, CP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CQ6>=$H$24, CQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CR6>=$H$24, CR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CS6>=$H$24, CS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CT6>=$H$24, CT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CU6>=$H$24, CU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CV6>=$H$24, CV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CW6>=$H$24, CW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CX6>=$H$24, CX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CY6>=$H$24, CY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(CZ6>=$H$24, CZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DA6>=$H$24, DA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DB6>=$H$24, DB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DC6>=$H$24, DC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DD6>=$H$24, DD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DE6>=$H$24, DE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DF6>=$H$24, DF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DG6>=$H$24, DG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DH6>=$H$24, DH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DI6>=$H$24, DI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DJ6>=$H$24, DJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DK6>=$H$24, DK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DL6>=$H$24, DL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DM6>=$H$24, DM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DN6>=$H$24, DN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DO6>=$H$24, DO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DP6>=$H$24, DP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DQ6>=$H$24, DQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DR6>=$H$24, DR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DS6>=$H$24, DS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DT6>=$H$24, DT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DU6>=$H$24, DU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DV6>=$H$24, DV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DW6>=$H$24, DW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DX6>=$H$24, DX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DY6>=$H$24, DY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(DZ6>=$H$24, DZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EA6>=$H$24, EA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EB6>=$H$24, EB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EC6>=$H$24, EC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(ED6>=$H$24, ED5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EE6>=$H$24, EE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EF6>=$H$24, EF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EG6>=$H$24, EG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EH6>=$H$24, EH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EI6>=$H$24, EI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EJ6>=$H$24, EJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EK6>=$H$24, EK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EL6>=$H$24, EL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EM6>=$H$24, EM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EN6>=$H$24, EN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EO6>=$H$24, EO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EP6>=$H$24, EP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EQ6>=$H$24, EQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(ER6>=$H$24, ER5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(ES6>=$H$24, ES5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(ET6>=$H$24, ET5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EU6>=$H$24, EU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EV6>=$H$24, EV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EW6>=$H$24, EW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EX6>=$H$24, EX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EY6>=$H$24, EY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(EZ6>=$H$24, EZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FA6>=$H$24, FA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FB6>=$H$24, FB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FC6>=$H$24, FC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FD6>=$H$24, FD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FE6>=$H$24, FE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FF6>=$H$24, FF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FG6>=$H$24, FG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FH6>=$H$24, FH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FI6>=$H$24, FI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FJ6>=$H$24, FJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FK6>=$H$24, FK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FL6>=$H$24, FL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FM6>=$H$24, FM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FN6>=$H$24, FN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FO6>=$H$24, FO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FP6>=$H$24, FP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FQ6>=$H$24, FQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FR6>=$H$24, FR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FS6>=$H$24, FS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FT6>=$H$24, FT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FU6>=$H$24, FU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FV6>=$H$24, FV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FW6>=$H$24, FW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FX6>=$H$24, FX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FY6>=$H$24, FY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(FZ6>=$H$24, FZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GA6>=$H$24, GA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GB6>=$H$24, GB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GC6>=$H$24, GC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GD6>=$H$24, GD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GE6>=$H$24, GE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GF6>=$H$24, GF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GG6>=$H$24, GG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GH6>=$H$24, GH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GI6>=$H$24, GI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GJ6>=$H$24, GJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GK6>=$H$24, GK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GL6>=$H$24, GL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GM6>=$H$24, GM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GN6>=$H$24, GN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GO6>=$H$24, GO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GP6>=$H$24, GP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GQ6>=$H$24, GQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GR6>=$H$24, GR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GS6>=$H$24, GS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GT6>=$H$24, GT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GU6>=$H$24, GU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GV6>=$H$24, GV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GW6>=$H$24, GW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GX6>=$H$24, GX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GY6>=$H$24, GY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(GZ6>=$H$24, GZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HA6>=$H$24, HA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HB6>=$H$24, HB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HC6>=$H$24, HC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HD6>=$H$24, HD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HE6>=$H$24, HE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HF6>=$H$24, HF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HG6>=$H$24, HG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HH6>=$H$24, HH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HI6>=$H$24, HI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HJ6>=$H$24, HJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HK6>=$H$24, HK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HL6>=$H$24, HL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HM6>=$H$24, HM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HN6>=$H$24, HN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HO6>=$H$24, HO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HP6>=$H$24, HP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HQ6>=$H$24, HQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HR6>=$H$24, HR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HS6>=$H$24, HS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HT6>=$H$24, HT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HU6>=$H$24, HU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HV6>=$H$24, HV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HW6>=$H$24, HW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HX6>=$H$24, HX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HY6>=$H$24, HY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(HZ6>=$H$24, HZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IA6>=$H$24, IA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IB6>=$H$24, IB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IC6>=$H$24, IC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(ID6>=$H$24, ID5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IE6>=$H$24, IE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IF6>=$H$24, IF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IG6>=$H$24, IG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IH6>=$H$24, IH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(II6>=$H$24, II5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IJ6>=$H$24, IJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IK6>=$H$24, IK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IL6>=$H$24, IL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IM6>=$H$24, IM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IN6>=$H$24, IN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IO6>=$H$24, IO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IP6>=$H$24, IP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IQ6>=$H$24, IQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IR6>=$H$24, IR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IS6>=$H$24, IS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IT6>=$H$24, IT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IU6>=$H$24, IU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IV6>=$H$24, IV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IW6>=$H$24, IW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IX6>=$H$24, IX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IY6>=$H$24, IY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(IZ6>=$H$24, IZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JA6>=$H$24, JA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JB6>=$H$24, JB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JC6>=$H$24, JC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JD6>=$H$24, JD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JE6>=$H$24, JE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JF6>=$H$24, JF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JG6>=$H$24, JG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JH6>=$H$24, JH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JI6>=$H$24, JI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JJ6>=$H$24, JJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JK6>=$H$24, JK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JL6>=$H$24, JL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JM6>=$H$24, JM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JN6>=$H$24, JN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JO6>=$H$24, JO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JP6>=$H$24, JP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JQ6>=$H$24, JQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JR6>=$H$24, JR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JS6>=$H$24, JS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JT6>=$H$24, JT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JU6>=$H$24, JU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JV6>=$H$24, JV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JW6>=$H$24, JW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JX6>=$H$24, JX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JY6>=$H$24, JY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(JZ6>=$H$24, JZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KA6>=$H$24, KA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KB6>=$H$24, KB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KC6>=$H$24, KC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KD6>=$H$24, KD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KE6>=$H$24, KE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KF6>=$H$24, KF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KG6>=$H$24, KG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KH6>=$H$24, KH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KI6>=$H$24, KI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KJ6>=$H$24, KJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KK6>=$H$24, KK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KL6>=$H$24, KL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KM6>=$H$24, KM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KN6>=$H$24, KN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KO6>=$H$24, KO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KP6>=$H$24, KP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KQ6>=$H$24, KQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KR6>=$H$24, KR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KS6>=$H$24, KS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KT6>=$H$24, KT5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KU6>=$H$24, KU5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KV6>=$H$24, KV5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KW6>=$H$24, KW5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KX6>=$H$24, KX5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KY6>=$H$24, KY5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(KZ6>=$H$24, KZ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LA6>=$H$24, LA5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LB6>=$H$24, LB5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LC6>=$H$24, LC5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LD6>=$H$24, LD5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LE6>=$H$24, LE5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LF6>=$H$24, LF5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LG6>=$H$24, LG5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LH6>=$H$24, LH5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LI6>=$H$24, LI5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LJ6>=$H$24, LJ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LK6>=$H$24, LK5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LL6>=$H$24, LL5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LM6>=$H$24, LM5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LN6>=$H$24, LN5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LO6>=$H$24, LO5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LP6>=$H$24, LP5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LQ6>=$H$24, LQ5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LR6>=$H$24, LR5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LS6>=$H$24, LS5<=Inputs!$G187), 1, 0)","v":0},{"$f":"IF(AND(LT6>=$H$24, LT5<=Inputs!$G187), 1, 0)","v":0}]
[null,null,"Principal Payment Flag",null,null,null,null,{"$f":"Inputs!G184","v":"2028-04-01"},{"$f":"IF(AND(I7>=$H$24, I6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(J7>=$H$24, J6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(K7>=$H$24, K6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(L7>=$H$24, L6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(M7>=$H$24, M6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(N7>=$H$24, N6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(O7>=$H$24, O6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(P7>=$H$24, P6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(Q7>=$H$24, Q6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(R7>=$H$24, R6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(S7>=$H$24, S6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(T7>=$H$24, T6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(U7>=$H$24, U6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(V7>=$H$24, V6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(W7>=$H$24, W6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(X7>=$H$24, X6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(Y7>=$H$24, Y6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(Z7>=$H$24, Z6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AA7>=$H$24, AA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AB7>=$H$24, AB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AC7>=$H$24, AC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AD7>=$H$24, AD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AE7>=$H$24, AE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AF7>=$H$24, AF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AG7>=$H$24, AG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AH7>=$H$24, AH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AI7>=$H$24, AI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AJ7>=$H$24, AJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AK7>=$H$24, AK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AL7>=$H$24, AL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AM7>=$H$24, AM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AN7>=$H$24, AN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AO7>=$H$24, AO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AP7>=$H$24, AP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AQ7>=$H$24, AQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AR7>=$H$24, AR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AS7>=$H$24, AS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AT7>=$H$24, AT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AU7>=$H$24, AU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AV7>=$H$24, AV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AW7>=$H$24, AW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AX7>=$H$24, AX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AY7>=$H$24, AY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(AZ7>=$H$24, AZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BA7>=$H$24, BA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BB7>=$H$24, BB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BC7>=$H$24, BC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BD7>=$H$24, BD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BE7>=$H$24, BE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BF7>=$H$24, BF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BG7>=$H$24, BG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BH7>=$H$24, BH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BI7>=$H$24, BI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BJ7>=$H$24, BJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BK7>=$H$24, BK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BL7>=$H$24, BL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BM7>=$H$24, BM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BN7>=$H$24, BN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BO7>=$H$24, BO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BP7>=$H$24, BP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BQ7>=$H$24, BQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BR7>=$H$24, BR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BS7>=$H$24, BS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BT7>=$H$24, BT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BU7>=$H$24, BU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BV7>=$H$24, BV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BW7>=$H$24, BW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BX7>=$H$24, BX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BY7>=$H$24, BY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(BZ7>=$H$24, BZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CA7>=$H$24, CA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CB7>=$H$24, CB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CC7>=$H$24, CC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CD7>=$H$24, CD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CE7>=$H$24, CE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CF7>=$H$24, CF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CG7>=$H$24, CG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CH7>=$H$24, CH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CI7>=$H$24, CI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CJ7>=$H$24, CJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CK7>=$H$24, CK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CL7>=$H$24, CL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CM7>=$H$24, CM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CN7>=$H$24, CN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CO7>=$H$24, CO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CP7>=$H$24, CP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CQ7>=$H$24, CQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CR7>=$H$24, CR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CS7>=$H$24, CS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CT7>=$H$24, CT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CU7>=$H$24, CU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CV7>=$H$24, CV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CW7>=$H$24, CW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CX7>=$H$24, CX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CY7>=$H$24, CY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(CZ7>=$H$24, CZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DA7>=$H$24, DA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DB7>=$H$24, DB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DC7>=$H$24, DC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DD7>=$H$24, DD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DE7>=$H$24, DE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DF7>=$H$24, DF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DG7>=$H$24, DG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DH7>=$H$24, DH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DI7>=$H$24, DI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DJ7>=$H$24, DJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DK7>=$H$24, DK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DL7>=$H$24, DL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DM7>=$H$24, DM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DN7>=$H$24, DN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DO7>=$H$24, DO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DP7>=$H$24, DP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DQ7>=$H$24, DQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DR7>=$H$24, DR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DS7>=$H$24, DS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DT7>=$H$24, DT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DU7>=$H$24, DU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DV7>=$H$24, DV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DW7>=$H$24, DW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DX7>=$H$24, DX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DY7>=$H$24, DY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(DZ7>=$H$24, DZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EA7>=$H$24, EA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EB7>=$H$24, EB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EC7>=$H$24, EC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(ED7>=$H$24, ED6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EE7>=$H$24, EE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EF7>=$H$24, EF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EG7>=$H$24, EG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EH7>=$H$24, EH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EI7>=$H$24, EI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EJ7>=$H$24, EJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EK7>=$H$24, EK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EL7>=$H$24, EL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EM7>=$H$24, EM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EN7>=$H$24, EN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EO7>=$H$24, EO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EP7>=$H$24, EP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EQ7>=$H$24, EQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(ER7>=$H$24, ER6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(ES7>=$H$24, ES6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(ET7>=$H$24, ET6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EU7>=$H$24, EU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EV7>=$H$24, EV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EW7>=$H$24, EW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EX7>=$H$24, EX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EY7>=$H$24, EY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(EZ7>=$H$24, EZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FA7>=$H$24, FA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FB7>=$H$24, FB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FC7>=$H$24, FC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FD7>=$H$24, FD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FE7>=$H$24, FE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FF7>=$H$24, FF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FG7>=$H$24, FG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FH7>=$H$24, FH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FI7>=$H$24, FI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FJ7>=$H$24, FJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FK7>=$H$24, FK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FL7>=$H$24, FL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FM7>=$H$24, FM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FN7>=$H$24, FN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FO7>=$H$24, FO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FP7>=$H$24, FP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FQ7>=$H$24, FQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FR7>=$H$24, FR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FS7>=$H$24, FS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FT7>=$H$24, FT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FU7>=$H$24, FU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FV7>=$H$24, FV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FW7>=$H$24, FW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FX7>=$H$24, FX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FY7>=$H$24, FY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(FZ7>=$H$24, FZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GA7>=$H$24, GA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GB7>=$H$24, GB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GC7>=$H$24, GC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GD7>=$H$24, GD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GE7>=$H$24, GE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GF7>=$H$24, GF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GG7>=$H$24, GG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GH7>=$H$24, GH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GI7>=$H$24, GI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GJ7>=$H$24, GJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GK7>=$H$24, GK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GL7>=$H$24, GL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GM7>=$H$24, GM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GN7>=$H$24, GN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GO7>=$H$24, GO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GP7>=$H$24, GP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GQ7>=$H$24, GQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GR7>=$H$24, GR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GS7>=$H$24, GS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GT7>=$H$24, GT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GU7>=$H$24, GU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GV7>=$H$24, GV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GW7>=$H$24, GW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GX7>=$H$24, GX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GY7>=$H$24, GY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(GZ7>=$H$24, GZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HA7>=$H$24, HA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HB7>=$H$24, HB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HC7>=$H$24, HC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HD7>=$H$24, HD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HE7>=$H$24, HE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HF7>=$H$24, HF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HG7>=$H$24, HG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HH7>=$H$24, HH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HI7>=$H$24, HI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HJ7>=$H$24, HJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HK7>=$H$24, HK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HL7>=$H$24, HL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HM7>=$H$24, HM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HN7>=$H$24, HN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HO7>=$H$24, HO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HP7>=$H$24, HP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HQ7>=$H$24, HQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HR7>=$H$24, HR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HS7>=$H$24, HS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HT7>=$H$24, HT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HU7>=$H$24, HU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HV7>=$H$24, HV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HW7>=$H$24, HW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HX7>=$H$24, HX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HY7>=$H$24, HY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(HZ7>=$H$24, HZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IA7>=$H$24, IA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IB7>=$H$24, IB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IC7>=$H$24, IC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(ID7>=$H$24, ID6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IE7>=$H$24, IE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IF7>=$H$24, IF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IG7>=$H$24, IG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IH7>=$H$24, IH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(II7>=$H$24, II6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IJ7>=$H$24, IJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IK7>=$H$24, IK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IL7>=$H$24, IL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IM7>=$H$24, IM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IN7>=$H$24, IN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IO7>=$H$24, IO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IP7>=$H$24, IP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IQ7>=$H$24, IQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IR7>=$H$24, IR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IS7>=$H$24, IS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IT7>=$H$24, IT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IU7>=$H$24, IU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IV7>=$H$24, IV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IW7>=$H$24, IW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IX7>=$H$24, IX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IY7>=$H$24, IY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(IZ7>=$H$24, IZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JA7>=$H$24, JA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JB7>=$H$24, JB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JC7>=$H$24, JC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JD7>=$H$24, JD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JE7>=$H$24, JE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JF7>=$H$24, JF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JG7>=$H$24, JG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JH7>=$H$24, JH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JI7>=$H$24, JI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JJ7>=$H$24, JJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JK7>=$H$24, JK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JL7>=$H$24, JL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JM7>=$H$24, JM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JN7>=$H$24, JN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JO7>=$H$24, JO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JP7>=$H$24, JP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JQ7>=$H$24, JQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JR7>=$H$24, JR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JS7>=$H$24, JS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JT7>=$H$24, JT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JU7>=$H$24, JU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JV7>=$H$24, JV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JW7>=$H$24, JW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JX7>=$H$24, JX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JY7>=$H$24, JY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(JZ7>=$H$24, JZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KA7>=$H$24, KA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KB7>=$H$24, KB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KC7>=$H$24, KC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KD7>=$H$24, KD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KE7>=$H$24, KE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KF7>=$H$24, KF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KG7>=$H$24, KG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KH7>=$H$24, KH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KI7>=$H$24, KI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KJ7>=$H$24, KJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KK7>=$H$24, KK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KL7>=$H$24, KL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KM7>=$H$24, KM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KN7>=$H$24, KN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KO7>=$H$24, KO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KP7>=$H$24, KP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KQ7>=$H$24, KQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KR7>=$H$24, KR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KS7>=$H$24, KS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KT7>=$H$24, KT6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KU7>=$H$24, KU6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KV7>=$H$24, KV6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KW7>=$H$24, KW6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KX7>=$H$24, KX6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KY7>=$H$24, KY6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(KZ7>=$H$24, KZ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LA7>=$H$24, LA6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LB7>=$H$24, LB6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LC7>=$H$24, LC6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LD7>=$H$24, LD6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LE7>=$H$24, LE6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LF7>=$H$24, LF6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LG7>=$H$24, LG6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LH7>=$H$24, LH6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LI7>=$H$24, LI6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LJ7>=$H$24, LJ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LK7>=$H$24, LK6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LL7>=$H$24, LL6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LM7>=$H$24, LM6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LN7>=$H$24, LN6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LO7>=$H$24, LO6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LP7>=$H$24, LP6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LQ7>=$H$24, LQ6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LR7>=$H$24, LR6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LS7>=$H$24, LS6<=Inputs!$G188), 1, 0)","v":0},{"$f":"IF(AND(LT7>=$H$24, LT6<=Inputs!$G188), 1, 0)","v":0}]
[]
["·","Indexation Factors"]
[]
[null,"Revenues & Generation"]
[null,null,{"$f":"Inputs!C77","v":"PPA Annual Escalation"},null,null,null,null,{"$f":"Inputs!$E$77","v":0},1,1,1,1,1,null,{"$f":"(1+$H$32)^(ROUNDUP(O$18/12,0)-1)*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*AG32","v":1},{"$f":"(1+$H$32)*AH32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*CT32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*FF32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*HR32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H$32)*KD32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Panel Efficiency Factor (includes efficiency losses and mismatch losses)",null,null,null,null,{"$f":"Inputs!E38","v":0.01},1,1,1,1,1,null,{"$f":"(1-($H$33*(ROUNDUP(O$18/12,0)-1)))*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR33*(1-$H$33/12)","v":0.99916666666666665},{"$f":"AS33*(1-$H$33/12)","v":0.99833402777777769},{"$f":"AT33*(1-$H$33/12)","v":0.99750208275462948},{"$f":"AU33*(1-$H$33/12)","v":0.99667083101900056},{"$f":"AV33*(1-$H$33/12)","v":0.99584027199315139},{"$f":"AW33*(1-$H$33/12)","v":0.99501040509982375},{"$f":"AX33*(1-$H$33/12)","v":0.99418122976224055},{"$f":"AY33*(1-$H$33/12)","v":0.99335274540410534},{"$f":"AZ33*(1-$H$33/12)","v":0.99252495144960196},{"$f":"BA33*(1-$H$33/12)","v":0.99169784732339394},{"$f":"BB33*(1-$H$33/12)","v":0.99087143245062448},{"$f":"BC33*(1-$H$33/12)","v":0.99004570625691557},{"$f":"BD33*(1-$H$33/12)","v":0.98922066816836807},0.9883963176115611,0.98757265401355143,0.98674967680187342,0.9859273854045385,0.98510577925003473,0.98428485776732633,0.98346462038585358,0.98264506653553207,0.98182619564675244,0.98100800715038017,0.9801905004777548,0.97937367506068995,0.97855753033147275,0.97774206572286315,0.97692728066809409,0.97611317460087066,0.97529974695536992,0.97448699716624043,0.97367492466860184,0.97286352889804462,0.97205280929062954,0.97124276528288733,0.97043339631181824,0.96962470181489169,0.96881668123004594,0.96800933399568756,0.96720265955069118,0.96639665733439895,0.9655913267866203,0.96478666734763141,0.96398267845817498,0.96317935955945977,0.96237671009316017,0.96157472950141587,0.96077341722683129,0.95997277271247561,0.95917279540188183,0.95837348473904693,0.95757484016843109,0.95677686113495741,0.95597954708401156,{"$f":"CT33*(1-$H$33/12)","v":0.95518289746144158},0.95438691171355705,0.95359158928712906,0.95279692962938978,0.95200293218803189,0.9512095964112085,0.95041692174753245,0.94962490764607621,0.94883355355637111,0.94804285892840745,0.94725282321263371,0.94646344585995645,0.94567472632173977,0.94488666404980493,0.94409925849643006,0.94331250911434972,0.94252641535675441,0.9417409766772904,0.94095619253005935,0.94017206236961759,0.93938858565097627,0.93860576182960043,0.93782359036140905,0.93704207070277457,0.93626120231052223,0.93548098464193008,0.93470141715472843,0.93392249930709947,0.93314423055767692,0.93236661036554547,0.93158963819024088,0.93081331349174901,0.93003763573050591,0.92926260436739716,0.92848821886375765,0.92771447868137114,0.92694138328247,0.92616893212973461,0.9253971246862932,0.92462596041572132,0.92385543878204157,0.92308555924972313,0.92231632128368168,0.92154772434927856,0.92077976791232086,0.92001245143906052,0.91924577439619459,0.91847973625086443,0.91771433647065537,0.91694957452359649,0.9161854498781602,0.91542196200326176,0.91465911036825898,0.91389689444295208,0.91313531369758294,0.91237436760283497,0.91161405562983255,0.91085437725014096,0.91009533193576586,0.90933691915915271,0.90857913839318671,0.90782198911119238,0.907065470786933,0.9063095828946105,{"$f":"FF33*(1-$H$33/12)","v":0.905554324908865},0.9047996963047743,0.90404569655785361,0.90329232514405533,0.90253958153976865,0.90178746522181885,0.90103597566746729,0.900285112354411,0.89953487476078231,0.89878526236514833,0.8980362746465107,0.89728791108430528,0.89654017115840168,0.89579305434910295,0.89504656013714534,0.89430068800369766,0.89355543743036125,0.89281080789916922,0.89206679889258655,0.89132340989350933,0.89058064038526474,0.88983848985161029,0.88909695777673392,0.88835604364525333,0.88761574694221557,0.88687606715309708,0.88613700376380278,0.88539855626066621,0.88466072413044894,0.88392350686034027,0.88318690393795662,0.88245091485134164,0.88171553908896549,0.8809807761397247,0.88024662549294153,0.87951308663836403,0.87878015906616536,0.87804784226694355,0.87731613573172107,0.87658503895194462,0.87585455141948465,0.87512467262663507,0.87439540206611288,0.87366673923105775,0.87293868361503191,0.87221123471201933,0.87148439201642591,0.87075815502307885,0.87003252322722624,0.86930749612453684,0.86858307321109973,0.86785925398342378,0.86713603793843763,0.86641342457348891,0.86569141338634437,0.86497000387518908,0.86424919553862645,0.86352898787567756,0.86280938038578114,0.86209037256879295,0.86137196392498561,0.86065415395504807,0.85993694216008554,0.85922032804161874,{"$f":"HR33*(1-$H$33/12)","v":0.85850431110158409},0.85778889084233279,0.85707406676663078,0.85635983837765861,0.85564620517901058,0.85493316667469477,0.85422072236913249,0.85350887176715817,0.85279761437401891,0.85208694969537391,0.85137687723729438,0.85066739650626333,0.84995850700917475,0.84925020825333375,0.8485424997464559,0.84783538099666722,0.84712885151250328,0.84642291080290954,0.84571755837724039,0.84501279374525928,0.84430861641713817,0.84360502590345721,0.84290202171520434,0.84219960336377497,0.84149777036097184,0.84079652221900436,0.84009585845048851,0.83939577856844638,0.83869628208630598,0.83799736851790074,0.83729903737746914,0.83660128817965451,0.83590412043950479,0.8352075336724718,0.83451152739441137,0.83381610112158266,0.83312125437064799,0.83242698665867243,0.83173329750312353,0.83104018642187094,0.83034765293318602,0.82965569655574167,0.82896431680861182,0.8282735132112713,0.82758328528359526,0.8268936325458589,0.82620455451873731,0.82551605072330503,0.82482812068103561,0.82414076391380142,0.82345397994387326,0.82276776829392007,0.82208212848700846,0.82139706004660262,0.82071256249656377,0.82002863536115,0.81934527816501568,0.81866249043321149,0.81798027169118381,0.8172986214647745,0.81661753928022052,0.81593702466415363,0.81525707714360018,0.81457769624598053,{"$f":"KD33*(1-$H$33/12)","v":0.81389888149910883},0.81322063243119291,0.81254294857083353,0.81186582944702446,0.81118927458915191,0.81051328352699425,0.80983785579072176,0.80916299091089616,0.80848868841847044,0.80781494784478836,0.80714176872158439,0.80646915058098301,0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469]
[null,null,"Battery Capacity Factor",null,null,null,null,{"$f":"Inputs!E55","v":0.01},1,1,1,1,1,null,0,0,{"$f":"(1-($H$34*(ROUNDUP(Q$18/12,0)-1)))*Q$17","v":0},{"$f":"(1-($H$34*(ROUNDUP(R$18/12,0)-1)))*R$17","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,1,{"$f":"AG34*(1-$H$34/12)","v":0.99916666666666665},{"$f":"AH34*(1-$H$34/12)","v":0.99833402777777769},0.99750208275462948,0.99667083101900056,0.99584027199315139,0.99501040509982375,0.99418122976224055,0.99335274540410534,0.99252495144960196,0.99169784732339394,0.99087143245062448,0.99004570625691557,0.98922066816836807,0.9883963176115611,0.98757265401355143,0.98674967680187342,0.9859273854045385,0.98510577925003473,0.98428485776732633,0.98346462038585358,0.98264506653553207,0.98182619564675244,0.98100800715038017,0.9801905004777548,0.97937367506068995,0.97855753033147275,0.97774206572286315,0.97692728066809409,0.97611317460087066,0.97529974695536992,0.97448699716624043,0.97367492466860184,0.97286352889804462,0.97205280929062954,0.97124276528288733,0.97043339631181824,0.96962470181489169,0.96881668123004594,0.96800933399568756,0.96720265955069118,0.96639665733439895,0.9655913267866203,0.96478666734763141,0.96398267845817498,0.96317935955945977,0.96237671009316017,0.96157472950141587,0.96077341722683129,0.95997277271247561,0.95917279540188183,0.95837348473904693,0.95757484016843109,0.95677686113495741,0.95597954708401156,0.95518289746144158,0.95438691171355705,0.95359158928712906,0.95279692962938978,0.95200293218803189,0.9512095964112085,0.95041692174753245,0.94962490764607621,0.94883355355637111,0.94804285892840745,0.94725282321263371,{"$f":"CT34*(1-$H$34/12)","v":0.94646344585995645},0.94567472632173977,0.94488666404980493,0.94409925849643006,0.94331250911434972,0.94252641535675441,0.9417409766772904,0.94095619253005935,0.94017206236961759,0.93938858565097627,0.93860576182960043,0.93782359036140905,0.93704207070277457,0.93626120231052223,0.93548098464193008,0.93470141715472843,0.93392249930709947,0.93314423055767692,0.93236661036554547,0.93158963819024088,0.93081331349174901,0.93003763573050591,0.92926260436739716,0.92848821886375765,0.92771447868137114,0.92694138328247,0.92616893212973461,0.9253971246862932,0.92462596041572132,0.92385543878204157,0.92308555924972313,0.92231632128368168,0.92154772434927856,0.92077976791232086,0.92001245143906052,0.91924577439619459,0.91847973625086443,0.91771433647065537,0.91694957452359649,0.9161854498781602,0.91542196200326176,0.91465911036825898,0.91389689444295208,0.91313531369758294,0.91237436760283497,0.91161405562983255,0.91085437725014096,0.91009533193576586,0.90933691915915271,0.90857913839318671,0.90782198911119238,0.907065470786933,0.9063095828946105,0.905554324908865,0.9047996963047743,0.90404569655785361,0.90329232514405533,0.90253958153976865,0.90178746522181885,0.90103597566746729,0.900285112354411,0.89953487476078231,0.89878526236514833,0.8980362746465107,{"$f":"FF34*(1-$H$34/12)","v":0.89728791108430528},0.89654017115840168,0.89579305434910295,0.89504656013714534,0.89430068800369766,0.89355543743036125,0.89281080789916922,0.89206679889258655,0.89132340989350933,0.89058064038526474,0.88983848985161029,0.88909695777673392,0.88835604364525333,0.88761574694221557,0.88687606715309708,0.88613700376380278,0.88539855626066621,0.88466072413044894,0.88392350686034027,0.88318690393795662,0.88245091485134164,0.88171553908896549,0.8809807761397247,0.88024662549294153,0.87951308663836403,0.87878015906616536,0.87804784226694355,0.87731613573172107,0.87658503895194462,0.87585455141948465,0.87512467262663507,0.87439540206611288,0.87366673923105775,0.87293868361503191,0.87221123471201933,0.87148439201642591,0.87075815502307885,0.87003252322722624,0.86930749612453684,0.86858307321109973,0.86785925398342378,0.86713603793843763,0.86641342457348891,0.86569141338634437,0.86497000387518908,0.86424919553862645,0.86352898787567756,0.86280938038578114,0.86209037256879295,0.86137196392498561,0.86065415395504807,0.85993694216008554,0.85922032804161874,0.85850431110158409,0.85778889084233279,0.85707406676663078,0.85635983837765861,0.85564620517901058,0.85493316667469477,0.85422072236913249,0.85350887176715817,0.85279761437401891,0.85208694969537391,0.85137687723729438,{"$f":"HR34*(1-$H$34/12)","v":0.85066739650626333},0.84995850700917475,0.84925020825333375,0.8485424997464559,0.84783538099666722,0.84712885151250328,0.84642291080290954,0.84571755837724039,0.84501279374525928,0.84430861641713817,0.84360502590345721,0.84290202171520434,0.84219960336377497,0.84149777036097184,0.84079652221900436,0.84009585845048851,0.83939577856844638,0.83869628208630598,0.83799736851790074,0.83729903737746914,0.83660128817965451,0.83590412043950479,0.8352075336724718,0.83451152739441137,0.83381610112158266,0.83312125437064799,0.83242698665867243,0.83173329750312353,0.83104018642187094,0.83034765293318602,0.82965569655574167,0.82896431680861182,0.8282735132112713,0.82758328528359526,0.8268936325458589,0.82620455451873731,0.82551605072330503,0.82482812068103561,0.82414076391380142,0.82345397994387326,0.82276776829392007,0.82208212848700846,0.82139706004660262,0.82071256249656377,0.82002863536115,0.81934527816501568,0.81866249043321149,0.81798027169118381,0.8172986214647745,0.81661753928022052,0.81593702466415363,0.81525707714360018,0.81457769624598053,0.81389888149910883,0.81322063243119291,0.81254294857083353,0.81186582944702446,0.81118927458915191,0.81051328352699425,0.80983785579072176,0.80916299091089616,0.80848868841847044,0.80781494784478836,0.80714176872158439,{"$f":"KD34*(1-$H$34/12)","v":0.80646915058098301},0.80579709295549884,0.80512559537803596,0.80445465738188759,0.80378427850073597,0.80311445826865202,0.8024451962200948,0.8017764918899114,0.80110834481333648,0.80044075452599206,0.79977372056388707,0.79910724246341713,0.79844131976136423,0.79777595199489637,0.79711113870156725,0.79644687941931591,0.79578317368646645,0.79512002104172774,0.79445742102419292,0.79379537317333937,0.79313387702902827,0.79247293213150405,0.7918125380213944,0.79115269423970991,0.79049340032784343,0.78983465582757018,0.78917646028104715,0.78851881323081296,0.78786171421978723,0.78720516279127073,0.78654915848894469,0.7858937008568706,0.78523878943948988,0.78458442378162363,0.78393060342847232,0.78327732792561522,0.78262459681901053,0.7819724096549947,0.78132076598028222,0.78066966534196525,0.78001910728751356,0.77936909136477395]
[null,null,"Battery Utilization Factor",null,null,null,null,{"$f":"Inputs!E60","v":0},1,1,1,1,1,null,{"$f":"(1-($H$38*(ROUNDUP(O$18/12,0)-1)))*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"Inputs!$E59","v":0.94899999999999995},{"$f":"IF(AG35+$H35>1,1,AG35+$H35)","v":0.94899999999999995},{"$f":"IF(AH35+$H35>1,1,AH35+$H35)","v":0.94899999999999995},0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,{"$f":"IF(CT35+$H35>1,1,CT35+$H35)","v":0.94899999999999995},0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,{"$f":"IF(FF35+$H35>1,1,FF35+$H35)","v":0.94899999999999995},0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,{"$f":"IF(HR35+$H35>1,1,HR35+$H35)","v":0.94899999999999995},0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,{"$f":"IF(KD35+$H35>1,1,KD35+$H35)","v":0.94899999999999995},0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995,0.94899999999999995]
[null,null,"Battery Usable Capacity  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AG34","v":10937.715},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AH34","v":10928.600237500001},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AI34","v":10919.493070635415},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AJ34","v":10910.393493076552},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AK34","v":10901.301498498988},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AL34","v":10892.217080583572},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AM34","v":10883.140233016418},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AN34","v":10874.070949488905},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AO34","v":10865.009223697663},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AP34","v":10855.955049344584},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AQ34","v":10846.908420136795},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AR34","v":10837.869329786683},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AS34","v":10828.837772011859},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AT34","v":10819.813740535183},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AU34","v":10810.797229084736},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AV34","v":10801.788231393832},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AW34","v":10792.786741201004},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AX34","v":10783.792752250001},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AY34","v":10774.806258289795},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AZ34","v":10765.827253074553},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BA34","v":10756.855730363657},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BB34","v":10747.891683921687},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BC34","v":10738.935107518419},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BD34","v":10729.98599492882},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BE34","v":10721.044339933045},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BF34","v":10712.110136316434},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BG34","v":10703.183377869505},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BH34","v":10694.264058387946},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BI34","v":10685.352171672623},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BJ34","v":10676.447711529561},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BK34","v":10667.550671769954},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BL34","v":10658.661046210145},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BM34","v":10649.778828671637},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BN34","v":10640.904012981076},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BO34","v":10632.036592970258},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BP34","v":10623.176562476116},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BQ34","v":10614.323915340719},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BR34","v":10605.478645411267},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BS34","v":10596.640746540092},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BT34","v":10587.810212584642},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BU34","v":10578.987037407489},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BV34","v":10570.171214876316},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BW34","v":10561.362738863918},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BX34","v":10552.561603248198},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BY34","v":10543.767801912158},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BZ34","v":10534.981328743897},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CA34","v":10526.202177636609},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CB34","v":10517.430342488578},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CC34","v":10508.665817203171},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CD34","v":10499.908595688836},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CE34","v":10491.158671859093},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CF34","v":10482.416039632544},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CG34","v":10473.680692932852},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CH34","v":10464.95262568874},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CI34","v":10456.231831834},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CJ34","v":10447.518305307472},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CK34","v":10438.812040053048},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CL34","v":10430.113030019671},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CM34","v":10421.421269161321},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CN34","v":10412.73675143702},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CO34","v":10404.059470810822},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CP34","v":10395.389421251812},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CQ34","v":10386.726596734103},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CR34","v":10378.070991236824},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CS34","v":10369.422598744126},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CT34","v":10360.781413245171},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CU34","v":10352.147428734133},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CV34","v":10343.520639210188},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CW34","v":10334.901038677512},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CX34","v":10326.288621145281},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CY34","v":10317.683380627659},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CZ34","v":10309.085311143803},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DA34","v":10300.494406717849},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DB34","v":10291.910661378919},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DC34","v":10283.334069161103},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DD34","v":10274.764624103467},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DE34","v":10266.202320250048},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DF34","v":10257.647151649839},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DG34","v":10249.099112356798},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DH34","v":10240.558196429834},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DI34","v":10232.024397932808},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DJ34","v":10223.497710934531},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DK34","v":10214.978129508752},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DL34","v":10206.465647734161},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DM34","v":10197.960259694382},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DN34","v":10189.461959477971},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DO34","v":10180.970741178406},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DP34","v":10172.486598894091},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DQ34","v":10164.009526728345},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DR34","v":10155.539518789405},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DS34","v":10147.076569190413},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DT34","v":10138.620672049421},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DU34","v":10130.171821489381},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DV34","v":10121.730011638139},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DW34","v":10113.295236628441},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DX34","v":10104.867490597919},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DY34","v":10096.446767689085},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DZ34","v":10088.033062049344},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EA34","v":10079.62636783097},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EB34","v":10071.226679191112},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EC34","v":10062.833990291783},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ED34","v":10054.448295299873},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EE34","v":10046.069588387123},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EF34","v":10037.697863730134},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EG34","v":10029.333115510359},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EH34","v":10020.9753379141},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EI34","v":10012.624525132507},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EJ34","v":10004.280671361561},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EK34","v":9995.9437708020941},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EL34","v":9987.6138176597578},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EM34","v":9979.2908061450416},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EN34","v":9970.9747304732537},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EO34","v":9962.665584864526},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EP34","v":9954.3633635438055},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EQ34","v":9946.0680607408522},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ER34","v":9937.7796706902336},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ES34","v":9929.498187631325},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ET34","v":9921.2236058082999},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EU34","v":9912.9559194701251},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EV34","v":9904.6951228705657},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EW34","v":9896.4412102681745},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EX34","v":9888.1941759262845},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EY34","v":9879.954014113011},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EZ34","v":9871.7207191012512},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FA34","v":9863.4942851686665},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FB34","v":9855.2747065976928},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FC34","v":9847.0619776755266},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FD34","v":9838.85609269413},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FE34","v":9830.6570459502182},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FF34","v":9822.4648317452593},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FG34","v":9814.2794443854727},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FH34","v":9806.1008781818182},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FI34","v":9797.9291274499992},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FJ34","v":9789.7641865104561},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FK34","v":9781.6060496883638},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FL34","v":9773.4547113136232},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FM34","v":9765.3101657208626},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FN34","v":9757.1724072494271},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FO34","v":9749.0414302433855},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FP34","v":9740.9172290515162},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FQ34","v":9732.7997980273067},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FR34","v":9724.6891315289486},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FS34","v":9716.5852239193428},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FT34","v":9708.4880695660759},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FU34","v":9700.3976628414366},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FV34","v":9692.3139981224031},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FW34","v":9684.2370697906335},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FX34","v":9676.1668722324739},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FY34","v":9668.1033998389466},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FZ34","v":9660.0466470057472},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GA34","v":9651.9966081332423},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GB34","v":9643.9532776264641},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GC34","v":9635.916649895109},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GD34","v":9627.8867193535298},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GE34","v":9619.863480420734},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GF34","v":9611.8469275203825},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GG34","v":9603.8370550807831},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GH34","v":9595.8338575348826},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GI34","v":9587.8373293202694},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GJ34","v":9579.8474648791689},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GK34","v":9571.8642586584356},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GL34","v":9563.8877051095533},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GM34","v":9555.9177986886298},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GN34","v":9547.9545338563894},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GO34","v":9539.9979050781749},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GP34","v":9532.047906823942},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GQ34","v":9524.1045335682556},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GR34","v":9516.1677797902812},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GS34","v":9508.2376399737877},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GT34","v":9500.3141086071446},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GU34","v":9492.397180183305},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GV34","v":9484.4868491998186},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GW34","v":9476.5831101588192},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GX34","v":9468.6859575670205},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GY34","v":9460.7953859357131},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GZ34","v":9452.9113897807674},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HA34","v":9445.0339636226163},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HB34","v":9437.1631019862634},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HC34","v":9429.2987994012747},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HD34","v":9421.4410504017742},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HE34","v":9413.5898495264391},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HF34","v":9405.7451913184996},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HG34","v":9397.9070703257348},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HH34","v":9390.0754811004626},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HI34","v":9382.2504181995464},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HJ34","v":9374.4318761843788},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HK34","v":9366.6198496208926},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HL34","v":9358.814333079541},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HM34","v":9351.0153211353099},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HN34","v":9343.2228083676964},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HO34","v":9335.4367893607232},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HP34","v":9327.6572587029223},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HQ34","v":9319.8842109873367},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HR34","v":9312.1176408115134},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HS34","v":9304.3575427775049},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HT34","v":9296.6039114918567},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HU34","v":9288.8567415656125},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HV34","v":9281.1160276143073},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HW34","v":9273.3817642579615},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HX34","v":9265.6539461210796},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HY34","v":9257.9325678326459},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HZ34","v":9250.2176240261178},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IA34","v":9242.5091093394294},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IB34","v":9234.8070184149783},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IC34","v":9227.1113458996333},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ID34","v":9219.4220864447161},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IE34","v":9211.7392347060122},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IF34","v":9204.0627853437582},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IG34","v":9196.3927330226379},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IH34","v":9188.7290724117847},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*II34","v":9181.0717981847738},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IJ34","v":9173.4209050196205},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IK34","v":9165.7763875987712},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IL34","v":9158.1382406091052},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IM34","v":9150.5064587419292},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IN34","v":9142.8810366929774},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IO34","v":9135.2619691624004},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IP34","v":9127.6492508547635},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IQ34","v":9120.0428764790522},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IR34","v":9112.4428407486521},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IS34","v":9104.8491383813616},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IT34","v":9097.2617640993776},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IU34","v":9089.6807126292933},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IV34","v":9082.1059787021022},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IW34","v":9074.5375570531833},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IX34","v":9066.9754424223065},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IY34","v":9059.4196295536203},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IZ34","v":9051.8701131956586},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JA34","v":9044.32688810133},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JB34","v":9036.7899490279106},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JC34","v":9029.2592907370545},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JD34","v":9021.7349079947744},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JE34","v":9014.2167955714449},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JF34","v":9006.7049482418024},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JG34","v":8999.1993607849345},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JH34","v":8991.7000279842796},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JI34","v":8984.2069446276255},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JJ34","v":8976.7201055071037},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JK34","v":8969.2395054191802},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JL34","v":8961.765139164665},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JM34","v":8954.2970015486935},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JN34","v":8946.8350873807358},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JO34","v":8939.3793914745856},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JP34","v":8931.929908648357},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JQ34","v":8924.4866337244839},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JR34","v":8917.0495615297132},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JS34","v":8909.6186868951045},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JT34","v":8902.1940046560248},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JU34","v":8894.775509652145},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JV34","v":8887.3631967274341},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JW34","v":8879.9570607301612},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JX34","v":8872.5570965128863},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JY34","v":8865.1632989324589},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JZ34","v":8857.7756628500138},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KA34","v":8850.394183130973},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KB34","v":8843.0188546450299},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KC34","v":8835.6496722661595},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KD34","v":8828.2866308726043},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KE34","v":8820.9297253468758},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KF34","v":8813.5789505757548},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KG34","v":8806.2343014502749},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KH34","v":8798.8957728657333},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KI34","v":8791.5633597216784},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KJ34","v":8784.2370569219092},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KK34","v":8776.9168593744744},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KL34","v":8769.6027619916622},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KM34","v":8762.294759690003},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KN34","v":8754.9928473902619},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KO34","v":8747.6970200174364},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KP34","v":8740.4072725007554},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KQ34","v":8733.1235997736694},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KR34","v":8725.8459967738581},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KS34","v":8718.5744584432123},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KT34","v":8711.3089797278426},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KU34","v":8704.049555578069},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KV34","v":8696.7961809484204},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KW34","v":8689.5488507976297},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KX34","v":8682.3075600886314},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KY34","v":8675.0723037885582},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KZ34","v":8667.843076868734},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LA34","v":8660.6198743046752},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LB34","v":8653.4026910760895},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LC34","v":8646.1915221668587},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LD34","v":8638.9863625650523},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LE34","v":8631.7872072629143},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LF34","v":8624.5940512568613},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LG34","v":8617.4068895474811},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LH34","v":8610.2257171395231},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LI34","v":8603.0505290419078},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LJ34","v":8595.8813202677065},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LK34","v":8588.7180858341508},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LL34","v":8581.560820762621},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LM34","v":8574.4095200786523},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LN34","v":8567.2641788119199},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LO34","v":8560.1247919962443},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LP34","v":8552.9913546695807},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LQ34","v":8545.8638618740224},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LR34","v":8538.7423086557937},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LS34","v":8531.6266900652463},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LT34","v":8524.5170011568589}]
[null,null,"Daily Battery Utilization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG36*AG35","v":10379.891534999999},{"$f":"AH36*AH35","v":10371.2416253875},10362.598924033009,10353.963424929647,10345.335122075539,10336.71400947381,10328.100081132581,10319.49333106497,10310.893753289081,10302.30134182801,10293.716090709819,10285.137993967563,10276.567045639253,10268.003239767888,10259.446570401413,10250.897031592745,10242.354617399753,10233.81932188525,10225.291139117015,10216.770063167751,10208.256088115109,10199.749208041681,10191.249417034978,10182.75670918745,10174.271078596459,10165.792519364295,10157.321025598159,10148.85659141016,10140.399210917318,10131.948878241554,10123.505587509686,10115.069332853427,10106.640108409383,10098.21790831904,10089.802726728774,10081.394557789834,10072.993395658343,10064.599234495292,10056.212068466546,10047.831891742824,10039.458698499706,10031.092482917624,10022.733239181858,10014.380961482539,10006.035644014637,9997.6972809779581,9989.3658665771418,9981.0413950216607,9972.7238605258099,9964.4132573087045,9956.1095795942783,9947.8128216112837,9939.5229775932767,9931.2400417786139,9922.9640084104667,9914.6948717367904,9906.4326260103426,9898.1772654886681,9889.9287844340924,9881.6871771137321,9873.4524377994694,9865.2245607679688,9857.0035403006623,9848.7893706837458,9840.5820462081756,{"$f":"CT36*CT35","v":9832.3815611696664},9824.1879098686913,9816.0010866104676,9807.821085704958,9799.6479014668712,9791.4815282156487,9783.3219602754689,9775.1691919752393,9767.0232176485933,9758.8840316338865,9750.7516282741908,9742.6260019172951,9734.5071469156956,9726.3950576266016,9718.2897284119117,9710.191153638234,9702.0993276768695,9694.0142449038049,9685.935899699718,9677.8642864499689,9669.7993995445941,9661.7412333783068,9653.6897823504914,9645.6450408651981,9637.6070033311444,9629.5756641617008,9621.5510177749002,9613.5330585934225,9605.5217810445938,9597.5171795603892,9589.5192485774242,9581.5279825369416,9573.5433758848267,9565.56542307159,9557.5941185523643,9549.6294567869027,9541.6714322395801,9533.7200393793792,9525.7752726798972,9517.8371266193299,9509.9055956804805,9501.9806743507488,9494.0623571221204,9486.1506384911863,9478.245512959109,9470.3469750316435,9462.4550192191164,9454.5696400364341,9446.6908320030707,9438.8185896430678,9430.9529074850307,9423.0937800621268,9415.2412019120766,9407.3951675771477,9399.5556716041665,9391.7227085444974,9383.8962729540435,9376.0763593932461,9368.2629624270867,9360.4560766250634,9352.6556965612108,9344.8618168140747,9337.0744319667283,9329.2935366067559,{"$f":"FF36*FF35","v":9321.519125326251},9313.7511927218129,9305.9897333945446,9298.2347419500493,9290.4862129984231,9282.7441411542568,9275.0085210366287,9267.2793472690973,9259.5566144797067,9251.8403173009719,9244.1304503698884,9236.4270083279134,9228.7299858209717,9221.0393774994554,9213.3551780182061,9205.6773820365233,9198.0059842181599,9190.3409792313105,9182.682361748617,9175.03012644716,9167.3842680084545,9159.7447811184466,9152.1116604675135,9144.4849007504581,9136.8644966664997,9129.2504429192759,9121.6427342168427,9114.0413652716634,9106.4463308006034,9098.8576255249354,9091.2752441703306,9083.6991814668545,9076.1294321489659,9068.5659909555088,9061.0088526297131,9053.4580119191869,9045.9134635759201,9038.3752023562738,9030.8432230209764,9023.3175203351238,9015.7980890681793,9008.2849239939551,9000.7780198906275,8993.2773715407184,8985.7829737311022,8978.2948212529918,8970.8129089019476,8963.3372314778626,8955.8677837849627,8948.4045606318086,8940.9475568312828,8933.4967672005896,8926.0521865612554,8918.6138097391213,8911.1816315643391,8903.7556468713683,8896.3358504989756,8888.9222372902259,8881.5148020924844,8874.1135397574089,8866.718445140943,8859.3295131033265,8851.946738509072,8844.5701162269816,{"$f":"HR36*HR35","v":8837.1996411301261},8829.8353080958514,8822.4771120057721,8815.1250477457652,8807.7791102059764,8800.4392942808045,8793.1055948689045,8785.7780068731809,8778.4565252007851,8771.1411447631181,8763.8318604758133,8756.5286672587517,8749.2315600360344,8741.9405337360058,8734.6555832912254,8727.3767036384834,8720.1038897187827,8712.8371364773502,8705.5764388636198,8698.321791831233,8691.0731903380401,8683.8306293460901,8676.5941038216351,8669.3636087351169,8662.1391390611698,8654.9206897786207,8647.7082558704697,8640.501832323911,8633.3014141303083,8626.1069962851998,8618.9185737882945,8611.7361416434705,8604.5596948587681,8597.3892284463855,8590.224737422679,8583.0662168081617,8575.9136616274864,8568.7670669094641,8561.6264276870406,8554.4917389973016,8547.3629958814709,8540.2401933849033,8533.1233265570809,8526.0123904516167,8518.9073801262402,8511.8082906428008,8504.715117067266,8497.6278544697088,8490.546497924317,8483.4710425093817,8476.4014833072906,8469.3378154045349,8462.2800338916968,8455.228133863453,8448.1821104185674,8441.1419586598859,8434.1076736943342,8427.0792506329217,8420.0566845907288,8413.039970686903,8406.0291040446627,8399.0240797912938,8392.0248930581329,8385.0315389805855,{"$f":"KD36*KD35","v":8378.0440126981011},8371.0623093541853,8364.0864240963911,8357.1163520763112,8350.1520884495803,8343.1936283758732,8336.2409670188918,8329.2940995463759,8322.3530211300877,8315.4177269458123,8308.488212173359,8301.5644719965476,8294.6465016032162,8287.7342961852119,8280.8278509383908,8273.9271610626074,8267.0322217617231,8260.1430282435867,8253.2595757200506,8246.3818594069508,8239.5098745241103,8232.6436162953414,8225.7830799484273,8218.9282607151363,8212.0791538312078,8205.2357545363484,8198.3980580742336,8191.5660596925054,8184.739754642761,8177.9191381805595,8171.104205565407,8164.2949520607699,8157.4913729340533,8150.6934634566087,8143.9012189037267,8137.1146345546404,8130.333705692512,8123.5584276044356,8116.7887955814313,8110.0248049184465,8103.2664509143478,8096.5137288719179,8089.7666340978585]
[null,null,"Demand Factor",null,null,null,null,{"$f":"Inputs!E72","v":0.01},1,1,1,1,1,null,{"$f":"(1-($H$38*(ROUNDUP(O$18/12,0)-1)))*O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"(1-($H$38*(ROUNDUP(AG$18/12,0)-1)))*AG$17","v":1},1,1,1,1,1,{"$f":"(1+$H$38)^(ROUNDUP(AM$18/12,0)-1)*AM$17","v":1},1,1,1,1,1,{"$f":"AG38*(1+$H38)","v":1.01},{"$f":"AH38*(1+$H38)","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0201,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.0303009999999999,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.04060401,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0510100500999999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,{"$f":"CT38*(1+$H38)","v":1.0615201506009999},1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0615201506009999,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.0721353521070098,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.08285670562808,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.0936852726843609,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1046221254112045,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,1.1156683466653166,{"$f":"FF38*(1+$H38)","v":1.1156683466653166},1.1156683466653166,1.1156683466653166,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1268250301319698,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1380932804332895,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1494742132376223,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1609689553699987,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1725786449236986,1.1843044313729356,{"$f":"HR38*(1+$H38)","v":1.1843044313729356},1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.1843044313729356,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.196147475686665,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.2081089504435316,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.220190039947967,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2323919403474468,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,{"$f":"KD38*(1+$H38)","v":1.2447158597509214},1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2447158597509214,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.2571630183484306,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915,1.269734648531915]
[]
[null,"Operating Expenses"]
[null,"     ","Annual Inflation for key OpEx items",null,null,null,null,{"$f":"OpEx!B5","v":0},{"$f":"(1+$H41)^(ROUNDUP(I$18/12, 0)-1)*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(AW$18/12, 0)-1)*AW$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(DI$18/12, 0)-1)*DI$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(FU$18/12, 0)-1)*FU$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(IG$18/12, 0)-1)*IG$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H41)^(ROUNDUP(KS$18/12, 0)-1)*KS$17","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Annual Inflation for overnight charging rate",null,null,null,null,{"$f":"Inputs!E83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["·","Uses of Funds",null,"Unit"]
[null,null,null,null,null,null,"Ineligible","Eligible"]
[" ","Capital Expenditures",null,null,null,"Total","2028+","2025-2027"]
[null,null,{"$f":"Inputs!C96","v":" Site Preparation, Concrete and Fencing"},{"$f":"Inputs!D96","v":0},null,{"$f":"G47+H47","v":997750},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":997750},{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), I$14), 0)*Inputs!$E96","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), J$14), 0)*Inputs!$E96","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), K$14), 0)*Inputs!$E96","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), L$14), 0)*Inputs!$E96","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), M$14), 0)*Inputs!$E96","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), N$14), 0)*Inputs!$E96","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), O$14), 0)*Inputs!$E96","v":332583.33333333331},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Inputs!$E96","v":83145.833333333328},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Inputs!$E96","v":83145.833333333328},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Inputs!$E96","v":332583.33333333331},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Inputs!$E96","v":83145.833333333328},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Inputs!$E96","v":83145.833333333328},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), U$14), 0)*Inputs!$E96","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), V$14), 0)*Inputs!$E96","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), W$14), 0)*Inputs!$E96","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), X$14), 0)*Inputs!$E96","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Y$14), 0)*Inputs!$E96","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Z$14), 0)*Inputs!$E96","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AA$14), 0)*Inputs!$E96","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AB$14), 0)*Inputs!$E96","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AC$14), 0)*Inputs!$E96","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AD$14), 0)*Inputs!$E96","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AE$14), 0)*Inputs!$E96","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), AF$14), 0)*Inputs!$E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C97","v":" Labor and Engineering"},{"$f":"Inputs!D97","v":0},null,{"$f":"G48+H48","v":2266845.1746240007},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":2266845.1746240007},{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Inputs!$E97","v":340026.77619360003},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), J$14), 0)*Inputs!$E97","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), K$14), 0)*Inputs!$E97","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), L$14), 0)*Inputs!$E97","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), M$14), 0)*Inputs!$E97","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), N$14), 0)*Inputs!$E97","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), O$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Inputs!$E97","v":90673.806984960014},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Inputs!$E97","v":79339.581111840016},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Inputs!$E97","v":79339.581111840016},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Inputs!$E97","v":680053.55238720006},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AD$14), 0)*Inputs!$E97","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AE$14), 0)*Inputs!$E97","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AF$14), 0)*Inputs!$E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C98","v":"Generation Equipment and Infrastructure"},null,null,null,0,0]
[null,null,{"$f":"Inputs!C99","v":"Photovoltaic Panels"},"EUR",null,{"$f":"G50+H50","v":1691778.4884000004},0,1691778.4884000004,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), I$14), 0)*Inputs!$E99","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), J$14), 0)*Inputs!$E99","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), K$14), 0)*Inputs!$E99","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), L$14), 0)*Inputs!$E99","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), M$14), 0)*Inputs!$E99","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), N$14), 0)*Inputs!$E99","v":845889.24420000019},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), O$14), 0)*Inputs!$E99","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), P$14), 0)*Inputs!$E99","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), Q$14), 0)*Inputs!$E99","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), R$14), 0)*Inputs!$E99","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), S$14), 0)*Inputs!$E99","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), T$14), 0)*Inputs!$E99","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), U$14), 0)*Inputs!$E99","v":845889.24420000019},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), V$14), 0)*Inputs!$E99","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), W$14), 0)*Inputs!$E99","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), X$14), 0)*Inputs!$E99","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), Y$14), 0)*Inputs!$E99","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), Z$14), 0)*Inputs!$E99","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AA$14), 0)*Inputs!$E99","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AB$14), 0)*Inputs!$E99","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AC$14), 0)*Inputs!$E99","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AD$14), 0)*Inputs!$E99","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AE$14), 0)*Inputs!$E99","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C50,$C$46:$C$61,0), AF$14), 0)*Inputs!$E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C100","v":"Racks for PV Panels"},"EUR",null,{"$f":"G51+H51","v":1165404.2400000002},0,1165404.2400000002,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), I$14), 0)*Inputs!$E100","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), J$14), 0)*Inputs!$E100","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), K$14), 0)*Inputs!$E100","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), L$14), 0)*Inputs!$E100","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), M$14), 0)*Inputs!$E100","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), N$14), 0)*Inputs!$E100","v":582702.12000000011},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), O$14), 0)*Inputs!$E100","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), P$14), 0)*Inputs!$E100","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), Q$14), 0)*Inputs!$E100","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), R$14), 0)*Inputs!$E100","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), S$14), 0)*Inputs!$E100","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), T$14), 0)*Inputs!$E100","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), U$14), 0)*Inputs!$E100","v":582702.12000000011},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), V$14), 0)*Inputs!$E100","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), W$14), 0)*Inputs!$E100","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), X$14), 0)*Inputs!$E100","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), Y$14), 0)*Inputs!$E100","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), Z$14), 0)*Inputs!$E100","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AA$14), 0)*Inputs!$E100","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AB$14), 0)*Inputs!$E100","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AC$14), 0)*Inputs!$E100","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AD$14), 0)*Inputs!$E100","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AE$14), 0)*Inputs!$E100","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C51,$C$46:$C$61,0), AF$14), 0)*Inputs!$E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C101","v":"Piles for Racks"},"EUR",null,{"$f":"G52+H52","v":0},0,0,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), I$14), 0)*Inputs!$E101","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), J$14), 0)*Inputs!$E101","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), K$14), 0)*Inputs!$E101","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), L$14), 0)*Inputs!$E101","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), M$14), 0)*Inputs!$E101","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), N$14), 0)*Inputs!$E101","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), O$14), 0)*Inputs!$E101","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), P$14), 0)*Inputs!$E101","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), Q$14), 0)*Inputs!$E101","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), R$14), 0)*Inputs!$E101","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), S$14), 0)*Inputs!$E101","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), T$14), 0)*Inputs!$E101","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), U$14), 0)*Inputs!$E101","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), V$14), 0)*Inputs!$E101","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), W$14), 0)*Inputs!$E101","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), X$14), 0)*Inputs!$E101","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), Y$14), 0)*Inputs!$E101","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), Z$14), 0)*Inputs!$E101","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AA$14), 0)*Inputs!$E101","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AB$14), 0)*Inputs!$E101","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AC$14), 0)*Inputs!$E101","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AD$14), 0)*Inputs!$E101","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AE$14), 0)*Inputs!$E101","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C52,$C$46:$C$61,0), AF$14), 0)*Inputs!$E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"$H52/2*II41/(17.5*12)","v":0},{"$f":"$H52/2*IJ41/(17.5*12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H52/2*KV41/(17.5*12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C102","v":"Electrical Infrastructure and Interconnection"},null,null,null,0,0]
[null,null,{"$f":"Inputs!C103","v":"Inverters and Transformers"},"EUR",null,{"$f":"G54+H54","v":4470973.3842907259},2392919.3842907259,2078054.0000000002,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), I$14), 0)*Inputs!$E103","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), J$14), 0)*Inputs!$E103","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), K$14), 0)*Inputs!$E103","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), L$14), 0)*Inputs!$E103","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), M$14), 0)*Inputs!$E103","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), N$14), 0)*Inputs!$E103","v":1039027.0000000001},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), O$14), 0)*Inputs!$E103","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), P$14), 0)*Inputs!$E103","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Q$14), 0)*Inputs!$E103","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), R$14), 0)*Inputs!$E103","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), S$14), 0)*Inputs!$E103","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), T$14), 0)*Inputs!$E103","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), U$14), 0)*Inputs!$E103","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), V$14), 0)*Inputs!$E103","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), W$14), 0)*Inputs!$E103","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), X$14), 0)*Inputs!$E103","v":1039027.0000000001},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Y$14), 0)*Inputs!$E103","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), Z$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AA$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AB$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AC$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AD$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AE$14), 0)*Inputs!$E103","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C54,$C$46:$C$61,0), AF$14), 0)*Inputs!$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H54*0.85*(1.0175^17.5)","v":2392919.3842907259},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C104","v":"Batteries"},"EUR",null,{"$f":"G55+H55","v":2651643.6375000002},0,2651643.6375000002,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), I$14), 0)*Inputs!$E104","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), J$14), 0)*Inputs!$E104","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), K$14), 0)*Inputs!$E104","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), L$14), 0)*Inputs!$E104","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), M$14), 0)*Inputs!$E104","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), N$14), 0)*Inputs!$E104","v":1325821.8187500001},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), O$14), 0)*Inputs!$E104","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), P$14), 0)*Inputs!$E104","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), Q$14), 0)*Inputs!$E104","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), R$14), 0)*Inputs!$E104","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), S$14), 0)*Inputs!$E104","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), T$14), 0)*Inputs!$E104","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), U$14), 0)*Inputs!$E104","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), V$14), 0)*Inputs!$E104","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), W$14), 0)*Inputs!$E104","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), X$14), 0)*Inputs!$E104","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), Y$14), 0)*Inputs!$E104","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), Z$14), 0)*Inputs!$E104","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AA$14), 0)*Inputs!$E104","v":1325821.8187500001},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AB$14), 0)*Inputs!$E104","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AC$14), 0)*Inputs!$E104","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AD$14), 0)*Inputs!$E104","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AE$14), 0)*Inputs!$E104","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C55,$C$46:$C$61,0), AF$14), 0)*Inputs!$E104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"Inputs!C106","v":"Wiring and Other Electrical Infrastructure"},"EUR",null,{"$f":"G56+H56","v":378646.75},0,378646.75,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Inputs!$E106","v":189323.375},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), J$14), 0)*Inputs!$E106","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), K$14), 0)*Inputs!$E106","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), L$14), 0)*Inputs!$E106","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), M$14), 0)*Inputs!$E106","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), N$14), 0)*Inputs!$E106","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), O$14), 0)*Inputs!$E106","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), P$14), 0)*Inputs!$E106","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), Q$14), 0)*Inputs!$E106","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), R$14), 0)*Inputs!$E106","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), S$14), 0)*Inputs!$E106","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), T$14), 0)*Inputs!$E106","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), U$14), 0)*Inputs!$E106","v":189323.375},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), V$14), 0)*Inputs!$E106","v":0},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), W$14), 0)*Inputs!$E106","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), X$14), 0)*Inputs!$E106","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), Y$14), 0)*Inputs!$E106","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), Z$14), 0)*Inputs!$E106","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AA$14), 0)*Inputs!$E106","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AB$14), 0)*Inputs!$E106","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AC$14), 0)*Inputs!$E106","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AD$14), 0)*Inputs!$E106","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AE$14), 0)*Inputs!$E106","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), AF$14), 0)*Inputs!$E106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transmission Line","EUR",null,{"$f":"G57+H57","v":200000},{"$f":"SUM(AG57:QJ57)","v":0},{"$f":"(SUM(I57:AF57))","v":200000},{"$f":"Inputs!H105*Inputs!$E105","v":100000},{"$f":"Inputs!I105*Inputs!$E105","v":0},{"$f":"Inputs!J105*Inputs!$E105","v":0},{"$f":"Inputs!K105*Inputs!$E105","v":0},{"$f":"Inputs!L105*Inputs!$E105","v":0},{"$f":"Inputs!M105*Inputs!$E105","v":0},{"$f":"Inputs!N105*Inputs!$E105","v":0},{"$f":"Inputs!O105*Inputs!$E105","v":0},{"$f":"Inputs!P105*Inputs!$E105","v":0},{"$f":"Inputs!Q105*Inputs!$E105","v":0},{"$f":"Inputs!R105*Inputs!$E105","v":0},{"$f":"Inputs!S105*Inputs!$E105","v":0},{"$f":"Inputs!T105*Inputs!$E105","v":100000},{"$f":"Inputs!U105*Inputs!$E105","v":0},{"$f":"Inputs!V105*Inputs!$E105","v":0},{"$f":"Inputs!W105*Inputs!$E105","v":0},{"$f":"Inputs!X105*Inputs!$E105","v":0},{"$f":"Inputs!Y105*Inputs!$E105","v":0},0,{"$f":"AA57","v":0},{"$f":"AB57","v":0},{"$f":"AC57","v":0},{"$f":"AD57","v":0},0]
[null,null,{"$f":"Inputs!C107","v":"Computing Infrastructure"},null,null,null,0,0]
[null,null,{"$f":"Inputs!C108","v":"Network Infrastructure"},"EUR",null,{"$f":"G59+H59","v":13277.95982041816},7777.9598204181602,5500,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), I$14), 0)*Inputs!$E108","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), J$14), 0)*Inputs!$E108","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), K$14), 0)*Inputs!$E108","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), L$14), 0)*Inputs!$E108","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), M$14), 0)*Inputs!$E108","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), N$14), 0)*Inputs!$E108","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), O$14), 0)*Inputs!$E108","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), P$14), 0)*Inputs!$E108","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Q$14), 0)*Inputs!$E108","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), R$14), 0)*Inputs!$E108","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), S$14), 0)*Inputs!$E108","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), T$14), 0)*Inputs!$E108","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), U$14), 0)*Inputs!$E108","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), V$14), 0)*Inputs!$E108","v":5500},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), W$14), 0)*Inputs!$E108","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), X$14), 0)*Inputs!$E108","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Y$14), 0)*Inputs!$E108","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), Z$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AA$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AB$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AC$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AD$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AE$14), 0)*Inputs!$E108","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C59,$C$46:$C$61,0), AF$14), 0)*Inputs!$E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"$H59*(1.02^17.5)","v":7777.9598204181602},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C109","v":"Servers and Software"},"EUR",null,{"$f":"G60+H60","v":105500},0,105500,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), I$14), 0)*Inputs!$E109","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), J$14), 0)*Inputs!$E109","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), K$14), 0)*Inputs!$E109","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), L$14), 0)*Inputs!$E109","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), M$14), 0)*Inputs!$E109","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), N$14), 0)*Inputs!$E109","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), O$14), 0)*Inputs!$E109","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), P$14), 0)*Inputs!$E109","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Q$14), 0)*Inputs!$E109","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), R$14), 0)*Inputs!$E109","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), S$14), 0)*Inputs!$E109","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), T$14), 0)*Inputs!$E109","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), U$14), 0)*Inputs!$E109","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), V$14), 0)*Inputs!$E109","v":105500},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), W$14), 0)*Inputs!$E109","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), X$14), 0)*Inputs!$E109","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Y$14), 0)*Inputs!$E109","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), Z$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AA$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AB$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AC$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AD$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AE$14), 0)*Inputs!$E109","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C60,$C$46:$C$61,0), AF$14), 0)*Inputs!$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C110","v":"Tools, Supplies"},"EUR",null,{"$f":"G61+H61","v":55000.000000000007},0,55000.000000000007,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), I$14), 0)*Inputs!$E110","v":0},{"$f":"IF(J$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), J$14), 0)*Inputs!$E110","v":0},{"$f":"IF(K$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), K$14), 0)*Inputs!$E110","v":0},{"$f":"IF(L$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), L$14), 0)*Inputs!$E110","v":0},{"$f":"IF(M$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), M$14), 0)*Inputs!$E110","v":0},{"$f":"IF(N$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), N$14), 0)*Inputs!$E110","v":0},{"$f":"IF(O$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), O$14), 0)*Inputs!$E110","v":0},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), P$14), 0)*Inputs!$E110","v":0},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Q$14), 0)*Inputs!$E110","v":0},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), R$14), 0)*Inputs!$E110","v":0},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), S$14), 0)*Inputs!$E110","v":0},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), T$14), 0)*Inputs!$E110","v":0},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), U$14), 0)*Inputs!$E110","v":0},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), V$14), 0)*Inputs!$E110","v":55000.000000000007},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), W$14), 0)*Inputs!$E110","v":0},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), X$14), 0)*Inputs!$E110","v":0},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Y$14), 0)*Inputs!$E110","v":0},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), Z$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AA$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AB$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AC$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AD$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AD$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AE$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AE$14), 0)*Inputs!$E110","v":0},{"$f":"IF(AF$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C61,$C$46:$C$61,0), AF$14), 0)*Inputs!$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Eligible Capital Costs",null,{"$f":"Inputs!D112","v":0},null,{"$f":"G62+H62","v":13996819.634635145},{"$f":"SUM(AG62:QJ62)","v":2400697.3441111441},{"$f":"SUM(I62:AF62)","v":11596122.290524},{"$f":"SUM(I47:I61)","v":629350.15119360003},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,3793440.1829500003,423257.14031829336,173819.64031829336,173819.64031829336,423257.14031829336,173819.64031829336,173819.64031829336,1808588.5461849603,256673.80698496001,90673.806984960014,{"$f":"SUM(X47:X61)","v":1129700.8069849601},90673.806984960014,90673.806984960014,1405161.3998618401,79339.581111840016,680053.55238720006,0,0,0,{"$f":"SUM(AG47:AG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS47:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FE47:FE61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HQ47:HQ61)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"SUM(II47:II61)","v":7777.9598204181602},0,0,0,0,0,2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KC47:KC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Capital Costs",null,null,null,null,null,null,{"$f":"I62","v":629350.15119360003},{"$f":"J62+I63","v":629350.15119360003},629350.15119360003,629350.15119360003,629350.15119360003,4422790.3341436004,4846047.4744618936,5019867.1147801867,5193686.7550984798,5616943.8954167729,5790763.535735066,5964583.1760533592,7773171.722238319,8029845.5292232791,8120519.3362082392,{"$f":"X62+W63","v":9250220.1431932002},{"$f":"Y62+X63","v":9340893.9501781594},{"$f":"Z62+Y63","v":9431567.7571631186},{"$f":"AA62+Z63","v":10836729.157024959},{"$f":"AB62+AA63","v":10916068.7381368},{"$f":"AC62+AB63","v":11596122.290524},{"$f":"AD62+AC63","v":11596122.290524},{"$f":"AE62+AD63","v":11596122.290524},{"$f":"AF62+AE63","v":11596122.290524},{"$f":"AG62+AF63","v":11596122.290524},11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,{"$f":"AX62+AW63","v":11596122.290524},11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,{"$f":"DJ62+DI63","v":11596122.290524},11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,{"$f":"FV62+FU63","v":11596122.290524},11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,11596122.290524,{"$f":"IH62+IG63","v":11596122.290524},11603900.250344418,11603900.250344418,11603900.250344418,11603900.250344418,11603900.250344418,11603900.250344418,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,{"$f":"KQ62+KP63","v":13996819.634635143},13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143,13996819.634635143]
[]
[null,"Amortizable Project Costs"]
[null,null,"Loan Fee","EUR",null,{"$f":"G66+H66","v":113775},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":113775},{"$f":"I139","v":113775},{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR139","v":0},0,0]
[null,null,"Legal Fees","EUR",null,25000,{"$f":"SUM(AG67:QJ67)","v":0},25000,{"$f":"Capex!F102","v":25000}]
[null,null,"Energy Production License / Grid Interconnect Fee","EUR",null,{"$f":"G68+H68","v":0},0,0,0,{"$f":"I68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Capex!F106","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Developer Fee","EUR",null,{"$f":"G69+H69","v":1605240},0,1605240,{"$f":"Inputs!H118*Inputs!$E118","v":401310},{"$f":"Inputs!I118*Inputs!$E118","v":50163.75},{"$f":"Inputs!J118*Inputs!$E118","v":50163.75},{"$f":"Inputs!K118*Inputs!$E118","v":50163.75},{"$f":"Inputs!L118*Inputs!$E118","v":50163.75},{"$f":"Inputs!M118*Inputs!$E118","v":50163.75},{"$f":"Inputs!N118*Inputs!$E118","v":50163.75},{"$f":"Inputs!O118*Inputs!$E118","v":50163.75},{"$f":"Inputs!P118*Inputs!$E118","v":50163.75},{"$f":"Inputs!Q118*Inputs!$E118","v":50163.75},{"$f":"Inputs!R118*Inputs!$E118","v":50163.75},{"$f":"Inputs!S118*Inputs!$E118","v":50163.75},{"$f":"Inputs!T118*Inputs!$E118","v":50163.75},{"$f":"Inputs!U118*Inputs!$E118","v":50163.75},{"$f":"Inputs!V118*Inputs!$E118","v":50163.75},{"$f":"Inputs!W118*Inputs!$E118","v":50163.75},{"$f":"Inputs!X118*Inputs!$E118","v":50163.75},{"$f":"Inputs!Y118*Inputs!$E118","v":401310},0,{"$f":"AA69","v":0},0,0,0,0]
[null,null,"Development Phase Expenses","EUR",null,{"$f":"G70+H70","v":0},0,0,{"$f":"Inputs!H119*Inputs!$E119","v":0},{"$f":"Inputs!I119*Inputs!$E119","v":0},{"$f":"Inputs!J119*Inputs!$E119","v":0},{"$f":"Inputs!K119*Inputs!$E119","v":0},{"$f":"Inputs!L119*Inputs!$E119","v":0},{"$f":"Inputs!M119*Inputs!$E119","v":0},{"$f":"Inputs!N119*Inputs!$E119","v":0},{"$f":"Inputs!O119*Inputs!$E119","v":0},{"$f":"Inputs!P119*Inputs!$E119","v":0},{"$f":"Inputs!Q119*Inputs!$E119","v":0},{"$f":"Inputs!R119*Inputs!$E119","v":0},{"$f":"Inputs!S119*Inputs!$E119","v":0},{"$f":"Inputs!T119*Inputs!$E119","v":0},{"$f":"Inputs!U119*Inputs!$E119","v":0},{"$f":"Inputs!V119*Inputs!$E119","v":0},{"$f":"Inputs!W119*Inputs!$E119","v":0},{"$f":"Inputs!X119*Inputs!$E119","v":0},{"$f":"Inputs!Y119*Inputs!$E119","v":0},0,{"$f":"AA70","v":0},{"$f":"AB70","v":0},{"$f":"AC70","v":0},{"$f":"AD70","v":0},0]
[null,null,"Operating Expenses During Construction","EUR",null,246821,0,246821,{"$f":"OpEx!K36+Payroll!T50","v":0},{"$f":"OpEx!L36+Payroll!U50","v":8827},{"$f":"OpEx!M36+Payroll!V50","v":8827},{"$f":"OpEx!N36+Payroll!W50","v":8827},{"$f":"OpEx!O36+Payroll!X50","v":8827},{"$f":"OpEx!P36+Payroll!Y50","v":8827},{"$f":"OpEx!Q36+Payroll!Z50","v":8827},{"$f":"OpEx!R36+Payroll!AA50","v":8827},{"$f":"OpEx!S36+Payroll!AB50","v":8827},{"$f":"OpEx!T36+Payroll!AC50","v":11727},{"$f":"OpEx!U36+Payroll!AD50","v":11727},{"$f":"OpEx!V36+Payroll!AE50","v":11727},{"$f":"OpEx!W36+Payroll!AF50","v":11727},{"$f":"OpEx!X36+Payroll!AG50","v":11727},{"$f":"OpEx!Y36+Payroll!AH50","v":11727},{"$f":"OpEx!Z36+Payroll!AI50","v":11727},{"$f":"OpEx!AA36+Payroll!AJ50","v":11727},{"$f":"OpEx!AB36+Payroll!AK50","v":11727},{"$f":"OpEx!AC36+Payroll!AL50","v":11727},{"$f":"OpEx!AD36+Payroll!AM50","v":11727},{"$f":"OpEx!AE36+Payroll!AN50","v":11727},{"$f":"OpEx!AF36+Payroll!AO50","v":11827},{"$f":"OpEx!AG36+Payroll!AP50","v":11827},{"$f":"OpEx!AH36+Payroll!AQ50","v":11827},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction","EUR",null,941262.84722222213,0,941262.84722222213,{"$f":"I140","v":0},{"$f":"J140","v":18962.5},{"$f":"K140","v":18962.5},18962.5,18962.5,18962.5,20816.902777777777,23738.222222222223,23584.166666666664,23738.222222222223,26165.416666666664,27294.611111111109,28691.763888888891,48204.111111111109,50702.597222222219,51396.666666666664,58958.5,58280,58847.916666666672,66410.416666666672,66410.416666666672,70306.25,71452.083333333343,71452.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Amortizable Financing Costs",null,null,null,2932098.8472222225,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":2932098.8472222225},{"$f":"SUM(I66:I72)","v":540085},77953.25,77953.25,77953.25,77953.25,77953.25,79807.652777777781,82728.972222222219,82574.916666666657,85628.972222222219,88056.166666666657,89185.361111111109,90582.513888888891,110094.86111111111,112593.34722222222,113287.41666666666,120849.25,471317,70574.916666666672,78137.416666666672,78137.416666666672,82133.25,83279.083333333343,83279.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU66:BU72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG66:EG72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS66:GS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JE66:JE72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LQ66:LQ72)","v":0},0,0,0]
[]
[null,"Total Capitalized Costs",null,null,null,{"$f":"G75+H75","v":16928918.481857367},{"$f":"G62+G73","v":2400697.3441111441},14528221.137746222,1169435.1511936001,77953.25,77953.25,77953.25,77953.25,3871393.4329500003,503064.79309607111,256548.61254051558,256394.55698496001,508886.11254051561,261875.80698496001,263005.00142940448,1899171.0600738493,366768.66809607111,203267.15420718223,1242988.2236516268,211523.05698496001,561990.80698495999,1475736.3165285068,157476.99777850669,758190.96905386669,82133.25,83279.083333333343,83279.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE62+EE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ62+GQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC62+JC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO62+LO73","v":0},0,0,0,0,0]
[null,"Cumulative Capitalized Costs",null,null,null,null,null,null,{"$f":"I75","v":1169435.1511936001},{"$f":"J75+I76","v":1247388.4011936001},1325341.6511936001,1403294.9011936001,1481248.1511936001,5352641.5841436004,5855706.3772396715,6112254.9897801867,6368649.5467651468,6877535.6593056619,7139411.466290622,7402416.4677200262,9301587.527793875,9668356.1958899461,9871623.3500971291,{"$f":"X75+W76","v":11114611.573748756},{"$f":"Y75+X76","v":11326134.630733715},{"$f":"Z75+Y76","v":11888125.437718675},{"$f":"AA75+Z76","v":13363861.754247181},{"$f":"AB75+AA76","v":13521338.752025688},{"$f":"AC75+AB76","v":14279529.721079554},{"$f":"AD75+AC76","v":14361662.971079554},{"$f":"AE75+AD76","v":14444942.054412888},{"$f":"AF75+AE76","v":14528221.137746222},14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,{"$f":"AW75+AV76","v":14528221.137746222},14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,{"$f":"DI75+DH76","v":14528221.137746222},14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,{"$f":"FU75+FT76","v":14528221.137746222},14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,14528221.137746222,{"$f":"IG75+IF76","v":14528221.137746222},14528221.137746222,14535999.09756664,14535999.09756664,14535999.09756664,14535999.09756664,14535999.09756664,14535999.09756664,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,{"$f":"KQ75+KP76","v":16928918.481857367},16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367,16928918.481857367]
[]
[null,"Other Capital Costs"]
[null,null,"Operating Capital",null,null,{"$f":"G79+H79","v":302915.53000000003},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":302915.53000000003},{"$f":"Inputs!E141","v":302915.53000000003},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Debt Service Reserve Account",null,null,{"$f":"G80+H80","v":338863.33984384307},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":338863.33984384307},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E142","v":338863.33984384307},null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,null,null,{"$f":"G81+H81","v":641778.86984384316},0,{"$f":"(SUM(I81:AF81))","v":641778.86984384316},{"$f":"I79+I80","v":302915.53000000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,338863.33984384307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79+AW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI79+DI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU79+FU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG79+IG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ79+KQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Uses of Funds",null,"EUR",null,{"$f":"G83+H83","v":17570697.351701207},{"$f":"G75","v":2400697.3441111441},{"$f":"(H75+H81)","v":15170000.007590065},{"$f":"I75+I81","v":1472350.6811936002},77953.25,77953.25,77953.25,77953.25,3871393.4329500003,503064.79309607111,256548.61254051558,256394.55698496001,508886.11254051561,261875.80698496001,263005.00142940448,1899171.0600738493,366768.66809607111,203267.15420718223,{"$f":"X75+X81","v":1242988.2236516268},211523.05698496001,900854.146828803,1475736.3165285068,157476.99777850669,758190.96905386669,82133.25,83279.083333333343,83279.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75+AW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI75+DI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU75+FU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG75+IG81","v":0},0,7777.9598204181602,0,0,0,0,0,2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ75+KQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Uses of Funds (Construction Phase)",null,"EUR",null,null,null,{"$f":"AF84","v":15170000.007590067},{"$f":"I83","v":1472350.6811936002},{"$f":"I84+J83","v":1550303.9311936002},1628257.1811936002,1706210.4311936002,1784163.6811936002,5655557.1141436007,{"$f":"N84+O83","v":6158621.9072396718},6415170.5197801869,6671565.076765147,7180451.1893056631,7442326.9962906232,7705331.9977200273,9604503.0577938762,9971271.7258899473,10174538.88009713,{"$f":"W84+X83","v":11417527.103748757},{"$f":"X84+Y83","v":11629050.160733717},{"$f":"Y84+Z83","v":12529904.307562519},{"$f":"Z84+AA83","v":14005640.624091025},{"$f":"AA84+AB83","v":14163117.621869532},{"$f":"AB84+AC83","v":14921308.590923399},{"$f":"AC84+AD83","v":15003441.840923399},{"$f":"AD84+AE83","v":15086720.924256733},{"$f":"AE84+AF83","v":15170000.007590067},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Project Spend of Total",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":9.7056735692612611E-2},0.10219538104271131,0.10733402639281002,0.11247267174290872,0.11761131709300743,0.37281193878140634,0.40597375769006622,0.42288533398618722,0.43978675500508485,0.47333231283540145,0.4905950555416595,0.50793223426926759,0.63312478925434523,0.65730202510883207,0.67070131015204115,{"$f":"X84/$H$84","v":0.75263856941570073},0.76658208008670448,0.82596600535882547,0.9232459207042536,0.93362673795538853,0.9836063667407885,0.98902055592726879,0.99451027796363434,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ES84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ84/$H$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["·","Sources of Funds",null,null,"Unit"]
[]
[null,null,"Equity",null,"EUR",null,null,{"$f":"SUM(I91:QJ91)","v":3792500},{"$f":"I92","v":3792500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FV92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IH92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KT92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Equity Investment",null,"EUR",null,null,{"$f":"(SUM(I92:Z92))","v":3792500},{"$f":"I105","v":3792500},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt",null,null,null,null,{"$f":"SUM(H95:H96)","v":11377500},1896250,0,0,0,0,365000,575000,0,0,525000,175000,275000,2221250,275000,225000,1400000,0,425000,1650000,0,850000,250000,0,270000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI95:DI96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FU95:FU96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IG95:IG96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ95:KQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Bank Loan",null,"EUR",null,null,{"$f":"(SUM(I95:AF95))","v":7585000},{"$f":"I114","v":0},0,0,0,0,365000,575000,0,0,525000,175000,275000,325000,275000,225000,1400000,0,425000,1650000,0,850000,250000,0,270000]
[null,null,"   Subordinated Debt",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":3792500},{"$f":"I150","v":1896250},0,0,0,0,0,0,0,0,0,0,0,1896250,0,0,0,0,0,0,0,0,{"$f":"AD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA150","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J96-J150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Sources of Funds",null,"EUR",{"$f":"IF(ROUND(H98-H84,0)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"SUM(I98:CH98)","v":15170000},{"$f":"I91+I94","v":5688750},{"$f":"J91+J94","v":0},0,0,0,365000,575000,0,0,525000,175000,275000,2221250,275000,225000,1400000,0,425000,1650000,0,850000,250000,0,270000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH91+EH94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT91+GT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF91+JF94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR91+LR94","v":0},0,0]
[null,null,null,null,null,null,null,{"$f":"H98-H84","v":-7.5900666415691376E-3}]
["·","Equity",null,null,"Unit"]
[]
[null,"Draw Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E164*AA63","v":0}]
[null,null,"Undrawn Equity (Beginning)",null,"EUR",null,null,null,0,{"$f":"I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQ106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Authorized",null,"EUR",null,null,{"$f":"SUM(I104:QJ104)","v":3792500},{"$f":"Inputs!$F165+Inputs!$G165","v":3792500},0,0,0,0,{"$f":"Inputs!$E164*N63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Drawdown",null,"EUR",null,null,{"$f":"SUM(I105:QJ105)","v":3792500},{"$f":"I104","v":3792500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Equity (End)",null,"EUR",null,null,null,{"$f":"I103+I104-I105","v":0},0,0,0,0,0,0,0,0,{"$f":"R103-R105","v":0},0,0,{"$f":"U103-U105+U104","v":0},0,0,0,0,0,{"$f":"AA103-AA105+AA104","v":0},0,0,0,0,{"$f":"AF103-AF105+AF104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD103-CD105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP103-EP105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB103-HB105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JN103-JN105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ103-KQ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM($I104:I104)","v":3792500},{"$f":"SUM($I104:J104)","v":3792500},{"$f":"SUM($I104:K104)","v":3792500},{"$f":"SUM($I104:L104)","v":3792500},{"$f":"SUM($I104:M104)","v":3792500},{"$f":"SUM($I104:N104)","v":3792500},{"$f":"SUM($I104:O104)","v":3792500},{"$f":"SUM($I104:P104)","v":3792500},{"$f":"SUM($I104:Q104)","v":3792500},{"$f":"SUM($I104:R104)","v":3792500},{"$f":"SUM($I104:S104)","v":3792500},{"$f":"SUM($I104:T104)","v":3792500},{"$f":"SUM($I104:U104)","v":3792500},{"$f":"SUM($I104:V104)","v":3792500},{"$f":"SUM($I104:W104)","v":3792500},{"$f":"SUM($I104:X104)","v":3792500},{"$f":"SUM($I104:Y104)","v":3792500},{"$f":"SUM($I104:Z104)","v":3792500},{"$f":"SUM($I104:AA104)","v":3792500}]
[null,null,"Additional Funding Required",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Senior Debt",null,null,"Unit"]
[]
[null,"Principal",null,null,null,null,null,null,{"$f":"I374","v":4418618.8246154236},4340665.5746154236,4262712.3246154236,4184759.0746154236,4207501.8488063999,94157.986584399827,98372.051037401776,420962.72531795932,136757.0258820724,85149.77089062985,93806.24880752372,77990.104927192297,110694.87746374946,101201.82760286555,108426.86427808969,84686.511508869211,203605.43103109655,52106.814928542997,1544.6744221418048,41141.091018521518,24141.553582702822,22576.633660781285,285626.27566518879,472347.19233185542,259103.73031629383,215699.6418189783,281700.54136915959,7852.5785083164228,122654.02119069561,240438.31909084346,83547.854733006679,241820.86355490299,430209.59942430293,306257.37009821978,462774.00152537826,578567.44265444844,360157.28890657902,391177.70260421757,455323.05203864363,221464.18366610727,338337.3487237409,458400.35549351526,300536.37403344619,458019.32277695544,645932.03454874712,521369.3601912657,674973.23991751764,787960.88054043427,568668.65873019584,598838.05788830505,662020.48126638576,427144.04853492475,542751.88984798384,663496.13499422697,506554.17216363148,665096.65017689648,852019.5014462237,728702.11547280382,880829.04046753654,992638.43583826418,772103.32865041844,801313.44005122373,863542.51379496779,627655.87833153154,{"$f":"BU374","v":741894.85841099534},863332.85743182956,707218.09919992904,866712.35722916352,1051765.8858374644,929538.25936943293,1080083.7928553445,1190602.04906094,968484.7670368175,996396.10512977839,1057553.9063637764,820493.88067045901,933251.28353184124,1055270.5371345861,900122.69915017998,1060768.7632834041,1244097.3061417546,1120166.3366898573,1269271.349657153,1378635.3728766956,1155069.5570546708,1182247.3966541067,1242465.8226725047,1004455.1287502418,1115872.2601620106,1238610.2534289542,1084231.926211131,1246046.117049824,1427668.7530634259,1302061.7831954057,1449741.9171315152,1557513.3915717327,1332507.4513930636,1358736.9449298237,1418022.7117612134,1179022.7897163597,1289157.4982721168,1412678.4157942866,1256783.9645234556,1417196.8296083526,1597132.3794582258,1469870.9003028614,1616141.5666304263,1722161.7415259085,1495723.8535107907,1521008.2832139668,1579367.9241150264,1339385.3906408641,1448249.2900804274,1572569.7673792441,1415174.1654246452,1573992.8604641182,1752259.8863098181,1623361.727205374,1768238.10664408,1872518.2942797714,1644656.4006259395,1668780.6224540293,1726220.4863304361,1485212.762016458,1592817.2471443505,1717949.717515934,1559067.6962017654,1716308.592300466,{"$f":"EG374","v":1892925.3974024646},1762408.1319974258,1905905.1738482898,2008456.4208866989,1779178.227989082,1802581.6323746357,1859107.8821277285,1617179.2143166042,1723535.4598528636,1849492.3426469152,1689138.3904365129,1844817.6066537583,2019810.4637720261,1887691.4094929467,2029412.387947028,2130245.4742468954,1899558.4511367914,1922025.5168805167,1977644.1276781536,1734751.5519906932,1839870.5113424545,1966664.210846636,1804852.5724451425,1958985.9750603936,2132379.6538372058,1998675.8712736999,2138285.9882703885,2237411.4256214784,2005322.8023236678,2026856.0571861428,2081572.814656147,1837743.8387634642,1941636.242715762,2068196.093503172,1904940.7688771738,2057543.9705715724,2229355.9943576199,2094084.2865630041,2231597.7981681996,2329025.8289406602,2095542.594746839,2115926.2018623799,2169746.7002069303,1924958.4215615019,2027634.7768856974,2152775.534417572,1988090.277730139,2139178.6366825616,2309426.2691015163,2172603.1808075667,2308034.0322763738,2403774.6279830644,2168903.5296399277,2188575.9680845481,2241505.6081138207,1995868.4833375572,2097339.0713157468,2221073.2286756011,2054978.8717726702,2204567.490668701,2372901.5029388838,2234543.319683129,2367905.1443312159,2461968.0041013574,{"$f":"GS374","v":2225715.5439116219},2244460.5820740382,2296504.5691573685,2049971.3451023917,2150246.2199661117,2272586.0230763364,2105105.9969722726,2253209.7219244605,2419138.2557393839,2279261.0029033045,2410567.1208839337,2502961.6698463885,2265334.1036809934,2283153.4796639327,2334316.8215967077,2086892.5509261908,2185981.5382076832,2306938.9844000582,2138086.2984247636,2284724.9685287918,2448264.5112914317,2306621.4167320542,2435884.8337170826,2526620.2212915248,2287623.5565112052,2304300.7013994209,2354588.2061838773,2106221.8752273628,2204134.57002162,2323721.4065166186,2153508.8207994765,2298708.1578808264,2459874.8464378025,2315911.7888951963,2443145.194658299,2532230.2927524871,2291870.2860368588,2307842.7352383467,2357259.0087763914,2147940.1215885198,2244685.8867242755,2362914.8599623516,2518390.5988258026,2662102.1242283275,2820911.7436985467,2844075.6517187748,2969291.4186190907,3056734.8197304066,591536.0818552291,606586.85145304236,654795.6926661589,574158.24813658756,669722.80797081534,786619.51688835502,783156.07753602648,924675.75596840191,1081143.7384668381,1102017.8529890731,1218603.7887810746,1293086.8907548713,1212539.97067956,1226670.598077686,1268390.5149580638,1180754.7108197981,{"$f":"JE374","v":1261095.2494822843},1359537.4867154439,1335331.5303264933,1453322.9804297402,1583831.7751133486,1579530.7238447084,1682468.6870627762,1754598.1184339125,1671926.595445506,1684262.3930468778,1723716.9345518022,1633950.1998227318,1711816.057589829,1808110.3541397885,1781150.659877074,1896259.3398725572,2023750.9612466169,2016463.0318276007,2116634.8699751105,2186290.3996222955,2101370.2291394668,2112017.1331376503,2149279.0465447111,2057323.5933027109,2132588.5980970715,2226609.1686289124,2196769.4556619972,2308868.9041747642,2433216.7491343054,2422813.5424778722,2520087.1496674721,2587132.2383734207,2499822.9282137691,2508417.9935345915,2543343.0944235553,2449017.9138012379,2521538.7562258211,2613142.5428544423,2580279.0280266558,2689225.0973579409,2810284.6902322816,6133709.0970073966,6227934.1686085472,6292213.9292046698,6338184.4397310559,6348668.7651994741,6388370.1621357305,6427727.2276917659,6503396.2260575471,6598536.1912183808,6699102.4379337439,6811190.4244507132,6935321.1188354334,7055257.3253862262,7153139.1059220526,7221422.7883829521,7266292.0223613791,7275647.4191861022,7314477.4525047671,7352752.0326493951,7427022.7347837249,7521108.7192561869,7620028.8352166321,7730357.0105621293,{"$f":"LQ374","v":7852609.1559789879},7970706.4175048694,8066971.9488375857,7064045.0343191968]
[null,null,"Starting Balance",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,365000,940000,940000,940000,1465000,1640000,1915000,2240000,2515000,2740000,4140000,4140000,4565000,{"$f":"AA116","v":6215000},{"$f":"AB116","v":6215000},{"$f":"AC116","v":7065000},{"$f":"AD116","v":7315000},{"$f":"AE116","v":7315000},7585000,7585000,7585000,7585000,7555585.6139909588,7555585.6139909588,7555585.6139909588,7490520.133028728,7490520.133028728,7490520.133028728,7424555.8949578116,7424555.8949578116,7424555.8949578116,7357680.4851410091,7357680.4851410091,7357680.4851410091,7289881.3174562827,7289881.3174562827,7289881.3174562827,7221145.6319280164,7221145.6319280164,7221145.6319280164,7151460.4923255574,7151460.4923255574,7151460.4923255574,7080812.7837285828,7080812.7837285828,7080812.7837285828,7009189.2100588409,7009189.2100588409,7009189.2100588409,6936576.2915777918,6936576.2915777918,6936576.2915777918,6862960.3623496909,6862960.3623496909,6862960.3623496909,6788327.5676696207,6788327.5676696207,6788327.5676696207,6712663.861456003,6712663.861456003,6712663.861456003,6635955.0036070887,6635955.0036070887,6635955.0036070887,6558186.5573209375,6558186.5573209375,6558186.5573209375,6479343.8863783712,6479343.8863783712,6479343.8863783712,6399412.1523884032,6399412.1523884032,6399412.1523884032,6318376.3119956134,6318376.3119956134,6318376.3119956134,6236221.1140489532,6236221.1140489532,6236221.1140489532,6152931.0967314364,6152931.0967314364,{"$f":"CQ116","v":6152931.0967314364},6068490.5846501887,6068490.5846501887,6068490.5846501887,5982883.6858862983,5982883.6858862983,5982883.6858862983,5896094.2890039161,5896094.2890039161,5896094.2890039161,5808106.060018044,5808106.060018044,5808106.060018044,5718902.4393204339,5718902.4393204339,5718902.4393204339,5628466.6385630313,5628466.6385630313,5628466.6385630313,5536781.6374983629,5536781.6374983629,5536781.6374983629,5443830.180776285,5443830.180776285,5443830.180776285,5349594.7746964805,5349594.7746964805,5349594.7746964805,5254057.6839161003,5254057.6839161003,5254057.6839161003,5157200.9281119285,5157200.9281119285,5157200.9281119285,5059006.2785964394,5059006.2785964394,5059006.2785964394,4959455.2548871106,4959455.2548871106,4959455.2548871106,4858529.1212283503,4858529.1212283503,4858529.1212283503,4756208.8830653811,4756208.8830653811,4756208.8830653811,4652475.2834694153,4652475.2834694153,4652475.2834694153,4547308.7995134536,4547308.7995134536,4547308.7995134536,4440689.6385980183,4440689.6385980183,4440689.6385980183,4332597.7347261375,4332597.7347261375,4332597.7347261375,4223012.7447268739,4223012.7447268739,4223012.7447268739,4111914.0444266866,4111914.0444266866,4111914.0444266866,{"$f":"FC116","v":3999280.7247679103},3999280.7247679103,3999280.7247679103,3885091.5878736181,3885091.5878736181,3885091.5878736181,3769325.1430581259,3769325.1430581259,3769325.1430581259,3651959.602782391,3651959.602782391,3651959.602782391,3532972.8785535432,3532972.8785535432,3532972.8785535432,3412342.5767677729,3412342.5767677729,3412342.5767677729,3290045.9944957984,3290045.9944957984,3290045.9944957984,3166060.1152101168,3166060.1152101168,3166060.1152101168,3040361.6044532359,3040361.6044532359,3040361.6044532359,2912926.8054460688,2912926.8054460688,2912926.8054460688,2783731.7346356688,2783731.7346356688,2783731.7346356688,2652752.0771814631,2652752.0771814631,2652752.0771814631,2519963.1823791387,2519963.1823791387,2519963.1823791387,2385340.0590213165,2385340.0590213165,2385340.0590213165,2248857.3706941437,2248857.3706941437,2248857.3706941437,2110489.4310089159,2110489.4310089159,2110489.4310089159,1970210.1987678322,1970210.1987678322,1970210.1987678322,1827993.2730629775,1827993.2730629775,1827993.2730629775,1683811.8883076033,1683811.8883076033,1683811.8883076033,1537638.9091987768,1537638.9091987768,1537638.9091987768,1389446.8256104479,1389446.8256104479,1389446.8256104479,1239207.7474159736,{"$f":"HO116","v":1239207.7474159736},1239207.7474159736,1086893.399239125,1086893.399239125,1086893.399239125,932475.11513259006,932475.11513259006,932475.11513259006,775923.83318296913,775923.83318296913,775923.83318296913,617210.09004124941,617210.09004124941,617210.09004124941,456304.01537772734,456304.01537772734,456304.01537772734,{"$f":"IF116","v":293175.32626033702},{"$f":"IG116","v":293175.32626033702},{"$f":"IH116","v":293175.32626033702},{"$f":"II116","v":127793.32145532535},{"$f":"IJ116","v":127793.32145532535},{"$f":"IK116","v":127793.32145532535}]
[null,null,"Drawdown",null,"EUR",null,null,{"$f":"ROUND(SUM(I114:QJ114),0)","v":7585000},{"$f":"I108","v":0},{"$f":"J108","v":0},0,0,0,365000,575000,0,0,525000,175000,275000,325000,275000,225000,1400000,0,425000,1650000,0,850000,250000,0,270000,0,0,null,0]
[null,null,"Principal Payment",null,"EUR",{"$f":"IF(ROUND(H114,3)+ROUND(H115, 3)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"ROUND(SUM(I115:QJ115),0)","v":-7585000},0,{"$f":"J135*-1","v":0},{"$f":"K135*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB135*-1","v":0},0,0,0,0,0,0,0,-29414.386009041016,0,0,-65065.480962230955,0,0,-65964.238070916588,0,0,-66875.409816802596,0,0,-67799.167684726563,0,0,-68735.685528266185,0,0,-69685.139602459065,0,0,-70647.708596974247,0,0,-71623.573669742094,0,0,-72612.918481048691,0,0,-73615.929228101129,0,0,-74632.794680070365,0,0,-75663.706213618018,0,0,-76708.857848913933,0,0,-77768.446286151302,0,0,-78842.670942566096,0,0,-79931.73398996795,0,0,-81035.840392789352,0,0,-82155.197946660541,0,{"$f":"CN135*-1","v":0},-83290.017317517078,0,0,-84440.512081247813,0,0,-85606.898763890335,0,0,-86789.396882381785,0,0,-87988.228985872396,0,0,-89203.620697609949,0,0,-90435.800757402525,0,0,-91685.001064667988,0,0,-92951.456722078001,0,0,-94235.40607980499,0,0,-95537.090780380167,0,0,-96856.755804171436,0,0,-98194.649515489116,0,0,-99551.023709328845,0,0,-100926.13365876008,0,0,-102320.23816296904,0,0,-103733.5995959654,0,0,-105166.4839559618,0,0,-106619.16091543531,0,0,-108091.90387188052,0,0,-109584.98999926366,0,0,{"$f":"EZ135*-1","v":-111098.70030018735},0,0,-112633.3196587761,0,0,-114189.13689429229,0,0,-115766.4448154924,0,0,-117365.54027573475,0,0,-118986.72422884774,0,0,-120630.30178577029,0,0,-122296.58227197449,0,0,-123985.87928568132,0,0,-125698.51075688077,0,0,-127434.79900716704,0,0,-129195.07081040017,0,0,-130979.65745420588,0,0,-132788.89480232462,0,0,-134623.12335782207,0,0,-136482.68832717257,0,0,-138367.93968522796,0,0,-140279.23224108369,0,0,-142216.9257048548,0,0,-144181.38475537425,0,0,-146172.97910882649,0,0,-148192.08358832882,{"$f":"HL135*-1","v":0},0,-150239.07819447431,0,0,-152314.34817684855,0,0,-154418.28410653493,0,0,-156551.28194962087,0,0,-158713.74314171972,0,0,-160906.07466352204,0,0,-163128.68911739028,{"$f":"IG135*-1","v":0},0,-165382.00480501167,{"$f":"IJ135*-1","v":0},0,-127793.32145532535]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,365000,940000,940000,940000,1465000,1640000,1915000,2240000,2515000,2740000,4140000,4140000,4565000,6215000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":6215000},7065000,7315000,7315000,7585000,7585000,7585000,7585000,7555585.6139909588,7555585.6139909588,7555585.6139909588,7490520.133028728,7490520.133028728,7490520.133028728,7424555.8949578116,7424555.8949578116,7424555.8949578116,7357680.4851410091,7357680.4851410091,7357680.4851410091,7289881.3174562827,7289881.3174562827,7289881.3174562827,7221145.6319280164,7221145.6319280164,7221145.6319280164,7151460.4923255574,7151460.4923255574,7151460.4923255574,7080812.7837285828,7080812.7837285828,7080812.7837285828,7009189.2100588409,7009189.2100588409,7009189.2100588409,6936576.2915777918,6936576.2915777918,6936576.2915777918,6862960.3623496909,6862960.3623496909,6862960.3623496909,6788327.5676696207,6788327.5676696207,6788327.5676696207,6712663.861456003,6712663.861456003,6712663.861456003,6635955.0036070887,6635955.0036070887,6635955.0036070887,6558186.5573209375,6558186.5573209375,6558186.5573209375,6479343.8863783712,6479343.8863783712,6479343.8863783712,6399412.1523884032,6399412.1523884032,6399412.1523884032,6318376.3119956134,6318376.3119956134,6318376.3119956134,6236221.1140489532,6236221.1140489532,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":6236221.1140489532},6152931.0967314364,6152931.0967314364,6152931.0967314364,6068490.5846501887,6068490.5846501887,6068490.5846501887,5982883.6858862983,5982883.6858862983,5982883.6858862983,5896094.2890039161,5896094.2890039161,5896094.2890039161,5808106.060018044,5808106.060018044,5808106.060018044,5718902.4393204339,5718902.4393204339,5718902.4393204339,5628466.6385630313,5628466.6385630313,5628466.6385630313,5536781.6374983629,5536781.6374983629,5536781.6374983629,5443830.180776285,5443830.180776285,5443830.180776285,5349594.7746964805,5349594.7746964805,5349594.7746964805,5254057.6839161003,5254057.6839161003,5254057.6839161003,5157200.9281119285,5157200.9281119285,5157200.9281119285,5059006.2785964394,5059006.2785964394,5059006.2785964394,4959455.2548871106,4959455.2548871106,4959455.2548871106,4858529.1212283503,4858529.1212283503,4858529.1212283503,4756208.8830653811,4756208.8830653811,4756208.8830653811,4652475.2834694153,4652475.2834694153,4652475.2834694153,4547308.7995134536,4547308.7995134536,4547308.7995134536,4440689.6385980183,4440689.6385980183,4440689.6385980183,4332597.7347261375,4332597.7347261375,4332597.7347261375,4223012.7447268739,4223012.7447268739,4223012.7447268739,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":4111914.0444266866},4111914.0444266866,4111914.0444266866,3999280.7247679103,3999280.7247679103,3999280.7247679103,3885091.5878736181,3885091.5878736181,3885091.5878736181,3769325.1430581259,3769325.1430581259,3769325.1430581259,3651959.602782391,3651959.602782391,3651959.602782391,3532972.8785535432,3532972.8785535432,3532972.8785535432,3412342.5767677729,3412342.5767677729,3412342.5767677729,3290045.9944957984,3290045.9944957984,3290045.9944957984,3166060.1152101168,3166060.1152101168,3166060.1152101168,3040361.6044532359,3040361.6044532359,3040361.6044532359,2912926.8054460688,2912926.8054460688,2912926.8054460688,2783731.7346356688,2783731.7346356688,2783731.7346356688,2652752.0771814631,2652752.0771814631,2652752.0771814631,2519963.1823791387,2519963.1823791387,2519963.1823791387,2385340.0590213165,2385340.0590213165,2385340.0590213165,2248857.3706941437,2248857.3706941437,2248857.3706941437,2110489.4310089159,2110489.4310089159,2110489.4310089159,1970210.1987678322,1970210.1987678322,1970210.1987678322,1827993.2730629775,1827993.2730629775,1827993.2730629775,1683811.8883076033,1683811.8883076033,1683811.8883076033,1537638.9091987768,1537638.9091987768,1537638.9091987768,1389446.8256104479,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":1389446.8256104479},1389446.8256104479,1239207.7474159736,1239207.7474159736,1239207.7474159736,1086893.399239125,1086893.399239125,1086893.399239125,932475.11513259006,932475.11513259006,932475.11513259006,775923.83318296913,775923.83318296913,775923.83318296913,617210.09004124941,617210.09004124941,617210.09004124941,456304.01537772734,456304.01537772734,456304.01537772734,293175.32626033702,{"$f":"IF(ROUND(SUM(IG113:IG115), 2)=0,0,SUM(IG113:IG115))","v":293175.32626033702},293175.32626033702,127793.32145532535,{"$f":"IF(ROUND(SUM(IJ113:IJ115), 2)=0,0,SUM(IJ113:IJ115))","v":127793.32145532535},127793.32145532535,0]
[]
[null,null,"Undrawn Balance",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Portion of Long-Term Debt",null,"EUR",null,null,null,{"$f":"I116","v":0},0,0,0,0,365000,940000,940000,940000,1465000,1640000,1915000,2240000,2515000,2740000,{"$f":"SUM(Y135:AJ135)","v":29414.386009041016},29414.386009041016,29414.386009041016,94479.866971271971,94479.866971271971,94479.866971271971,160444.10504218854,160444.10504218854,160444.10504218854,227319.51485899114,227319.51485899114,227319.51485899114,265704.29653467669,265704.29653467669,265704.29653467669,269374.50110071193,269374.50110071193,269374.50110071193,273095.40263225441,273095.40263225441,273095.40263225441,276867.70141242607,276867.70141242607,276867.70141242607,280692.10739744158,280692.10739744158,280692.10739744158,284569.34035022405,284569.34035022405,284569.34035022405,288500.12997586618,288500.12997586618,288500.12997586618,292485.21605896228,292485.21605896228,292485.21605896228,296525.34860283823,296525.34860283823,296525.34860283823,300621.28797070344,300621.28797070344,300621.28797070344,304773.80502875359,304773.80502875359,304773.80502875359,308983.68129124935,308983.68129124935,308983.68129124935,313251.70906759927,313251.70906759927,{"$f":"SUM(BW135:CH135)","v":313251.70906759927},317578.69161147467,317578.69161147467,317578.69161147467,321965.44327198388,321965.44327198388,321965.44327198388,326412.78964693495,326412.78964693495,326412.78964693495,330921.5677382148,330921.5677382148,330921.5677382148,335492.62610931578,335492.62610931578,335492.62610931578,340126.82504503697,340126.82504503697,340126.82504503697,344825.0367133923,344825.0367133923,344825.0367133923,349588.14532975451,349588.14532975451,349588.14532975451,354417.04732326663,354417.04732326663,354417.04732326663,359312.65150555287,359312.65150555287,359312.65150555287,364275.87924175849,364275.87924175849,364275.87924175849,369307.66462395352,369307.66462395352,369307.66462395352,374408.95464693115,374408.95464693115,374408.95464693115,379580.70938643458,379580.70938643458,379580.70938643458,384823.90217984573,384823.90217984573,384823.90217984573,390139.51980936958,390139.51980936958,390139.51980936958,395528.56268774951,395528.56268774951,395528.56268774951,400992.04504654708,400992.04504654708,400992.04504654708,406530.99512702337,406530.99512702337,406530.99512702337,412146.45537365635,412146.45537365635,412146.45537365635,417839.48263033153,417839.48263033153,417839.48263033153,{"$f":"SUM(EI135:ET135)","v":423611.14833924302},423611.14833924302,423611.14833924302,429462.53874254134,429462.53874254134,429462.53874254134,435394.75508676685,435394.75508676685,435394.75508676685,441408.91383010766,441408.91383010766,441408.91383010766,447506.14685251936,447506.14685251936,447506.14685251936,453687.60166874807,453687.60166874807,453687.60166874807,459954.44164429553,459954.44164429553,459954.44164429553,466307.84621436719,466307.84621436719,466307.84621436719,472749.01110584516,472749.01110584516,472749.01110584516,479279.14856232726,479279.14856232726,479279.14856232726,485899.48757227382,485899.48757227382,485899.48757227382,492611.27410030691,492611.27410030691,492611.27410030691,499415.77132170362,499415.77132170362,499415.77132170362,506314.25986012933,506314.25986012933,506314.25986012933,513308.03802865383,513308.03802865383,513308.03802865383,520398.42207409767,520398.42207409767,520398.42207409767,527586.74642475275,527586.74642475275,527586.74642475275,534874.36394152511,534874.36394152511,534874.36394152511,542262.64617254713,542262.64617254713,542262.64617254713,549752.98361130618,549752.98361130618,549752.98361130618,557346.78595833899,557346.78595833899,557346.78595833899,565045.48238654074,{"$f":"SUM(GU135:HF135)","v":565045.48238654074},565045.48238654074,572850.5218101393,572850.5218101393,572850.5218101393,580763.37315738434,580763.37315738434,580763.37315738434,588785.5256470039,588785.5256470039,588785.5256470039,596918.48906847811,596918.48906847811,596918.48906847811,605163.79406618665,605163.79406618665,605163.79406618665,613522.99242747854,613522.99242747854,613522.99242747854,621997.65737472405,621997.65737472405,621997.65737472405,630589.38386139763,630589.38386139763,630589.38386139763,639299.78887225292,639299.78887225292,639299.78887225292,648130.51172764378,648130.51172764378,648130.51172764378,617210.09004124929,617210.09004124929,617210.09004124929,456304.01537772734,456304.01537772734,456304.01537772734,293175.32626033702,{"$f":"SUM(IH135:IS135)","v":293175.32626033702},{"$f":"SUM(II135:IT135)","v":293175.32626033702},{"$f":"SUM(IJ135:IU135)","v":127793.32145532535},{"$f":"SUM(IK135:IV135)","v":127793.32145532535},{"$f":"SUM(IL135:IW135)","v":127793.32145532535},{"$f":"SUM(IM135:IX135)","v":0}]
[null,null,"Long-Term Portion",null,"EUR",null,null,null,{"$f":"I116-I119","v":0},{"$f":"J116-J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4110585.6139909588,4110585.6139909588,4535585.6139909588,6120520.133028728,6120520.133028728,6970520.133028728,7154555.8949578116,7154555.8949578116,7424555.8949578116,7357680.4851410091,7357680.4851410091,7357680.4851410091,7289881.3174562817,7289881.3174562817,7289881.3174562817,7221145.6319280164,7221145.6319280164,7221145.6319280164,7151460.4923255574,7151460.4923255574,7151460.4923255574,7080812.7837285828,7080812.7837285828,7080812.7837285828,7009189.2100588409,7009189.2100588409,7009189.2100588409,6936576.2915777927,6936576.2915777927,6936576.2915777927,6862960.3623496909,6862960.3623496909,6862960.3623496909,6788327.5676696207,6788327.5676696207,6788327.5676696207,6712663.861456003,6712663.861456003,6712663.861456003,6635955.0036070887,6635955.0036070887,6635955.0036070887,6558186.5573209375,6558186.5573209375,6558186.5573209375,6479343.8863783712,6479343.8863783712,6479343.8863783712,6399412.1523884041,6399412.1523884041,{"$f":"BV116-BV119","v":6399412.1523884041},6318376.3119956143,6318376.3119956143,6318376.3119956143,6236221.1140489541,6236221.1140489541,6236221.1140489541,6152931.0967314364,6152931.0967314364,6152931.0967314364,6068490.5846501887,6068490.5846501887,6068490.5846501887,5982883.6858862974,5982883.6858862974,5982883.6858862974,5896094.2890039161,5896094.2890039161,5896094.2890039161,5808106.060018044,5808106.060018044,5808106.060018044,5718902.4393204339,5718902.4393204339,5718902.4393204339,5628466.6385630313,5628466.6385630313,5628466.6385630313,5536781.6374983629,5536781.6374983629,5536781.6374983629,5443830.180776285,5443830.180776285,5443830.180776285,5349594.7746964805,5349594.7746964805,5349594.7746964805,5254057.6839161003,5254057.6839161003,5254057.6839161003,5157200.9281119285,5157200.9281119285,5157200.9281119285,5059006.2785964394,5059006.2785964394,5059006.2785964394,4959455.2548871106,4959455.2548871106,4959455.2548871106,4858529.1212283503,4858529.1212283503,4858529.1212283503,4756208.8830653811,4756208.8830653811,4756208.8830653811,4652475.2834694162,4652475.2834694162,4652475.2834694162,4547308.7995134545,4547308.7995134545,4547308.7995134545,4440689.6385980193,4440689.6385980193,4440689.6385980193,{"$f":"EH116-EH119","v":4332597.7347261384},4332597.7347261384,4332597.7347261384,4223012.7447268739,4223012.7447268739,4223012.7447268739,4111914.0444266866,4111914.0444266866,4111914.0444266866,3999280.7247679108,3999280.7247679108,3999280.7247679108,3885091.5878736181,3885091.5878736181,3885091.5878736181,3769325.1430581259,3769325.1430581259,3769325.1430581259,3651959.602782391,3651959.602782391,3651959.602782391,3532972.8785535432,3532972.8785535432,3532972.8785535432,3412342.5767677729,3412342.5767677729,3412342.5767677729,3290045.9944957988,3290045.9944957988,3290045.9944957988,3166060.1152101173,3166060.1152101173,3166060.1152101173,3040361.6044532363,3040361.6044532363,3040361.6044532363,2912926.8054460692,2912926.8054460692,2912926.8054460692,2783731.7346356688,2783731.7346356688,2783731.7346356688,2652752.0771814631,2652752.0771814631,2652752.0771814631,2519963.1823791382,2519963.1823791382,2519963.1823791382,2385340.059021316,2385340.059021316,2385340.059021316,2248857.3706941437,2248857.3706941437,2248857.3706941437,2110489.4310089159,2110489.4310089159,2110489.4310089159,1970210.1987678325,1970210.1987678325,1970210.1987678325,1827993.2730629775,1827993.2730629775,1827993.2730629775,1683811.8883076031,{"$f":"GT116-GT119","v":1683811.8883076031},1683811.8883076031,1537638.9091987766,1537638.9091987766,1537638.9091987766,1389446.8256104479,1389446.8256104479,1389446.8256104479,1239207.7474159736,1239207.7474159736,1239207.7474159736,1086893.3992391252,1086893.3992391252,1086893.3992391252,932475.11513259017,932475.11513259017,932475.11513259017,775923.83318296936,775923.83318296936,775923.83318296936,617210.09004124952,617210.09004124952,617210.09004124952,456304.01537772734,456304.01537772734,456304.01537772734,293175.32626033714,293175.32626033714,293175.32626033714,127793.32145532535,127793.32145532535,127793.32145532535,0,0,0,0,0,0,0,{"$f":"IG116-IG119","v":0},0,0,{"$f":"IJ116-IJ119","v":0},0,0]
[]
[null,"Interest"]
[null,null,"Base Rate",null,"%",null,null,null,{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$E187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2},{"$f":"Inputs!$F187","v":2.9000000000000001E-2}]
[null,null,"Lender Margin",null,"%",null,null,null,{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$E188","v":0.03},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2},{"$f":"Inputs!$F188","v":2.5999999999999999E-2}]
[null,null,"Annual All-In Rate",null,"%",null,null,null,{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$E189","v":5.8999999999999997E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2},{"$f":"Inputs!$F189","v":5.5E-2}]
[null,null,"Monthly All-In Rate",null,"%",null,null,null,{"$f":"I125*(I$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"J125*(J$9/Inputs!$E$193)","v":4.5888888888888889E-3},{"$f":"K125*(K$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"L125*(L$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"M125*(M$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"N125*(N$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"O125*(O$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"P125*(P$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"Q125*(Q$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"R125*(R$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"S125*(S$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"T125*(T$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"U125*(U$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"V125*(V$9/Inputs!$E$193)","v":4.5888888888888889E-3},{"$f":"W125*(W$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"X125*(X$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"Y125*(Y$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"Z125*(Z$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"AA125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"CM125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EY125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HK125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IG125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IJ125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,"Interest Payment",null,"EUR",null,null,{"$f":"SUM(I130:QJ130)","v":-4404775.4401056347},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AA129","v":0},0,{"$f":"-AC129","v":0},0,0,0,0,0,0,{"$f":"-AJ129-AJ128","v":-140017.28391288052},0,0,{"$f":"-AM129-AM128","v":-104366.18895969058},0,0,{"$f":"-AP129-AP128","v":-103467.43185100495},0,0,{"$f":"-AS129-AS128","v":-102556.26010511894},0,0,{"$f":"-AV129-AV128","v":-101632.50223719497},0,0,{"$f":"-AY129-AY128","v":-100695.98439365535},0,0,{"$f":"-BB129-BB128","v":-99746.530319462472},0,0,{"$f":"-BE129-BE128","v":-98783.96132494729},0,0,{"$f":"-BH129-BH128","v":-97808.096252179443},0,0,{"$f":"-BK129-BK128","v":-96818.751440872846},0,0,{"$f":"-BN129-BN128","v":-95815.740693820408},0,0,{"$f":"-BQ129-BQ128","v":-94798.875241851172},0,0,{"$f":"-BT129-BT128","v":-93767.96370830352},0,0,{"$f":"-BW129-BW128","v":-92722.812073007604},0,0,{"$f":"-BZ129-BZ128","v":-91663.223635770235},0,0,{"$f":"-CC129-CC128","v":-90588.998979355441},0,0,{"$f":"-CF129-CF128","v":-89499.935931953587},0,0,{"$f":"-CI129-CI128","v":-88395.829529132185},0,0,{"$f":"-CL129-CL128","v":-87276.471975260996},0,0,{"$f":"-CO129-CO128","v":-86141.652604404459},0,0,{"$f":"-CR129-CR128","v":-84991.157840673724},0,0,{"$f":"-CU129-CU128","v":-83824.771158031203},0,0,{"$f":"-CX129-CX128","v":-82642.273039539752},0,0,{"$f":"-DA129-DA128","v":-81443.440936049141},0,0,{"$f":"-DD129-DD128","v":-80228.049224311588},0,0,{"$f":"-DG129-DG128","v":-78995.869164519012},0,0,{"$f":"-DJ129-DJ128","v":-77746.66885725355},0,0,{"$f":"-DM129-DM128","v":-76480.213199843536},0,0,{"$f":"-DP129-DP128","v":-75196.263842116547},0,0,{"$f":"-DS129-DS128","v":-73894.57914154137},0,0,{"$f":"-DV129-DV128","v":-72574.914117750101},0,0,{"$f":"-DY129-DY128","v":-71237.020406432421},0,0,{"$f":"-EB129-EB128","v":-69880.646212592692},0,0,{"$f":"-EE129-EE128","v":-68505.536263161455},0,0,{"$f":"-EH129-EH128","v":-67111.431758952502},0,0,{"$f":"-EK129-EK128","v":-65698.070325956141},0,0,{"$f":"-EN129-EN128","v":-64265.185965959739},0,0,{"$f":"-EQ129-EQ128","v":-62812.509006486231},0,0,{"$f":"-ET129-ET128","v":-61339.766050041013},0,0,{"$f":"-EW129-EW128","v":-59846.679922657881},0,0,{"$f":"-EZ129-EZ128","v":-58332.969621734184},0,0,{"$f":"-FC129-FC128","v":-56798.350263145425},0,0,{"$f":"-FF129-FF128","v":-55242.533027629259},0,0,{"$f":"-FI129-FI128","v":-53665.225106429134},0,0,{"$f":"-FL129-FL128","v":-52066.12964618679},0,0,{"$f":"-FO129-FO128","v":-50444.945693073802},0,0,{"$f":"-FR129-FR128","v":-48801.368136151243},0,0,{"$f":"-FU129-FU128","v":-47135.087649947047},0,0,{"$f":"-FX129-FX128","v":-45445.790636240214},0,0,{"$f":"-GA129-GA128","v":-43733.159165040757},0,0,{"$f":"-GD129-GD128","v":-41996.870914754501},0,0,{"$f":"-GG129-GG128","v":-40236.599111521369},0,0,{"$f":"-GJ129-GJ128","v":-38452.012467715664},0,0,{"$f":"-GM129-GM128","v":-36642.775119596918},0,0,{"$f":"-GP129-GP128","v":-34808.546564099473},0,0,{"$f":"-GS129-GS128","v":-32948.98159474897},0,0,{"$f":"-GV129-GV128","v":-31063.730236693569},0,0,{"$f":"-GY129-GY128","v":-29152.437680837844},0,0,{"$f":"-HB129-HB128","v":-27214.744217066742},0,0,{"$f":"-HE129-HE128","v":-25250.285166547284},0,0,{"$f":"-HH129-HH128","v":-23258.690813095061},0,0,{"$f":"-HK129-HK128","v":-21239.58633359271},0,0,{"$f":"-HN129-HN128","v":-19192.591727447241},0,0,{"$f":"-HQ129-HQ128","v":-17117.321745072979},0,0,{"$f":"-HT129-HT128","v":-15013.385815386602},0,0,{"$f":"-HW129-HW128","v":-12880.38797230067},0,0,{"$f":"-HZ129-HZ128","v":-10717.926780201804},0,0,{"$f":"-IC129-IC128","v":-8525.595258399484},0,0,{"$f":"-IF129-IF128","v":-6302.9808045312457},0,0,{"$f":"-II129-II128","v":-4049.6651169098759},0,0,{"$f":"-IL129-IL128","v":-1765.2241157979588}]
[null,"Debt Service (Senior Debt)"]
[]
[null,null,"Up-Front Fee",null,"EUR",null,null,{"$f":"SUM(I139:QJ139)","v":113775},{"$f":"Inputs!E190*Inputs!E179","v":113775},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subordinated Debt Repayment Flags"]
[null,null,"Subordinated Debt Repayment Flag",null,"Flag",null,null,null,{"$f":"IF(I4<=Inputs!$E$180, I$27, 1)","v":1},{"$f":"IF(J4<=Inputs!$E$180, J$27, 1)","v":1},{"$f":"IF(K4<=Inputs!$E$180, K$27, 1)","v":1},{"$f":"IF(L4<=Inputs!$E$180, L$27, 1)","v":1},{"$f":"IF(M4<=Inputs!$E$180, M$27, 1)","v":1},{"$f":"IF(N4<=Inputs!$E$180, N$27, 1)","v":1},{"$f":"IF(O4<=Inputs!$E$180, O$27, 1)","v":1},{"$f":"IF(P4<=Inputs!$E$180, P$27, 1)","v":1},{"$f":"IF(Q4<=Inputs!$E$180, Q$27, 1)","v":1},{"$f":"IF(R4<=Inputs!$E$180, R$27, 1)","v":1},{"$f":"IF(S4<=Inputs!$E$180, S$27, 1)","v":1},{"$f":"IF(T4<=Inputs!$E$180, T$27, 1)","v":1},{"$f":"IF(U4<=Inputs!$E$180, U$27, 1)","v":1},{"$f":"IF(V4<=Inputs!$E$180, V$27, 1)","v":1},{"$f":"IF(W4<=Inputs!$E$180, W$27, 1)","v":1},{"$f":"IF(X4<=Inputs!$E$180, X$27, 1)","v":1},{"$f":"IF(Y4<=Inputs!$E$180, Y$27, 1)","v":1},{"$f":"IF(Z4<=Inputs!$E$180, Z$27, 1)","v":1},{"$f":"IF(AA4<=Inputs!$E$180, AA$27, 1)","v":1},{"$f":"IF(AB4<=Inputs!$E$180, AB$27, 1)","v":1},{"$f":"IF(AC4<=Inputs!$E$180, AC$27, 1)","v":1},{"$f":"IF(AD4<=Inputs!$E$180, AD$27, 1)","v":1},{"$f":"IF(AE4<=Inputs!$E$180, AE$27, 1)","v":1},{"$f":"IF(AF4<=Inputs!$E$180, AF$27, 1)","v":1},{"$f":"IF(AG4<=Inputs!$E$180, AG$27, 1)","v":1},{"$f":"IF(AH4<=Inputs!$E$180, AH$27, 1)","v":1},{"$f":"IF(AI4<=Inputs!$E$180, AI$27, 1)","v":1},{"$f":"IF(AJ4<=Inputs!$E$180, AJ$27, 1)","v":1},{"$f":"IF(AK4<=Inputs!$E$180, AK$27, 1)","v":1},{"$f":"IF(AL4<=Inputs!$E$180, AL$27, 1)","v":1},{"$f":"IF(AM4<=Inputs!$E$180, AM$27, 1)","v":1},{"$f":"IF(AN4<=Inputs!$E$180, AN$27, 1)","v":1},{"$f":"IF(AO4<=Inputs!$E$180, AO$27, 1)","v":1},{"$f":"IF(AP4<=Inputs!$E$180, AP$27, 1)","v":1},{"$f":"IF(AQ4<=Inputs!$E$180, AQ$27, 1)","v":1},{"$f":"IF(AR4<=Inputs!$E$180, AR$27, 1)","v":1},{"$f":"IF(AS4<=Inputs!$E$180, AS$27, 1)","v":1},{"$f":"IF(AT4<=Inputs!$E$180, AT$27, 1)","v":1},{"$f":"IF(AU4<=Inputs!$E$180, AU$27, 1)","v":1},{"$f":"IF(AV4<=Inputs!$E$180, AV$27, 1)","v":1},{"$f":"IF(AW4<=Inputs!$E$180, AW$27, 1)","v":1},{"$f":"IF(AX4<=Inputs!$E$180, AX$27, 1)","v":1},{"$f":"IF(AY4<=Inputs!$E$180, AY$27, 1)","v":1},{"$f":"IF(AZ4<=Inputs!$E$180, AZ$27, 1)","v":1},{"$f":"IF(BA4<=Inputs!$E$180, BA$27, 1)","v":1},{"$f":"IF(BB4<=Inputs!$E$180, BB$27, 1)","v":1},{"$f":"IF(BC4<=Inputs!$E$180, BC$27, 1)","v":1},{"$f":"IF(BD4<=Inputs!$E$180, BD$27, 1)","v":1},{"$f":"IF(BE4<=Inputs!$E$180, BE$27, 1)","v":1},{"$f":"IF(BF4<=Inputs!$E$180, BF$27, 1)","v":1},{"$f":"IF(BG4<=Inputs!$E$180, BG$27, 1)","v":1},{"$f":"IF(BH4<=Inputs!$E$180, BH$27, 1)","v":1},{"$f":"IF(BI4<=Inputs!$E$180, BI$27, 1)","v":1},{"$f":"IF(BJ4<=Inputs!$E$180, BJ$27, 1)","v":1},{"$f":"IF(BK4<=Inputs!$E$180, BK$27, 1)","v":1},{"$f":"IF(BL4<=Inputs!$E$180, BL$27, 1)","v":1},{"$f":"IF(BM4<=Inputs!$E$180, BM$27, 1)","v":1},{"$f":"IF(BN4<=Inputs!$E$180, BN$27, 1)","v":1},{"$f":"IF(BO4<=Inputs!$E$180, BO$27, 1)","v":1},{"$f":"IF(BP4<=Inputs!$E$180, BP$27, 1)","v":1},{"$f":"IF(BQ4<=Inputs!$E$180, BQ$27, 1)","v":1},{"$f":"IF(BR4<=Inputs!$E$180, BR$27, 1)","v":1},{"$f":"IF(BS4<=Inputs!$E$180, BS$27, 1)","v":1},{"$f":"IF(BT4<=Inputs!$E$180, BT$27, 1)","v":1},{"$f":"IF(BU4<=Inputs!$E$180, BU$27, 1)","v":1},{"$f":"IF(BV4<=Inputs!$E$180, BV$27, 1)","v":1},{"$f":"IF(BW4<=Inputs!$E$180, BW$27, 1)","v":1},{"$f":"IF(BX4<=Inputs!$E$180, BX$27, 1)","v":1},{"$f":"IF(BY4<=Inputs!$E$180, BY$27, 1)","v":1},{"$f":"IF(BZ4<=Inputs!$E$180, BZ$27, 1)","v":1},{"$f":"IF(CA4<=Inputs!$E$180, CA$27, 1)","v":1},{"$f":"IF(CB4<=Inputs!$E$180, CB$27, 1)","v":1},{"$f":"IF(CC4<=Inputs!$E$180, CC$27, 1)","v":1},{"$f":"IF(CD4<=Inputs!$E$180, CD$27, 1)","v":1},{"$f":"IF(CE4<=Inputs!$E$180, CE$27, 1)","v":1},{"$f":"IF(CF4<=Inputs!$E$180, CF$27, 1)","v":1},{"$f":"IF(CG4<=Inputs!$E$180, CG$27, 1)","v":1},{"$f":"IF(CH4<=Inputs!$E$180, CH$27, 1)","v":1},{"$f":"IF(CI4<=Inputs!$E$180, CI$27, 1)","v":1},{"$f":"IF(CJ4<=Inputs!$E$180, CJ$27, 1)","v":1},{"$f":"IF(CK4<=Inputs!$E$180, CK$27, 1)","v":1},{"$f":"IF(CL4<=Inputs!$E$180, CL$27, 1)","v":1},{"$f":"IF(CM4<=Inputs!$E$180, CM$27, 1)","v":1},{"$f":"IF(CN4<=Inputs!$E$180, CN$27, 1)","v":1},{"$f":"IF(CO4<=Inputs!$E$180, CO$27, 1)","v":1},{"$f":"IF(CP4<=Inputs!$E$180, CP$27, 1)","v":1},{"$f":"IF(CQ4<=Inputs!$E$180, CQ$27, 1)","v":1},{"$f":"IF(CR4<=Inputs!$E$180, CR$27, 1)","v":1},{"$f":"IF(CS4<=Inputs!$E$180, CS$27, 1)","v":1},{"$f":"IF(CT4<=Inputs!$E$180, CT$27, 1)","v":1},{"$f":"IF(CU4<=Inputs!$E$180, CU$27, 1)","v":1},{"$f":"IF(CV4<=Inputs!$E$180, CV$27, 1)","v":1},{"$f":"IF(CW4<=Inputs!$E$180, CW$27, 1)","v":1},{"$f":"IF(CX4<=Inputs!$E$180, CX$27, 1)","v":1},{"$f":"IF(CY4<=Inputs!$E$180, CY$27, 1)","v":1},{"$f":"IF(CZ4<=Inputs!$E$180, CZ$27, 1)","v":1},{"$f":"IF(DA4<=Inputs!$E$180, DA$27, 1)","v":1},{"$f":"IF(DB4<=Inputs!$E$180, DB$27, 1)","v":1},{"$f":"IF(DC4<=Inputs!$E$180, DC$27, 1)","v":1},{"$f":"IF(DD4<=Inputs!$E$180, DD$27, 1)","v":1},{"$f":"IF(DE4<=Inputs!$E$180, DE$27, 1)","v":1},{"$f":"IF(DF4<=Inputs!$E$180, DF$27, 1)","v":1},{"$f":"IF(DG4<=Inputs!$E$180, DG$27, 1)","v":1},{"$f":"IF(DH4<=Inputs!$E$180, DH$27, 1)","v":1},{"$f":"IF(DI4<=Inputs!$E$180, DI$27, 1)","v":1},{"$f":"IF(DJ4<=Inputs!$E$180, DJ$27, 1)","v":1},{"$f":"IF(DK4<=Inputs!$E$180, DK$27, 1)","v":1},{"$f":"IF(DL4<=Inputs!$E$180, DL$27, 1)","v":1},{"$f":"IF(DM4<=Inputs!$E$180, DM$27, 1)","v":1},{"$f":"IF(DN4<=Inputs!$E$180, DN$27, 1)","v":1},{"$f":"IF(DO4<=Inputs!$E$180, DO$27, 1)","v":1},{"$f":"IF(DP4<=Inputs!$E$180, DP$27, 1)","v":1},{"$f":"IF(DQ4<=Inputs!$E$180, DQ$27, 1)","v":1},{"$f":"IF(DR4<=Inputs!$E$180, DR$27, 1)","v":1},{"$f":"IF(DS4<=Inputs!$E$180, DS$27, 1)","v":1},{"$f":"IF(DT4<=Inputs!$E$180, DT$27, 1)","v":1},{"$f":"IF(DU4<=Inputs!$E$180, DU$27, 1)","v":1},{"$f":"IF(DV4<=Inputs!$E$180, DV$27, 1)","v":1},{"$f":"IF(DW4<=Inputs!$E$180, DW$27, 1)","v":1},{"$f":"IF(DX4<=Inputs!$E$180, DX$27, 1)","v":1},{"$f":"IF(DY4<=Inputs!$E$180, DY$27, 1)","v":1},{"$f":"IF(DZ4<=Inputs!$E$180, DZ$27, 1)","v":1},{"$f":"IF(EA4<=Inputs!$E$180, EA$27, 1)","v":1},{"$f":"IF(EB4<=Inputs!$E$180, EB$27, 1)","v":1},{"$f":"IF(EC4<=Inputs!$E$180, EC$27, 1)","v":1},{"$f":"IF(ED4<=Inputs!$E$180, ED$27, 1)","v":1},{"$f":"IF(EE4<=Inputs!$E$180, EE$27, 1)","v":1},{"$f":"IF(EF4<=Inputs!$E$180, EF$27, 1)","v":1},{"$f":"IF(EG4<=Inputs!$E$180, EG$27, 1)","v":1},{"$f":"IF(EH4<=Inputs!$E$180, EH$27, 1)","v":1},{"$f":"IF(EI4<=Inputs!$E$180, EI$27, 1)","v":1},{"$f":"IF(EJ4<=Inputs!$E$180, EJ$27, 1)","v":1},{"$f":"IF(EK4<=Inputs!$E$180, EK$27, 1)","v":1},{"$f":"IF(EL4<=Inputs!$E$180, EL$27, 1)","v":1},{"$f":"IF(EM4<=Inputs!$E$180, EM$27, 1)","v":1},{"$f":"IF(EN4<=Inputs!$E$180, EN$27, 1)","v":1},{"$f":"IF(EO4<=Inputs!$E$180, EO$27, 1)","v":1},{"$f":"IF(EP4<=Inputs!$E$180, EP$27, 1)","v":1},{"$f":"IF(EQ4<=Inputs!$E$180, EQ$27, 1)","v":1},{"$f":"IF(ER4<=Inputs!$E$180, ER$27, 1)","v":1},{"$f":"IF(ES4<=Inputs!$E$180, ES$27, 1)","v":1},{"$f":"IF(ET4<=Inputs!$E$180, ET$27, 1)","v":1},{"$f":"IF(EU4<=Inputs!$E$180, EU$27, 1)","v":1},{"$f":"IF(EV4<=Inputs!$E$180, EV$27, 1)","v":1},{"$f":"IF(EW4<=Inputs!$E$180, EW$27, 1)","v":1},{"$f":"IF(EX4<=Inputs!$E$180, EX$27, 1)","v":1},{"$f":"IF(EY4<=Inputs!$E$180, EY$27, 1)","v":1},{"$f":"IF(EZ4<=Inputs!$E$180, EZ$27, 1)","v":1},{"$f":"IF(FA4<=Inputs!$E$180, FA$27, 1)","v":1},{"$f":"IF(FB4<=Inputs!$E$180, FB$27, 1)","v":1},{"$f":"IF(FC4<=Inputs!$E$180, FC$27, 1)","v":1},{"$f":"IF(FD4<=Inputs!$E$180, FD$27, 1)","v":1},{"$f":"IF(FE4<=Inputs!$E$180, FE$27, 1)","v":1},{"$f":"IF(FF4<=Inputs!$E$180, FF$27, 1)","v":1},{"$f":"IF(FG4<=Inputs!$E$180, FG$27, 1)","v":1},{"$f":"IF(FH4<=Inputs!$E$180, FH$27, 1)","v":1},{"$f":"IF(FI4<=Inputs!$E$180, FI$27, 1)","v":1},{"$f":"IF(FJ4<=Inputs!$E$180, FJ$27, 1)","v":1},{"$f":"IF(FK4<=Inputs!$E$180, FK$27, 1)","v":1},{"$f":"IF(FL4<=Inputs!$E$180, FL$27, 1)","v":1},{"$f":"IF(FM4<=Inputs!$E$180, FM$27, 1)","v":1},{"$f":"IF(FN4<=Inputs!$E$180, FN$27, 1)","v":1},{"$f":"IF(FO4<=Inputs!$E$180, FO$27, 1)","v":1},{"$f":"IF(FP4<=Inputs!$E$180, FP$27, 1)","v":1},{"$f":"IF(FQ4<=Inputs!$E$180, FQ$27, 1)","v":1},{"$f":"IF(FR4<=Inputs!$E$180, FR$27, 1)","v":1},{"$f":"IF(FS4<=Inputs!$E$180, FS$27, 1)","v":1},{"$f":"IF(FT4<=Inputs!$E$180, FT$27, 1)","v":1},{"$f":"IF(FU4<=Inputs!$E$180, FU$27, 1)","v":1},{"$f":"IF(FV4<=Inputs!$E$180, FV$27, 1)","v":1},{"$f":"IF(FW4<=Inputs!$E$180, FW$27, 1)","v":1},{"$f":"IF(FX4<=Inputs!$E$180, FX$27, 1)","v":1},{"$f":"IF(FY4<=Inputs!$E$180, FY$27, 1)","v":1},{"$f":"IF(FZ4<=Inputs!$E$180, FZ$27, 1)","v":1},{"$f":"IF(GA4<=Inputs!$E$180, GA$27, 1)","v":1},{"$f":"IF(GB4<=Inputs!$E$180, GB$27, 1)","v":1},{"$f":"IF(GC4<=Inputs!$E$180, GC$27, 1)","v":1},{"$f":"IF(GD4<=Inputs!$E$180, GD$27, 1)","v":1},{"$f":"IF(GE4<=Inputs!$E$180, GE$27, 1)","v":1},{"$f":"IF(GF4<=Inputs!$E$180, GF$27, 1)","v":1},{"$f":"IF(GG4<=Inputs!$E$180, GG$27, 1)","v":1},{"$f":"IF(GH4<=Inputs!$E$180, GH$27, 1)","v":1},{"$f":"IF(GI4<=Inputs!$E$180, GI$27, 1)","v":1},{"$f":"IF(GJ4<=Inputs!$E$180, GJ$27, 1)","v":1},{"$f":"IF(GK4<=Inputs!$E$180, GK$27, 1)","v":1},{"$f":"IF(GL4<=Inputs!$E$180, GL$27, 1)","v":1},{"$f":"IF(GM4<=Inputs!$E$180, GM$27, 1)","v":1},{"$f":"IF(GN4<=Inputs!$E$180, GN$27, 1)","v":1},{"$f":"IF(GO4<=Inputs!$E$180, GO$27, 1)","v":1},{"$f":"IF(GP4<=Inputs!$E$180, GP$27, 1)","v":1},{"$f":"IF(GQ4<=Inputs!$E$180, GQ$27, 1)","v":1},{"$f":"IF(GR4<=Inputs!$E$180, GR$27, 1)","v":1},{"$f":"IF(GS4<=Inputs!$E$180, GS$27, 1)","v":1},{"$f":"IF(GT4<=Inputs!$E$180, GT$27, 1)","v":1},{"$f":"IF(GU4<=Inputs!$E$180, GU$27, 1)","v":1},{"$f":"IF(GV4<=Inputs!$E$180, GV$27, 1)","v":1},{"$f":"IF(GW4<=Inputs!$E$180, GW$27, 1)","v":1},{"$f":"IF(GX4<=Inputs!$E$180, GX$27, 1)","v":1},{"$f":"IF(GY4<=Inputs!$E$180, GY$27, 1)","v":1},{"$f":"IF(GZ4<=Inputs!$E$180, GZ$27, 1)","v":1},{"$f":"IF(HA4<=Inputs!$E$180, HA$27, 1)","v":1},{"$f":"IF(HB4<=Inputs!$E$180, HB$27, 1)","v":1},{"$f":"IF(HC4<=Inputs!$E$180, HC$27, 1)","v":1},{"$f":"IF(HD4<=Inputs!$E$180, HD$27, 1)","v":1},{"$f":"IF(HE4<=Inputs!$E$180, HE$27, 1)","v":1},{"$f":"IF(HF4<=Inputs!$E$180, HF$27, 1)","v":1},{"$f":"IF(HG4<=Inputs!$E$180, HG$27, 1)","v":1},{"$f":"IF(HH4<=Inputs!$E$180, HH$27, 1)","v":1},{"$f":"IF(HI4<=Inputs!$E$180, HI$27, 1)","v":1},{"$f":"IF(HJ4<=Inputs!$E$180, HJ$27, 1)","v":1},{"$f":"IF(HK4<=Inputs!$E$180, HK$27, 1)","v":1},{"$f":"IF(HL4<=Inputs!$E$180, HL$27, 1)","v":1},{"$f":"IF(HM4<=Inputs!$E$180, HM$27, 1)","v":1},{"$f":"IF(HN4<=Inputs!$E$180, HN$27, 1)","v":1},{"$f":"IF(HO4<=Inputs!$E$180, HO$27, 1)","v":1},{"$f":"IF(HP4<=Inputs!$E$180, HP$27, 1)","v":1},{"$f":"IF(HQ4<=Inputs!$E$180, HQ$27, 1)","v":1},{"$f":"IF(HR4<=Inputs!$E$180, HR$27, 1)","v":1},{"$f":"IF(HS4<=Inputs!$E$180, HS$27, 1)","v":1},{"$f":"IF(HT4<=Inputs!$E$180, HT$27, 1)","v":1},{"$f":"IF(HU4<=Inputs!$E$180, HU$27, 1)","v":1},{"$f":"IF(HV4<=Inputs!$E$180, HV$27, 1)","v":1},{"$f":"IF(HW4<=Inputs!$E$180, HW$27, 1)","v":1},{"$f":"IF(HX4<=Inputs!$E$180, HX$27, 1)","v":1},{"$f":"IF(HY4<=Inputs!$E$180, HY$27, 1)","v":1},{"$f":"IF(HZ4<=Inputs!$E$180, HZ$27, 1)","v":1},{"$f":"IF(IA4<=Inputs!$E$180, IA$27, 1)","v":1},{"$f":"IF(IB4<=Inputs!$E$180, IB$27, 1)","v":1},{"$f":"IF(IC4<=Inputs!$E$180, IC$27, 1)","v":1},{"$f":"IF(ID4<=Inputs!$E$180, ID$27, 1)","v":1},{"$f":"IF(IE4<=Inputs!$E$180, IE$27, 1)","v":1},{"$f":"IF(IF4<=Inputs!$E$180, IF$27, 1)","v":1},{"$f":"IF(IG4<=Inputs!$E$180, IG$27, 1)","v":1},{"$f":"IF(IH4<=Inputs!$E$180, IH$27, 1)","v":1},{"$f":"IF(II4<=Inputs!$E$180, II$27, 1)","v":1},{"$f":"IF(IJ4<=Inputs!$E$180, IJ$27, 1)","v":1},{"$f":"IF(IK4<=Inputs!$E$180, IK$27, 1)","v":1},{"$f":"IF(IL4<=Inputs!$E$180, IL$27, 1)","v":1},{"$f":"IF(IM4<=Inputs!$E$180, IM$27, 1)","v":1},{"$f":"IF(IN4<=Inputs!$E$180, IN$27, 1)","v":1},{"$f":"IF(IO4<=Inputs!$E$180, IO$27, 1)","v":1},{"$f":"IF(IP4<=Inputs!$E$180, IP$27, 1)","v":1},{"$f":"IF(IQ4<=Inputs!$E$180, IQ$27, 1)","v":1},{"$f":"IF(IR4<=Inputs!$E$180, IR$27, 1)","v":1},{"$f":"IF(IS4<=Inputs!$E$180, IS$27, 1)","v":1},{"$f":"IF(IT4<=Inputs!$E$180, IT$27, 1)","v":1},{"$f":"IF(IU4<=Inputs!$E$180, IU$27, 1)","v":1},{"$f":"IF(IV4<=Inputs!$E$180, IV$27, 1)","v":1},{"$f":"IF(IW4<=Inputs!$E$180, IW$27, 1)","v":1},{"$f":"IF(IX4<=Inputs!$E$180, IX$27, 1)","v":1},{"$f":"IF(IY4<=Inputs!$E$180, IY$27, 1)","v":1},{"$f":"IF(IZ4<=Inputs!$E$180, IZ$27, 1)","v":1},{"$f":"IF(JA4<=Inputs!$E$180, JA$27, 1)","v":1},{"$f":"IF(JB4<=Inputs!$E$180, JB$27, 1)","v":1},{"$f":"IF(JC4<=Inputs!$E$180, JC$27, 1)","v":1},{"$f":"IF(JD4<=Inputs!$E$180, JD$27, 1)","v":1},{"$f":"IF(JE4<=Inputs!$E$180, JE$27, 1)","v":1},{"$f":"IF(JF4<=Inputs!$E$180, JF$27, 1)","v":1},{"$f":"IF(JG4<=Inputs!$E$180, JG$27, 1)","v":1},{"$f":"IF(JH4<=Inputs!$E$180, JH$27, 1)","v":1},{"$f":"IF(JI4<=Inputs!$E$180, JI$27, 1)","v":1},{"$f":"IF(JJ4<=Inputs!$E$180, JJ$27, 1)","v":1},{"$f":"IF(JK4<=Inputs!$E$180, JK$27, 1)","v":1},{"$f":"IF(JL4<=Inputs!$E$180, JL$27, 1)","v":1},{"$f":"IF(JM4<=Inputs!$E$180, JM$27, 1)","v":1},{"$f":"IF(JN4<=Inputs!$E$180, JN$27, 1)","v":1},{"$f":"IF(JO4<=Inputs!$E$180, JO$27, 1)","v":1},{"$f":"IF(JP4<=Inputs!$E$180, JP$27, 1)","v":1},{"$f":"IF(JQ4<=Inputs!$E$180, JQ$27, 1)","v":1},{"$f":"IF(JR4<=Inputs!$E$180, JR$27, 1)","v":1},{"$f":"IF(JS4<=Inputs!$E$180, JS$27, 1)","v":1},{"$f":"IF(JT4<=Inputs!$E$180, JT$27, 1)","v":1},{"$f":"IF(JU4<=Inputs!$E$180, JU$27, 1)","v":1},{"$f":"IF(JV4<=Inputs!$E$180, JV$27, 1)","v":1},{"$f":"IF(JW4<=Inputs!$E$180, JW$27, 1)","v":1},{"$f":"IF(JX4<=Inputs!$E$180, JX$27, 1)","v":1},{"$f":"IF(JY4<=Inputs!$E$180, JY$27, 1)","v":1},{"$f":"IF(JZ4<=Inputs!$E$180, JZ$27, 1)","v":1},{"$f":"IF(KA4<=Inputs!$E$180, KA$27, 1)","v":1},{"$f":"IF(KB4<=Inputs!$E$180, KB$27, 1)","v":1},{"$f":"IF(KC4<=Inputs!$E$180, KC$27, 1)","v":1},{"$f":"IF(KD4<=Inputs!$E$180, KD$27, 1)","v":1},{"$f":"IF(KE4<=Inputs!$E$180, KE$27, 1)","v":1},{"$f":"IF(KF4<=Inputs!$E$180, KF$27, 1)","v":1},{"$f":"IF(KG4<=Inputs!$E$180, KG$27, 1)","v":1},{"$f":"IF(KH4<=Inputs!$E$180, KH$27, 1)","v":1},{"$f":"IF(KI4<=Inputs!$E$180, KI$27, 1)","v":1},{"$f":"IF(KJ4<=Inputs!$E$180, KJ$27, 1)","v":1},{"$f":"IF(KK4<=Inputs!$E$180, KK$27, 1)","v":1},{"$f":"IF(KL4<=Inputs!$E$180, KL$27, 1)","v":1},{"$f":"IF(KM4<=Inputs!$E$180, KM$27, 1)","v":1},{"$f":"IF(KN4<=Inputs!$E$180, KN$27, 1)","v":1},{"$f":"IF(KO4<=Inputs!$E$180, KO$27, 1)","v":1},{"$f":"IF(KP4<=Inputs!$E$180, KP$27, 1)","v":1},{"$f":"IF(KQ4<=Inputs!$E$180, KQ$27, 1)","v":1},{"$f":"IF(KR4<=Inputs!$E$180, KR$27, 1)","v":1},{"$f":"IF(KS4<=Inputs!$E$180, KS$27, 1)","v":1},{"$f":"IF(KT4<=Inputs!$E$180, KT$27, 1)","v":1},{"$f":"IF(KU4<=Inputs!$E$180, KU$27, 1)","v":1},{"$f":"IF(KV4<=Inputs!$E$180, KV$27, 1)","v":1},{"$f":"IF(KW4<=Inputs!$E$180, KW$27, 1)","v":1},{"$f":"IF(KX4<=Inputs!$E$180, KX$27, 1)","v":1},{"$f":"IF(KY4<=Inputs!$E$180, KY$27, 1)","v":1},{"$f":"IF(KZ4<=Inputs!$E$180, KZ$27, 1)","v":1},{"$f":"IF(LA4<=Inputs!$E$180, LA$27, 1)","v":1},{"$f":"IF(LB4<=Inputs!$E$180, LB$27, 1)","v":1},{"$f":"IF(LC4<=Inputs!$E$180, LC$27, 1)","v":1},{"$f":"IF(LD4<=Inputs!$E$180, LD$27, 1)","v":1},{"$f":"IF(LE4<=Inputs!$E$180, LE$27, 1)","v":1},{"$f":"IF(LF4<=Inputs!$E$180, LF$27, 1)","v":1},{"$f":"IF(LG4<=Inputs!$E$180, LG$27, 1)","v":1},{"$f":"IF(LH4<=Inputs!$E$180, LH$27, 1)","v":1},{"$f":"IF(LI4<=Inputs!$E$180, LI$27, 1)","v":1},{"$f":"IF(LJ4<=Inputs!$E$180, LJ$27, 1)","v":1},{"$f":"IF(LK4<=Inputs!$E$180, LK$27, 1)","v":1},{"$f":"IF(LL4<=Inputs!$E$180, LL$27, 1)","v":1},{"$f":"IF(LM4<=Inputs!$E$180, LM$27, 1)","v":1},{"$f":"IF(LN4<=Inputs!$E$180, LN$27, 1)","v":1},{"$f":"IF(LO4<=Inputs!$E$180, LO$27, 1)","v":1},{"$f":"IF(LP4<=Inputs!$E$180, LP$27, 1)","v":1},{"$f":"IF(LQ4<=Inputs!$E$180, LQ$27, 1)","v":1},{"$f":"IF(LR4<=Inputs!$E$180, LR$27, 1)","v":1},{"$f":"IF(LS4<=Inputs!$E$180, LS$27, 1)","v":1},{"$f":"IF(LT4<=Inputs!$E$180, LT$27, 1)","v":1}]
[null,null,"Starting Balance",null,"EUR",null,null,0,0,{"$f":"I152","v":1896250},1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3777581.7648107889,3777581.7648107889,3777581.7648107889,3761824.6192521094,3761824.6192521094,3761824.6192521094,3745590.0164258564,3745590.0164258564,3745590.0164258564,3728863.4888993651,3728863.4888993651,3728863.4888993651,3711630.1308622938,3711630.1308622938,3711630.1308622938,3693874.5848433413,3693874.5848433413,3693874.5848433413,3675581.0280244681,3675581.0280244681,3675581.0280244681,3656733.1581404265,3656733.1581404265,3656733.1581404265,3637314.1789510283,3637314.1789510283,3637314.1789510283,3617306.7852732125,3617306.7852732125,3617306.7852732125,3596693.147559565,3596693.147559565,3596693.147559565,3575454.8960095565,3575454.8960095565,3575454.8960095565,3553573.1041993308,{"$f":"BU152","v":3553573.1041993308},3553573.1041993308,3531028.2722154637,3531028.2722154637,3531028.2722154637,3507800.3092776532,3507800.3092776532,3507800.3092776532,3483868.5158348642,3483868.5158348642,3483868.5158348642,3459211.5651189652,3459211.5651189652,3459211.5651189652,3433807.4841394238,3433807.4841394238,3433807.4841394238,3407633.6341021215,3407633.6341021215,3407633.6341021215,3380666.690234839,3380666.690234839,3380666.690234839,3352882.6210014336,3352882.6210014336,3352882.6210014336,3324256.666686187,3324256.666686187,3324256.666686187,3294763.317329234,3294763.317329234,3294763.317329234,3264376.2899934161,3264376.2899934161,3264376.2899934161,3233068.5053422954,3233068.5053422954,3233068.5053422954,3200812.0635084612,3200812.0635084612,3200812.0635084612,3167578.2192306202,3167578.2192306202,3167578.2192306202,3133337.356237316,3133337.356237316,3133337.356237316,3098058.9608544521,3098058.9608544521,3098058.9608544521,3061711.5948130917,3061711.5948130917,3061711.5948130917,3024262.8672333122,3024262.8672333122,3024262.8672333122,2985679.4057591376,2985679.4057591376,2985679.4057591376,2945926.8268188341,2945926.8268188341,2945926.8268188341,2904969.7049840605,2904969.7049840605,{"$f":"EG152","v":2904969.7049840605},2862771.5414005714,2862771.5414005714,2862771.5414005714,2819294.7312623388,2819294.7312623388,2819294.7312623388,2774500.5303001078,2774500.5303001078,2774500.5303001078,2728349.0202545202,2728349.0202545202,2728349.0202545202,2680799.0733030415,2680799.0733030415,2680799.0733030415,2631808.3154089861,2631808.3154089861,2631808.3154089861,2581333.0885599828,2581333.0885599828,2581333.0885599828,2529328.4118622276,2529328.4118622276,2529328.4118622276,2475747.9414558541,2475747.9414558541,2475747.9414558541,2420543.9292156966,2420543.9292156966,2420543.9292156966,2363667.1802006504,2363667.1802006504,2363667.1802006504,2305067.0088136992,2305067.0088136992,2305067.0088136992,2244691.1936335522,2244691.1936335522,2244691.1936335522,2182485.9308776315,2182485.9308776315,2182485.9308776315,2118395.7864549435,2118395.7864549435,2118395.7864549435,2052363.6465661037,2052363.6465661037,2052363.6465661037,1984330.666806492,1984330.666806492,1984330.666806492,1914236.2197271844,1914236.2197271844,1914236.2197271844,1842017.8408069266,1842017.8408069266,1842017.8408069266,1767611.1727870062,1767611.1727870062,1767611.1727870062,1690949.9083194141,1690949.9083194141,1690949.9083194141,{"$f":"GS152","v":1611965.7308771897},1611965.7308771897,1611965.7308771897,1530588.2538742884,1530588.2538742884,1530588.2538742884,1446744.9579407221,1446744.9579407221,1446744.9579407221,1360361.126297073,1360361.126297073,1360361.126297073,1271359.7781707896,1271359.7781707896,1271359.7781707896,1179661.6001949315,1179661.6001949315,1179661.6001949315,1085184.875728227,1085184.875728227,1085184.875728227,987845.41203345684,987845.41203345684,987845.41203345684,887556.4652492716,887556.4652492716,887556.4652492716,784228.66308857873,784228.66308857873,784228.66308857873,677769.92519461468,677769.92519461468,677769.92519461468,568085.3810837256,568085.3810837256,568085.3810837256,455077.2856017325,455077.2856017325,455077.2856017325,338644.93181853951,338644.93181853951,338644.93181853951,218684.56128336198,218684.56128336198,218684.56128336198,95089.271560598048,95089.271560598048,95089.271560598048,-32251.079036055366,-32251.079036055366,-32251.079036055366,-163449.96959613796,-163449.96959613796,-163449.96959613796,-298624.31773908163,-298624.31773908163,-298624.31773908163,-437894.5838051046,-437894.5838051046,-437894.5838051046,-581384.87820319412,-581384.87820319412,-581384.87820319412,-729223.07201184018,{"$f":"JE152","v":-729223.07201184018},-729223.07201184018,-881540.91093108198,-881540.91093108198,-881540.91093108198,-1038474.1326874158,-1038474.1326874158,-1038474.1326874158,-1200162.5879961883,-1200162.5879961883,-1200162.5879961883,-1366750.365189272,-1366750.365189272,-1366750.365189272,-1538385.9186190832,-1538385.9186190832,-1538385.9186190832,-1715222.2009533711,-1715222.2009533711,-1715222.2009533711,-1897416.7994786703,-1897416.7994786703,-1897416.7994786703,-2085132.0765338847,-2085132.0765338847,-2085132.0765338847,-2278535.3141991491,-2278535.3141991491,-2278535.3141991491,-2477798.8633689089,-2477798.8633689089,-2477798.8633689089,-2683100.2973420611,-2683100.2973420611,-2683100.2973420611,-2894622.5700660339,-2894622.5700660339,-2894622.5700660339,-3112554.179175816,-3112554.179175816,-3112554.179175816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":1896250},1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3792500,3777581.7648107889,3777581.7648107889,3777581.7648107889,3761824.6192521094,3761824.6192521094,3761824.6192521094,3745590.0164258564,3745590.0164258564,3745590.0164258564,3728863.4888993651,3728863.4888993651,3728863.4888993651,3711630.1308622938,3711630.1308622938,3711630.1308622938,3693874.5848433413,3693874.5848433413,3693874.5848433413,3675581.0280244681,3675581.0280244681,3675581.0280244681,3656733.1581404265,3656733.1581404265,3656733.1581404265,3637314.1789510283,3637314.1789510283,3637314.1789510283,3617306.7852732125,3617306.7852732125,3617306.7852732125,3596693.147559565,3596693.147559565,3596693.147559565,3575454.8960095565,3575454.8960095565,3575454.8960095565,3553573.1041993308,{"$f":"BU148+BU150+BU151","v":3553573.1041993308},3553573.1041993308,3531028.2722154637,3531028.2722154637,3531028.2722154637,3507800.3092776532,3507800.3092776532,3507800.3092776532,3483868.5158348642,3483868.5158348642,3483868.5158348642,3459211.5651189652,3459211.5651189652,3459211.5651189652,3433807.4841394238,3433807.4841394238,3433807.4841394238,3407633.6341021215,3407633.6341021215,3407633.6341021215,3380666.690234839,3380666.690234839,3380666.690234839,3352882.6210014336,3352882.6210014336,3352882.6210014336,3324256.666686187,3324256.666686187,3324256.666686187,3294763.317329234,3294763.317329234,3294763.317329234,3264376.2899934161,3264376.2899934161,3264376.2899934161,3233068.5053422954,3233068.5053422954,3233068.5053422954,3200812.0635084612,3200812.0635084612,3200812.0635084612,3167578.2192306202,3167578.2192306202,3167578.2192306202,3133337.356237316,3133337.356237316,3133337.356237316,3098058.9608544521,3098058.9608544521,3098058.9608544521,3061711.5948130917,3061711.5948130917,3061711.5948130917,3024262.8672333122,3024262.8672333122,3024262.8672333122,2985679.4057591376,2985679.4057591376,2985679.4057591376,2945926.8268188341,2945926.8268188341,2945926.8268188341,2904969.7049840605,2904969.7049840605,{"$f":"EG148+EG150+EG151","v":2904969.7049840605},2862771.5414005714,2862771.5414005714,2862771.5414005714,2819294.7312623388,2819294.7312623388,2819294.7312623388,2774500.5303001078,2774500.5303001078,2774500.5303001078,2728349.0202545202,2728349.0202545202,2728349.0202545202,2680799.0733030415,2680799.0733030415,2680799.0733030415,2631808.3154089861,2631808.3154089861,2631808.3154089861,2581333.0885599828,2581333.0885599828,2581333.0885599828,2529328.4118622276,2529328.4118622276,2529328.4118622276,2475747.9414558541,2475747.9414558541,2475747.9414558541,2420543.9292156966,2420543.9292156966,2420543.9292156966,2363667.1802006504,2363667.1802006504,2363667.1802006504,2305067.0088136992,2305067.0088136992,2305067.0088136992,2244691.1936335522,2244691.1936335522,2244691.1936335522,2182485.9308776315,2182485.9308776315,2182485.9308776315,2118395.7864549435,2118395.7864549435,2118395.7864549435,2052363.6465661037,2052363.6465661037,2052363.6465661037,1984330.666806492,1984330.666806492,1984330.666806492,1914236.2197271844,1914236.2197271844,1914236.2197271844,1842017.8408069266,1842017.8408069266,1842017.8408069266,1767611.1727870062,1767611.1727870062,1767611.1727870062,1690949.9083194141,1690949.9083194141,1690949.9083194141,{"$f":"GS148+GS150+GS151","v":1611965.7308771897},1611965.7308771897,1611965.7308771897,1530588.2538742884,1530588.2538742884,1530588.2538742884,1446744.9579407221,1446744.9579407221,1446744.9579407221,1360361.126297073,1360361.126297073,1360361.126297073,1271359.7781707896,1271359.7781707896,1271359.7781707896,1179661.6001949315,1179661.6001949315,1179661.6001949315,1085184.875728227,1085184.875728227,1085184.875728227,987845.41203345684,987845.41203345684,987845.41203345684,887556.4652492716,887556.4652492716,887556.4652492716,784228.66308857873,784228.66308857873,784228.66308857873,677769.92519461468,677769.92519461468,677769.92519461468,568085.3810837256,568085.3810837256,568085.3810837256,455077.2856017325,455077.2856017325,455077.2856017325,338644.93181853951,338644.93181853951,338644.93181853951,218684.56128336198,218684.56128336198,218684.56128336198,95089.271560598048,95089.271560598048,95089.271560598048,-32251.079036055366,-32251.079036055366,-32251.079036055366,-163449.96959613796,-163449.96959613796,-163449.96959613796,-298624.31773908163,-298624.31773908163,-298624.31773908163,-437894.5838051046,-437894.5838051046,-437894.5838051046,-581384.87820319412,-581384.87820319412,-581384.87820319412,-729223.07201184018,{"$f":"JE148+JE150+JE151","v":-729223.07201184018},-729223.07201184018,-881540.91093108198,-881540.91093108198,-881540.91093108198,-1038474.1326874158,-1038474.1326874158,-1038474.1326874158,-1200162.5879961883,-1200162.5879961883,-1200162.5879961883,-1366750.365189272,-1366750.365189272,-1366750.365189272,-1538385.9186190832,-1538385.9186190832,-1538385.9186190832,-1715222.2009533711,-1715222.2009533711,-1715222.2009533711,-1897416.7994786703,-1897416.7994786703,-1897416.7994786703,-2085132.0765338847,-2085132.0765338847,-2085132.0765338847,-2278535.3141991491,-2278535.3141991491,-2278535.3141991491,-2477798.8633689089,-2477798.8633689089,-2477798.8633689089,-2683100.2973420611,-2683100.2973420611,-2683100.2973420611,-2894622.5700660339,-2894622.5700660339,-2894622.5700660339,-3112554.179175816,-3112554.179175816,-3112554.179175816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Long-Term Portion of Long-Term Subordinated Debt",null,"EUR",null,null,null,{"$f":"I152-I155","v":1896250},1896250,1896250,1896250,1896250,1896250,{"$f":"O152-O155","v":1896250},1896250,1896250,1896250,1896250,1896250,3792500,3792500,3792500,3792500,3792500,3792500,3761824.6192521094,3761824.6192521094,3761824.6192521094,3745590.0164258564,3745590.0164258564,3745590.0164258564,3728863.4888993655,3728863.4888993655,3728863.4888993655,3711630.1308622938,3711630.1308622938,3711630.1308622938,3693874.5848433413,3693874.5848433413,3693874.5848433413,3675581.0280244681,3675581.0280244681,3675581.0280244681,3656733.158140426,3656733.158140426,3656733.158140426,3637314.1789510283,3637314.1789510283,3637314.1789510283,3617306.7852732125,3617306.7852732125,3617306.7852732125,3596693.147559565,3596693.147559565,3596693.147559565,3575454.8960095565,3575454.8960095565,3575454.8960095565,3553573.1041993308,3553573.1041993308,3553573.1041993308,3531028.2722154637,3531028.2722154637,3531028.2722154637,3507800.3092776532,3507800.3092776532,3507800.3092776532,3483868.5158348647,3483868.5158348647,3483868.5158348647,3459211.5651189657,3459211.5651189657,3459211.5651189657,3433807.4841394243,3433807.4841394243,3433807.4841394243,3407633.6341021219,{"$f":"CA152-CA155","v":3407633.6341021219},3407633.6341021219,3380666.690234839,3380666.690234839,3380666.690234839,3352882.6210014336,3352882.6210014336,3352882.6210014336,3324256.666686187,3324256.666686187,3324256.666686187,3294763.317329234,3294763.317329234,3294763.317329234,3264376.2899934161,3264376.2899934161,3264376.2899934161,3233068.5053422954,3233068.5053422954,3233068.5053422954,3200812.0635084612,3200812.0635084612,3200812.0635084612,3167578.2192306202,3167578.2192306202,3167578.2192306202,3133337.356237316,3133337.356237316,3133337.356237316,3098058.9608544516,3098058.9608544516,3098058.9608544516,3061711.5948130917,3061711.5948130917,3061711.5948130917,3024262.8672333122,3024262.8672333122,3024262.8672333122,2985679.4057591376,2985679.4057591376,2985679.4057591376,2945926.8268188341,2945926.8268188341,2945926.8268188341,2904969.7049840605,2904969.7049840605,2904969.7049840605,2862771.5414005714,2862771.5414005714,2862771.5414005714,2819294.7312623393,2819294.7312623393,2819294.7312623393,2774500.5303001083,2774500.5303001083,2774500.5303001083,2728349.0202545207,2728349.0202545207,2728349.0202545207,2680799.0733030415,2680799.0733030415,2680799.0733030415,2631808.3154089861,2631808.3154089861,{"$f":"EM152-EM155","v":2631808.3154089861},2581333.0885599824,2581333.0885599824,2581333.0885599824,2529328.4118622271,2529328.4118622271,2529328.4118622271,2475747.9414558536,2475747.9414558536,2475747.9414558536,2420543.9292156966,2420543.9292156966,2420543.9292156966,2363667.1802006504,2363667.1802006504,2363667.1802006504,2305067.0088136992,2305067.0088136992,2305067.0088136992,2244691.1936335522,2244691.1936335522,2244691.1936335522,2182485.9308776311,2182485.9308776311,2182485.9308776311,2118395.786454943,2118395.786454943,2118395.786454943,2052363.6465661034,2052363.6465661034,2052363.6465661034,1984330.666806492,1984330.666806492,1984330.666806492,1914236.2197271846,1914236.2197271846,1914236.2197271846,1842017.8408069268,1842017.8408069268,1842017.8408069268,1767611.1727870065,1767611.1727870065,1767611.1727870065,1690949.9083194144,1690949.9083194144,1690949.9083194144,1611965.7308771899,1611965.7308771899,1611965.7308771899,1530588.2538742884,1530588.2538742884,1530588.2538742884,1446744.9579407221,1446744.9579407221,1446744.9579407221,1360361.1262970727,1360361.1262970727,1360361.1262970727,1271359.7781707894,1271359.7781707894,1271359.7781707894,1179661.6001949315,1179661.6001949315,1179661.6001949315,{"$f":"GY152-GY155","v":1085184.875728227},1085184.875728227,1085184.875728227,987845.41203345696,987845.41203345696,987845.41203345696,887556.46524927183,887556.46524927183,887556.46524927183,784228.66308857873,784228.66308857873,784228.66308857873,677769.92519461457,677769.92519461457,677769.92519461457,568085.38108372549,568085.38108372549,568085.38108372549,455077.28560173244,455077.28560173244,455077.28560173244,338644.93181853951,338644.93181853951,338644.93181853951,218684.56128336198,218684.56128336198,218684.56128336198,95089.271560598048,95089.271560598048,95089.271560598048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK152-JK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annual Rate",null,"%",null,null,null,{"$f":"Inputs!G191","v":0.12},{"$f":"I159","v":0.12},{"$f":"J159","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12},{"$f":"Inputs!$G189","v":0.12}]
[null,null,"Monthly Interest",null,"EUR",null,null,{"$f":"SUM(I163:QJ163)","v":4759268.164419977},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":37925},{"$f":"AH160*(AG152+AG165)","v":38304.25},38687.292500000003,39074.165424999999,37775.817648107892,38153.575824588974,38535.111582834856,37618.246192521096,37994.428654446303,38374.372940990768,37455.900164258564,37830.459165901149,38208.763757560162,37288.634888993649,37661.521237883586,38038.136450262427,37116.30130862294,37487.464321709173,37862.338964926261,36938.745848433413,37308.133306917749,37681.214639986923,36755.810280244681,37123.368383047127,37494.602066877604,36567.331581404265,36933.004897218307,37302.334946190495,36373.141789510286,36736.873207405384,37104.241939479441,36173.067852732129,36534.798531259446,36900.146516572044,35966.931475595651,36326.600790351607,36689.86679825512,35754.548960095563,36112.094449696524,36473.215394193481,35535.731041993306,35891.088352413244,36249.999235937372,35310.282722154639,35663.385549376188,36020.019404869949,35078.003092776533,35428.783123704299,35783.070954941337,34838.685158348642,35187.072009932126,35538.942730031449,34592.115651189655,34938.036807701552,35287.417175778566,34338.074841394242,34681.455589808182,35028.270145706265,34076.336341021219,34417.099704431428,34761.27070147574,33806.666902348392,34144.733571371871,34486.180907085596,33528.826210014333,{"$f":"CT160*(CS152+CS165)","v":33864.114472114481},34202.755616835624,33242.566666861872,33574.992333530492,33910.742256865793,32947.633173292343,33277.109505025262,33609.880600075514,32643.762899934161,32970.200528933507,33299.902534222834,32330.685053422956,32653.991903957187,32980.531822996752,32008.120635084611,32328.201841435461,32651.483859849814,31675.782192306204,31992.540014229264,32312.465414371556,31333.373562373163,31646.707297996894,31963.17437097686,30980.58960854452,31290.395504629967,31603.299459676269,30617.115948130919,30923.287107612225,31232.51997868835,30242.628672333121,30545.054959056451,30850.505508647017,29856.794057591378,30155.361998167289,30456.915618148963,29459.268268188342,29753.860950870225,30051.399560378926,29049.697049840604,29340.194020339015,29633.595960542403,28627.715414005714,28913.992568145772,29203.132493827226,28192.94731262339,28474.87678574962,28759.625553607118,27745.005303001079,28022.455356031089,28302.679909591399,27283.490202545203,27556.325104570657,27831.88835561636,26807.990733030416,27076.070640360718,27346.831346764327,26318.083154089862,26581.263985630758,26847.076625487069,25813.330885599829,26071.464194455828,26332.178836400384,25293.284118622276,25546.216959808498,{"$f":"FF160*(FE152+FE165)","v":25801.679129406581},24757.47941455854,25005.054208704125,25255.104750791168,24205.439292156967,24447.493685078538,24691.968621929322,23636.671802006505,23873.03852002657,24111.768905226836,23050.670088136994,23281.176789018362,23513.988556908545,22446.911936335524,22671.381055698879,22898.094866255866,21824.859308776315,22043.107901864081,22263.538980882717,21183.957864549437,21395.79744319493,21609.755417626879,20523.636465661039,20728.872830317647,20936.161558620825,19843.306668064921,20041.73973474557,20242.157132093027,19142.362197271843,19333.785819244564,19527.123677437008,18420.178408069267,18604.380192149958,18790.423994071458,17676.111727870062,17852.872845148762,18031.401573600251,16909.499083194143,17078.594074026085,17249.380014766342,16119.657308771897,16280.853881859617,16443.662420678211,15305.882538742884,15458.941364130313,15613.530777771615,14467.449579407221,14612.124075201295,14758.245315953307,13603.61126297073,13739.647375600438,13877.043849356443,12713.597781707897,12840.733759524976,12969.141097120224,11796.616001949315,11914.582161968809,12033.727983588496,10851.848757282271,10960.367244855093,11069.970917303644,9878.4541203345689,9977.2386615379146,10077.011048153294,{"$f":"HR160*(HQ152+HQ165)","v":8875.564652492716},8964.3202990176433,9053.9635020078204,7842.2866308857874,7920.7094971946453,7999.9165921665917,6777.6992519461473,6845.4762444656089,6913.9310069102648,5680.8538108372559,5737.6623489456288,5795.0389724350853,4550.7728560173255,4596.2805845774983,4642.243390423273,3386.449318185395,3420.3138113672489,3454.5169494809215,2186.8456128336197,2208.7140689619559,2230.8012096515754,950.89271560598047,960.4016427620403,970.00565918966072,-322.51079036055364,-325.73589826415918,-328.99325724680079,-1634.4996959613798,-1650.8446929209936,-1667.3531398502034,-2986.2431773908165,-3016.1056091647247,-3046.2666652563717,-4378.9458380510459,-4422.7352964315569,-4466.9626493958722,-5813.8487820319415,-5871.9872698522604,-5930.7071425507838,-7292.2307201184021,-7365.1530273195858,-7438.8045575927817,{"$f":"JH160*(JG152+JG165)","v":-8815.40910931082},{"$f":"JI160*(JH152+JH165)","v":-8903.5632004039289},{"$f":"JJ160*(JI152+JI165)","v":-8992.5988324079681},{"$f":"JK160*(JJ152+JJ165)","v":-10384.741326874158},{"$f":"JL160*(JK152+JK165)","v":-10488.588740142901},{"$f":"JM160*(JL152+JL165)","v":-10593.474627544329},{"$f":"JN160*(JM152+JM165)","v":-12001.625879961883},{"$f":"JO160*(JN152+JN165)","v":-12121.642138761503},{"$f":"JP160*(JO152+JO165)","v":-12242.858560149118},{"$f":"JQ160*(JP152+JP165)","v":-13667.503651892721},{"$f":"JR160*(JQ152+JQ165)","v":-13804.178688411648},{"$f":"JS160*(JR152+JR165)","v":-13942.220475295764},{"$f":"JT160*(JS152+JS165)","v":-15383.859186190833},{"$f":"JU160*(JT152+JT165)","v":-15537.697778052741},{"$f":"JV160*(JU152+JU165)","v":-15693.074755833268},{"$f":"JW160*(JV152+JV165)","v":-17152.222009533711},{"$f":"JX160*(JW152+JW165)","v":-17323.74422962905},{"$f":"JY160*(JX152+JX165)","v":-17496.981671925339},{"$f":"JZ160*(JY152+JY165)","v":-18974.167994786705},{"$f":"KA160*(JZ152+JZ165)","v":-19163.909674734572},{"$f":"KB160*(KA152+KA165)","v":-19355.548771481917},{"$f":"KC160*(KB152+KB165)","v":-20851.320765338849},{"$f":"KD160*(KC152+KC165)","v":-21059.833972992237},{"$f":"KE160*(KD152+KD165)","v":-21270.432312722161},{"$f":"KF160*(KE152+KE165)","v":-22785.353141991491},{"$f":"KG160*(KF152+KF165)","v":-23013.206673411405},{"$f":"KH160*(KG152+KG165)","v":-23243.338740145522},{"$f":"KI160*(KH152+KH165)","v":-24777.988633689089},{"$f":"KJ160*(KI152+KI165)","v":-25025.76852002598},{"$f":"KK160*(KJ152+KJ165)","v":-25276.026205226241},{"$f":"KL160*(KK152+KK165)","v":-26831.002973420611},{"$f":"KM160*(KL152+KL165)","v":-27099.313003154817},{"$f":"KN160*(KM152+KM165)","v":-27370.306133186365},{"$f":"KO160*(KN152+KN165)","v":-28946.225700660339},{"$f":"KP160*(KO152+KO165)","v":-29235.687957666942},{"$f":"KQ160*(KP152+KP165)","v":-29528.044837243615},{"$f":"KR160*(KQ152+KQ165)","v":-31125.541791758162},{"$f":"KS160*(KR152+KR165)","v":-31436.79720967574},{"$f":"KT160*(KS152+KS165)","v":-31751.1651817725},{"$f":"KU160*(KT152+KT165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal",null,"EUR",null,null,{"$f":"SUM(I169:QJ169)","v":3792499.9999999977},{"$f":"I151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD170-AD168","v":0},0,0,0,0,0,{"$f":"AJ170-AJ168","v":14918.235189211089},0,0,15757.145558679375,0,0,{"$f":"AP170-AP168","v":16234.602826252929},0,0,{"$f":"AS170-AS168","v":16726.52752649122},0,0,{"$f":"AV170-AV168","v":17233.358037071434},0,0,{"$f":"AY170-AY168","v":17755.546018952722},0,0,{"$f":"BB170-BB168","v":18293.556818872996},0,0,{"$f":"BE170-BE168","v":18847.869884041676},0,0,{"$f":"BH170-BH168","v":19418.979189398015},0,0,{"$f":"BK170-BK168","v":20007.39367781597},0,0,{"$f":"BN170-BN168","v":20613.637713647462},0,0,{"$f":"BQ170-BQ168","v":21238.251550008703},0,0,{"$f":"BT170-BT168","v":21881.791810225521},0,0,{"$f":"BW170-BW168","v":22544.831983867174},0,0,{"$f":"BZ170-BZ168","v":23227.962937810313},0,0,{"$f":"CC170-CC168","v":23931.793442788927},0,0,{"$f":"CF170-CF168","v":24656.950715898871},0,0,{"$f":"CI170-CI168","v":25404.080979541308},0,0,{"$f":"CL170-CL168","v":26173.8500373024},0,0,{"$f":"CO170-CO168","v":26966.943867282695},0,0,{"$f":"CR170-CR168","v":27784.069233405229},0,0,{"$f":"CU170-CU168","v":28625.95431524665},0,0,{"$f":"CX170-CX168","v":29493.349356952938},0,0,{"$f":"DA170-DA168","v":30387.027335817969},0,0,{"$f":"DD170-DD168","v":31307.784651120586},0,0,{"$f":"DG170-DG168","v":32256.441833834193},0,0,{"$f":"DJ170-DJ168","v":33233.844277841199},0,0,{"$f":"DM170-DM168","v":34240.862993304065},0,0,{"$f":"DP170-DP168","v":35278.395382864168},0,0,{"$f":"DS170-DS168","v":36347.366041360336},0,0,{"$f":"DV170-DV168","v":37448.727579779603},0,0,{"$f":"DY170-DY168","v":38583.461474174503},0,0,{"$f":"EB170-EB168","v":39752.578940303458},0,0,{"$f":"EE170-EE168","v":40957.121834773599},0,0,{"$f":"EH170-EH168","v":42198.163583489062},0,0,{"$f":"EK170-EK168","v":43476.81013823238},0,0,{"$f":"EN170-EN168","v":44794.200962230956},0,0,{"$f":"EQ170-EQ168","v":46151.510045587522},0,0,{"$f":"ET170-ET168","v":47549.946951478865},0,0,{"$f":"EW170-EW168","v":48990.757894055627},0,0,{"$f":"EZ170-EZ168","v":50475.226849003404},0,0,{"$f":"FC170-FC168","v":52004.676697755043},0,0,{"$f":"FF170-FF168","v":53580.47040637373},0,0,{"$f":"FI170-FI168","v":55204.012240157259},0,0,{"$f":"FL170-FL168","v":56876.749015046269},0,0,{"$f":"FO170-FO168","v":58600.171386951173},0,0,{"$f":"FR170-FR168","v":60375.815180147183},0,0,{"$f":"FU170-FU168","v":62205.262755920819},0,0,{"$f":"FX170-FX168","v":64090.144422687983},0,0,{"$f":"GA170-GA168","v":66032.13988883984},0,0,{"$f":"GD170-GD168","v":68032.979759611582},0,0,{"$f":"GG170-GG168","v":70094.447079307574},0,0,{"$f":"GJ170-GJ168","v":72218.378920257674},0,0,{"$f":"GM170-GM168","v":74406.668019920398},0,0,{"$f":"GP170-GP168","v":76661.264467592016},0,0,{"$f":"GS170-GS168","v":78984.177442224522},0,0,{"$f":"GV170-GV168","v":81377.47700290136},0,0,{"$f":"GY170-GY168","v":83843.295933566274},0,0,{"$f":"HB170-HB168","v":86383.831643649261},0,0,{"$f":"HE170-HE168","v":89001.348126283468},0,0,{"$f":"HH170-HH168","v":91698.177975857994},0,0,{"$f":"HK170-HK168","v":94476.724466704472},0,0,{"$f":"HN170-HN168","v":97339.463694770078},0,0,{"$f":"HQ170-HQ168","v":100288.9467841853},0,0,{"$f":"HT170-HT168","v":103327.80216069291},0,0,{"$f":"HW170-HW168","v":106458.73789396406},0,0,{"$f":"HZ170-HZ168","v":109684.54411088907},0,0,{"$f":"IC170-IC168","v":113008.09548199312},0,0,{"$f":"IF170-IF168","v":116432.35378319299},0,0,{"$f":"II170-II168","v":119960.37053517753},0,0,{"$f":"IL170-IL168","v":123595.28972276393},0,0,{"$f":"IO170-IO168","v":127340.35059665341},0,0,{"$f":"IR170-IR168","v":131198.8905600826},0,0,{"$f":"IU170-IU168","v":135174.34814294367},0,0,{"$f":"IX170-IX168","v":139270.266066023},0,0,{"$f":"JA170-JA168","v":143490.29439808955},0,0,{"$f":"JD170-JD168","v":147838.19380864606},0,0,{"$f":"JG170-JG168","v":152317.83891924185},0,0,{"$f":"JJ170-JJ168","v":156933.22175633381},0,0,{"$f":"JM170-JM168","v":161688.45530877248},0,0,{"$f":"JP170-JP168","v":166587.7771930836},0,0,{"$f":"JS170-JS168","v":171635.5534298112},0,0,{"$f":"JV170-JV168","v":176836.28233428794},0,0,{"$f":"JY170-JY168","v":182194.5985252992},0,0,{"$f":"KB170-KB168","v":187715.27705521428},0,0,{"$f":"KE170-KE168","v":193403.23766526434},0,0,{"$f":"KH170-KH168","v":199263.5491697595},0,0,{"$f":"KK170-KK168","v":205301.43397315239},0,0,{"$f":"KN170-KN168","v":211522.27272397286},0,0,{"$f":"KQ170-KQ168","v":217931.60910978197},0,0,{"$f":"KT170-KT168","v":-3112554.179175816},{"$f":"KU170-KU168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service Reserve Account",null,"Months"]
[]
[null,null,"DSRA Balance (Beginning)",null,"EUR",null,null,0,0,0,0,0,{"$f":"L183","v":0},{"$f":"M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169431.66992192154,169431.66992192154,169431.66992192154,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,{"$f":"BY183","v":338863.33984384307},338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,{"$f":"EK183","v":338863.33984384307},338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,{"$f":"GW183","v":338863.33984384307},338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,338863.33984384307,298990.21549304482,298990.21549304482,298990.21549304482,129558.54557112331,129558.54557112331,129558.54557112331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"MMRA Balance (end)",null,"EUR",null,null,0,{"$f":"SUM(I188:I191)","v":0},0,0,{"$f":"SUM(L188:L191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW188:AW191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI188:DI191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FU188:FU191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IG188:IG191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KQ188:KQ191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Interest on Reserve Accounts"]
[null,null,"Reserve Account Interest Rate",null,"%",null,null,null,{"$f":"IF(I197<>0, Inputs!$E209*I$24, 0)","v":0},{"$f":"IF(J197<>0, Inputs!$E209*J$24, 0)","v":0},{"$f":"IF(K197<>0, Inputs!$E209*K$24, 0)","v":0},{"$f":"IF(L197<>0, Inputs!$E209*L$24, 0)","v":0},{"$f":"IF(M197<>0, Inputs!$E209*M$24, 0)","v":0},{"$f":"IF(N197<>0, Inputs!$E209*N$24, 0)","v":0},{"$f":"IF(O197<>0, Inputs!$E209*O$24, 0)","v":0},{"$f":"IF(P197<>0, Inputs!$E209*P$24, 0)","v":0},{"$f":"IF(Q197<>0, Inputs!$E209*Q$24, 0)","v":0},{"$f":"IF(R197<>0, Inputs!$E209*R$24, 0)","v":0},{"$f":"IF(S197<>0, Inputs!$E209*S$24, 0)","v":0},{"$f":"IF(T197<>0, Inputs!$E209*T$24, 0)","v":0},{"$f":"IF(U197<>0, Inputs!$E209*U$24, 0)","v":0},{"$f":"IF(V197<>0, Inputs!$E209*V$24, 0)","v":0},{"$f":"IF(W197<>0, Inputs!$E209*W$24, 0)","v":0},{"$f":"IF(X197<>0, Inputs!$E209*X$24, 0)","v":0},{"$f":"IF(Y197<>0, Inputs!$E209*Y$24, 0)","v":0},{"$f":"IF(Z197<>0, Inputs!$E209*Z$24, 0)","v":0},{"$f":"IF(AA197<>0, Inputs!$E209*AA$24, 0)","v":0},{"$f":"IF(AB197<>0, Inputs!$E209*AB$24, 0)","v":0},{"$f":"IF(AC197<>0, Inputs!$E209*AC$24, 0)","v":0},{"$f":"IF(AD197<>0, Inputs!$E209*AD$24, 0)","v":0},{"$f":"IF(AE197<>0, Inputs!$E209*AE$24, 0)","v":0},{"$f":"IF(AF197<>0, Inputs!$E209*AF$24, 0)","v":0},{"$f":"IF(AG197<>0, Inputs!$E209*AG$24, 0)","v":0},{"$f":"IF(AH197<>0, Inputs!$E209*AH$24, 0)","v":0},{"$f":"IF(AI197<>0, Inputs!$E209*AI$24, 0)","v":0},{"$f":"IF(AJ197<>0, Inputs!$E209*AJ$24, 0)","v":0},{"$f":"IF(AK197<>0, Inputs!$E209*AK$24, 0)","v":0},{"$f":"IF(AL197<>0, Inputs!$E209*AL$24, 0)","v":0},{"$f":"IF(AM197<>0, Inputs!$E209*AM$24, 0)","v":0},{"$f":"IF(AN197<>0, Inputs!$E209*AN$24, 0)","v":0},{"$f":"IF(AO197<>0, Inputs!$E209*AO$24, 0)","v":0},{"$f":"IF(AP197<>0, Inputs!$E209*AP$24, 0)","v":0},{"$f":"IF(AQ197<>0, Inputs!$E209*AQ$24, 0)","v":0},{"$f":"IF(AR197<>0, Inputs!$E209*AR$24, 0)","v":0},{"$f":"IF(AS197<>0, Inputs!$E209*AS$24, 0)","v":0},{"$f":"IF(AT197<>0, Inputs!$E209*AT$24, 0)","v":0},{"$f":"IF(AU197<>0, Inputs!$E209*AU$24, 0)","v":0},{"$f":"IF(AV197<>0, Inputs!$E209*AV$24, 0)","v":0},{"$f":"IF(AW197<>0, Inputs!$E209*AW$24, 0)","v":0},{"$f":"IF(AX197<>0, Inputs!$E209*AX$24, 0)","v":0},{"$f":"IF(AY197<>0, Inputs!$E209*AY$24, 0)","v":0},{"$f":"IF(AZ197<>0, Inputs!$E209*AZ$24, 0)","v":0},{"$f":"IF(BA197<>0, Inputs!$E209*BA$24, 0)","v":0},{"$f":"IF(BB197<>0, Inputs!$E209*BB$24, 0)","v":0},{"$f":"IF(BC197<>0, Inputs!$E209*BC$24, 0)","v":0},{"$f":"IF(BD197<>0, Inputs!$E209*BD$24, 0)","v":0},{"$f":"IF(BE197<>0, Inputs!$E209*BE$24, 0)","v":0},{"$f":"IF(BF197<>0, Inputs!$E209*BF$24, 0)","v":0},{"$f":"IF(BG197<>0, Inputs!$E209*BG$24, 0)","v":0},{"$f":"IF(BH197<>0, Inputs!$E209*BH$24, 0)","v":0},{"$f":"IF(BI197<>0, Inputs!$E209*BI$24, 0)","v":0},{"$f":"IF(BJ197<>0, Inputs!$E209*BJ$24, 0)","v":0},{"$f":"IF(BK197<>0, Inputs!$E209*BK$24, 0)","v":0},{"$f":"IF(BL197<>0, Inputs!$E209*BL$24, 0)","v":0},{"$f":"IF(BM197<>0, Inputs!$E209*BM$24, 0)","v":0},{"$f":"IF(BN197<>0, Inputs!$E209*BN$24, 0)","v":0},{"$f":"IF(BO197<>0, Inputs!$E209*BO$24, 0)","v":0},{"$f":"IF(BP197<>0, Inputs!$E209*BP$24, 0)","v":0},{"$f":"IF(BQ197<>0, Inputs!$E209*BQ$24, 0)","v":0},{"$f":"IF(BR197<>0, Inputs!$E209*BR$24, 0)","v":0},{"$f":"IF(BS197<>0, Inputs!$E209*BS$24, 0)","v":0},{"$f":"IF(BT197<>0, Inputs!$E209*BT$24, 0)","v":0},{"$f":"IF(BU197<>0, Inputs!$E209*BU$24, 0)","v":0},{"$f":"IF(BV197<>0, Inputs!$E209*BV$24, 0)","v":0},{"$f":"IF(BW197<>0, Inputs!$E209*BW$24, 0)","v":0},{"$f":"IF(BX197<>0, Inputs!$E209*BX$24, 0)","v":0},{"$f":"IF(BY197<>0, Inputs!$E209*BY$24, 0)","v":0},{"$f":"IF(BZ197<>0, Inputs!$E209*BZ$24, 0)","v":0},{"$f":"IF(CA197<>0, Inputs!$E209*CA$24, 0)","v":0},{"$f":"IF(CB197<>0, Inputs!$E209*CB$24, 0)","v":0},{"$f":"IF(CC197<>0, Inputs!$E209*CC$24, 0)","v":0},{"$f":"IF(CD197<>0, Inputs!$E209*CD$24, 0)","v":0},{"$f":"IF(CE197<>0, Inputs!$E209*CE$24, 0)","v":0},{"$f":"IF(CF197<>0, Inputs!$E209*CF$24, 0)","v":0},{"$f":"IF(CG197<>0, Inputs!$E209*CG$24, 0)","v":0},{"$f":"IF(CH197<>0, Inputs!$E209*CH$24, 0)","v":0},{"$f":"IF(CI197<>0, Inputs!$E209*CI$24, 0)","v":0},{"$f":"IF(CJ197<>0, Inputs!$E209*CJ$24, 0)","v":0},{"$f":"IF(CK197<>0, Inputs!$E209*CK$24, 0)","v":0},{"$f":"IF(CL197<>0, Inputs!$E209*CL$24, 0)","v":0},{"$f":"IF(CM197<>0, Inputs!$E209*CM$24, 0)","v":0},{"$f":"IF(CN197<>0, Inputs!$E209*CN$24, 0)","v":0},{"$f":"IF(CO197<>0, Inputs!$E209*CO$24, 0)","v":0},{"$f":"IF(CP197<>0, Inputs!$E209*CP$24, 0)","v":0},{"$f":"IF(CQ197<>0, Inputs!$E209*CQ$24, 0)","v":0},{"$f":"IF(CR197<>0, Inputs!$E209*CR$24, 0)","v":0},{"$f":"IF(CS197<>0, Inputs!$E209*CS$24, 0)","v":0},{"$f":"IF(CT197<>0, Inputs!$E209*CT$24, 0)","v":0},{"$f":"IF(CU197<>0, Inputs!$E209*CU$24, 0)","v":0},{"$f":"IF(CV197<>0, Inputs!$E209*CV$24, 0)","v":0},{"$f":"IF(CW197<>0, Inputs!$E209*CW$24, 0)","v":0},{"$f":"IF(CX197<>0, Inputs!$E209*CX$24, 0)","v":0},{"$f":"IF(CY197<>0, Inputs!$E209*CY$24, 0)","v":0},{"$f":"IF(CZ197<>0, Inputs!$E209*CZ$24, 0)","v":0},{"$f":"IF(DA197<>0, Inputs!$E209*DA$24, 0)","v":0},{"$f":"IF(DB197<>0, Inputs!$E209*DB$24, 0)","v":0},{"$f":"IF(DC197<>0, Inputs!$E209*DC$24, 0)","v":0},{"$f":"IF(DD197<>0, Inputs!$E209*DD$24, 0)","v":0},{"$f":"IF(DE197<>0, Inputs!$E209*DE$24, 0)","v":0},{"$f":"IF(DF197<>0, Inputs!$E209*DF$24, 0)","v":0},{"$f":"IF(DG197<>0, Inputs!$E209*DG$24, 0)","v":0},{"$f":"IF(DH197<>0, Inputs!$E209*DH$24, 0)","v":0},{"$f":"IF(DI197<>0, Inputs!$E209*DI$24, 0)","v":0},{"$f":"IF(DJ197<>0, Inputs!$E209*DJ$24, 0)","v":0},{"$f":"IF(DK197<>0, Inputs!$E209*DK$24, 0)","v":0},{"$f":"IF(DL197<>0, Inputs!$E209*DL$24, 0)","v":0},{"$f":"IF(DM197<>0, Inputs!$E209*DM$24, 0)","v":0},{"$f":"IF(DN197<>0, Inputs!$E209*DN$24, 0)","v":0},{"$f":"IF(DO197<>0, Inputs!$E209*DO$24, 0)","v":0},{"$f":"IF(DP197<>0, Inputs!$E209*DP$24, 0)","v":0},{"$f":"IF(DQ197<>0, Inputs!$E209*DQ$24, 0)","v":0},{"$f":"IF(DR197<>0, Inputs!$E209*DR$24, 0)","v":0},{"$f":"IF(DS197<>0, Inputs!$E209*DS$24, 0)","v":0},{"$f":"IF(DT197<>0, Inputs!$E209*DT$24, 0)","v":0},{"$f":"IF(DU197<>0, Inputs!$E209*DU$24, 0)","v":0},{"$f":"IF(DV197<>0, Inputs!$E209*DV$24, 0)","v":0},{"$f":"IF(DW197<>0, Inputs!$E209*DW$24, 0)","v":0},{"$f":"IF(DX197<>0, Inputs!$E209*DX$24, 0)","v":0},{"$f":"IF(DY197<>0, Inputs!$E209*DY$24, 0)","v":0},{"$f":"IF(DZ197<>0, Inputs!$E209*DZ$24, 0)","v":0},{"$f":"IF(EA197<>0, Inputs!$E209*EA$24, 0)","v":0},{"$f":"IF(EB197<>0, Inputs!$E209*EB$24, 0)","v":0},{"$f":"IF(EC197<>0, Inputs!$E209*EC$24, 0)","v":0},{"$f":"IF(ED197<>0, Inputs!$E209*ED$24, 0)","v":0},{"$f":"IF(EE197<>0, Inputs!$E209*EE$24, 0)","v":0},{"$f":"IF(EF197<>0, Inputs!$E209*EF$24, 0)","v":0},{"$f":"IF(EG197<>0, Inputs!$E209*EG$24, 0)","v":0},{"$f":"IF(EH197<>0, Inputs!$E209*EH$24, 0)","v":0},{"$f":"IF(EI197<>0, Inputs!$E209*EI$24, 0)","v":0},{"$f":"IF(EJ197<>0, Inputs!$E209*EJ$24, 0)","v":0},{"$f":"IF(EK197<>0, Inputs!$E209*EK$24, 0)","v":0},{"$f":"IF(EL197<>0, Inputs!$E209*EL$24, 0)","v":0},{"$f":"IF(EM197<>0, Inputs!$E209*EM$24, 0)","v":0},{"$f":"IF(EN197<>0, Inputs!$E209*EN$24, 0)","v":0},{"$f":"IF(EO197<>0, Inputs!$E209*EO$24, 0)","v":0},{"$f":"IF(EP197<>0, Inputs!$E209*EP$24, 0)","v":0},{"$f":"IF(EQ197<>0, Inputs!$E209*EQ$24, 0)","v":0},{"$f":"IF(ER197<>0, Inputs!$E209*ER$24, 0)","v":0},{"$f":"IF(ES197<>0, Inputs!$E209*ES$24, 0)","v":0},{"$f":"IF(ET197<>0, Inputs!$E209*ET$24, 0)","v":0},{"$f":"IF(EU197<>0, Inputs!$E209*EU$24, 0)","v":0},{"$f":"IF(EV197<>0, Inputs!$E209*EV$24, 0)","v":0},{"$f":"IF(EW197<>0, Inputs!$E209*EW$24, 0)","v":0},{"$f":"IF(EX197<>0, Inputs!$E209*EX$24, 0)","v":0},{"$f":"IF(EY197<>0, Inputs!$E209*EY$24, 0)","v":0},{"$f":"IF(EZ197<>0, Inputs!$E209*EZ$24, 0)","v":0},{"$f":"IF(FA197<>0, Inputs!$E209*FA$24, 0)","v":0},{"$f":"IF(FB197<>0, Inputs!$E209*FB$24, 0)","v":0},{"$f":"IF(FC197<>0, Inputs!$E209*FC$24, 0)","v":0},{"$f":"IF(FD197<>0, Inputs!$E209*FD$24, 0)","v":0},{"$f":"IF(FE197<>0, Inputs!$E209*FE$24, 0)","v":0},{"$f":"IF(FF197<>0, Inputs!$E209*FF$24, 0)","v":0},{"$f":"IF(FG197<>0, Inputs!$E209*FG$24, 0)","v":0},{"$f":"IF(FH197<>0, Inputs!$E209*FH$24, 0)","v":0},{"$f":"IF(FI197<>0, Inputs!$E209*FI$24, 0)","v":0},{"$f":"IF(FJ197<>0, Inputs!$E209*FJ$24, 0)","v":0},{"$f":"IF(FK197<>0, Inputs!$E209*FK$24, 0)","v":0},{"$f":"IF(FL197<>0, Inputs!$E209*FL$24, 0)","v":0},{"$f":"IF(FM197<>0, Inputs!$E209*FM$24, 0)","v":0},{"$f":"IF(FN197<>0, Inputs!$E209*FN$24, 0)","v":0},{"$f":"IF(FO197<>0, Inputs!$E209*FO$24, 0)","v":0},{"$f":"IF(FP197<>0, Inputs!$E209*FP$24, 0)","v":0},{"$f":"IF(FQ197<>0, Inputs!$E209*FQ$24, 0)","v":0},{"$f":"IF(FR197<>0, Inputs!$E209*FR$24, 0)","v":0},{"$f":"IF(FS197<>0, Inputs!$E209*FS$24, 0)","v":0},{"$f":"IF(FT197<>0, Inputs!$E209*FT$24, 0)","v":0},{"$f":"IF(FU197<>0, Inputs!$E209*FU$24, 0)","v":0},{"$f":"IF(FV197<>0, Inputs!$E209*FV$24, 0)","v":0},{"$f":"IF(FW197<>0, Inputs!$E209*FW$24, 0)","v":0},{"$f":"IF(FX197<>0, Inputs!$E209*FX$24, 0)","v":0},{"$f":"IF(FY197<>0, Inputs!$E209*FY$24, 0)","v":0},{"$f":"IF(FZ197<>0, Inputs!$E209*FZ$24, 0)","v":0},{"$f":"IF(GA197<>0, Inputs!$E209*GA$24, 0)","v":0},{"$f":"IF(GB197<>0, Inputs!$E209*GB$24, 0)","v":0},{"$f":"IF(GC197<>0, Inputs!$E209*GC$24, 0)","v":0},{"$f":"IF(GD197<>0, Inputs!$E209*GD$24, 0)","v":0},{"$f":"IF(GE197<>0, Inputs!$E209*GE$24, 0)","v":0},{"$f":"IF(GF197<>0, Inputs!$E209*GF$24, 0)","v":0},{"$f":"IF(GG197<>0, Inputs!$E209*GG$24, 0)","v":0},{"$f":"IF(GH197<>0, Inputs!$E209*GH$24, 0)","v":0},{"$f":"IF(GI197<>0, Inputs!$E209*GI$24, 0)","v":0},{"$f":"IF(GJ197<>0, Inputs!$E209*GJ$24, 0)","v":0},{"$f":"IF(GK197<>0, Inputs!$E209*GK$24, 0)","v":0},{"$f":"IF(GL197<>0, Inputs!$E209*GL$24, 0)","v":0},{"$f":"IF(GM197<>0, Inputs!$E209*GM$24, 0)","v":0},{"$f":"IF(GN197<>0, Inputs!$E209*GN$24, 0)","v":0},{"$f":"IF(GO197<>0, Inputs!$E209*GO$24, 0)","v":0},{"$f":"IF(GP197<>0, Inputs!$E209*GP$24, 0)","v":0},{"$f":"IF(GQ197<>0, Inputs!$E209*GQ$24, 0)","v":0},{"$f":"IF(GR197<>0, Inputs!$E209*GR$24, 0)","v":0},{"$f":"IF(GS197<>0, Inputs!$E209*GS$24, 0)","v":0},{"$f":"IF(GT197<>0, Inputs!$E209*GT$24, 0)","v":0},{"$f":"IF(GU197<>0, Inputs!$E209*GU$24, 0)","v":0},{"$f":"IF(GV197<>0, Inputs!$E209*GV$24, 0)","v":0},{"$f":"IF(GW197<>0, Inputs!$E209*GW$24, 0)","v":0},{"$f":"IF(GX197<>0, Inputs!$E209*GX$24, 0)","v":0},{"$f":"IF(GY197<>0, Inputs!$E209*GY$24, 0)","v":0},{"$f":"IF(GZ197<>0, Inputs!$E209*GZ$24, 0)","v":0},{"$f":"IF(HA197<>0, Inputs!$E209*HA$24, 0)","v":0},{"$f":"IF(HB197<>0, Inputs!$E209*HB$24, 0)","v":0},{"$f":"IF(HC197<>0, Inputs!$E209*HC$24, 0)","v":0},{"$f":"IF(HD197<>0, Inputs!$E209*HD$24, 0)","v":0},{"$f":"IF(HE197<>0, Inputs!$E209*HE$24, 0)","v":0},{"$f":"IF(HF197<>0, Inputs!$E209*HF$24, 0)","v":0},{"$f":"IF(HG197<>0, Inputs!$E209*HG$24, 0)","v":0},{"$f":"IF(HH197<>0, Inputs!$E209*HH$24, 0)","v":0},{"$f":"IF(HI197<>0, Inputs!$E209*HI$24, 0)","v":0},{"$f":"IF(HJ197<>0, Inputs!$E209*HJ$24, 0)","v":0},{"$f":"IF(HK197<>0, Inputs!$E209*HK$24, 0)","v":0},{"$f":"IF(HL197<>0, Inputs!$E209*HL$24, 0)","v":0},{"$f":"IF(HM197<>0, Inputs!$E209*HM$24, 0)","v":0},{"$f":"IF(HN197<>0, Inputs!$E209*HN$24, 0)","v":0},{"$f":"IF(HO197<>0, Inputs!$E209*HO$24, 0)","v":0},{"$f":"IF(HP197<>0, Inputs!$E209*HP$24, 0)","v":0},{"$f":"IF(HQ197<>0, Inputs!$E209*HQ$24, 0)","v":0},{"$f":"IF(HR197<>0, Inputs!$E209*HR$24, 0)","v":0},{"$f":"IF(HS197<>0, Inputs!$E209*HS$24, 0)","v":0},{"$f":"IF(HT197<>0, Inputs!$E209*HT$24, 0)","v":0},{"$f":"IF(HU197<>0, Inputs!$E209*HU$24, 0)","v":0},{"$f":"IF(HV197<>0, Inputs!$E209*HV$24, 0)","v":0},{"$f":"IF(HW197<>0, Inputs!$E209*HW$24, 0)","v":0},{"$f":"IF(HX197<>0, Inputs!$E209*HX$24, 0)","v":0},{"$f":"IF(HY197<>0, Inputs!$E209*HY$24, 0)","v":0},{"$f":"IF(HZ197<>0, Inputs!$E209*HZ$24, 0)","v":0},{"$f":"IF(IA197<>0, Inputs!$E209*IA$24, 0)","v":0},{"$f":"IF(IB197<>0, Inputs!$E209*IB$24, 0)","v":0},{"$f":"IF(IC197<>0, Inputs!$E209*IC$24, 0)","v":0},{"$f":"IF(ID197<>0, Inputs!$E209*ID$24, 0)","v":0},{"$f":"IF(IE197<>0, Inputs!$E209*IE$24, 0)","v":0},{"$f":"IF(IF197<>0, Inputs!$E209*IF$24, 0)","v":0},{"$f":"IF(IG197<>0, Inputs!$E209*IG$24, 0)","v":0},{"$f":"IF(IH197<>0, Inputs!$E209*IH$24, 0)","v":0},{"$f":"IF(II197<>0, Inputs!$E209*II$24, 0)","v":0},{"$f":"IF(IJ197<>0, Inputs!$E209*IJ$24, 0)","v":0},{"$f":"IF(IK197<>0, Inputs!$E209*IK$24, 0)","v":0},{"$f":"IF(IL197<>0, Inputs!$E209*IL$24, 0)","v":0},{"$f":"IF(IM197<>0, Inputs!$E209*IM$24, 0)","v":0},{"$f":"IF(IN197<>0, Inputs!$E209*IN$24, 0)","v":0},{"$f":"IF(IO197<>0, Inputs!$E209*IO$24, 0)","v":0},{"$f":"IF(IP197<>0, Inputs!$E209*IP$24, 0)","v":0},{"$f":"IF(IQ197<>0, Inputs!$E209*IQ$24, 0)","v":0},{"$f":"IF(IR197<>0, Inputs!$E209*IR$24, 0)","v":0},{"$f":"IF(IS197<>0, Inputs!$E209*IS$24, 0)","v":0},{"$f":"IF(IT197<>0, Inputs!$E209*IT$24, 0)","v":0},{"$f":"IF(IU197<>0, Inputs!$E209*IU$24, 0)","v":0},{"$f":"IF(IV197<>0, Inputs!$E209*IV$24, 0)","v":0},{"$f":"IF(IW197<>0, Inputs!$E209*IW$24, 0)","v":0},{"$f":"IF(IX197<>0, Inputs!$E209*IX$24, 0)","v":0},{"$f":"IF(IY197<>0, Inputs!$E209*IY$24, 0)","v":0},{"$f":"IF(IZ197<>0, Inputs!$E209*IZ$24, 0)","v":0},{"$f":"IF(JA197<>0, Inputs!$E209*JA$24, 0)","v":0},{"$f":"IF(JB197<>0, Inputs!$E209*JB$24, 0)","v":0},{"$f":"IF(JC197<>0, Inputs!$E209*JC$24, 0)","v":0},{"$f":"IF(JD197<>0, Inputs!$E209*JD$24, 0)","v":0},{"$f":"IF(JE197<>0, Inputs!$E209*JE$24, 0)","v":0},{"$f":"IF(JF197<>0, Inputs!$E209*JF$24, 0)","v":0},{"$f":"IF(JG197<>0, Inputs!$E209*JG$24, 0)","v":0},{"$f":"IF(JH197<>0, Inputs!$E209*JH$24, 0)","v":0},{"$f":"IF(JI197<>0, Inputs!$E209*JI$24, 0)","v":0},{"$f":"IF(JJ197<>0, Inputs!$E209*JJ$24, 0)","v":0},{"$f":"IF(JK197<>0, Inputs!$E209*JK$24, 0)","v":0},{"$f":"IF(JL197<>0, Inputs!$E209*JL$24, 0)","v":0},{"$f":"IF(JM197<>0, Inputs!$E209*JM$24, 0)","v":0},{"$f":"IF(JN197<>0, Inputs!$E209*JN$24, 0)","v":0},{"$f":"IF(JO197<>0, Inputs!$E209*JO$24, 0)","v":0},{"$f":"IF(JP197<>0, Inputs!$E209*JP$24, 0)","v":0},{"$f":"IF(JQ197<>0, Inputs!$E209*JQ$24, 0)","v":0},{"$f":"IF(JR197<>0, Inputs!$E209*JR$24, 0)","v":0},{"$f":"IF(JS197<>0, Inputs!$E209*JS$24, 0)","v":0},{"$f":"IF(JT197<>0, Inputs!$E209*JT$24, 0)","v":0},{"$f":"IF(JU197<>0, Inputs!$E209*JU$24, 0)","v":0},{"$f":"IF(JV197<>0, Inputs!$E209*JV$24, 0)","v":0},{"$f":"IF(JW197<>0, Inputs!$E209*JW$24, 0)","v":0},{"$f":"IF(JX197<>0, Inputs!$E209*JX$24, 0)","v":0},{"$f":"IF(JY197<>0, Inputs!$E209*JY$24, 0)","v":0},{"$f":"IF(JZ197<>0, Inputs!$E209*JZ$24, 0)","v":0},{"$f":"IF(KA197<>0, Inputs!$E209*KA$24, 0)","v":0},{"$f":"IF(KB197<>0, Inputs!$E209*KB$24, 0)","v":0},{"$f":"IF(KC197<>0, Inputs!$E209*KC$24, 0)","v":0},{"$f":"IF(KD197<>0, Inputs!$E209*KD$24, 0)","v":0},{"$f":"IF(KE197<>0, Inputs!$E209*KE$24, 0)","v":0},{"$f":"IF(KF197<>0, Inputs!$E209*KF$24, 0)","v":0},{"$f":"IF(KG197<>0, Inputs!$E209*KG$24, 0)","v":0},{"$f":"IF(KH197<>0, Inputs!$E209*KH$24, 0)","v":0},{"$f":"IF(KI197<>0, Inputs!$E209*KI$24, 0)","v":0},{"$f":"IF(KJ197<>0, Inputs!$E209*KJ$24, 0)","v":0},{"$f":"IF(KK197<>0, Inputs!$E209*KK$24, 0)","v":0},{"$f":"IF(KL197<>0, Inputs!$E209*KL$24, 0)","v":0},{"$f":"IF(KM197<>0, Inputs!$E209*KM$24, 0)","v":0},{"$f":"IF(KN197<>0, Inputs!$E209*KN$24, 0)","v":0},{"$f":"IF(KO197<>0, Inputs!$E209*KO$24, 0)","v":0},{"$f":"IF(KP197<>0, Inputs!$E209*KP$24, 0)","v":0},{"$f":"IF(KQ197<>0, Inputs!$E209*KQ$24, 0)","v":0},{"$f":"IF(KR197<>0, Inputs!$E209*KR$24, 0)","v":0},{"$f":"IF(KS197<>0, Inputs!$E209*KS$24, 0)","v":0},{"$f":"IF(KT197<>0, Inputs!$E209*KT$24, 0)","v":0},{"$f":"IF(KU197<>0, Inputs!$E209*KU$24, 0)","v":0},{"$f":"IF(KV197<>0, Inputs!$E209*KV$24, 0)","v":0},{"$f":"IF(KW197<>0, Inputs!$E209*KW$24, 0)","v":0},{"$f":"IF(KX197<>0, Inputs!$E209*KX$24, 0)","v":0},{"$f":"IF(KY197<>0, Inputs!$E209*KY$24, 0)","v":0},{"$f":"IF(KZ197<>0, Inputs!$E209*KZ$24, 0)","v":0},{"$f":"IF(LA197<>0, Inputs!$E209*LA$24, 0)","v":0},{"$f":"IF(LB197<>0, Inputs!$E209*LB$24, 0)","v":0},{"$f":"IF(LC197<>0, Inputs!$E209*LC$24, 0)","v":0},{"$f":"IF(LD197<>0, Inputs!$E209*LD$24, 0)","v":0},{"$f":"IF(LE197<>0, Inputs!$E209*LE$24, 0)","v":0},{"$f":"IF(LF197<>0, Inputs!$E209*LF$24, 0)","v":0},{"$f":"IF(LG197<>0, Inputs!$E209*LG$24, 0)","v":0},{"$f":"IF(LH197<>0, Inputs!$E209*LH$24, 0)","v":0},{"$f":"IF(LI197<>0, Inputs!$E209*LI$24, 0)","v":0},{"$f":"IF(LJ197<>0, Inputs!$E209*LJ$24, 0)","v":0},{"$f":"IF(LK197<>0, Inputs!$E209*LK$24, 0)","v":0},{"$f":"IF(LL197<>0, Inputs!$E209*LL$24, 0)","v":0},{"$f":"IF(LM197<>0, Inputs!$E209*LM$24, 0)","v":0},{"$f":"IF(LN197<>0, Inputs!$E209*LN$24, 0)","v":0},{"$f":"IF(LO197<>0, Inputs!$E209*LO$24, 0)","v":0},{"$f":"IF(LP197<>0, Inputs!$E209*LP$24, 0)","v":0},{"$f":"IF(LQ197<>0, Inputs!$E209*LQ$24, 0)","v":0},{"$f":"IF(LR197<>0, Inputs!$E209*LR$24, 0)","v":0},{"$f":"IF(LS197<>0, Inputs!$E209*LS$24, 0)","v":0},{"$f":"IF(LT197<>0, Inputs!$E209*LT$24, 0)","v":0}]
[]
[null,null,"PPA Tariff (Storage)",null,"EUR/kWh",null,null,{"$f":"Inputs!E75","v":0.1578},{"$f":"$H$207*I$32","v":0.1578},0.1578,0.1578,0.1578,0.1578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,{"$f":"$H$207*BU$32","v":0.1578},0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,{"$f":"$H$207*EG$32","v":0.1578},0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,{"$f":"$H$207*GS$32","v":0.1578},0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,{"$f":"$H$207*JE$32","v":0.1578},0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578,0.1578]
[null,null,"Production"]
[null,null,"Kwh Sold"]
[null,null,"Production Used",null,null,null,{"$f":"SUM(AG216:AR216)","v":-319152},-7962232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG222/3","v":-27032},{"$f":"AH222/3","v":-25288},-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-25288,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,{"$f":"CT222/3","v":-26160},-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-25288,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,{"$f":"FF222/3","v":-27032},-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-25288,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,{"$f":"HR222/3","v":-25288},-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-25288,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,{"$f":"KD222/3","v":-26160},-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-24416,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-27032,-27032,-25288,-27032,-26160,-27032,-26160,-27032,-27032,-26160,-27032,-26160,-26160]
[null,null,"Production Stored (PV and BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":2662041.2831044779},26393383.885877829,{"$f":"IF(I215+I216+I217<0,0,IF(I215+I216+I217>I37*(_xlfn.DAYS(I4,I3)+1),I37*(_xlfn.DAYS(I4,I3)+1),I215+I216+I217))","v":0},{"$f":"IF(J215+J216+J217<0,0,IF(J215+J216+J217>J37*(_xlfn.DAYS(J4,J3)+1),J37*(_xlfn.DAYS(J4,J3)+1),J215+J216+J217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212913.1733522031,235790.54225228459,321240.5666450233,310618.9027478894,320705.38878434175,310101.42028421431,320171.10251510999,319904.29326301406,201832.81264723744,82695.036896628328,22495.385741209495,3572.6579753221013,207006.79590581055,230172.36105988815,318042.84368244378,307526.91094778234,317512.99313939235,307014.57965655753,316984.02531262743,316719.8719582003,180850.3067935924,64670.496765269083,7100.8197555278894,0,194061.13699349645,217177.2497519874,300243.77338171448,304465.69774230482,314352.37553843687,303958.46634724661,295358.85434898059,313567.14931845624,156556.21231534355,44912.66219737567,0,0,181138.18329278752,204206.88695948618,281259.95681360096,301434.95675228472,311223.21965349087,{"$f":"IF(BV215+BV216+BV217<0,0,IF(BV215+BV216+BV217>BV37*(_xlfn.DAYS(BV4,BV3)+1),BV37*(_xlfn.DAYS(BV4,BV3)+1),BV215+BV216+BV217))","v":300932.77448752872},267336.35341060557,310402.04289604654,132281.61385898758,25163.052908717305,0,0,168236.6471925386,190387.98024199449,262307.85055812239,298434.38464833848,308125.21230539156,297937.20125335839,239344.66340124584,283709.60716219316,108024.09401008789,5419.7025223501259,0,0,155355.24328289658,178335.23956359015,243385.56635977374,295463.68112051237,303748.59232867113,294971.44683509,211380.99628709606,257049.54059283412,83781.237184409285,0,0,0,142492.68822722777,165431.37716427445,224491.21903328272,292522.54884822574,280846.37608883332,271947.70462758513,183442.56697393069,230419.18762398092,59550.629387361696,0,0,0,129647.70063425926,152547.10743166239,205622.92627578659,289610.69347051473,257976.03994622163,246938.85150080151,155526.59302971,203815.89579239464,35329.857973623555,0,0,0,116819.00093042105,138809.14677289431,186778.80847930897,286727.82355657092,235135.30560407811,221958.52982954099,127630.2944074627,177237.01547137811,11116.511406902922,{"$f":"IF(EH215+EH216+EH217<0,0,IF(EH215+EH216+EH217>EH37*(_xlfn.DAYS(EH4,EH3)+1),EH37*(_xlfn.DAYS(EH4,EH3)+1),EH215+EH216+EH217))","v":0},0,0,104005.3112323751,126832.21348675352,167956.98854351125,283873.65057657351,212321.89783495001,197004.25146316784,99750.893168427283,150679.89960687561,0,0,0,0,91205.355219720746,113999.02763598075,149155.59168870619,281047.88887281262,189533.54425404349,172073.5309774268,71885.613205411239,124141.90345383901,0,0,0,0,78417.858007861534,101180.31091976992,130372.74526911252,270127.51687063032,166767.97509286948,147163.88542688987,44031.679966351949,97620.384312835056,0,0,0,0,65641.546021021903,87502.786546435091,111606.57858633029,249325.28499281302,144022.92297316389,122272.8340976648,16186.320178046124,71112.701266875956,0,0,0,0,52875.146865401999,75581.179106232477,92855.222703021718,228551.59565259423,121296.12268105708,97397.898260334972,0,44616.21491843788,0,0,0,0,40117.389202455524,{"$f":"IF(GT215+GT216+GT217<0,0,IF(GT215+GT216+GT217>GT37*(_xlfn.DAYS(GT4,GT3)+1),GT37*(_xlfn.DAYS(GT4,GT3)+1),GT215+GT216+GT217))","v":62798.214444329613},74116.81025677768,207804.37943928083,98585.310941472417,72536.600923114456,0,18128.28712664498,0,0,0,0,27367.002622280153,50024.6195339025,55389.475274148397,187081.56968880177,75888.226192726521,47686.466585186077,0,0,0,0,0,0,14622.717517108191,36387.12234935665,36671.352984825848,166381.10227784002,53202.608361317776,22845.020990203833,0,0,0,0,0,0,1883.2649548813934,24500.451739649288,17960.579635952949,145700.91541822569,30526.198636868037,0,0,0,0,0,0,0,0,11747.337301709922,0,125038.94945157412,7856.7392472093925,0,0,0,0,0,0,0,0,0,0,104393.14664414828,0,{"$f":"IF(JF215+JF216+JF217<0,0,IF(JF215+JF216+JF217>JF37*(_xlfn.DAYS(JF4,JF3)+1),JF37*(_xlfn.DAYS(JF4,JF3)+1),JF215+JF216+JF217))","v":0},0,0,0,0,0,0,0,0,0,83761.450981919887,0,0,0,0,0,0,0,0,0,0,0,63141.807965817046,0,0,0,0,0,0,0,0,0,0,0,42532.164407130214,0,0,0,0,0,0,0,0,0,0,0,21930.468223062926,0,0,0,0,0,0,0,0,0,0,0,1334.6682324000867,0,0,0,0,0,{"$f":"IF(LR215+LR216+LR217<0,0,IF(LR215+LR216+LR217>LR37*(_xlfn.DAYS(LR4,LR3)+1),LR37*(_xlfn.DAYS(LR4,LR3)+1),LR215+LR216+LR217))","v":0},0,0]
[null,null,"Electricity Used internally",null,null,null,-957456,-24048888,{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(I4,I3)+1)*-1*I19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(J4,J3)+1)*-1*J19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(K4,K3)+1)*-1*K19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(L4,L3)+1)*-1*L19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(M4,M3)+1)*-1*M19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(N4,N3)+1)*-1*N19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(O4,O3)+1)*-1*O19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(P4,P3)+1)*-1*P19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(Q4,Q3)+1)*-1*Q19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(R4,R3)+1)*-1*R19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(S4,S3)+1)*-1*S19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(V4,V3)+1)*-1*V19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(W4,W3)+1)*-1*W19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(X4,X3)+1)*-1*X19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(Y4,Y3)+1)*-1*Y19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(Z4,Z3)+1)*-1*Z19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AA4,AA3)+1)*-1*AA19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AB4,AB3)+1)*-1*AB19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AC4,AC3)+1)*-1*AC19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AD4,AD3)+1)*-1*AD19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AE4,AE3)+1)*-1*AE19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AF4,AF3)+1)*-1*AF19","v":0},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-73248},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-75864},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-81096},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-78480},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-78480}]
[null,null,"Storage Sold",null,null,null,3100639.2313471958,65496114.531560905,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-27032,-27032,0,0,0,0,0,0,0,0,0,0,0,261435.42583514989,246615.6364384258,270953.92608785664,261991.81795375008,270496.02188950661,261549.05413615191,270038.88054683141,269810.59554913401,250970.77809609717,251333.81164263829,239452.12590860692,245991.15726304718,258330.01355314796,235793.55470366491,268217.91834669031,259346.27498467069,267764.5722612369,258907.91856817174,267311.98143776879,267085.96885599568,247040.14377703716,247500.34250027256,235871.04948769358,243054.91708820651,254817.06307964079,232542.16854411841,260926.41611093731,256727.06652741559,265060.3122849114,256293.07363945059,259727.75415504538,264388.463897301,242931.17653821019,243586.8837572718,232828.46169809441,240366.39257934643,251332.52402971277,229316.68592838105,257071.97090027202,254133.93044051825,262382.97130674787,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":253704.25764524256},255323.91471820173,257762.56072883744,238849.37749127188,239700.74011484819,230250.41447428204,237704.63043318299,247876.04801253439,233716.58475193137,253246.17995827703,251566.60719194566,259732.28136713145,251141.21148588753,250948.58512094268,253469.69171150913,234794.33885930997,235841.52326429414,227698.02988981898,235069.36424929678,244447.28944950935,222942.14401780942,249448.66091183323,249024.83983312297,252741.7414403914,248603.67864087987,246601.32829523261,249205.14198468148,230765.65555117573,232893.3587065523,225171.05249125505,232460.33027909606,241045.90553972276,219792.44744517092,245679.03422267479,246508.37397321645,248728.88312892383,240506.91142812255,242281.70999101264,244968.4855179314,226762.92512101546,230305.98533471071,222669.22936799849,229877.26739942047,237671.55622566852,216667.37979702197,241936.92314945615,244016.95775367389,244743.85711909801,236474.8409924084,237989.29873282183,240759.29908034898,222785.74772806789,227744.36743743549,220192.31012700417,227319.91708640609,234323.90415925119,220831.99636523111,238221.95371009951,241550.34182301705,240786.26523132052,232469.29192610912,233723.66577669804,236577.16219825647,218833.72609672148,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":225208.24863716727},217740.04686771258,224788.02338961128,231002.6146680591,210489.88409413819,234533.7546444188,239108.27931188524,236855.71203830751,228489.86407728217,229484.3850673518,232421.65711320587,215715.15144078541,222697.37510840432,215312.19415723928,222281.33290640073,227707.35572190699,207436.83851178127,230871.95737701718,236690.5258083283,232951.80482557497,224536.15991571051,225271.03319561109,228292.36874024675,213307.45513419076,220211.49555229829,212908.50900581104,219799.59475658307,224437.79789964142,204407.18673693843,227236.19598045328,228599.91203909053,229074.1535522003,220607.78449319018,221083.1893561316,224188.88462646439,210923.72574387619,217750.36117150367,210528.75084244591,217342.560557302,221193.61435620952,208344.67960884332,223626.10713867299,224945.09251431754,225222.37081185274,216704.34540407712,216920.43530536853,220110.79490978061,208563.72469611675,215313.72564527678,208172.68149087648,214909.98439817742,217974.48078998493,198416.85556511392,220041.33011070339,221315.62634399143,221396.07179408814,212825.45274608891,213502.17958009685,216057.69227801601,206227.21579202067,212901.34510482266,205840.06514571159,212501.62281669321,214780.07541034871,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":195455.5774028684},216481.50669460508,217711.15087544781,217594.87424590372,208970.71908135811,211107.83170130476,212029.17192820704,203913.96518388938,210512.9781088884,203530.66834883645,210117.23477383063,211610.07890552282,192516.49545775892,212946.28119167907,214131.30596319414,213818.39843354997,205139.75939773259,208737.31786462126,208540.84343306741,201623.74135181282,208148.38561959806,201244.25996604684,207756.58162994427,208464.17441065068,196234.65968286278,209435.30037092417,210575.73393292495,210066.2671045952,201332.19107032011,206390.40081899019,206195.88215164107,199356.31508049811,205807.33097852868,198980.61116391604,205419.4271208776,205342.04747612393,186703.74737571474,205948.21343374284,207044.07954578468,206338.10545023915,197670.56967636451,204066.84567502199,203874.26330362612,197111.45943632882,203489.57988302514,196739.49538689281,203105.53733431723,202913.75605320529,183829.50027814694,202530.67281100276,203535.98996287503,202633.54106787161,195442.494437124,201766.41988148505,201575.75453158378,194888.9497446524,201194.90036274958,194520.68833462641,200814.68068638135,200624.80845247605,181038.14982168074,200245.53853339443,200051.11471000355,199866.90046746281,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":193236.59811329667},199488.89320203121,199300.12579102948,192688.56356729387,198923.06275646514,192323.96793951749,198546.62789844238,198358.64570852701,185385.60596589226,197983.1511536279,196589.10564266838,197608.28216222685,191052.6599294435,197234.03769215237,197047.1493274089,190510.08068029297,196673.83968905022,190149.1143444929,196301.1519741794,196115.04101420089,176968.20593894494,195743.28424240014,193149.61691127802,195372.14680705464,188890.46130778911,195001.62767636703,194816.59965330339,188353.2830518636,194447.00604874213,187995.90988100145,194078.02817685952,193893.76982004545,174963.56839781092,193525.71362435218,189732.30492660086,193158.27060005721,186749.78584634562,192791.43972563389,192608.25352586253,186217.95482057187,192242.33896460658,185864.13904722838,191877.03400684535,191694.60981183965,172978.88560760964,191330.21735563228,186336.82832544111,190966.43196713494,184630.41929725386,190603.25263498968,190421.88992446047,184103.88227373239,190059.61778423216,183753.58848652773,189697.9491793263,189517.34088834355,177121.6003233493,189156.57570168306,182962.84793653962,188796.41153980227,182532.14954534109,188436.84740141063,188257.2900285761,182010.85382601834,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":187898.62405164653},181664.04696606786,175636.31638089955]
[null,null,"Electricity Revenues",null,"EUR",{"$f":"SUM(I229:KP229)","v":38381575.289187804},{"$f":"SUM(AG229:AR229)","v":1616465.117584531},{"$f":"SUM(I229:QJ229)","v":42553791.543751366},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83120.637299530499,81906.207832775079,121912.05210243684,126544.79069925887,147547.18653555363,164203.1938215975,192359.17284111466,179096.35276195745,174082.9277869561,147552.11136656563,123332.55007914556,74807.934457639218,83951.843672525822,82725.26991110282,123131.17262346121,127810.23860625146,149022.65840090916,165845.22575981347,194282.76456952581,180887.31628957705,175823.75706482565,149027.63248023129,124565.87557993701,74578.966316439284,84791.362109251073,83552.52261021384,124362.48434969582,129088.34099231397,150512.88498491823,167503.67801741158,196225.59221522106,182696.18945247281,177581.99463547391,150517.9088050336,124394.17393980891,73794.123849546377,85639.275730343579,84388.047836315978,125606.10919319277,130379.2244022371,{"$f":"BU208*BU218","v":152018.01383476742},169178.71479758571,198187.84813737325,184523.15134699753,179357.81458182866,152023.08789308392,123114.82599010614,73017.09393511097,86495.66848764701,85231.928314679157,126862.17028512471,131683.01664625949,153538.19397311512,170870.50194556158,200169.72661874699,186368.38286046754,181151.39272764695,153543.31877201478,121848.21304569436,72247.798804691003,87360.625172523491,86084.247597825932,128130.79198797594,132999.84681272207,155073.57591284625,172579.20696501719,202171.42388493445,188232.06668907215,182962.9066549234,152819.15780231229,120594.20833859003,71486.161463974393,88234.231424248719,86945.090073804182,129412.09990785571,134329.84528084929,156624.31167197469,174304.99903466736,204193.13812378384,190114.38735596291,184792.53572147264,151255.4894868538,119352.68636269541,70732.105685072951,89116.573738491192,87814.540974542222,130706.22090693425,135673.14373365778,158190.55478869443,176048.04902501398,206235.06950502162,192015.53122952249,186640.46107868734,149707.38638512415,118123.52286123736,69985.555998893367,90007.739475876107,88692.686384287648,132013.28311600361,137029.87517099435,159772.4603365814,177808.52951526418,208297.42020007185,193935.68654181773,{"$f":"EG208*EG218","v":188506.86568947422},148174.69355641375,116906.59481433115,69246.43768758385,90907.816870634881,89579.613248130539,133333.41594716362,138400.1739227043,161370.18493994721,179586.61481041682,210380.39440207262,195875.04340723596,188326.04499569783,146657.25760233827,115701.78042666799,68514.676777055982,91816.895039341238,90475.409380611847,134666.7501066353,139784.17566193134,162983.8867893467,181382.48095852099,212484.19834609333,197833.79384130827,186410.30042195975,145154.92665148588,114508.95911532553,67790.200029581218,92735.063989734641,91380.163474417976,136013.41760770162,141182.01741855068,164613.72565724017,183196.30576810622,214609.04032955426,199812.13177972136,184513.62573244542,143667.55034421766,113328.01149769918,67072.934936460835,93662.414629631996,92293.965109162134,137373.55178377865,142593.83759273618,166259.86291381257,185028.26882578727,216755.13073284982,201810.25309751861,182635.83109992553,142194.97981761844,112158.81937955387,66362.809710769026,94599.038775928319,93216.904760253776,138747.28730161645,144019.77596866354,167922.46154295068,186878.55151404516,217083.80101592754,203828.35562849379,180776.72858676693,140737.06769059843,111001.26574319467,65659.753280168137,{"$f":"GS208*GS218","v":95545.029163687592},94149.073807856301,140134.7601746326,145459.97372835019,169601.68615838018,188747.33702918558,214880.42356462622,205866.6391847787,178936.13212612283,139293.66804914238,109855.23473575518,64963.695279795422,96500.479455324486,95090.564545934889,141536.10777637895,146914.57346563367,171297.70301996401,190634.81039947746,212698.97917970209,206607.0886781234,177113.85750331052,137864.63643170605,108720.61165760244,64274.566045220643,97465.484249877714,96041.470191394212,142951.46885414273,148383.71920029001,173010.68005016362,192541.15850347222,210539.24953296967,204507.99949889441,175309.72233737426,136449.82981475786,107597.28295085732,63592.296605473777,98440.139092376499,97001.884893308161,144380.98354268417,149867.55639229293,174740.78685066526,194152.51508935989,208401.01846954648,202429.80526994841,173523.54606283191,135049.10659846442,106485.13618802915,62916.818676142066,97711.9965033482,97971.903742241266,145707.27850408407,151366.23195621587,176488.19471917194,192178.7721208242,206284.07198621912,200372.29799681247,171755.14991160325,133662.32659251869,105384.06006076359,62248.064652535897,96696.881058807165,98793.587539935485,144214.40392422548,152879.894275778,{"$f":"JE208*JE218","v":175916.37004262276},190224.67636957066,204188.19821002526,198335.27175545186,170004.35689511805,132289.35100210918,104293.94436870234,61585.967602922567,95691.870371584213,97634.213200744125,142736.38985645646,154408.6932185358,174122.7852918779,188290.03226142726,202113.18737704805,196318.52267166018,168270.99178660239,130930.04241402877,103214.68000845384,60930.461261827535,94696.863855956879,96760.21308753737,141273.08837487444,155952.78015072117,172347.05441059507,186374.64616902464,200058.83181142245,194321.84890065464,166554.88110354086,129584.26478292156,102146.1589626737,60281.480023402211,93711.761927462328,95758.681154934879,139824.35302607476,157512.30795222838,170588.99967611322,184478.32639241719,198024.92590454975,192345.05060687481,164855.85309031417,128251.88341766725,101088.2742892539,59638.958934857925,92736.465992930927,94767.118765382591,138390.03881449302,159087.43103175066,168848.44513487481,182600.88313989696,196011.26609451987,190387.92994398205,163173.73770100888,126932.76496790051,100040.92011061963,59002.833689965126,91770.878440618239,93647.825079120477,136970.00218789323,160678.3053420682,167125.21658481567,180742.1285089982,194017.65084573763,188450.29103505836,161508.36658239845,125626.77741066464,99003.991603132483,56490.039312210363]
[null,null,"Total Revenues",null,"EUR",42196989.889074862,1978071.8558025027,{"$f":"SUM(I233:QJ233)","v":46415463.538334779},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112156.78096389037,113693.68114766377,164668.58163910062,167887.09957236063,190231.45878971776,205475.63456428226,234971.30819140465,221672.46473961079,201630.83372054546,160109.85409838162,128212.33228966093,77361.826085883789,112211.74556005809,113707.20990243361,165455.96013856895,168735.0807988325,191275.90790373232,206700.89530987098,236464.59524040573,223033.48217505316,200691.36728766712,159277.95367706267,127471.57192772529,76651.806564267536,111385.74747345679,112865.57768982099,164370.54260167122,169599.87209034016,192339.40226347724,207946.72503771688,235606.56572987666,224416.68905546691,199351.10086034087,158242.06247057483,126374.17111327399,75837.692825227612,110571.30794528949,112035.610917048,163185.93648543983,170481.55862575088,{"$f":"SUM(BU229:BU232)","v":193422.04670697224},209213.24665400496,233998.44654517694,225773.65764669178,198031.16325197372,157222.40533770181,125066.75471128542,75031.683013486341,109768.34528157872,111171.86134408106,162018.06457688211,171380.22726114851,194523.94797284846,210500.58511803462,232414.13325394678,224216.91143837394,196731.42197766277,156218.87990478883,123772.35271620682,74233.696460170948,108976.77893518603,110410.34186699196,160866.80972168341,172295.96653838886,195433.07937801108,211808.86745454802,230853.46686735708,222682.99467503803,195451.74657004021,154781.36422856027,122490.83557880887,73443.653299410333,108196.52949773222,109614.87656297912,159732.05642594688,173228.86669382284,194061.31661830563,210552.42169146152,229316.29075902054,221171.75343704209,194192.00856617722,153189.52592251266,121222.07503943333,72661.474460341604,107427.51869163157,108830.7506289939,158613.6908446069,174179.01966718753,192709.37156819893,209107.95973455717,227802.45064927335,219683.03607021921,192952.08149468893,151613.53324255496,119965.9441151564,71887.0816591966,106669.66936223894,108008.87927480004,157511.60077000834,175146.51911066644,191377.10858418985,207684.80343254586,226311.79458969156,218216.69317065921,{"$f":"SUM(EG229:EG232)","v":191731.84086303762},150053.22845667062,118722.3170870795,71120.397391466744,105922.90547010906,107296.20333757397,156425.67562064849,176131.46039811979,190064.39398929026,206282.8099732431,224844.17294783998,216772.57756971553,190119.72124843948,148508.45540295367,117491.06948774691,70361.344924146077,105187.15208336741,106545.62801849069,155355.80643008233,177133.94063448554,188771.09605961308,204901.83865876443,223399.43839225269,215350.54431923517,188177.76291559101,146979.05947397972,116272.07808868856,69609.848288051508,104462.33537019156,105806.08413069147,154301.88583598836,177071.00518870557,187497.08501115462,203541.75089140632,221977.44587764345,213950.45067701093,186255.13540642452,145464.88760133236,115065.22088808667,68865.832270219558,103748.38259140261,105024.99303657943,153263.80806939537,175828.19302053368,186242.23298677107,202202.41015973629,220578.05263034446,212572.15609245328,184351.64629624278,143965.78824028274,113870.37709856559,68129.222406378656,103045.22209316559,104359.79490258805,152241.46894406798,174603.36288536384,185006.41404334767,200883.68202489219,218834.88625671048,211215.52219248173,182467.10507580053,142481.61135462314,112687.42713510245,67399.944973496473,{"$f":"SUM(GS229:GS232)","v":102352.78329979847},103652.90441854121,151234.76584605034,173396.39189191358,183789.50413915879,199585.43410708802,216605.44037711556,209880.41276763348,180601.32313223757,141012.2084016501,111516.25260305901,66677.926982401419,101670.99670668876,102956.75506372763,150243.59772336725,172207.15893326784,182591.38112141806,198307.53607232569,214398.18705669048,208304.15744254764,178754.11373020138,139557.43231729791,110356.73628633196,65963.09617047754,100999.7938733172,102215.41146045565,149267.86507588066,171035.5446747278,181411.92471401722,197049.85961931082,212212.90538418229,206179.53753089768,176925.29199315811,138117.13750141978,109208.76213562152,65255.380994432162,100339.10741638766,101596.40130773644,148307.46994530203,169881.4315418363,180251.01650545269,195749.73121616067,210049.37664735367,204076.06670994073,175114.67488488901,136691.17980321555,108072.21525681672,64554.71062313555,99347.800434385877,100932.06034764463,147338.91162179995,168744.70370857936,179108.53993693777,193751.730110317,207907.38431109293,201993.53445541553,173322.08119117189,135279.41650680441,106946.9818994963,63861.014930531921,98307.764105571536,100246.71305833261,145821.15767516897,167625.24708576259,{"$f":"SUM(JE229:JE232)","v":177519.00137703758},191773.61769437985,205786.71399574284,199931.73233868135,171547.33150164399,133881.70631694145,105832.9494455442,63174.224488620748,97278.080603877679,99116.174273278404,144318.51189715261,166522.94930956091,175700.82595179044,189815.19599048785,203687.15345564394,197890.45400585726,169790.24819184621,132497.90934487616,104730.00639787808,62494.270560508347,96258.646874222133,98169.027150107286,142830.82389660244,165437.69973024036,173900.74917880265,187876.26899150925,201608.49255789272,195869.49515716953,168050.65540544517,131127.88709435158,103638.0423692903,61821.08509352812,95249.360887363146,97145.669754939983,141357.94477940779,164369.38940105154,172118.59089877331,185956.64264142478,199550.52326130983,193868.65352650429,166328.3790366333,129771.50244774326,102556.94807139997,61154.600712429805,94250.121629688161,96132.49915988835,139899.72713359373,163317.91106729332,170354.17274576004,184056.12481590617,197513.03959561946,191887.72886116404,164623.24671270343,128428.61965233591,101486.6153037148,60494.750712636094,93260.829093103661,95039.811908388481,138456.02501456745,162283.15915554488,168607.31812932738,182174.52530308656,195495.83764083404,189926.52290182549,{"$f":"SUM(LQ229:LQ232)","v":162935.08777679669},127099.10430673651,100426.93694280199,57093.326640578438]
[]
[null,null,{"$f":"OpEx!A9","v":"      Solar Panel Parts Replacement"},null,"EUR",null,null,{"$f":"SUM(I240:QJ240)","v":263999.99999999895},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF9/2","v":0},{"$f":"OpEx!AG9/2","v":0},{"$f":"OpEx!AH9/2","v":0},{"$f":"OpEx!AI9","v":0},{"$f":"OpEx!AJ9","v":0},{"$f":"OpEx!AK9","v":0},{"$f":"OpEx!AL9","v":0},{"$f":"OpEx!AM9","v":0},{"$f":"OpEx!AN9","v":0},{"$f":"OpEx!AO9","v":0},{"$f":"OpEx!AP9","v":0},{"$f":"OpEx!AQ9","v":0},{"$f":"OpEx!AR9","v":0},{"$f":"OpEx!AS9","v":0},{"$f":"OpEx!AT9","v":0},{"$f":"OpEx!AU9","v":916.66666666666663},{"$f":"OpEx!AV9","v":916.66666666666663},{"$f":"OpEx!AW9","v":916.66666666666663},{"$f":"OpEx!AX9","v":916.66666666666663},{"$f":"OpEx!AY9","v":916.66666666666663},{"$f":"OpEx!AZ9","v":916.66666666666663},{"$f":"OpEx!BA9","v":916.66666666666663},{"$f":"OpEx!BB9","v":916.66666666666663},{"$f":"OpEx!BC9","v":916.66666666666663},{"$f":"OpEx!BD9","v":916.66666666666663},{"$f":"OpEx!BE9","v":916.66666666666663},{"$f":"OpEx!BF9","v":916.66666666666663},{"$f":"OpEx!BG9","v":916.66666666666663},{"$f":"OpEx!BH9","v":916.66666666666663},{"$f":"OpEx!BI9","v":916.66666666666663},{"$f":"OpEx!BJ9","v":916.66666666666663},{"$f":"OpEx!BK9","v":916.66666666666663},{"$f":"OpEx!BL9","v":916.66666666666663},{"$f":"OpEx!BM9","v":916.66666666666663},{"$f":"OpEx!BN9","v":916.66666666666663},{"$f":"OpEx!BO9","v":916.66666666666663},{"$f":"OpEx!BP9","v":916.66666666666663},{"$f":"OpEx!BQ9","v":916.66666666666663},{"$f":"OpEx!BR9","v":916.66666666666663},{"$f":"OpEx!BS9","v":916.66666666666663},{"$f":"OpEx!BT9","v":916.66666666666663},{"$f":"OpEx!BU9","v":916.66666666666663},{"$f":"OpEx!BV9","v":916.66666666666663},{"$f":"OpEx!BW9","v":916.66666666666663},{"$f":"OpEx!BX9","v":916.66666666666663},{"$f":"OpEx!BY9","v":916.66666666666663},{"$f":"OpEx!BZ9","v":916.66666666666663},{"$f":"OpEx!CA9","v":916.66666666666663},{"$f":"OpEx!CB9","v":916.66666666666663},{"$f":"OpEx!CC9","v":916.66666666666663},{"$f":"OpEx!CD9","v":916.66666666666663},{"$f":"OpEx!CE9","v":916.66666666666663},{"$f":"OpEx!CF9","v":916.66666666666663},{"$f":"OpEx!CG9","v":916.66666666666663},{"$f":"OpEx!CH9","v":916.66666666666663},{"$f":"OpEx!CI9","v":916.66666666666663},{"$f":"OpEx!CJ9","v":916.66666666666663},{"$f":"OpEx!CK9","v":916.66666666666663},{"$f":"OpEx!CL9","v":916.66666666666663},{"$f":"OpEx!CM9","v":916.66666666666663},{"$f":"OpEx!CN9","v":916.66666666666663},{"$f":"OpEx!CO9","v":916.66666666666663},{"$f":"OpEx!CP9","v":916.66666666666663},{"$f":"OpEx!CQ9","v":916.66666666666663},{"$f":"OpEx!CR9","v":916.66666666666663},{"$f":"OpEx!CS9","v":916.66666666666663},{"$f":"OpEx!CT9","v":916.66666666666663},{"$f":"OpEx!CU9","v":916.66666666666663},{"$f":"OpEx!CV9","v":916.66666666666663},{"$f":"OpEx!CW9","v":916.66666666666663},{"$f":"OpEx!CX9","v":916.66666666666663},{"$f":"OpEx!CY9","v":916.66666666666663},{"$f":"OpEx!CZ9","v":916.66666666666663},{"$f":"OpEx!DA9","v":916.66666666666663},{"$f":"OpEx!DB9","v":916.66666666666663},{"$f":"OpEx!DC9","v":916.66666666666663},{"$f":"OpEx!DD9","v":916.66666666666663},{"$f":"OpEx!DE9","v":916.66666666666663},{"$f":"OpEx!DF9","v":916.66666666666663},{"$f":"OpEx!DG9","v":916.66666666666663},{"$f":"OpEx!DH9","v":916.66666666666663},{"$f":"OpEx!DI9","v":916.66666666666663},{"$f":"OpEx!DJ9","v":916.66666666666663},{"$f":"OpEx!DK9","v":916.66666666666663},{"$f":"OpEx!DL9","v":916.66666666666663},{"$f":"OpEx!DM9","v":916.66666666666663},{"$f":"OpEx!DN9","v":916.66666666666663},{"$f":"OpEx!DO9","v":916.66666666666663},{"$f":"OpEx!DP9","v":916.66666666666663},{"$f":"OpEx!DQ9","v":916.66666666666663},{"$f":"OpEx!DR9","v":916.66666666666663},{"$f":"OpEx!DS9","v":916.66666666666663},{"$f":"OpEx!DT9","v":916.66666666666663},{"$f":"OpEx!DU9","v":916.66666666666663},{"$f":"OpEx!DV9","v":916.66666666666663},{"$f":"OpEx!DW9","v":916.66666666666663},{"$f":"OpEx!DX9","v":916.66666666666663},{"$f":"OpEx!DY9","v":916.66666666666663},{"$f":"OpEx!DZ9","v":916.66666666666663},{"$f":"OpEx!EA9","v":916.66666666666663},{"$f":"OpEx!EB9","v":916.66666666666663},{"$f":"OpEx!EC9","v":916.66666666666663},{"$f":"OpEx!ED9","v":916.66666666666663},{"$f":"OpEx!EE9","v":916.66666666666663},{"$f":"OpEx!EF9","v":916.66666666666663},{"$f":"OpEx!EG9","v":916.66666666666663},{"$f":"OpEx!EH9","v":916.66666666666663},{"$f":"OpEx!EI9","v":916.66666666666663},{"$f":"OpEx!EJ9","v":916.66666666666663},{"$f":"OpEx!EK9","v":916.66666666666663},{"$f":"OpEx!EL9","v":916.66666666666663},{"$f":"OpEx!EM9","v":916.66666666666663},{"$f":"OpEx!EN9","v":916.66666666666663},{"$f":"OpEx!EO9","v":916.66666666666663},{"$f":"OpEx!EP9","v":916.66666666666663},{"$f":"OpEx!EQ9","v":916.66666666666663},{"$f":"OpEx!ER9","v":916.66666666666663},{"$f":"OpEx!ES9","v":916.66666666666663},{"$f":"OpEx!ET9","v":916.66666666666663},{"$f":"OpEx!EU9","v":916.66666666666663},{"$f":"OpEx!EV9","v":916.66666666666663},{"$f":"OpEx!EW9","v":916.66666666666663},{"$f":"OpEx!EX9","v":916.66666666666663},{"$f":"OpEx!EY9","v":916.66666666666663},{"$f":"OpEx!EZ9","v":916.66666666666663},{"$f":"OpEx!FA9","v":916.66666666666663},{"$f":"OpEx!FB9","v":916.66666666666663},{"$f":"OpEx!FC9","v":916.66666666666663},{"$f":"OpEx!FD9","v":916.66666666666663},{"$f":"OpEx!FE9","v":916.66666666666663},{"$f":"OpEx!FF9","v":916.66666666666663},{"$f":"OpEx!FG9","v":916.66666666666663},{"$f":"OpEx!FH9","v":916.66666666666663},{"$f":"OpEx!FI9","v":916.66666666666663},{"$f":"OpEx!FJ9","v":916.66666666666663},{"$f":"OpEx!FK9","v":916.66666666666663},{"$f":"OpEx!FL9","v":916.66666666666663},{"$f":"OpEx!FM9","v":916.66666666666663},{"$f":"OpEx!FN9","v":916.66666666666663},{"$f":"OpEx!FO9","v":916.66666666666663},{"$f":"OpEx!FP9","v":916.66666666666663},{"$f":"OpEx!FQ9","v":916.66666666666663},{"$f":"OpEx!FR9","v":916.66666666666663},{"$f":"OpEx!FS9","v":916.66666666666663},{"$f":"OpEx!FT9","v":916.66666666666663},{"$f":"OpEx!FU9","v":916.66666666666663},{"$f":"OpEx!FV9","v":916.66666666666663},{"$f":"OpEx!FW9","v":916.66666666666663},{"$f":"OpEx!FX9","v":916.66666666666663},{"$f":"OpEx!FY9","v":916.66666666666663},{"$f":"OpEx!FZ9","v":916.66666666666663},{"$f":"OpEx!GA9","v":916.66666666666663},{"$f":"OpEx!GB9","v":916.66666666666663},{"$f":"OpEx!GC9","v":916.66666666666663},{"$f":"OpEx!GD9","v":916.66666666666663},{"$f":"OpEx!GE9","v":916.66666666666663},{"$f":"OpEx!GF9","v":916.66666666666663},{"$f":"OpEx!GG9","v":916.66666666666663},{"$f":"OpEx!GH9","v":916.66666666666663},{"$f":"OpEx!GI9","v":916.66666666666663},{"$f":"OpEx!GJ9","v":916.66666666666663},{"$f":"OpEx!GK9","v":916.66666666666663},{"$f":"OpEx!GL9","v":916.66666666666663},{"$f":"OpEx!GM9","v":916.66666666666663},{"$f":"OpEx!GN9","v":916.66666666666663},{"$f":"OpEx!GO9","v":916.66666666666663},{"$f":"OpEx!GP9","v":916.66666666666663},{"$f":"OpEx!GQ9","v":916.66666666666663},{"$f":"OpEx!GR9","v":916.66666666666663},{"$f":"OpEx!GS9","v":916.66666666666663},{"$f":"OpEx!GT9","v":916.66666666666663},{"$f":"OpEx!GU9","v":916.66666666666663},{"$f":"OpEx!GV9","v":916.66666666666663},{"$f":"OpEx!GW9","v":916.66666666666663},{"$f":"OpEx!GX9","v":916.66666666666663},{"$f":"OpEx!GY9","v":916.66666666666663},{"$f":"OpEx!GZ9","v":916.66666666666663},{"$f":"OpEx!HA9","v":916.66666666666663},{"$f":"OpEx!HB9","v":916.66666666666663},{"$f":"OpEx!HC9","v":916.66666666666663},{"$f":"OpEx!HD9","v":916.66666666666663},{"$f":"OpEx!HE9","v":916.66666666666663},{"$f":"OpEx!HF9","v":916.66666666666663},{"$f":"OpEx!HG9","v":916.66666666666663},{"$f":"OpEx!HH9","v":916.66666666666663},{"$f":"OpEx!HI9","v":916.66666666666663},{"$f":"OpEx!HJ9","v":916.66666666666663},{"$f":"OpEx!HK9","v":916.66666666666663},{"$f":"OpEx!HL9","v":916.66666666666663},{"$f":"OpEx!HM9","v":916.66666666666663},{"$f":"OpEx!HN9","v":916.66666666666663},{"$f":"OpEx!HO9","v":916.66666666666663},{"$f":"OpEx!HP9","v":916.66666666666663},{"$f":"OpEx!HQ9","v":916.66666666666663},{"$f":"OpEx!HR9","v":916.66666666666663},{"$f":"OpEx!HS9","v":916.66666666666663},{"$f":"OpEx!HT9","v":916.66666666666663},{"$f":"OpEx!HU9","v":916.66666666666663},{"$f":"OpEx!HV9","v":916.66666666666663},{"$f":"OpEx!HW9","v":916.66666666666663},{"$f":"OpEx!HX9","v":916.66666666666663},{"$f":"OpEx!HY9","v":916.66666666666663},{"$f":"OpEx!HZ9","v":916.66666666666663},{"$f":"OpEx!IA9","v":916.66666666666663},{"$f":"OpEx!IB9","v":916.66666666666663},{"$f":"OpEx!IC9","v":916.66666666666663},{"$f":"OpEx!ID9","v":916.66666666666663},{"$f":"OpEx!IE9","v":916.66666666666663},{"$f":"OpEx!IF9","v":916.66666666666663},{"$f":"OpEx!IG9","v":916.66666666666663},{"$f":"OpEx!IH9","v":916.66666666666663},{"$f":"OpEx!II9","v":916.66666666666663},{"$f":"OpEx!IJ9","v":916.66666666666663},{"$f":"OpEx!IK9","v":916.66666666666663},{"$f":"OpEx!IL9","v":916.66666666666663},{"$f":"OpEx!IM9","v":916.66666666666663},{"$f":"OpEx!IN9","v":916.66666666666663},{"$f":"OpEx!IO9","v":916.66666666666663},{"$f":"OpEx!IP9","v":916.66666666666663},{"$f":"OpEx!IQ9","v":916.66666666666663},{"$f":"OpEx!IR9","v":916.66666666666663},{"$f":"OpEx!IS9","v":916.66666666666663},{"$f":"OpEx!IT9","v":916.66666666666663},{"$f":"OpEx!IU9","v":916.66666666666663},{"$f":"OpEx!IV9","v":916.66666666666663},{"$f":"OpEx!IW9","v":916.66666666666663},{"$f":"OpEx!IX9","v":916.66666666666663},{"$f":"OpEx!IY9","v":916.66666666666663},{"$f":"OpEx!IZ9","v":916.66666666666663},{"$f":"OpEx!JA9","v":916.66666666666663},{"$f":"OpEx!JB9","v":916.66666666666663},{"$f":"OpEx!JC9","v":916.66666666666663},{"$f":"OpEx!JD9","v":916.66666666666663},{"$f":"OpEx!JE9","v":916.66666666666663},{"$f":"OpEx!JF9","v":916.66666666666663},{"$f":"OpEx!JG9","v":916.66666666666663},{"$f":"OpEx!JH9","v":916.66666666666663},{"$f":"OpEx!JI9","v":916.66666666666663},{"$f":"OpEx!JJ9","v":916.66666666666663},{"$f":"OpEx!JK9","v":916.66666666666663},{"$f":"OpEx!JL9","v":916.66666666666663},{"$f":"OpEx!JM9","v":916.66666666666663},{"$f":"OpEx!JN9","v":916.66666666666663},{"$f":"OpEx!JO9","v":916.66666666666663},{"$f":"OpEx!JP9","v":916.66666666666663},{"$f":"OpEx!JQ9","v":916.66666666666663},{"$f":"OpEx!JR9","v":916.66666666666663},{"$f":"OpEx!JS9","v":916.66666666666663},{"$f":"OpEx!JT9","v":916.66666666666663},{"$f":"OpEx!JU9","v":916.66666666666663},{"$f":"OpEx!JV9","v":916.66666666666663},{"$f":"OpEx!JW9","v":916.66666666666663},{"$f":"OpEx!JX9","v":916.66666666666663},{"$f":"OpEx!JY9","v":916.66666666666663},{"$f":"OpEx!JZ9","v":916.66666666666663},{"$f":"OpEx!KA9","v":916.66666666666663},{"$f":"OpEx!KB9","v":916.66666666666663},{"$f":"OpEx!KC9","v":916.66666666666663},{"$f":"OpEx!KD9","v":916.66666666666663},{"$f":"OpEx!KE9","v":916.66666666666663},{"$f":"OpEx!KF9","v":916.66666666666663},{"$f":"OpEx!KG9","v":916.66666666666663},{"$f":"OpEx!KH9","v":916.66666666666663},{"$f":"OpEx!KI9","v":916.66666666666663},{"$f":"OpEx!KJ9","v":916.66666666666663},{"$f":"OpEx!KK9","v":916.66666666666663},{"$f":"OpEx!KL9","v":916.66666666666663},{"$f":"OpEx!KM9","v":916.66666666666663},{"$f":"OpEx!KN9","v":916.66666666666663},{"$f":"OpEx!KO9","v":916.66666666666663},{"$f":"OpEx!KP9","v":916.66666666666663},{"$f":"OpEx!KQ9","v":916.66666666666663},{"$f":"OpEx!KR9","v":916.66666666666663},{"$f":"OpEx!KS9","v":916.66666666666663},{"$f":"OpEx!KT9","v":916.66666666666663},{"$f":"OpEx!KU9","v":916.66666666666663},{"$f":"OpEx!KV9","v":916.66666666666663},{"$f":"OpEx!KW9","v":916.66666666666663},{"$f":"OpEx!KX9","v":916.66666666666663},{"$f":"OpEx!KY9","v":916.66666666666663},{"$f":"OpEx!KZ9","v":916.66666666666663},{"$f":"OpEx!LA9","v":916.66666666666663},{"$f":"OpEx!LB9","v":916.66666666666663},{"$f":"OpEx!LC9","v":916.66666666666663},{"$f":"OpEx!LD9","v":916.66666666666663},{"$f":"OpEx!LE9","v":916.66666666666663},{"$f":"OpEx!LF9","v":916.66666666666663},{"$f":"OpEx!LG9","v":916.66666666666663},{"$f":"OpEx!LH9","v":916.66666666666663},{"$f":"OpEx!LI9","v":916.66666666666663},{"$f":"OpEx!LJ9","v":916.66666666666663},{"$f":"OpEx!LK9","v":916.66666666666663},{"$f":"OpEx!LL9","v":916.66666666666663},{"$f":"OpEx!LM9","v":916.66666666666663},{"$f":"OpEx!LN9","v":916.66666666666663},{"$f":"OpEx!LO9","v":916.66666666666663},{"$f":"OpEx!LP9","v":916.66666666666663},{"$f":"OpEx!LQ9","v":916.66666666666663},{"$f":"OpEx!LR9","v":916.66666666666663},{"$f":"OpEx!LS9","v":916.66666666666663},{"$f":"OpEx!LT9","v":916.66666666666663},{"$f":"OpEx!LU9","v":916.66666666666663},{"$f":"OpEx!LV9","v":916.66666666666663}]
[null,null,{"$f":"OpEx!A12","v":"      Warranty"},null,"EUR",null,null,2171711.0629499848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":7239.0368765000012},{"$f":"OpEx!AJ12","v":7239.0368765000012},{"$f":"OpEx!AK12","v":7239.0368765000012},{"$f":"OpEx!AL12","v":7239.0368765000012},{"$f":"OpEx!AM12","v":7239.0368765000012},{"$f":"OpEx!AN12","v":7239.0368765000012},{"$f":"OpEx!AO12","v":7239.0368765000012},{"$f":"OpEx!AP12","v":7239.0368765000012},{"$f":"OpEx!AQ12","v":7239.0368765000012},{"$f":"OpEx!AR12","v":7239.0368765000012},{"$f":"OpEx!AS12","v":7239.0368765000012},{"$f":"OpEx!AT12","v":7239.0368765000012},{"$f":"OpEx!AU12","v":7239.0368765000012},{"$f":"OpEx!AV12","v":7239.0368765000012},{"$f":"OpEx!AW12","v":7239.0368765000012},{"$f":"OpEx!AX12","v":7239.0368765000012},{"$f":"OpEx!AY12","v":7239.0368765000012},{"$f":"OpEx!AZ12","v":7239.0368765000012},{"$f":"OpEx!BA12","v":7239.0368765000012},{"$f":"OpEx!BB12","v":7239.0368765000012},{"$f":"OpEx!BC12","v":7239.0368765000012},{"$f":"OpEx!BD12","v":7239.0368765000012},{"$f":"OpEx!BE12","v":7239.0368765000012},{"$f":"OpEx!BF12","v":7239.0368765000012},{"$f":"OpEx!BG12","v":7239.0368765000012},{"$f":"OpEx!BH12","v":7239.0368765000012},{"$f":"OpEx!BI12","v":7239.0368765000012},{"$f":"OpEx!BJ12","v":7239.0368765000012},{"$f":"OpEx!BK12","v":7239.0368765000012},{"$f":"OpEx!BL12","v":7239.0368765000012},{"$f":"OpEx!BM12","v":7239.0368765000012},{"$f":"OpEx!BN12","v":7239.0368765000012},{"$f":"OpEx!BO12","v":7239.0368765000012},{"$f":"OpEx!BP12","v":7239.0368765000012},{"$f":"OpEx!BQ12","v":7239.0368765000012},{"$f":"OpEx!BR12","v":7239.0368765000012},{"$f":"OpEx!BS12","v":7239.0368765000012},{"$f":"OpEx!BT12","v":7239.0368765000012},{"$f":"OpEx!BU12","v":7239.0368765000012},{"$f":"OpEx!BV12","v":7239.0368765000012},{"$f":"OpEx!BW12","v":7239.0368765000012},{"$f":"OpEx!BX12","v":7239.0368765000012},{"$f":"OpEx!BY12","v":7239.0368765000012},{"$f":"OpEx!BZ12","v":7239.0368765000012},{"$f":"OpEx!CA12","v":7239.0368765000012},{"$f":"OpEx!CB12","v":7239.0368765000012},{"$f":"OpEx!CC12","v":7239.0368765000012},{"$f":"OpEx!CD12","v":7239.0368765000012},{"$f":"OpEx!CE12","v":7239.0368765000012},{"$f":"OpEx!CF12","v":7239.0368765000012},{"$f":"OpEx!CG12","v":7239.0368765000012},{"$f":"OpEx!CH12","v":7239.0368765000012},{"$f":"OpEx!CI12","v":7239.0368765000012},{"$f":"OpEx!CJ12","v":7239.0368765000012},{"$f":"OpEx!CK12","v":7239.0368765000012},{"$f":"OpEx!CL12","v":7239.0368765000012},{"$f":"OpEx!CM12","v":7239.0368765000012},{"$f":"OpEx!CN12","v":7239.0368765000012},{"$f":"OpEx!CO12","v":7239.0368765000012},{"$f":"OpEx!CP12","v":7239.0368765000012},{"$f":"OpEx!CQ12","v":7239.0368765000012},{"$f":"OpEx!CR12","v":7239.0368765000012},{"$f":"OpEx!CS12","v":7239.0368765000012},{"$f":"OpEx!CT12","v":7239.0368765000012},{"$f":"OpEx!CU12","v":7239.0368765000012},{"$f":"OpEx!CV12","v":7239.0368765000012},{"$f":"OpEx!CW12","v":7239.0368765000012},{"$f":"OpEx!CX12","v":7239.0368765000012},{"$f":"OpEx!CY12","v":7239.0368765000012},{"$f":"OpEx!CZ12","v":7239.0368765000012},{"$f":"OpEx!DA12","v":7239.0368765000012},{"$f":"OpEx!DB12","v":7239.0368765000012},{"$f":"OpEx!DC12","v":7239.0368765000012},{"$f":"OpEx!DD12","v":7239.0368765000012},{"$f":"OpEx!DE12","v":7239.0368765000012},{"$f":"OpEx!DF12","v":7239.0368765000012},{"$f":"OpEx!DG12","v":7239.0368765000012},{"$f":"OpEx!DH12","v":7239.0368765000012},{"$f":"OpEx!DI12","v":7239.0368765000012},{"$f":"OpEx!DJ12","v":7239.0368765000012},{"$f":"OpEx!DK12","v":7239.0368765000012},{"$f":"OpEx!DL12","v":7239.0368765000012},{"$f":"OpEx!DM12","v":7239.0368765000012},{"$f":"OpEx!DN12","v":7239.0368765000012},{"$f":"OpEx!DO12","v":7239.0368765000012},{"$f":"OpEx!DP12","v":7239.0368765000012},{"$f":"OpEx!DQ12","v":7239.0368765000012},{"$f":"OpEx!DR12","v":7239.0368765000012},{"$f":"OpEx!DS12","v":7239.0368765000012},{"$f":"OpEx!DT12","v":7239.0368765000012},{"$f":"OpEx!DU12","v":7239.0368765000012},{"$f":"OpEx!DV12","v":7239.0368765000012},{"$f":"OpEx!DW12","v":7239.0368765000012},{"$f":"OpEx!DX12","v":7239.0368765000012},{"$f":"OpEx!DY12","v":7239.0368765000012},{"$f":"OpEx!DZ12","v":7239.0368765000012},{"$f":"OpEx!EA12","v":7239.0368765000012},{"$f":"OpEx!EB12","v":7239.0368765000012},{"$f":"OpEx!EC12","v":7239.0368765000012},{"$f":"OpEx!ED12","v":7239.0368765000012},{"$f":"OpEx!EE12","v":7239.0368765000012},{"$f":"OpEx!EF12","v":7239.0368765000012},{"$f":"OpEx!EG12","v":7239.0368765000012},{"$f":"OpEx!EH12","v":7239.0368765000012},{"$f":"OpEx!EI12","v":7239.0368765000012},{"$f":"OpEx!EJ12","v":7239.0368765000012},{"$f":"OpEx!EK12","v":7239.0368765000012},{"$f":"OpEx!EL12","v":7239.0368765000012},{"$f":"OpEx!EM12","v":7239.0368765000012},{"$f":"OpEx!EN12","v":7239.0368765000012},{"$f":"OpEx!EO12","v":7239.0368765000012},{"$f":"OpEx!EP12","v":7239.0368765000012},{"$f":"OpEx!EQ12","v":7239.0368765000012},{"$f":"OpEx!ER12","v":7239.0368765000012},{"$f":"OpEx!ES12","v":7239.0368765000012},{"$f":"OpEx!ET12","v":7239.0368765000012},{"$f":"OpEx!EU12","v":7239.0368765000012},{"$f":"OpEx!EV12","v":7239.0368765000012},{"$f":"OpEx!EW12","v":7239.0368765000012},{"$f":"OpEx!EX12","v":7239.0368765000012},{"$f":"OpEx!EY12","v":7239.0368765000012},{"$f":"OpEx!EZ12","v":7239.0368765000012},{"$f":"OpEx!FA12","v":7239.0368765000012},{"$f":"OpEx!FB12","v":7239.0368765000012},{"$f":"OpEx!FC12","v":7239.0368765000012},{"$f":"OpEx!FD12","v":7239.0368765000012},{"$f":"OpEx!FE12","v":7239.0368765000012},{"$f":"OpEx!FF12","v":7239.0368765000012},{"$f":"OpEx!FG12","v":7239.0368765000012},{"$f":"OpEx!FH12","v":7239.0368765000012},{"$f":"OpEx!FI12","v":7239.0368765000012},{"$f":"OpEx!FJ12","v":7239.0368765000012},{"$f":"OpEx!FK12","v":7239.0368765000012},{"$f":"OpEx!FL12","v":7239.0368765000012},{"$f":"OpEx!FM12","v":7239.0368765000012},{"$f":"OpEx!FN12","v":7239.0368765000012},{"$f":"OpEx!FO12","v":7239.0368765000012},{"$f":"OpEx!FP12","v":7239.0368765000012},{"$f":"OpEx!FQ12","v":7239.0368765000012},{"$f":"OpEx!FR12","v":7239.0368765000012},{"$f":"OpEx!FS12","v":7239.0368765000012},{"$f":"OpEx!FT12","v":7239.0368765000012},{"$f":"OpEx!FU12","v":7239.0368765000012},{"$f":"OpEx!FV12","v":7239.0368765000012},{"$f":"OpEx!FW12","v":7239.0368765000012},{"$f":"OpEx!FX12","v":7239.0368765000012},{"$f":"OpEx!FY12","v":7239.0368765000012},{"$f":"OpEx!FZ12","v":7239.0368765000012},{"$f":"OpEx!GA12","v":7239.0368765000012},{"$f":"OpEx!GB12","v":7239.0368765000012},{"$f":"OpEx!GC12","v":7239.0368765000012},{"$f":"OpEx!GD12","v":7239.0368765000012},{"$f":"OpEx!GE12","v":7239.0368765000012},{"$f":"OpEx!GF12","v":7239.0368765000012},{"$f":"OpEx!GG12","v":7239.0368765000012},{"$f":"OpEx!GH12","v":7239.0368765000012},{"$f":"OpEx!GI12","v":7239.0368765000012},{"$f":"OpEx!GJ12","v":7239.0368765000012},{"$f":"OpEx!GK12","v":7239.0368765000012},{"$f":"OpEx!GL12","v":7239.0368765000012},{"$f":"OpEx!GM12","v":7239.0368765000012},{"$f":"OpEx!GN12","v":7239.0368765000012},{"$f":"OpEx!GO12","v":7239.0368765000012},{"$f":"OpEx!GP12","v":7239.0368765000012},{"$f":"OpEx!GQ12","v":7239.0368765000012},{"$f":"OpEx!GR12","v":7239.0368765000012},{"$f":"OpEx!GS12","v":7239.0368765000012},{"$f":"OpEx!GT12","v":7239.0368765000012},{"$f":"OpEx!GU12","v":7239.0368765000012},{"$f":"OpEx!GV12","v":7239.0368765000012},{"$f":"OpEx!GW12","v":7239.0368765000012},{"$f":"OpEx!GX12","v":7239.0368765000012},{"$f":"OpEx!GY12","v":7239.0368765000012},{"$f":"OpEx!GZ12","v":7239.0368765000012},{"$f":"OpEx!HA12","v":7239.0368765000012},{"$f":"OpEx!HB12","v":7239.0368765000012},{"$f":"OpEx!HC12","v":7239.0368765000012},{"$f":"OpEx!HD12","v":7239.0368765000012},{"$f":"OpEx!HE12","v":7239.0368765000012},{"$f":"OpEx!HF12","v":7239.0368765000012},{"$f":"OpEx!HG12","v":7239.0368765000012},{"$f":"OpEx!HH12","v":7239.0368765000012},{"$f":"OpEx!HI12","v":7239.0368765000012},{"$f":"OpEx!HJ12","v":7239.0368765000012},{"$f":"OpEx!HK12","v":7239.0368765000012},{"$f":"OpEx!HL12","v":7239.0368765000012},{"$f":"OpEx!HM12","v":7239.0368765000012},{"$f":"OpEx!HN12","v":7239.0368765000012},{"$f":"OpEx!HO12","v":7239.0368765000012},{"$f":"OpEx!HP12","v":7239.0368765000012},{"$f":"OpEx!HQ12","v":7239.0368765000012},{"$f":"OpEx!HR12","v":7239.0368765000012},{"$f":"OpEx!HS12","v":7239.0368765000012},{"$f":"OpEx!HT12","v":7239.0368765000012},{"$f":"OpEx!HU12","v":7239.0368765000012},{"$f":"OpEx!HV12","v":7239.0368765000012},{"$f":"OpEx!HW12","v":7239.0368765000012},{"$f":"OpEx!HX12","v":7239.0368765000012},{"$f":"OpEx!HY12","v":7239.0368765000012},{"$f":"OpEx!HZ12","v":7239.0368765000012},{"$f":"OpEx!IA12","v":7239.0368765000012},{"$f":"OpEx!IB12","v":7239.0368765000012},{"$f":"OpEx!IC12","v":7239.0368765000012},{"$f":"OpEx!ID12","v":7239.0368765000012},{"$f":"OpEx!IE12","v":7239.0368765000012},{"$f":"OpEx!IF12","v":7239.0368765000012},{"$f":"OpEx!IG12","v":7239.0368765000012},{"$f":"OpEx!IH12","v":7239.0368765000012},{"$f":"OpEx!II12","v":7239.0368765000012},{"$f":"OpEx!IJ12","v":7239.0368765000012},{"$f":"OpEx!IK12","v":7239.0368765000012},{"$f":"OpEx!IL12","v":7239.0368765000012},{"$f":"OpEx!IM12","v":7239.0368765000012},{"$f":"OpEx!IN12","v":7239.0368765000012},{"$f":"OpEx!IO12","v":7239.0368765000012},{"$f":"OpEx!IP12","v":7239.0368765000012},{"$f":"OpEx!IQ12","v":7239.0368765000012},{"$f":"OpEx!IR12","v":7239.0368765000012},{"$f":"OpEx!IS12","v":7239.0368765000012},{"$f":"OpEx!IT12","v":7239.0368765000012},{"$f":"OpEx!IU12","v":7239.0368765000012},{"$f":"OpEx!IV12","v":7239.0368765000012},{"$f":"OpEx!IW12","v":7239.0368765000012},{"$f":"OpEx!IX12","v":7239.0368765000012},{"$f":"OpEx!IY12","v":7239.0368765000012},{"$f":"OpEx!IZ12","v":7239.0368765000012},{"$f":"OpEx!JA12","v":7239.0368765000012},{"$f":"OpEx!JB12","v":7239.0368765000012},{"$f":"OpEx!JC12","v":7239.0368765000012},{"$f":"OpEx!JD12","v":7239.0368765000012},{"$f":"OpEx!JE12","v":7239.0368765000012},{"$f":"OpEx!JF12","v":7239.0368765000012},{"$f":"OpEx!JG12","v":7239.0368765000012},{"$f":"OpEx!JH12","v":7239.0368765000012},{"$f":"OpEx!JI12","v":7239.0368765000012},{"$f":"OpEx!JJ12","v":7239.0368765000012},{"$f":"OpEx!JK12","v":7239.0368765000012},{"$f":"OpEx!JL12","v":7239.0368765000012},{"$f":"OpEx!JM12","v":7239.0368765000012},{"$f":"OpEx!JN12","v":7239.0368765000012},{"$f":"OpEx!JO12","v":7239.0368765000012},{"$f":"OpEx!JP12","v":7239.0368765000012},{"$f":"OpEx!JQ12","v":7239.0368765000012},{"$f":"OpEx!JR12","v":7239.0368765000012},{"$f":"OpEx!JS12","v":7239.0368765000012},{"$f":"OpEx!JT12","v":7239.0368765000012},{"$f":"OpEx!JU12","v":7239.0368765000012},{"$f":"OpEx!JV12","v":7239.0368765000012},{"$f":"OpEx!JW12","v":7239.0368765000012},{"$f":"OpEx!JX12","v":7239.0368765000012},{"$f":"OpEx!JY12","v":7239.0368765000012},{"$f":"OpEx!JZ12","v":7239.0368765000012},{"$f":"OpEx!KA12","v":7239.0368765000012},{"$f":"OpEx!KB12","v":7239.0368765000012},{"$f":"OpEx!KC12","v":7239.0368765000012},{"$f":"OpEx!KD12","v":7239.0368765000012},{"$f":"OpEx!KE12","v":7239.0368765000012},{"$f":"OpEx!KF12","v":7239.0368765000012},{"$f":"OpEx!KG12","v":7239.0368765000012},{"$f":"OpEx!KH12","v":7239.0368765000012},{"$f":"OpEx!KI12","v":7239.0368765000012},{"$f":"OpEx!KJ12","v":7239.0368765000012},{"$f":"OpEx!KK12","v":7239.0368765000012},{"$f":"OpEx!KL12","v":7239.0368765000012},{"$f":"OpEx!KM12","v":7239.0368765000012},{"$f":"OpEx!KN12","v":7239.0368765000012},{"$f":"OpEx!KO12","v":7239.0368765000012},{"$f":"OpEx!KP12","v":7239.0368765000012},{"$f":"OpEx!KQ12","v":7239.0368765000012},{"$f":"OpEx!KR12","v":7239.0368765000012},{"$f":"OpEx!KS12","v":7239.0368765000012},{"$f":"OpEx!KT12","v":7239.0368765000012},{"$f":"OpEx!KU12","v":7239.0368765000012},{"$f":"OpEx!KV12","v":7239.0368765000012},{"$f":"OpEx!KW12","v":7239.0368765000012},{"$f":"OpEx!KX12","v":7239.0368765000012},{"$f":"OpEx!KY12","v":7239.0368765000012},{"$f":"OpEx!KZ12","v":7239.0368765000012},{"$f":"OpEx!LA12","v":7239.0368765000012},{"$f":"OpEx!LB12","v":7239.0368765000012},{"$f":"OpEx!LC12","v":7239.0368765000012},{"$f":"OpEx!LD12","v":7239.0368765000012},{"$f":"OpEx!LE12","v":7239.0368765000012},{"$f":"OpEx!LF12","v":7239.0368765000012},{"$f":"OpEx!LG12","v":7239.0368765000012},{"$f":"OpEx!LH12","v":7239.0368765000012},{"$f":"OpEx!LI12","v":7239.0368765000012},{"$f":"OpEx!LJ12","v":7239.0368765000012},{"$f":"OpEx!LK12","v":7239.0368765000012},{"$f":"OpEx!LL12","v":7239.0368765000012},{"$f":"OpEx!LM12","v":7239.0368765000012},{"$f":"OpEx!LN12","v":7239.0368765000012},{"$f":"OpEx!LO12","v":7239.0368765000012},{"$f":"OpEx!LP12","v":7239.0368765000012},{"$f":"OpEx!LQ12","v":7239.0368765000012},{"$f":"OpEx!LR12","v":7239.0368765000012},{"$f":"OpEx!LS12","v":7239.0368765000012},{"$f":"OpEx!LT12","v":7239.0368765000012},{"$f":"OpEx!LU12","v":7239.0368765000012},{"$f":"OpEx!LV12","v":7239.0368765000012}]
[null,null,{"$f":"OpEx!A13","v":"      Battery system maintenance (parts)"},null,"EUR",null,null,1988732.7281249869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF13/2","v":0},{"$f":"OpEx!AG13/2","v":0},{"$f":"OpEx!AH13/2","v":0},{"$f":"OpEx!AI13","v":6629.1090937500003},{"$f":"OpEx!AJ13","v":6629.1090937500003},{"$f":"OpEx!AK13","v":6629.1090937500003},{"$f":"OpEx!AL13","v":6629.1090937500003},{"$f":"OpEx!AM13","v":6629.1090937500003},{"$f":"OpEx!AN13","v":6629.1090937500003},{"$f":"OpEx!AO13","v":6629.1090937500003},{"$f":"OpEx!AP13","v":6629.1090937500003},{"$f":"OpEx!AQ13","v":6629.1090937500003},{"$f":"OpEx!AR13","v":6629.1090937500003},{"$f":"OpEx!AS13","v":6629.1090937500003},{"$f":"OpEx!AT13","v":6629.1090937500003},{"$f":"OpEx!AU13","v":6629.1090937500003},{"$f":"OpEx!AV13","v":6629.1090937500003},{"$f":"OpEx!AW13","v":6629.1090937500003},{"$f":"OpEx!AX13","v":6629.1090937500003},{"$f":"OpEx!AY13","v":6629.1090937500003},{"$f":"OpEx!AZ13","v":6629.1090937500003},{"$f":"OpEx!BA13","v":6629.1090937500003},{"$f":"OpEx!BB13","v":6629.1090937500003},{"$f":"OpEx!BC13","v":6629.1090937500003},{"$f":"OpEx!BD13","v":6629.1090937500003},{"$f":"OpEx!BE13","v":6629.1090937500003},{"$f":"OpEx!BF13","v":6629.1090937500003},{"$f":"OpEx!BG13","v":6629.1090937500003},{"$f":"OpEx!BH13","v":6629.1090937500003},{"$f":"OpEx!BI13","v":6629.1090937500003},{"$f":"OpEx!BJ13","v":6629.1090937500003},{"$f":"OpEx!BK13","v":6629.1090937500003},{"$f":"OpEx!BL13","v":6629.1090937500003},{"$f":"OpEx!BM13","v":6629.1090937500003},{"$f":"OpEx!BN13","v":6629.1090937500003},{"$f":"OpEx!BO13","v":6629.1090937500003},{"$f":"OpEx!BP13","v":6629.1090937500003},{"$f":"OpEx!BQ13","v":6629.1090937500003},{"$f":"OpEx!BR13","v":6629.1090937500003},{"$f":"OpEx!BS13","v":6629.1090937500003},{"$f":"OpEx!BT13","v":6629.1090937500003},{"$f":"OpEx!BU13","v":6629.1090937500003},{"$f":"OpEx!BV13","v":6629.1090937500003},{"$f":"OpEx!BW13","v":6629.1090937500003},{"$f":"OpEx!BX13","v":6629.1090937500003},{"$f":"OpEx!BY13","v":6629.1090937500003},{"$f":"OpEx!BZ13","v":6629.1090937500003},{"$f":"OpEx!CA13","v":6629.1090937500003},{"$f":"OpEx!CB13","v":6629.1090937500003},{"$f":"OpEx!CC13","v":6629.1090937500003},{"$f":"OpEx!CD13","v":6629.1090937500003},{"$f":"OpEx!CE13","v":6629.1090937500003},{"$f":"OpEx!CF13","v":6629.1090937500003},{"$f":"OpEx!CG13","v":6629.1090937500003},{"$f":"OpEx!CH13","v":6629.1090937500003},{"$f":"OpEx!CI13","v":6629.1090937500003},{"$f":"OpEx!CJ13","v":6629.1090937500003},{"$f":"OpEx!CK13","v":6629.1090937500003},{"$f":"OpEx!CL13","v":6629.1090937500003},{"$f":"OpEx!CM13","v":6629.1090937500003},{"$f":"OpEx!CN13","v":6629.1090937500003},{"$f":"OpEx!CO13","v":6629.1090937500003},{"$f":"OpEx!CP13","v":6629.1090937500003},{"$f":"OpEx!CQ13","v":6629.1090937500003},{"$f":"OpEx!CR13","v":6629.1090937500003},{"$f":"OpEx!CS13","v":6629.1090937500003},{"$f":"OpEx!CT13","v":6629.1090937500003},{"$f":"OpEx!CU13","v":6629.1090937500003},{"$f":"OpEx!CV13","v":6629.1090937500003},{"$f":"OpEx!CW13","v":6629.1090937500003},{"$f":"OpEx!CX13","v":6629.1090937500003},{"$f":"OpEx!CY13","v":6629.1090937500003},{"$f":"OpEx!CZ13","v":6629.1090937500003},{"$f":"OpEx!DA13","v":6629.1090937500003},{"$f":"OpEx!DB13","v":6629.1090937500003},{"$f":"OpEx!DC13","v":6629.1090937500003},{"$f":"OpEx!DD13","v":6629.1090937500003},{"$f":"OpEx!DE13","v":6629.1090937500003},{"$f":"OpEx!DF13","v":6629.1090937500003},{"$f":"OpEx!DG13","v":6629.1090937500003},{"$f":"OpEx!DH13","v":6629.1090937500003},{"$f":"OpEx!DI13","v":6629.1090937500003},{"$f":"OpEx!DJ13","v":6629.1090937500003},{"$f":"OpEx!DK13","v":6629.1090937500003},{"$f":"OpEx!DL13","v":6629.1090937500003},{"$f":"OpEx!DM13","v":6629.1090937500003},{"$f":"OpEx!DN13","v":6629.1090937500003},{"$f":"OpEx!DO13","v":6629.1090937500003},{"$f":"OpEx!DP13","v":6629.1090937500003},{"$f":"OpEx!DQ13","v":6629.1090937500003},{"$f":"OpEx!DR13","v":6629.1090937500003},{"$f":"OpEx!DS13","v":6629.1090937500003},{"$f":"OpEx!DT13","v":6629.1090937500003},{"$f":"OpEx!DU13","v":6629.1090937500003},{"$f":"OpEx!DV13","v":6629.1090937500003},{"$f":"OpEx!DW13","v":6629.1090937500003},{"$f":"OpEx!DX13","v":6629.1090937500003},{"$f":"OpEx!DY13","v":6629.1090937500003},{"$f":"OpEx!DZ13","v":6629.1090937500003},{"$f":"OpEx!EA13","v":6629.1090937500003},{"$f":"OpEx!EB13","v":6629.1090937500003},{"$f":"OpEx!EC13","v":6629.1090937500003},{"$f":"OpEx!ED13","v":6629.1090937500003},{"$f":"OpEx!EE13","v":6629.1090937500003},{"$f":"OpEx!EF13","v":6629.1090937500003},{"$f":"OpEx!EG13","v":6629.1090937500003},{"$f":"OpEx!EH13","v":6629.1090937500003},{"$f":"OpEx!EI13","v":6629.1090937500003},{"$f":"OpEx!EJ13","v":6629.1090937500003},{"$f":"OpEx!EK13","v":6629.1090937500003},{"$f":"OpEx!EL13","v":6629.1090937500003},{"$f":"OpEx!EM13","v":6629.1090937500003},{"$f":"OpEx!EN13","v":6629.1090937500003},{"$f":"OpEx!EO13","v":6629.1090937500003},{"$f":"OpEx!EP13","v":6629.1090937500003},{"$f":"OpEx!EQ13","v":6629.1090937500003},{"$f":"OpEx!ER13","v":6629.1090937500003},{"$f":"OpEx!ES13","v":6629.1090937500003},{"$f":"OpEx!ET13","v":6629.1090937500003},{"$f":"OpEx!EU13","v":6629.1090937500003},{"$f":"OpEx!EV13","v":6629.1090937500003},{"$f":"OpEx!EW13","v":6629.1090937500003},{"$f":"OpEx!EX13","v":6629.1090937500003},{"$f":"OpEx!EY13","v":6629.1090937500003},{"$f":"OpEx!EZ13","v":6629.1090937500003},{"$f":"OpEx!FA13","v":6629.1090937500003},{"$f":"OpEx!FB13","v":6629.1090937500003},{"$f":"OpEx!FC13","v":6629.1090937500003},{"$f":"OpEx!FD13","v":6629.1090937500003},{"$f":"OpEx!FE13","v":6629.1090937500003},{"$f":"OpEx!FF13","v":6629.1090937500003},{"$f":"OpEx!FG13","v":6629.1090937500003},{"$f":"OpEx!FH13","v":6629.1090937500003},{"$f":"OpEx!FI13","v":6629.1090937500003},{"$f":"OpEx!FJ13","v":6629.1090937500003},{"$f":"OpEx!FK13","v":6629.1090937500003},{"$f":"OpEx!FL13","v":6629.1090937500003},{"$f":"OpEx!FM13","v":6629.1090937500003},{"$f":"OpEx!FN13","v":6629.1090937500003},{"$f":"OpEx!FO13","v":6629.1090937500003},{"$f":"OpEx!FP13","v":6629.1090937500003},{"$f":"OpEx!FQ13","v":6629.1090937500003},{"$f":"OpEx!FR13","v":6629.1090937500003},{"$f":"OpEx!FS13","v":6629.1090937500003},{"$f":"OpEx!FT13","v":6629.1090937500003},{"$f":"OpEx!FU13","v":6629.1090937500003},{"$f":"OpEx!FV13","v":6629.1090937500003},{"$f":"OpEx!FW13","v":6629.1090937500003},{"$f":"OpEx!FX13","v":6629.1090937500003},{"$f":"OpEx!FY13","v":6629.1090937500003},{"$f":"OpEx!FZ13","v":6629.1090937500003},{"$f":"OpEx!GA13","v":6629.1090937500003},{"$f":"OpEx!GB13","v":6629.1090937500003},{"$f":"OpEx!GC13","v":6629.1090937500003},{"$f":"OpEx!GD13","v":6629.1090937500003},{"$f":"OpEx!GE13","v":6629.1090937500003},{"$f":"OpEx!GF13","v":6629.1090937500003},{"$f":"OpEx!GG13","v":6629.1090937500003},{"$f":"OpEx!GH13","v":6629.1090937500003},{"$f":"OpEx!GI13","v":6629.1090937500003},{"$f":"OpEx!GJ13","v":6629.1090937500003},{"$f":"OpEx!GK13","v":6629.1090937500003},{"$f":"OpEx!GL13","v":6629.1090937500003},{"$f":"OpEx!GM13","v":6629.1090937500003},{"$f":"OpEx!GN13","v":6629.1090937500003},{"$f":"OpEx!GO13","v":6629.1090937500003},{"$f":"OpEx!GP13","v":6629.1090937500003},{"$f":"OpEx!GQ13","v":6629.1090937500003},{"$f":"OpEx!GR13","v":6629.1090937500003},{"$f":"OpEx!GS13","v":6629.1090937500003},{"$f":"OpEx!GT13","v":6629.1090937500003},{"$f":"OpEx!GU13","v":6629.1090937500003},{"$f":"OpEx!GV13","v":6629.1090937500003},{"$f":"OpEx!GW13","v":6629.1090937500003},{"$f":"OpEx!GX13","v":6629.1090937500003},{"$f":"OpEx!GY13","v":6629.1090937500003},{"$f":"OpEx!GZ13","v":6629.1090937500003},{"$f":"OpEx!HA13","v":6629.1090937500003},{"$f":"OpEx!HB13","v":6629.1090937500003},{"$f":"OpEx!HC13","v":6629.1090937500003},{"$f":"OpEx!HD13","v":6629.1090937500003},{"$f":"OpEx!HE13","v":6629.1090937500003},{"$f":"OpEx!HF13","v":6629.1090937500003},{"$f":"OpEx!HG13","v":6629.1090937500003},{"$f":"OpEx!HH13","v":6629.1090937500003},{"$f":"OpEx!HI13","v":6629.1090937500003},{"$f":"OpEx!HJ13","v":6629.1090937500003},{"$f":"OpEx!HK13","v":6629.1090937500003},{"$f":"OpEx!HL13","v":6629.1090937500003},{"$f":"OpEx!HM13","v":6629.1090937500003},{"$f":"OpEx!HN13","v":6629.1090937500003},{"$f":"OpEx!HO13","v":6629.1090937500003},{"$f":"OpEx!HP13","v":6629.1090937500003},{"$f":"OpEx!HQ13","v":6629.1090937500003},{"$f":"OpEx!HR13","v":6629.1090937500003},{"$f":"OpEx!HS13","v":6629.1090937500003},{"$f":"OpEx!HT13","v":6629.1090937500003},{"$f":"OpEx!HU13","v":6629.1090937500003},{"$f":"OpEx!HV13","v":6629.1090937500003},{"$f":"OpEx!HW13","v":6629.1090937500003},{"$f":"OpEx!HX13","v":6629.1090937500003},{"$f":"OpEx!HY13","v":6629.1090937500003},{"$f":"OpEx!HZ13","v":6629.1090937500003},{"$f":"OpEx!IA13","v":6629.1090937500003},{"$f":"OpEx!IB13","v":6629.1090937500003},{"$f":"OpEx!IC13","v":6629.1090937500003},{"$f":"OpEx!ID13","v":6629.1090937500003},{"$f":"OpEx!IE13","v":6629.1090937500003},{"$f":"OpEx!IF13","v":6629.1090937500003},{"$f":"OpEx!IG13","v":6629.1090937500003},{"$f":"OpEx!IH13","v":6629.1090937500003},{"$f":"OpEx!II13","v":6629.1090937500003},{"$f":"OpEx!IJ13","v":6629.1090937500003},{"$f":"OpEx!IK13","v":6629.1090937500003},{"$f":"OpEx!IL13","v":6629.1090937500003},{"$f":"OpEx!IM13","v":6629.1090937500003},{"$f":"OpEx!IN13","v":6629.1090937500003},{"$f":"OpEx!IO13","v":6629.1090937500003},{"$f":"OpEx!IP13","v":6629.1090937500003},{"$f":"OpEx!IQ13","v":6629.1090937500003},{"$f":"OpEx!IR13","v":6629.1090937500003},{"$f":"OpEx!IS13","v":6629.1090937500003},{"$f":"OpEx!IT13","v":6629.1090937500003},{"$f":"OpEx!IU13","v":6629.1090937500003},{"$f":"OpEx!IV13","v":6629.1090937500003},{"$f":"OpEx!IW13","v":6629.1090937500003},{"$f":"OpEx!IX13","v":6629.1090937500003},{"$f":"OpEx!IY13","v":6629.1090937500003},{"$f":"OpEx!IZ13","v":6629.1090937500003},{"$f":"OpEx!JA13","v":6629.1090937500003},{"$f":"OpEx!JB13","v":6629.1090937500003},{"$f":"OpEx!JC13","v":6629.1090937500003},{"$f":"OpEx!JD13","v":6629.1090937500003},{"$f":"OpEx!JE13","v":6629.1090937500003},{"$f":"OpEx!JF13","v":6629.1090937500003},{"$f":"OpEx!JG13","v":6629.1090937500003},{"$f":"OpEx!JH13","v":6629.1090937500003},{"$f":"OpEx!JI13","v":6629.1090937500003},{"$f":"OpEx!JJ13","v":6629.1090937500003},{"$f":"OpEx!JK13","v":6629.1090937500003},{"$f":"OpEx!JL13","v":6629.1090937500003},{"$f":"OpEx!JM13","v":6629.1090937500003},{"$f":"OpEx!JN13","v":6629.1090937500003},{"$f":"OpEx!JO13","v":6629.1090937500003},{"$f":"OpEx!JP13","v":6629.1090937500003},{"$f":"OpEx!JQ13","v":6629.1090937500003},{"$f":"OpEx!JR13","v":6629.1090937500003},{"$f":"OpEx!JS13","v":6629.1090937500003},{"$f":"OpEx!JT13","v":6629.1090937500003},{"$f":"OpEx!JU13","v":6629.1090937500003},{"$f":"OpEx!JV13","v":6629.1090937500003},{"$f":"OpEx!JW13","v":6629.1090937500003},{"$f":"OpEx!JX13","v":6629.1090937500003},{"$f":"OpEx!JY13","v":6629.1090937500003},{"$f":"OpEx!JZ13","v":6629.1090937500003},{"$f":"OpEx!KA13","v":6629.1090937500003},{"$f":"OpEx!KB13","v":6629.1090937500003},{"$f":"OpEx!KC13","v":6629.1090937500003},{"$f":"OpEx!KD13","v":6629.1090937500003},{"$f":"OpEx!KE13","v":6629.1090937500003},{"$f":"OpEx!KF13","v":6629.1090937500003},{"$f":"OpEx!KG13","v":6629.1090937500003},{"$f":"OpEx!KH13","v":6629.1090937500003},{"$f":"OpEx!KI13","v":6629.1090937500003},{"$f":"OpEx!KJ13","v":6629.1090937500003},{"$f":"OpEx!KK13","v":6629.1090937500003},{"$f":"OpEx!KL13","v":6629.1090937500003},{"$f":"OpEx!KM13","v":6629.1090937500003},{"$f":"OpEx!KN13","v":6629.1090937500003},{"$f":"OpEx!KO13","v":6629.1090937500003},{"$f":"OpEx!KP13","v":6629.1090937500003},{"$f":"OpEx!KQ13","v":6629.1090937500003},{"$f":"OpEx!KR13","v":6629.1090937500003},{"$f":"OpEx!KS13","v":6629.1090937500003},{"$f":"OpEx!KT13","v":6629.1090937500003},{"$f":"OpEx!KU13","v":6629.1090937500003},{"$f":"OpEx!KV13","v":6629.1090937500003},{"$f":"OpEx!KW13","v":6629.1090937500003},{"$f":"OpEx!KX13","v":6629.1090937500003},{"$f":"OpEx!KY13","v":6629.1090937500003},{"$f":"OpEx!KZ13","v":6629.1090937500003},{"$f":"OpEx!LA13","v":6629.1090937500003},{"$f":"OpEx!LB13","v":6629.1090937500003},{"$f":"OpEx!LC13","v":6629.1090937500003},{"$f":"OpEx!LD13","v":6629.1090937500003},{"$f":"OpEx!LE13","v":6629.1090937500003},{"$f":"OpEx!LF13","v":6629.1090937500003},{"$f":"OpEx!LG13","v":6629.1090937500003},{"$f":"OpEx!LH13","v":6629.1090937500003},{"$f":"OpEx!LI13","v":6629.1090937500003},{"$f":"OpEx!LJ13","v":6629.1090937500003},{"$f":"OpEx!LK13","v":6629.1090937500003},{"$f":"OpEx!LL13","v":6629.1090937500003},{"$f":"OpEx!LM13","v":6629.1090937500003},{"$f":"OpEx!LN13","v":6629.1090937500003},{"$f":"OpEx!LO13","v":6629.1090937500003},{"$f":"OpEx!LP13","v":6629.1090937500003},{"$f":"OpEx!LQ13","v":6629.1090937500003},{"$f":"OpEx!LR13","v":6629.1090937500003},{"$f":"OpEx!LS13","v":6629.1090937500003},{"$f":"OpEx!LT13","v":6629.1090937500003},{"$f":"OpEx!LU13","v":6629.1090937500003},{"$f":"OpEx!LV13","v":6629.1090937500003}]
[null,null,"    Total Repairs, Maintenance and Operations",null,null,null,null,{"$f":"SUM(H240:H249)","v":8129493.9158749767},{"$f":"SUM(I240:I249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD240:AD249)","v":0},0,0,{"$f":"SUM(AG240:AG249)","v":20853.157436916666},20414.715836916668,20853.157436916666,20633.936636916667,20853.157436916666,20783.936636916667,21805.657436916666,21805.657436916666,21586.436636916667,21805.657436916666,21586.436636916667,21805.657436916666,23638.990770250002,22981.328370250005,23638.990770250002,23419.769970250003,23638.990770250002,23419.769970250003,23638.990770250002,23638.990770250002,23419.769970250003,23638.990770250002,23419.769970250003,23638.990770250002,23638.990770250002,22981.328370250005,23638.990770250002,23419.769970250003,23638.990770250002,23419.769970250003,23638.990770250002,23638.990770250002,23419.769970250003,23638.990770250002,23419.769970250003,23638.990770250002,23638.990770250002,22981.328370250005,23638.990770250002,23419.769970250003,23638.990770250002,23419.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23325.549170250004,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,{"$f":"SUM(CM240:CM249)","v":23544.769970250003},23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23325.549170250004,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,{"$f":"SUM(EY240:EY249)","v":23763.990770250002},23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23325.549170250004,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,{"$f":"SUM(HK240:HK249)","v":23763.990770250002},23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23325.549170250004,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23325.549170250004,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,{"$f":"SUM(JW240:JW249)","v":23544.769970250003},23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23106.328370250005,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23325.549170250004,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,23763.990770250002,23763.990770250002,23544.769970250003,23763.990770250002,23544.769970250003,1093704.7699702501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"OpEx!AF20/2","v":0},{"$f":"OpEx!AG20/2","v":0},{"$f":"OpEx!AH20/2","v":0}]
[null,null,{"$f":"OpEx!A25","v":"      Accounting"},null,"EUR",null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI25","v":200},{"$f":"OpEx!AJ25","v":200},{"$f":"OpEx!AK25","v":200},{"$f":"OpEx!AL25","v":200},{"$f":"OpEx!AM25","v":200},{"$f":"OpEx!AN25","v":200},{"$f":"OpEx!AO25","v":200},{"$f":"OpEx!AP25","v":200},{"$f":"OpEx!AQ25","v":200},{"$f":"OpEx!AR25","v":200},{"$f":"OpEx!AS25","v":200},{"$f":"OpEx!AT25","v":200},{"$f":"OpEx!AU25","v":200},{"$f":"OpEx!AV25","v":200},{"$f":"OpEx!AW25","v":200},{"$f":"OpEx!AX25","v":200},{"$f":"OpEx!AY25","v":200},{"$f":"OpEx!AZ25","v":200},{"$f":"OpEx!BA25","v":200},{"$f":"OpEx!BB25","v":200},{"$f":"OpEx!BC25","v":200},{"$f":"OpEx!BD25","v":200},{"$f":"OpEx!BE25","v":200},{"$f":"OpEx!BF25","v":200},{"$f":"OpEx!BG25","v":200},{"$f":"OpEx!BH25","v":200},{"$f":"OpEx!BI25","v":200},{"$f":"OpEx!BJ25","v":200},{"$f":"OpEx!BK25","v":200},{"$f":"OpEx!BL25","v":200},{"$f":"OpEx!BM25","v":200},{"$f":"OpEx!BN25","v":200},{"$f":"OpEx!BO25","v":200},{"$f":"OpEx!BP25","v":200},{"$f":"OpEx!BQ25","v":200},{"$f":"OpEx!BR25","v":200},{"$f":"OpEx!BS25","v":200},{"$f":"OpEx!BT25","v":200},{"$f":"OpEx!BU25","v":200},{"$f":"OpEx!BV25","v":200},{"$f":"OpEx!BW25","v":200},{"$f":"OpEx!BX25","v":200},{"$f":"OpEx!BY25","v":200},{"$f":"OpEx!BZ25","v":200},{"$f":"OpEx!CA25","v":200},{"$f":"OpEx!CB25","v":200},{"$f":"OpEx!CC25","v":200},{"$f":"OpEx!CD25","v":200},{"$f":"OpEx!CE25","v":200},{"$f":"OpEx!CF25","v":200},{"$f":"OpEx!CG25","v":200},{"$f":"OpEx!CH25","v":200},{"$f":"OpEx!CI25","v":200},{"$f":"OpEx!CJ25","v":200},{"$f":"OpEx!CK25","v":200},{"$f":"OpEx!CL25","v":200},{"$f":"OpEx!CM25","v":200},{"$f":"OpEx!CN25","v":200},{"$f":"OpEx!CO25","v":200},{"$f":"OpEx!CP25","v":200},{"$f":"OpEx!CQ25","v":200},{"$f":"OpEx!CR25","v":200},{"$f":"OpEx!CS25","v":200},{"$f":"OpEx!CT25","v":200},{"$f":"OpEx!CU25","v":200},{"$f":"OpEx!CV25","v":200},{"$f":"OpEx!CW25","v":200},{"$f":"OpEx!CX25","v":200},{"$f":"OpEx!CY25","v":200},{"$f":"OpEx!CZ25","v":200},{"$f":"OpEx!DA25","v":200},{"$f":"OpEx!DB25","v":200},{"$f":"OpEx!DC25","v":200},{"$f":"OpEx!DD25","v":200},{"$f":"OpEx!DE25","v":200},{"$f":"OpEx!DF25","v":200},{"$f":"OpEx!DG25","v":200},{"$f":"OpEx!DH25","v":200},{"$f":"OpEx!DI25","v":200},{"$f":"OpEx!DJ25","v":200},{"$f":"OpEx!DK25","v":200},{"$f":"OpEx!DL25","v":200},{"$f":"OpEx!DM25","v":200},{"$f":"OpEx!DN25","v":200},{"$f":"OpEx!DO25","v":200},{"$f":"OpEx!DP25","v":200},{"$f":"OpEx!DQ25","v":200},{"$f":"OpEx!DR25","v":200},{"$f":"OpEx!DS25","v":200},{"$f":"OpEx!DT25","v":200},{"$f":"OpEx!DU25","v":200},{"$f":"OpEx!DV25","v":200},{"$f":"OpEx!DW25","v":200},{"$f":"OpEx!DX25","v":200},{"$f":"OpEx!DY25","v":200},{"$f":"OpEx!DZ25","v":200},{"$f":"OpEx!EA25","v":200},{"$f":"OpEx!EB25","v":200},{"$f":"OpEx!EC25","v":200},{"$f":"OpEx!ED25","v":200},{"$f":"OpEx!EE25","v":200},{"$f":"OpEx!EF25","v":200},{"$f":"OpEx!EG25","v":200},{"$f":"OpEx!EH25","v":200},{"$f":"OpEx!EI25","v":200},{"$f":"OpEx!EJ25","v":200},{"$f":"OpEx!EK25","v":200},{"$f":"OpEx!EL25","v":200},{"$f":"OpEx!EM25","v":200},{"$f":"OpEx!EN25","v":200},{"$f":"OpEx!EO25","v":200},{"$f":"OpEx!EP25","v":200},{"$f":"OpEx!EQ25","v":200},{"$f":"OpEx!ER25","v":200},{"$f":"OpEx!ES25","v":200},{"$f":"OpEx!ET25","v":200},{"$f":"OpEx!EU25","v":200},{"$f":"OpEx!EV25","v":200},{"$f":"OpEx!EW25","v":200},{"$f":"OpEx!EX25","v":200},{"$f":"OpEx!EY25","v":200},{"$f":"OpEx!EZ25","v":200},{"$f":"OpEx!FA25","v":200},{"$f":"OpEx!FB25","v":200},{"$f":"OpEx!FC25","v":200},{"$f":"OpEx!FD25","v":200},{"$f":"OpEx!FE25","v":200},{"$f":"OpEx!FF25","v":200},{"$f":"OpEx!FG25","v":200},{"$f":"OpEx!FH25","v":200},{"$f":"OpEx!FI25","v":200},{"$f":"OpEx!FJ25","v":200},{"$f":"OpEx!FK25","v":200},{"$f":"OpEx!FL25","v":200},{"$f":"OpEx!FM25","v":200},{"$f":"OpEx!FN25","v":200},{"$f":"OpEx!FO25","v":200},{"$f":"OpEx!FP25","v":200},{"$f":"OpEx!FQ25","v":200},{"$f":"OpEx!FR25","v":200},{"$f":"OpEx!FS25","v":200},{"$f":"OpEx!FT25","v":200},{"$f":"OpEx!FU25","v":200},{"$f":"OpEx!FV25","v":200},{"$f":"OpEx!FW25","v":200},{"$f":"OpEx!FX25","v":200},{"$f":"OpEx!FY25","v":200},{"$f":"OpEx!FZ25","v":200},{"$f":"OpEx!GA25","v":200},{"$f":"OpEx!GB25","v":200},{"$f":"OpEx!GC25","v":200},{"$f":"OpEx!GD25","v":200},{"$f":"OpEx!GE25","v":200},{"$f":"OpEx!GF25","v":200},{"$f":"OpEx!GG25","v":200},{"$f":"OpEx!GH25","v":200},{"$f":"OpEx!GI25","v":200},{"$f":"OpEx!GJ25","v":200},{"$f":"OpEx!GK25","v":200},{"$f":"OpEx!GL25","v":200},{"$f":"OpEx!GM25","v":200},{"$f":"OpEx!GN25","v":200},{"$f":"OpEx!GO25","v":200},{"$f":"OpEx!GP25","v":200},{"$f":"OpEx!GQ25","v":200},{"$f":"OpEx!GR25","v":200},{"$f":"OpEx!GS25","v":200},{"$f":"OpEx!GT25","v":200},{"$f":"OpEx!GU25","v":200},{"$f":"OpEx!GV25","v":200},{"$f":"OpEx!GW25","v":200},{"$f":"OpEx!GX25","v":200},{"$f":"OpEx!GY25","v":200},{"$f":"OpEx!GZ25","v":200},{"$f":"OpEx!HA25","v":200},{"$f":"OpEx!HB25","v":200},{"$f":"OpEx!HC25","v":200},{"$f":"OpEx!HD25","v":200},{"$f":"OpEx!HE25","v":200},{"$f":"OpEx!HF25","v":200},{"$f":"OpEx!HG25","v":200},{"$f":"OpEx!HH25","v":200},{"$f":"OpEx!HI25","v":200},{"$f":"OpEx!HJ25","v":200},{"$f":"OpEx!HK25","v":200},{"$f":"OpEx!HL25","v":200},{"$f":"OpEx!HM25","v":200},{"$f":"OpEx!HN25","v":200},{"$f":"OpEx!HO25","v":200},{"$f":"OpEx!HP25","v":200},{"$f":"OpEx!HQ25","v":200},{"$f":"OpEx!HR25","v":200},{"$f":"OpEx!HS25","v":200},{"$f":"OpEx!HT25","v":200},{"$f":"OpEx!HU25","v":200},{"$f":"OpEx!HV25","v":200},{"$f":"OpEx!HW25","v":200},{"$f":"OpEx!HX25","v":200},{"$f":"OpEx!HY25","v":200},{"$f":"OpEx!HZ25","v":200},{"$f":"OpEx!IA25","v":200},{"$f":"OpEx!IB25","v":200},{"$f":"OpEx!IC25","v":200},{"$f":"OpEx!ID25","v":200},{"$f":"OpEx!IE25","v":200},{"$f":"OpEx!IF25","v":200},{"$f":"OpEx!IG25","v":200},{"$f":"OpEx!IH25","v":200},{"$f":"OpEx!II25","v":200},{"$f":"OpEx!IJ25","v":200},{"$f":"OpEx!IK25","v":200},{"$f":"OpEx!IL25","v":200},{"$f":"OpEx!IM25","v":200},{"$f":"OpEx!IN25","v":200},{"$f":"OpEx!IO25","v":200},{"$f":"OpEx!IP25","v":200},{"$f":"OpEx!IQ25","v":200},{"$f":"OpEx!IR25","v":200},{"$f":"OpEx!IS25","v":200},{"$f":"OpEx!IT25","v":200},{"$f":"OpEx!IU25","v":200},{"$f":"OpEx!IV25","v":200},{"$f":"OpEx!IW25","v":200},{"$f":"OpEx!IX25","v":200},{"$f":"OpEx!IY25","v":200},{"$f":"OpEx!IZ25","v":200},{"$f":"OpEx!JA25","v":200},{"$f":"OpEx!JB25","v":200},{"$f":"OpEx!JC25","v":200},{"$f":"OpEx!JD25","v":200},{"$f":"OpEx!JE25","v":200},{"$f":"OpEx!JF25","v":200},{"$f":"OpEx!JG25","v":200},{"$f":"OpEx!JH25","v":200},{"$f":"OpEx!JI25","v":200},{"$f":"OpEx!JJ25","v":200},{"$f":"OpEx!JK25","v":200},{"$f":"OpEx!JL25","v":200},{"$f":"OpEx!JM25","v":200},{"$f":"OpEx!JN25","v":200},{"$f":"OpEx!JO25","v":200},{"$f":"OpEx!JP25","v":200},{"$f":"OpEx!JQ25","v":200},{"$f":"OpEx!JR25","v":200},{"$f":"OpEx!JS25","v":200},{"$f":"OpEx!JT25","v":200},{"$f":"OpEx!JU25","v":200},{"$f":"OpEx!JV25","v":200},{"$f":"OpEx!JW25","v":200},{"$f":"OpEx!JX25","v":200},{"$f":"OpEx!JY25","v":200},{"$f":"OpEx!JZ25","v":200},{"$f":"OpEx!KA25","v":200},{"$f":"OpEx!KB25","v":200},{"$f":"OpEx!KC25","v":200},{"$f":"OpEx!KD25","v":200},{"$f":"OpEx!KE25","v":200},{"$f":"OpEx!KF25","v":200},{"$f":"OpEx!KG25","v":200},{"$f":"OpEx!KH25","v":200},{"$f":"OpEx!KI25","v":200},{"$f":"OpEx!KJ25","v":200},{"$f":"OpEx!KK25","v":200},{"$f":"OpEx!KL25","v":200},{"$f":"OpEx!KM25","v":200},{"$f":"OpEx!KN25","v":200},{"$f":"OpEx!KO25","v":200},{"$f":"OpEx!KP25","v":200},{"$f":"OpEx!KQ25","v":200},{"$f":"OpEx!KR25","v":200},{"$f":"OpEx!KS25","v":200},{"$f":"OpEx!KT25","v":200},{"$f":"OpEx!KU25","v":200},{"$f":"OpEx!KV25","v":200},{"$f":"OpEx!KW25","v":200},{"$f":"OpEx!KX25","v":200},{"$f":"OpEx!KY25","v":200},{"$f":"OpEx!KZ25","v":200},{"$f":"OpEx!LA25","v":200},{"$f":"OpEx!LB25","v":200},{"$f":"OpEx!LC25","v":200},{"$f":"OpEx!LD25","v":200},{"$f":"OpEx!LE25","v":200},{"$f":"OpEx!LF25","v":200},{"$f":"OpEx!LG25","v":200},{"$f":"OpEx!LH25","v":200},{"$f":"OpEx!LI25","v":200},{"$f":"OpEx!LJ25","v":200},{"$f":"OpEx!LK25","v":200},{"$f":"OpEx!LL25","v":200},{"$f":"OpEx!LM25","v":200},{"$f":"OpEx!LN25","v":200},{"$f":"OpEx!LO25","v":200},{"$f":"OpEx!LP25","v":200},{"$f":"OpEx!LQ25","v":200},{"$f":"OpEx!LR25","v":200},{"$f":"OpEx!LS25","v":200},{"$f":"OpEx!LT25","v":200},{"$f":"OpEx!LU25","v":200},{"$f":"OpEx!LV25","v":200}]
[null,null,"      Land Lease",null,"EUR",null,null,2648100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI29","v":8827},{"$f":"OpEx!AJ29","v":8827},{"$f":"OpEx!AK29","v":8827},{"$f":"OpEx!AL29","v":8827},{"$f":"OpEx!AM29","v":8827},{"$f":"OpEx!AN29","v":8827},{"$f":"OpEx!AO29","v":8827},{"$f":"OpEx!AP29","v":8827},{"$f":"OpEx!AQ29","v":8827},{"$f":"OpEx!AR29","v":8827},{"$f":"OpEx!AS29","v":8827},{"$f":"OpEx!AT29","v":8827},{"$f":"OpEx!AU29","v":8827},{"$f":"OpEx!AV29","v":8827},{"$f":"OpEx!AW29","v":8827},{"$f":"OpEx!AX29","v":8827},{"$f":"OpEx!AY29","v":8827},{"$f":"OpEx!AZ29","v":8827},{"$f":"OpEx!BA29","v":8827},{"$f":"OpEx!BB29","v":8827},{"$f":"OpEx!BC29","v":8827},{"$f":"OpEx!BD29","v":8827},{"$f":"OpEx!BE29","v":8827},{"$f":"OpEx!BF29","v":8827},{"$f":"OpEx!BG29","v":8827},{"$f":"OpEx!BH29","v":8827},{"$f":"OpEx!BI29","v":8827},{"$f":"OpEx!BJ29","v":8827},{"$f":"OpEx!BK29","v":8827},{"$f":"OpEx!BL29","v":8827},{"$f":"OpEx!BM29","v":8827},{"$f":"OpEx!BN29","v":8827},{"$f":"OpEx!BO29","v":8827},{"$f":"OpEx!BP29","v":8827},{"$f":"OpEx!BQ29","v":8827},{"$f":"OpEx!BR29","v":8827},{"$f":"OpEx!BS29","v":8827},{"$f":"OpEx!BT29","v":8827},{"$f":"OpEx!BU29","v":8827},{"$f":"OpEx!BV29","v":8827},{"$f":"OpEx!BW29","v":8827},{"$f":"OpEx!BX29","v":8827},{"$f":"OpEx!BY29","v":8827},{"$f":"OpEx!BZ29","v":8827},{"$f":"OpEx!CA29","v":8827},{"$f":"OpEx!CB29","v":8827},{"$f":"OpEx!CC29","v":8827},{"$f":"OpEx!CD29","v":8827},{"$f":"OpEx!CE29","v":8827},{"$f":"OpEx!CF29","v":8827},{"$f":"OpEx!CG29","v":8827},{"$f":"OpEx!CH29","v":8827},{"$f":"OpEx!CI29","v":8827},{"$f":"OpEx!CJ29","v":8827},{"$f":"OpEx!CK29","v":8827},{"$f":"OpEx!CL29","v":8827},{"$f":"OpEx!CM29","v":8827},{"$f":"OpEx!CN29","v":8827},{"$f":"OpEx!CO29","v":8827},{"$f":"OpEx!CP29","v":8827},{"$f":"OpEx!CQ29","v":8827},{"$f":"OpEx!CR29","v":8827},{"$f":"OpEx!CS29","v":8827},{"$f":"OpEx!CT29","v":8827},{"$f":"OpEx!CU29","v":8827},{"$f":"OpEx!CV29","v":8827},{"$f":"OpEx!CW29","v":8827},{"$f":"OpEx!CX29","v":8827},{"$f":"OpEx!CY29","v":8827},{"$f":"OpEx!CZ29","v":8827},{"$f":"OpEx!DA29","v":8827},{"$f":"OpEx!DB29","v":8827},{"$f":"OpEx!DC29","v":8827},{"$f":"OpEx!DD29","v":8827},{"$f":"OpEx!DE29","v":8827},{"$f":"OpEx!DF29","v":8827},{"$f":"OpEx!DG29","v":8827},{"$f":"OpEx!DH29","v":8827},{"$f":"OpEx!DI29","v":8827},{"$f":"OpEx!DJ29","v":8827},{"$f":"OpEx!DK29","v":8827},{"$f":"OpEx!DL29","v":8827},{"$f":"OpEx!DM29","v":8827},{"$f":"OpEx!DN29","v":8827},{"$f":"OpEx!DO29","v":8827},{"$f":"OpEx!DP29","v":8827},{"$f":"OpEx!DQ29","v":8827},{"$f":"OpEx!DR29","v":8827},{"$f":"OpEx!DS29","v":8827},{"$f":"OpEx!DT29","v":8827},{"$f":"OpEx!DU29","v":8827},{"$f":"OpEx!DV29","v":8827},{"$f":"OpEx!DW29","v":8827},{"$f":"OpEx!DX29","v":8827},{"$f":"OpEx!DY29","v":8827},{"$f":"OpEx!DZ29","v":8827},{"$f":"OpEx!EA29","v":8827},{"$f":"OpEx!EB29","v":8827},{"$f":"OpEx!EC29","v":8827},{"$f":"OpEx!ED29","v":8827},{"$f":"OpEx!EE29","v":8827},{"$f":"OpEx!EF29","v":8827},{"$f":"OpEx!EG29","v":8827},{"$f":"OpEx!EH29","v":8827},{"$f":"OpEx!EI29","v":8827},{"$f":"OpEx!EJ29","v":8827},{"$f":"OpEx!EK29","v":8827},{"$f":"OpEx!EL29","v":8827},{"$f":"OpEx!EM29","v":8827},{"$f":"OpEx!EN29","v":8827},{"$f":"OpEx!EO29","v":8827},{"$f":"OpEx!EP29","v":8827},{"$f":"OpEx!EQ29","v":8827},{"$f":"OpEx!ER29","v":8827},{"$f":"OpEx!ES29","v":8827},{"$f":"OpEx!ET29","v":8827},{"$f":"OpEx!EU29","v":8827},{"$f":"OpEx!EV29","v":8827},{"$f":"OpEx!EW29","v":8827},{"$f":"OpEx!EX29","v":8827},{"$f":"OpEx!EY29","v":8827},{"$f":"OpEx!EZ29","v":8827},{"$f":"OpEx!FA29","v":8827},{"$f":"OpEx!FB29","v":8827},{"$f":"OpEx!FC29","v":8827},{"$f":"OpEx!FD29","v":8827},{"$f":"OpEx!FE29","v":8827},{"$f":"OpEx!FF29","v":8827},{"$f":"OpEx!FG29","v":8827},{"$f":"OpEx!FH29","v":8827},{"$f":"OpEx!FI29","v":8827},{"$f":"OpEx!FJ29","v":8827},{"$f":"OpEx!FK29","v":8827},{"$f":"OpEx!FL29","v":8827},{"$f":"OpEx!FM29","v":8827},{"$f":"OpEx!FN29","v":8827},{"$f":"OpEx!FO29","v":8827},{"$f":"OpEx!FP29","v":8827},{"$f":"OpEx!FQ29","v":8827},{"$f":"OpEx!FR29","v":8827},{"$f":"OpEx!FS29","v":8827},{"$f":"OpEx!FT29","v":8827},{"$f":"OpEx!FU29","v":8827},{"$f":"OpEx!FV29","v":8827},{"$f":"OpEx!FW29","v":8827},{"$f":"OpEx!FX29","v":8827},{"$f":"OpEx!FY29","v":8827},{"$f":"OpEx!FZ29","v":8827},{"$f":"OpEx!GA29","v":8827},{"$f":"OpEx!GB29","v":8827},{"$f":"OpEx!GC29","v":8827},{"$f":"OpEx!GD29","v":8827},{"$f":"OpEx!GE29","v":8827},{"$f":"OpEx!GF29","v":8827},{"$f":"OpEx!GG29","v":8827},{"$f":"OpEx!GH29","v":8827},{"$f":"OpEx!GI29","v":8827},{"$f":"OpEx!GJ29","v":8827},{"$f":"OpEx!GK29","v":8827},{"$f":"OpEx!GL29","v":8827},{"$f":"OpEx!GM29","v":8827},{"$f":"OpEx!GN29","v":8827},{"$f":"OpEx!GO29","v":8827},{"$f":"OpEx!GP29","v":8827},{"$f":"OpEx!GQ29","v":8827},{"$f":"OpEx!GR29","v":8827},{"$f":"OpEx!GS29","v":8827},{"$f":"OpEx!GT29","v":8827},{"$f":"OpEx!GU29","v":8827},{"$f":"OpEx!GV29","v":8827},{"$f":"OpEx!GW29","v":8827},{"$f":"OpEx!GX29","v":8827},{"$f":"OpEx!GY29","v":8827},{"$f":"OpEx!GZ29","v":8827},{"$f":"OpEx!HA29","v":8827},{"$f":"OpEx!HB29","v":8827},{"$f":"OpEx!HC29","v":8827},{"$f":"OpEx!HD29","v":8827},{"$f":"OpEx!HE29","v":8827},{"$f":"OpEx!HF29","v":8827},{"$f":"OpEx!HG29","v":8827},{"$f":"OpEx!HH29","v":8827},{"$f":"OpEx!HI29","v":8827},{"$f":"OpEx!HJ29","v":8827},{"$f":"OpEx!HK29","v":8827},{"$f":"OpEx!HL29","v":8827},{"$f":"OpEx!HM29","v":8827},{"$f":"OpEx!HN29","v":8827},{"$f":"OpEx!HO29","v":8827},{"$f":"OpEx!HP29","v":8827},{"$f":"OpEx!HQ29","v":8827},{"$f":"OpEx!HR29","v":8827},{"$f":"OpEx!HS29","v":8827},{"$f":"OpEx!HT29","v":8827},{"$f":"OpEx!HU29","v":8827},{"$f":"OpEx!HV29","v":8827},{"$f":"OpEx!HW29","v":8827},{"$f":"OpEx!HX29","v":8827},{"$f":"OpEx!HY29","v":8827},{"$f":"OpEx!HZ29","v":8827},{"$f":"OpEx!IA29","v":8827},{"$f":"OpEx!IB29","v":8827},{"$f":"OpEx!IC29","v":8827},{"$f":"OpEx!ID29","v":8827},{"$f":"OpEx!IE29","v":8827},{"$f":"OpEx!IF29","v":8827},{"$f":"OpEx!IG29","v":8827},{"$f":"OpEx!IH29","v":8827},{"$f":"OpEx!II29","v":8827},{"$f":"OpEx!IJ29","v":8827},{"$f":"OpEx!IK29","v":8827},{"$f":"OpEx!IL29","v":8827},{"$f":"OpEx!IM29","v":8827},{"$f":"OpEx!IN29","v":8827},{"$f":"OpEx!IO29","v":8827},{"$f":"OpEx!IP29","v":8827},{"$f":"OpEx!IQ29","v":8827},{"$f":"OpEx!IR29","v":8827},{"$f":"OpEx!IS29","v":8827},{"$f":"OpEx!IT29","v":8827},{"$f":"OpEx!IU29","v":8827},{"$f":"OpEx!IV29","v":8827},{"$f":"OpEx!IW29","v":8827},{"$f":"OpEx!IX29","v":8827},{"$f":"OpEx!IY29","v":8827},{"$f":"OpEx!IZ29","v":8827},{"$f":"OpEx!JA29","v":8827},{"$f":"OpEx!JB29","v":8827},{"$f":"OpEx!JC29","v":8827},{"$f":"OpEx!JD29","v":8827},{"$f":"OpEx!JE29","v":8827},{"$f":"OpEx!JF29","v":8827},{"$f":"OpEx!JG29","v":8827},{"$f":"OpEx!JH29","v":8827},{"$f":"OpEx!JI29","v":8827},{"$f":"OpEx!JJ29","v":8827},{"$f":"OpEx!JK29","v":8827},{"$f":"OpEx!JL29","v":8827},{"$f":"OpEx!JM29","v":8827},{"$f":"OpEx!JN29","v":8827},{"$f":"OpEx!JO29","v":8827},{"$f":"OpEx!JP29","v":8827},{"$f":"OpEx!JQ29","v":8827},{"$f":"OpEx!JR29","v":8827},{"$f":"OpEx!JS29","v":8827},{"$f":"OpEx!JT29","v":8827},{"$f":"OpEx!JU29","v":8827},{"$f":"OpEx!JV29","v":8827},{"$f":"OpEx!JW29","v":8827},{"$f":"OpEx!JX29","v":8827},{"$f":"OpEx!JY29","v":8827},{"$f":"OpEx!JZ29","v":8827},{"$f":"OpEx!KA29","v":8827},{"$f":"OpEx!KB29","v":8827},{"$f":"OpEx!KC29","v":8827},{"$f":"OpEx!KD29","v":8827},{"$f":"OpEx!KE29","v":8827},{"$f":"OpEx!KF29","v":8827},{"$f":"OpEx!KG29","v":8827},{"$f":"OpEx!KH29","v":8827},{"$f":"OpEx!KI29","v":8827},{"$f":"OpEx!KJ29","v":8827},{"$f":"OpEx!KK29","v":8827},{"$f":"OpEx!KL29","v":8827},{"$f":"OpEx!KM29","v":8827},{"$f":"OpEx!KN29","v":8827},{"$f":"OpEx!KO29","v":8827},{"$f":"OpEx!KP29","v":8827},{"$f":"OpEx!KQ29","v":8827},{"$f":"OpEx!KR29","v":8827},{"$f":"OpEx!KS29","v":8827},{"$f":"OpEx!KT29","v":8827},{"$f":"OpEx!KU29","v":8827},{"$f":"OpEx!KV29","v":8827},{"$f":"OpEx!KW29","v":8827},{"$f":"OpEx!KX29","v":8827},{"$f":"OpEx!KY29","v":8827},{"$f":"OpEx!KZ29","v":8827},{"$f":"OpEx!LA29","v":8827},{"$f":"OpEx!LB29","v":8827},{"$f":"OpEx!LC29","v":8827},{"$f":"OpEx!LD29","v":8827},{"$f":"OpEx!LE29","v":8827},{"$f":"OpEx!LF29","v":8827},{"$f":"OpEx!LG29","v":8827},{"$f":"OpEx!LH29","v":8827},{"$f":"OpEx!LI29","v":8827},{"$f":"OpEx!LJ29","v":8827},{"$f":"OpEx!LK29","v":8827},{"$f":"OpEx!LL29","v":8827},{"$f":"OpEx!LM29","v":8827},{"$f":"OpEx!LN29","v":8827},{"$f":"OpEx!LO29","v":8827},{"$f":"OpEx!LP29","v":8827},{"$f":"OpEx!LQ29","v":8827},{"$f":"OpEx!LR29","v":8827},{"$f":"OpEx!LS29","v":8827},{"$f":"OpEx!LT29","v":8827},{"$f":"OpEx!LU29","v":8827},{"$f":"OpEx!LV29","v":8827}]
[null,null,"      Total Sales, General and Administration",null,null,null,null,{"$f":"SUM(H253:H261)","v":5376034.2707666932},{"$f":"SUM(I253:I261)","v":0},{"$f":"SUM(J253:J261)","v":0},{"$f":"SUM(K253:K261)","v":0},{"$f":"SUM(L253:L261)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X253:X261)","v":0},0,0,0,0,0,{"$f":"SUM(AD253:AD261)","v":0},0,0,{"$f":"SUM(AG253:AG261)","v":18061.802285944472},18092.540289619941,19112.038299448679,22376.408658113876,22823.295842461019,23128.179357952311,19472.259497161423,19206.282628125544,18805.450007744239,17975.030415300964,17337.079979126549,16320.069855051011,17017.06824453449,17046.977531382003,18081.952536104709,18147.534949309978,18598.351491407975,18906.851239530748,19502.125238141445,19233.502976834392,18786.660679086672,17958.392406874584,17322.264771887836,16305.869464618687,17000.548282802465,17030.144887129751,18060.244185366755,18164.830775140133,18619.621378602875,18931.767834087666,19484.964647930861,19261.167114442669,18759.855350540147,17937.674582744825,17300.316755598811,16289.587189837888,16984.259492239118,17013.545551674291,18036.552063042127,18182.464505848347,18641.274267472774,18957.098266413428,19452.802264236871,19288.306486267164,18733.456598372803,17917.281440087365,17274.168427559038,16273.46699360306,16968.200238964902,16996.270560214951,18013.194624870972,18200.437878556299,18663.312292790299,18982.845035694023,19421.115998412268,19257.171562100808,18707.461772886585,17897.210931429105,17248.280387657465,{"$f":"SUM(CN253:CN261)","v":16257.507262536754},16952.368912037051,16981.040170673168,17990.169527766997,18218.752664101106,18681.49492089355,19009.01068242429,19389.902670680473,19226.493226834089,18681.868264734134,17868.460617904537,17222.650044909507,16241.706399321542,16936.763923287974,16965.130864592913,17967.474461852267,18237.410667209788,18654.059665699442,18983.881767162562,19359.159148513743,19196.268402074173,18656.673504656876,17836.623851783585,17197.274834121996,16226.062822540167,16921.383707165962,16949.448345913206,17945.107150225467,18256.413726677081,18627.020764697307,18954.992528024472,19328.882346318798,19166.494054737715,18631.874963227106,17805.10399818443,17172.152215636459,16210.574966517268,16906.22672057811,16933.010918829332,17923.065348733497,18275.763715546658,18600.375505017128,18926.529401984248,19299.069225127165,19137.167196746512,18607.470150594083,17773.897902466742,17147.279675074918,16195.241281162669,16891.29144273551,16918.757400084811,17901.346845746299,18295.462541295725,18574.121213119135,18898.48953279819,19269.716792290132,19108.284884727644,18575.22775830212,17743.002441392404,17122.654723088268,16180.060231816256,16876.576375000677,16903.745893703144,17879.949461934975,{"$f":"SUM(EZ253:EZ261)","v":18315.51214602304},18548.255254525589,18870.870106508617,19240.822101178386,19079.844219718034,18536.388591645151,17712.414522812924,17098.274895107101,16165.030299094366,16862.080040737161,16888.955015947158,17858.871050053098,18314.25343710744,18522.775033556423,18843.668351161457,19212.382250886199,19051.842346873549,18497.93604146182,17682.131085359975,17074.137751095062,16150.149978737727,16847.800985161382,16873.333194064919,17838.109494721237,18289.397193744004,18497.677993068752,18816.881536528057,19184.394385940217,19024.276455182397,18459.866259258186,17652.149098138983,17050.24087530464,16135.417781460908,16833.737775196641,16860.029231385091,17817.662712214689,18264.900591040605,18472.961614200281,18790.506973831172,19149.531058467543,18997.143777182962,18422.175434849341,17622.465560425793,17026.58187603538,16120.832232803265,16819.888999329298,16845.891421704153,17797.528650254335,18240.761171171602,18448.623416116505,18764.54201547509,19104.942140875643,18970.441588685997,18384.859795978082,17593.077501366333,17003.158385394509,16106.391872981363,16806.253267467106,16831.968434607883,17777.705287800676,18216.976511998688,18424.66095576169,18738.984054779841,19060.79707446714,{"$f":"SUM(HL253:HL261)","v":18938.916482184282},18347.915607937357,17563.981979679287,16979.968059059967,16092.095256742885,16792.829210799675,16817.141562542442,17758.190634850944,18193.544226827886,18401.071827613672,18713.830525719546,19017.091441016975,18896.424083951282,18311.339173196491,17535.176083361726,16957.008576045759,16077.940953221978,16779.615481661083,16804.761359488057,17738.982732239368,18170.461964170056,18377.853663442384,18687.827957656544,18973.820866280403,18854.354667532145,18275.12683103111,17506.656929397639,16934.277638469663,16063.927545796045,16759.789342021046,16791.474540286221,17719.61156576933,18147.727407504917,18355.004132072085,18647.867935539671,18930.981019555187,18812.704022441641,18239.274957156769,17478.421663469417,16911.772971323255,16050.053631943973,16738.988615444759,16777.767594499983,17689.256486836708,18125.33827504858,18323.213360874081,18608.305687220927,18888.567613248186,18771.467980106958,18203.779963366211,17450.46745967216,16889.492322244212,16036.31782310575,16718.394945410884,16755.1568187989,17659.203571276383,18103.292319524549,18286.849852369138,18569.137253143086,18846.576402446208,18730.642413450474,18168.638297170255,17422.791520230854,16867.43346129089,{"$f":"SUM(JX253:JX261)","v":16022.718744543503},16698.006270817772,16736.213876335474,17629.449811265378,18081.587327938138,18250.848316909382,18530.358713163514,18805.003184491183,18690.223236476719,18133.846441442234,17395.391075220363,16845.594180719134,16009.255035203898,16677.820551080593,16715.746728432128,17599.992228921485,18060.22112135436,18215.205151308797,18491.966186161826,18763.843798559526,18650.206403863416,18099.400914065995,17368.263382288194,16823.97229476133,15995.92534758193,16657.835765927091,16695.483316531096,17570.827876005205,18039.191554679197,18179.916788248531,18453.955829651451,18723.09412524572,18610.587910556609,18065.298267587397,17341.40572638005,16802.565639407625,15982.728347586057,16638.049915195403,16673.6295715011,17541.953833624677,18018.496516444226,18144.979695919876,18416.32383939506,18682.750086150012,18571.36379136984,18031.535088869263,17314.815419468061,16781.37207218937,15914.699866144903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"OpEx!AF32/2","v":0},{"$f":"OpEx!AG32/2","v":0},{"$f":"OpEx!AH32/2","v":0}]
[]
[null,"Accounts Receivable",null,"Months"]
[null,null,"VAT Receivable",null,"EUR",null,null,{"$f":"SUM(I273:QJ273)","v":1855379.5664838403},{"$f":"I62*0.16","v":100696.02419097601},0,0,0,0,606950.4292720001,67721.142450926942,27811.142450926938,27811.142450926938,67721.142450926942,27811.142450926938,27811.142450926938,289374.16738959367,41067.809117593606,14507.809117593602,180752.12911759361,14507.809117593602,14507.809117593602,224825.82397789441,12694.332977894403,108808.56838195201,0,0,0,{"$f":"AG39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HQ39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KC39*0.18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Receivable Balance (end)",null,"EUR",null,null,{"$f":"H274+H275+H273","v":157520.26358336955},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":100696.02419097601},100696.02419097601,100696.02419097601,100696.02419097601,0,606950.4292720001,674671.57172292704,95532.284901853884,123343.42735278083,191064.56980370777,95532.284901853884,123343.42735278083,412717.59474237449,330441.9765071873,344949.78562478092,525701.91474237456,195259.9382351872,209767.7473527808,434593.57133067521,237520.15695578881,346328.72533774085,346328.72533774085,0,0,112156.78096389037,225850.46211155414,278362.26278676442,332555.68121146131,358118.55836207845,395707.09335400013,440446.94275568705,456643.77293101558,423303.29846015642,361740.68781892722,288322.1863880427,205574.15837554485,189573.57164594199,225918.95546249184,279163.17004100268,334191.04093740153,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":360010.98870256491},397976.80321360345,443165.49055027688,459498.07741545909,423724.84946272045,359969.32096472994,286749.5256047881,204123.37849199297,188037.55403772451,224251.32516327797,277236.12029149244,333970.41469201155,361939.27435381757,400286.12730119436,443553.29076759377,460023.25478534377,423767.78991580801,357593.16333091597,284616.2335838491,202211.86393850189,186409.00077051739,222606.91886233777,275221.54740248813,333667.495111191,363903.60533272341,402635.29336097749,443211.69319918222,459772.10419186909,423804.82089866593,355253.56858967594,282289.1600489876,200098.43772477211,184800.02829506545,220940.20662566018,273189.92592096358,333398.29183803103,365904.17523399735,405024.53309088352,442914.71837198187,456631.04469232121,420948.33341603715,352950.30188245198,279991.23262099602,198006.04917637815,183210.47539535735,219387.12080217834,271277.15158867574,333162.77626007266,367729.04591640038,407241.94683255954,442662.33432190551,453536.46154239553,418134.74124507868,350233.11079860094,277272.19980736962,195934.48887821971,181640.18279714306,217811.40606071186,269346.93298892648,332960.92311977019,367290.18331212888,404613.73830976762,439868.71245048253,450488.04419606313,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":415363.76200321986},347381.53448869043,274411.60096194653,193883.54949977549,180088.99315197376,216258.26932062604,267444.44147360139,332792.71051179501,366888.39123538701,401817.33130275662,436910.41038383113,447485.48671949317,412635.11756490869,344565.61473724444,271579.47735771193,191853.02577435356,178556.7510214361,214678.54863703955,265520.48004480894,332658.11988067534,366523.62769485684,399061.91201673623,433996.59802223794,444528.48776035127,409948.53403369733,341785.06931970874,268775.54554375063,189842.71447854678,177043.30286157632,213219.10880768354,263721.87895822292,332557.13601876871,366195.85438741051,396347.20396253385,431126.98292108357,441616.75051755604,406892.29881815554,338628.17665139365,265999.52489070105,187852.41441189346,175548.49700751394,211732.78010185855,261901.43444857345,332489.74706456828,365905.03669409908,393672.93471837789,428301.2770510175,438749.98271148821,403528.3072348265,335156.82238957111,263251.13756266865,185881.92637674042,174072.18365824345,210268.41950088344,260107.96996668022,331372.89102469431,364568.09019986063,391038.83590256138,425519.19676905021,435927.89655465481,400205.58608343592,331720.02300775738,260530.10848941951,183931.05315830672,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":172614.21486162266},208773.37562798255,258288.80110597529,329092.00108992949,362070.42600730516,388444.64314650779,422780.46279008128,433150.20872279827,396923.80238869664,328317.4345365261,257836.16533884889,181999.59950494481,171174.4444995448,207405.01699575421,256601.26384665657,326844.83182943234,359609.77692871203,385890.09606824035,419718.56828160316,430050.40844919276,393682.62726828281,324948.71643042419,255169.03848972611,180087.37210859943,169752.72827329545,206005.6877183402,254887.67026459207,324631.15773796441,357185.89603107283,383374.93824624724,416190.87448420411,426485.85314474953,390481.73589987151,321613.53153388819,252528.46100470962,178194.17958546095,168348.92368909071,204627.75177041691,253200.35278709535,322450.75665663555,354798.54005468637,380898.91719374422,412705.72312901658,422702.34449923853,387058.27117274946,318311.54604749975,249914.16860363033,176319.83245680993,166962.89004379517,203215.20533377331,251483.27653633675,320303.40975060896,352447.46938874549,378461.78433332848,409262.76500349352,418392.44291508035,383104.82952405623,315042.42949457839,247325.89963704179,174464.14313005414,165594.48841082031,201935.50872412461,249903.87125303899,318188.90148713882,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":350132.44804728951},376000.74772161391,405799.10786351492,414125.44335729501,379190.74159483041,311805.85468810523,244763.39506003293,172626.92587995291,163902.51105752209,200279.86078203114,248270.97196944524,316083.61533037998,347853.24364551785,372860.2700472555,401659.11442141072,409900.91876650928,375315.61564658827,308601.49769797712,242226.39840630151,170807.99683002901,162168.77903610427,198554.47716390499,246067.87073350244,313446.40476093238,345144.24846280098,369292.6190714183,397560.33169012354,405718.44633442501,371479.06384032615,305429.03781858622,239714.65576248645,169007.17393416577,160452.30509249924,196394.25487715687,243434.68617043179,310841.46120671433,342223.77526135219,365516.02194227907,393502.34944613255,401577.60746150196,367680.70219770423,302288.15753672319,237227.91574275502,167224.2769583872,158752.91743473124,194427.67402433016,240999.85104671045,308268.52362684347,339338.44890904368,361777.01817031251,389484.76154940255,397477.98771506292,363920.15056261537,299178.54249979742,234765.92946364256,165459.1274628191,157070.44598089193,192395.03064230378,238503.61453434842,305727.33418045996,336487.98029982543,358075.23354019865,385507.1659027352,393419.17678781471,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":360197.03256313817},296099.88148437714,232328.45051914384,163711.54878383037,155404.72234211856,190382.62078957714,236032.22629348273,303217.63820088771,333672.08381305402,354410.29756166687,381569.16441152629,389400.76845678419,356510.97557386814,293051.86636503995,229915.23495605134,161981.36601635153,153755.57980574039,188300.64100149277,233495.83692295657,300739.18417011295,330890.4772848729,350781.84343241458,377670.36294392124,385422.36054266017,352861.61067862285,290034.19208353385,227526.04124953915,157520.26358338108]
[null,null,"Operating Expenses Net of Payroll and Rent",null,"EUR",null,null,{"$f":"SUM(I280:QJ280)","v":0},{"$f":"I266-I264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Payment Made",null,"EUR",null,null,{"$f":"SUM(I284:QJ284)","v":-1546111.8425327269},0,0,{"$f":"SUM(I280:I283)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1293.8533065648435,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1326.1996392289648,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,-1359.3546302096886,{"$f":"SUM(BO280:BO283)*-1","v":-1359.3546302096886},-1359.3546302096886,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1393.3384959649309,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1428.1719583640538,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1463.8762573231552,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1500.473163756234,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1537.9849928501394,-1576.4346176713925,-1576.4346176713925,{"$f":"SUM(EA280:EA283)*-1","v":-1576.4346176713925},-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1576.4346176713925,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1615.8454831131776,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1656.2416201910071,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1697.647660695782,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1740.0888522131766,-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,{"$f":"SUM(GM280:GM283)*-1","v":-1783.5910735185057},-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,-1783.5910735185057,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1828.180850356468,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1873.8853716153799,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1920.7325059057637,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-1968.7508185534075,-2017.9695890172425,-2017.9695890172425,-2017.9695890172425,-2017.9695890172425,-2017.9695890172425,-2017.9695890172425,-2017.9695890172425,-2017.9695890172425,-8642.2151613645565,-13344.882834580998,{"$f":"SUM(IY280:IY283)*-1","v":-8940.9499962632926},-2017.9695890172425,-7306.2779894685127,-8162.4363584502762,-15565.092902920031,-19201.612216493515,-21022.426789640391,-23418.38686213742,-25701.047399879717,-24968.352784549737,-20346.784012443553,-14123.644373810806,-9776.4060759742861,-2733.6908700955537,-8376.3147293224629,-8989.1660702587469,-16377.783479331736,-20090.71550810376,-21804.272399493344,-24187.852783199673,-26458.093786059511,-25745.920492076995,-21182.176584691017,-15031.640154792995,-10741.898446620906,-3780.1935369323678,-9378.6621068387376,-10051.841700901179,-17326.349236275382,-21117.369736179084,-22725.18679795834,-25097.975693208129,-27357.400407852132,-26667.038575114311,-22162.053286068956,-16084.921804141844,-11853.644045123072,-4973.6981257461812,-10530.030450950351,-11213.962123164853,-18427.659884988581,-22298.620067741304,-23802.373995261853,-26166.129587749096,-28416.512954375848,-27749.429409595901,-23304.318622193703,-17301.579185511098,-7523.6082968521632,-2227.4608452464645,-4572.9033351919443,-6550.4693669392527,-13645.818497330105,-17538.217394574411,-18659.838422917168,-20952.556906146026,-23131.274261078026,-22205.123101757286,-17753.127855234728,-11757.215361615821,-7358.3128600588389,-2283.1473663776264,-4267.823390780155,-6344.9374972826336,{"$f":"SUM(LK280:LK283)*-1","v":-13419.324634283941},-17379.053093654467,-18383.433532698018,-20653.967616185731,-22810.359385072483,-21893.427406442108,-17486.386621857364,-11549.521208946653]
[null,null,"Net Working Capital (beginning)",null,"EUR",null,null,null,0,{"$f":"I290","v":202219.50580902403},202219.50580902403,202219.50580902403,202219.50580902403,302915.53000000003,-304034.89927200007,-371756.04172292701,207383.24509814614,179572.1026472192,111850.96019629226,207383.24509814614,179572.1026472192,-109802.06474237447,-27526.446507187269,-42034.255624780897,-222786.38474237453,107655.59176481282,93147.782647219225,-131678.04133067519,65395.373044211214,-43413.195337740821,-43413.195337740821,302915.53000000003,302915.53000000003,192052.60234267451,79652.774501575564,27140.973826365313,-27052.444598331582,-52615.321748948714,-90203.856740870397,-134943.70614255732,-151140.53631788585,-117800.06184702669,-56237.451205797493,17181.050225087034,99929.07823758485,115962.01129985185,79648.973815966106,26404.759237455262,{"$f":"AV290","v":-28623.111658943584},-54443.059424106963,-92408.873935145501,-137597.56127181894,-153930.14813700115,-118156.9201842625,-54401.391686271993,18818.403673669847,101444.55078646497,117563.53023171419,81382.914097141445,28398.118968926952,-28336.175431592157,-56305.035093398183,-94651.888040774968,-137919.05150717439,-154389.01552492438,-118133.55065538862,-51958.924070496578,21018.00567657029,103422.37532191753,119259.22235565726,83095.288129592111,30480.659589441784,-27965.288119261095,-58201.398340793501,-96933.086369047582,-137509.48620725231,-154069.89719993918,-118102.61390673602,-49551.361597746029,23413.04694294231,105603.76926715777,120937.01215926357,84831.667291067948,32581.947995764553,-27626.417921302898,-60132.301317269215,-99252.659174155386,-137142.84445525374,-150859.17077559308,-115176.45949930901,-47178.427965723851,25780.641295732115,107765.82474034998,122597.10282032989,86456.161712467991,34566.130925970618,-27319.493745426298,-61885.763401754026,-101398.66431791318,-136819.05180725915,-147693.17902774917,-112291.45873043232,-44389.828283954586,28571.082707276742,109908.79363642662,124239.69662393635,88105.070266800642,36569.543338585994,-27044.446792257717,-61373.706984616409,-98697.26198225515,-133952.23612297006,{"$f":"DH290","v":-144571.56786855066},-109447.28567570739,-41465.058161177963,31504.875365565938,112032.92682773701,125864.99500463263,89733.230665074254,38547.058512098913,-26801.210526094714,-60896.891249686712,-95825.83131705632,-130918.91039813083,-141493.98673379287,-106643.6175792084,-38574.114751544141,34412.022627988365,114138.47421134674,127473.19858908546,91389.850598303252,40547.919190533867,-26589.720645332534,-60455.228459514037,-92993.512781393423,-127928.19878689514,-138460.08852500847,-103880.13479835453,-35716.670084365935,37292.853691592172,116225.68475679602,129064.50723920827,92928.112158542848,42425.34200800347,-26409.915052542347,-60048.633421184146,-90199.982996307488,-124979.76195485721,-135469.52955132967,-100745.07785192918,-32480.955685167282,40147.696075525309,118294.80655433293,130639.12009579028,94495.233138523501,44326.578791808599,-26261.73382418626,-59677.023453717062,-87444.921477995871,-122073.26381063549,-132521.96947110619,-97300.293994444481,-28928.809149189095,42976.875677713397,120346.08686364163,132197.23562264338,96042.405820508167,46202.855354711384,-25062.065703302738,-58257.264878469054,-84728.010581169801,-119208.37144765863,-129617.07123326324,-93894.760762044345,-25409.197686365806,45780.716831972095,{"$f":"FT290","v":122379.77216308488},133739.05165128631,97622.332076443825,48106.906598451082,-22696.293385503115,-55674.718302878784,-82048.93544208142,-116384.75508565491,-126754.5010183719,-90528.094684270269,-21921.726832099725,48559.542365577479,124396.10819948156,135264.7654261869,99077.695151282824,49881.448300380463,-20362.119682395307,-53127.064781674999,-79407.38392120332,-113235.85613456613,-123567.69630215573,-87199.91512124578,-18466.004283387156,51313.673657310923,126395.3400384376,136774.57365057955,100566.20398237277,51684.22143612089,-18059.266037251451,-50614.004330359865,-76803.046545534278,-109618.98278349114,-119913.96144403657,-83909.844199158542,-15041.639833175228,54043.430696003343,128377.71211525201,138268.67253288117,102035.54897281388,53462.947956135438,-15787.455913404759,-48135.239311455574,-74235.616450513422,-106042.42238578579,-116039.04375600774,-80394.970429518668,-11648.245304268959,56749.132139600464,130343.46828642086,139747.25783372601,103541.78967803824,55273.718475474801,-13546.414738797408,-45690.47437693394,-71704.789321516932,-102505.76999168197,-111635.4479032688,-76347.834512244677,-8285.4344827668392,59431.095374769764,132292.85188175741,141210.52491363889,104917.52291298224,56949.160384067858,{"$f":"IF290","v":-11335.869850031973},-43279.416410182661,-69147.716084507061,-98946.076226408069,-107272.41172018816,-72337.709957723564,-4952.8230509983841,62089.636577073921,134226.10575715394,142999.73935004859,106671.60839600337,58680.49720858928,-9132.1461523454636,-40901.774467483338,-65908.800869220984,-94707.645243376202,-102949.44958847476,-61739.90089620644,16301.130297968455,82974.964424542792,143066.45275525155,150070.99854238151,119829.76718401382,80575.188527867896,24235.830358481209,-2004.6794566670433,-21936.275419640471,-45525.367428106372,-52133.516149995557,-23248.397043332865,31956.920567668159,87100.924687298655,146418.45301190409,153573.23050691877,123886.75592242435,84847.793379158713,28542.567780721176,2586.7426462449366,-16608.366759586032,-39940.872876873356,-46458.063183365448,-17837.075120936264,36841.189202760812,91461.152858658868,150213.34502516605,157321.46820903986,127918.35978340975,89293.8698904661,33090.72534561099,7419.6376250936883,-11038.325679146044,-34113.855448342278,-40538.018732096476,-12175.528701432107,41983.962590413401,96088.166385622375,154283.74470805016,161348.8125958046,132264.49193181144,94053.537473805016,37914.475772269943,12528.54376317776,{"$f":"KP290","v":-5191.199957187695},-28008.993360610213,-34337.704423842952,-6227.7545313485316,47421.546323327697,95412.266963219445,148955.05035826829,154311.17183831986,123656.28191255408,87079.591570786666,30881.927691016812,5441.5020044376142,-11882.372232603608,-34569.803244302166,-41148.841093948809,-13637.194616876077,39374.006851810613,92115.823265623359,150575.62421008499,155710.92095141744,125227.64988657006,89183.955208610045,32974.723557825491,7787.5393414795981,-8828.9122835308081,-31290.505942663003,-37803.043751145538,-10566.266650323349,41917.245747270179,94134.054627956008]
[null,null,"Change in Net Working Capital",null,"EUR",null,null,{"$f":"ROUND(SUM(I291:QJ291),2)","v":154930.54},{"$f":"I290-I288","v":202219.50580902403},0,0,0,100696.02419097599,{"$f":"N290-N288+N289","v":-606950.4292720001},{"$f":"O290-O288","v":-67721.142450926942},579139.28682107315,-27811.142450926942,-67721.142450926942,95532.284901853884,-27811.142450926942,{"$f":"U290-U288+U289","v":-289374.16738959367},{"$f":"V290-V288","v":82275.618235187198},-14507.809117593628,-180752.12911759363,330441.97650718736,-14507.809117593599,-224825.82397789441,197073.4143748864,-108808.56838195203,0,346328.72533774085,0,-110862.92765732552,-112399.82784109894,-52511.800675210252,-54193.418424696894,-25562.877150617132,-37588.534991921682,-44739.849401686923,-16196.830175328534,33340.474470859161,61562.610641229199,73418.501430884528,82748.028012497816,16032.933062266995,-36313.037483885739,-53244.214578510844,-55027.870896398847,-25819.947765163379,-37965.814511038538,-45188.687336673436,-16332.586865182209,35773.227952738642,63755.528497990512,73219.79535994184,82626.147112795123,16118.979445249221,-36180.616134572745,-52984.795128214493,-56734.294400519109,-27968.859661806026,-38346.852947376785,-43267.163466399419,-16469.964017749997,36255.464869535761,66174.626584892045,72976.929747066868,82404.369645347237,15836.84703373973,-36163.934226065147,-52614.628540150326,-58445.947708702879,-30236.110221532406,-38731.688028254081,-40576.399838204728,-16560.41099268687,35967.28329320316,68551.252308989991,72964.408540688339,82190.722324215458,15333.242892105802,-36105.344868195622,-52249.719295303395,-60208.365917067451,-32505.883395966317,{"$f":"CH290-CH288","v":-39120.35785688617},-37890.185281098355,-13716.326320339344,35682.71127628407,67998.031533585163,72959.069261455967,81985.183444617869,14831.278079979907,-36140.941107861901,-51890.030786497373,-61885.624671396916,-34566.269656327728,-39512.900916159153,-35420.387489345972,-10874.127220490016,35401.720297316846,67901.630446477735,72960.910991231329,81337.710929149878,14330.902987509733,-36134.626357135712,-51535.526928214647,-63613.990130843711,-34329.260192358692,-37323.554997638741,-35254.974140714912,-10619.331745580595,35124.282192843268,67982.227514529426,72969.933526743902,80528.051462171075,13832.068176895613,-36131.764339558373,-51186.172152975341,-65348.269038193626,-34095.680723591999,-34928.940067369607,-35093.079081074509,-10575.076335662045,34850.369154584478,68069.502827664255,72986.137379532505,79726.451583358372,13334.724377738719,-36083.347990782204,-50841.931407769385,-67137.639835866401,-33865.507814181503,-32538.284321879386,-34934.686005501717,-10531.889738113328,34579.953726653941,68163.464713988593,73009.523775958107,78932.831065203849,12838.822482412244,-36136.395080665417,-50502.770150539378,-68835.257060545817,-33638.718368641799,-30151.349575123342,-34779.778958549723,-10489.767596472462,34724.451699400495,{"$f":"ET290-ET288","v":68264.122166761896},72628.651760692592,78147.110478807619,12344.313541457348,-36143.886957266775,-50168.654346714902,-70588.312615994859,-33415.289629530802,-27767.898024278809,-34628.342332639615,-10448.705660470703,35221.675476661709,68371.484845255385,71905.684826902492,77369.21118592823,11851.14875900175,-36154.829802135209,-49839.550465796783,-71264.921058014123,-33195.199175166315,-26470.745702700748,-34480.360866488831,-10408.699785604607,35722.310471218894,68485.563075678539,71189.914518337901,76599.055331112788,11359.279488201428,-36116.719574842486,-49515.425477992743,-70803.199983954197,-32978.424917375669,-26374.217139202636,-34335.819643573486,-10369.745932716993,36226.40633410163,68606.367852170544,70481.269197677204,75836.565833904082,10868.657226705342,-36187.070274904079,-49196.24685090236,-70243.56798277577,-32764.945099279692,-26280.319139528321,-33828.472213362809,-10331.840167589602,36367.781180909951,68733.910837858624,69779.677940698079,75081.666381126677,10379.23361214195,-36208.369668206782,-48881.982546251878,-69743.487473372341,-32554.738293108414,-26189.042215174413,-32815.936237956863,-10294.978660545428,36004.117244878027,68868.204365983314,69085.070529178571,74334.281419248669,9890.9604176291614,{"$f":"HF290-HF288","v":-36233.123560067295},-48572.60101667844,-69250.403869540198,-32347.783398050815,-26100.377139057848,-31806.805935272365,-9996.6213702219538,35644.073326489073,68746.725125249708,68397.377443869424,73594.336146820395,9403.7895473051467,-36205.468155687762,-48268.071202563442,-68820.133214272209,-32144.059638136532,-26014.314944582991,-30800.980670165038,-9129.6779115868267,35287.613391024119,68062.400029477838,67716.529857536603,72861.756506987644,8917.6730318814807,-36293.002000656648,-47968.362528914382,-68285.030234099831,-31943.546560150688,-25868.2996743244,-29798.360141901008,-8326.3354937800905,34934.701762464596,67384.88690672518,67042.459628072305,72136.469180080021,8773.6335928946501,-36328.13095404522,-47991.111187414092,-67812.643360934744,-31769.628315137874,-25007.026401737647,-28798.844374155218,-8241.804345098557,41209.548692268319,78041.031194174895,66673.834126574337,60091.488330708758,7004.5457871299586,-30241.231358367688,-39254.578656145924,-56339.358169386687,-26240.509815148253,-19931.595962973428,-23589.092008465901,-6608.1487218891853,28885.119106662693,55205.317611001024,55144.004119630496,59317.528324605431,7154.777495014685,-29686.474584494426,-39038.962543265632,-56305.225598437537,-25955.825134476239,{"$f":"JR290-JR288","v":-19195.109405830968},-23332.506117287325,-6517.1903064920916,28620.988062429184,54678.264323697076,54619.963655898056,58752.192166507186,7108.1231838738022,-29403.108425630111,-38624.489892943646,-56203.144544855109,-25671.087720517302,-18457.963304239733,-23075.529769196233,-6424.1632837541983,28362.490030664369,54159.491291845508,54104.203795208974,58195.578322427784,7065.0678877544415,-29084.32066399316,-38210.954458006425,-56139.061701535073,-25385.932009092183,-17719.743720365455,{"$f":"KQ290-KQ288","v":-22817.793403422518},-6328.7110632327385,28109.94989249442,53649.300854676228,47990.720639891748,53542.783395048842,5356.1214800515736,-30654.889925765776,-36576.690341767418,-56197.663879769854,-25440.425686579198,-17323.874237041222,-22687.431011698558,-6579.0378496466437,27511.646477072733,53011.20146868669,52741.816413812747,58459.800944461633,5135.2967413324513,-30483.271064847388,-36043.694677960011,-56209.231650784553,-25187.184216345893,-16616.451625010406,-22461.593659132195,-6512.5378084825352,27236.77710082219,52483.512397593528,52216.808880685829,60796.482507748471]
["·","Depreciation",null,"Capital Expenditures"]
[null,"Depreciation and Amortization Schedule (Book)",null,null,null,"Years"]
[null,null,"Solar Racks and Piles",-6.28642737865448E-9,{"$f":"(H51+H52)*(1-Inputs!$E$164)+G51+G52","v":1165404.2400000002},{"$f":"Inputs!E219","v":25},"EUR",1165404.2399999939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":0},{"$f":"IF(AB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":0},{"$f":"IF(AC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":0},{"$f":"IF(AD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":0},{"$f":"IF(AE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":0},{"$f":"IF(AF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":0},{"$f":"IF(AG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":3884.6808000000005}]
[null,null,"Transmission Line",{"$f":"H303-E303","v":-6.1118043959140778E-10},{"$f":"H57*(1-Inputs!$E$164)+G57","v":200000},25,"EUR",{"$f":"SUM(I303:QJ303)","v":199999.99999999939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$13=1,0,$H57*(1-Inputs!$E165)/(Inputs!$E222*12))","v":0},{"$f":"IF(AB$13=1,0,$H57*(1-Inputs!$E165)/(Inputs!$E222*12))","v":0},{"$f":"IF(AC$13=1,0,$H57*(1-Inputs!$E165)/(Inputs!$E222*12))","v":0},{"$f":"IF(AD$13=1,0,$H57*(1-Inputs!$E165)/(Inputs!$E222*12))","v":0},{"$f":"IF(AE$13=1,0,$H57*(1-Inputs!$E165)/(Inputs!$E222*12))","v":0},{"$f":"IF(AF$13=1,0,$H57*(1-Inputs!$E165)/(Inputs!$E222*12))","v":0},{"$f":"IF(AG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(AZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(BZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(CZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(DZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(ED$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(ER$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(ES$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(ET$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(EZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(FZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(GZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(HZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(ID$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(II$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(IZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(JZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(KZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663},{"$f":"IF(LT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":666.66666666666663}]
[null,null,"Labor and Engineering",-5.5879354476928711E-9,{"$f":"H48*(1-Inputs!$E$164)+G48","v":2266845.1746240007},{"$f":"Inputs!E217","v":10},"EUR",2266845.1746239951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":0},{"$f":"IF(AB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":0},{"$f":"IF(AC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":0},{"$f":"IF(AD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":0},{"$f":"IF(AE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":0},{"$f":"IF(AF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":0},{"$f":"IF(AG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(AZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(BZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(CZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(DZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(ED$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(ER$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(ES$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(ET$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007},{"$f":"IF(EV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":18890.376455200007}]
[null,null,"Goodwill",null,null,{"$f":"F307","v":7},"EUR",{"$f":"SUM(I310:QJ310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH310","v":0},0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,"EUR",{"$f":"MAX(I314:QJ314)","v":13941138.199352765},{"$f":"SUM($I312:I312)","v":0},{"$f":"SUM($I312:J312)","v":0},{"$f":"SUM($I312:K312)","v":0},{"$f":"SUM($I312:L312)","v":0},{"$f":"SUM($I312:M312)","v":0},{"$f":"SUM($I312:N312)","v":0},{"$f":"SUM($I312:O312)","v":0},{"$f":"SUM($I312:P312)","v":0},{"$f":"SUM($I312:Q312)","v":0},{"$f":"SUM($I312:R312)","v":0},{"$f":"SUM($I312:S312)","v":0},{"$f":"SUM($I312:T312)","v":0},{"$f":"SUM($I312:U312)","v":0},{"$f":"SUM($I312:V312)","v":0},{"$f":"SUM($I312:W312)","v":0},{"$f":"SUM($I312:X312)","v":0},{"$f":"SUM($I312:Y312)","v":0},{"$f":"SUM($I312:Z312)","v":0},{"$f":"SUM($I312:AA312)","v":0},{"$f":"SUM($I312:AB312)","v":0},{"$f":"SUM($I312:AC312)","v":0},{"$f":"SUM($I312:AD312)","v":0},{"$f":"SUM($I312:AE312)","v":0},{"$f":"SUM($I312:AF312)","v":0},{"$f":"SUM($I312:AG312)","v":90020.887403702654},{"$f":"SUM($I312:AH312)","v":180041.77480740531},{"$f":"SUM($I312:AI312)","v":270062.66221110796},{"$f":"SUM($I312:AJ312)","v":360083.54961481062},{"$f":"SUM($I312:AK312)","v":450104.43701851327},{"$f":"SUM($I312:AL312)","v":540125.32442221593},{"$f":"SUM($I312:AM312)","v":630146.21182591864},{"$f":"SUM($I312:AN312)","v":720167.09922962124},{"$f":"SUM($I312:AO312)","v":810187.98663332383},{"$f":"SUM($I312:AP312)","v":900208.87403702643},{"$f":"SUM($I312:AQ312)","v":990229.76144072902},{"$f":"SUM($I312:AR312)","v":1080250.6488444316},{"$f":"SUM($I312:AS312)","v":1170271.5362481342},{"$f":"SUM($I312:AT312)","v":1260292.4236518368},{"$f":"SUM($I312:AU312)","v":1350313.3110555394},{"$f":"SUM($I312:AV312)","v":1440334.198459242},{"$f":"SUM($I312:AW312)","v":1530355.0858629446},{"$f":"SUM($I312:AX312)","v":1620375.9732666472},{"$f":"SUM($I312:AY312)","v":1710396.8606703498},{"$f":"SUM($I312:AZ312)","v":1800417.7480740524},{"$f":"SUM($I312:BA312)","v":1890438.635477755},{"$f":"SUM($I312:BB312)","v":1980459.5228814576},{"$f":"SUM($I312:BC312)","v":2070480.4102851602},{"$f":"SUM($I312:BD312)","v":2160501.2976888628},{"$f":"SUM($I312:BE312)","v":2250522.1850925656},{"$f":"SUM($I312:BF312)","v":2340543.0724962684},{"$f":"SUM($I312:BG312)","v":2430563.9598999713},{"$f":"SUM($I312:BH312)","v":2520584.8473036741},{"$f":"SUM($I312:BI312)","v":2610605.7347073769},{"$f":"SUM($I312:BJ312)","v":2700626.6221110797},{"$f":"SUM($I312:BK312)","v":2790647.5095147826},{"$f":"SUM($I312:BL312)","v":2880668.3969184854},{"$f":"SUM($I312:BM312)","v":2970689.2843221882},{"$f":"SUM($I312:BN312)","v":3060710.1717258911},{"$f":"SUM($I312:BO312)","v":3150731.0591295939},{"$f":"SUM($I312:BP312)","v":3240751.9465332967},{"$f":"SUM($I312:BQ312)","v":3330772.8339369996},{"$f":"SUM($I312:BR312)","v":3420793.7213407024},{"$f":"SUM($I312:BS312)","v":3510814.6087444052},{"$f":"SUM($I312:BT312)","v":3600835.496148108},{"$f":"SUM($I312:BU312)","v":3690856.3835518109},{"$f":"SUM($I312:BV312)","v":3780877.2709555137},{"$f":"SUM($I312:BW312)","v":3870898.1583592165},{"$f":"SUM($I312:BX312)","v":3960919.0457629194},{"$f":"SUM($I312:BY312)","v":4050939.9331666222},{"$f":"SUM($I312:BZ312)","v":4140960.820570325},{"$f":"SUM($I312:CA312)","v":4230981.7079740278},{"$f":"SUM($I312:CB312)","v":4321002.5953777302},{"$f":"SUM($I312:CC312)","v":4411023.4827814326},{"$f":"SUM($I312:CD312)","v":4501044.3701851349},{"$f":"SUM($I312:CE312)","v":4591065.2575888373},{"$f":"SUM($I312:CF312)","v":4681086.1449925397},{"$f":"SUM($I312:CG312)","v":4771107.032396242},{"$f":"SUM($I312:CH312)","v":4861127.9197999444},{"$f":"SUM($I312:CI312)","v":4951148.8072036467},{"$f":"SUM($I312:CJ312)","v":5041169.6946073491},{"$f":"SUM($I312:CK312)","v":5131190.5820110515},{"$f":"SUM($I312:CL312)","v":5221211.4694147538},{"$f":"SUM($I312:CM312)","v":5311232.3568184562},{"$f":"SUM($I312:CN312)","v":5401253.2442221586},{"$f":"SUM($I312:CO312)","v":5488599.1316258609},{"$f":"SUM($I312:CP312)","v":5575945.0190295633},{"$f":"SUM($I312:CQ312)","v":5663290.9064332657},{"$f":"SUM($I312:CR312)","v":5750636.793836968},{"$f":"SUM($I312:CS312)","v":5837982.6812406704},{"$f":"SUM($I312:CT312)","v":5925328.5686443727},{"$f":"SUM($I312:CU312)","v":6012674.4560480751},{"$f":"SUM($I312:CV312)","v":6100020.3434517775},{"$f":"SUM($I312:CW312)","v":6187366.2308554798},{"$f":"SUM($I312:CX312)","v":6274712.1182591822},{"$f":"SUM($I312:CY312)","v":6362058.0056628846},{"$f":"SUM($I312:CZ312)","v":6449403.8930665869},{"$f":"SUM($I312:DA312)","v":6536749.7804702893},{"$f":"SUM($I312:DB312)","v":6624095.6678739917},{"$f":"SUM($I312:DC312)","v":6711441.555277694},{"$f":"SUM($I312:DD312)","v":6798787.4426813964},{"$f":"SUM($I312:DE312)","v":6886133.3300850987},{"$f":"SUM($I312:DF312)","v":6973479.2174888011},{"$f":"SUM($I312:DG312)","v":7060825.1048925035},{"$f":"SUM($I312:DH312)","v":7148170.9922962058},{"$f":"SUM($I312:DI312)","v":7235516.8796999082},{"$f":"SUM($I312:DJ312)","v":7322862.7671036106},{"$f":"SUM($I312:DK312)","v":7410208.6545073129},{"$f":"SUM($I312:DL312)","v":7497554.5419110153},{"$f":"SUM($I312:DM312)","v":7549994.4906573109},{"$f":"SUM($I312:DN312)","v":7602434.4394036066},{"$f":"SUM($I312:DO312)","v":7654874.3881499022},{"$f":"SUM($I312:DP312)","v":7707314.3368961979},{"$f":"SUM($I312:DQ312)","v":7759754.2856424935},{"$f":"SUM($I312:DR312)","v":7812194.2343887892},{"$f":"SUM($I312:DS312)","v":7864634.1831350848},{"$f":"SUM($I312:DT312)","v":7917074.1318813805},{"$f":"SUM($I312:DU312)","v":7969514.0806276761},{"$f":"SUM($I312:DV312)","v":8021954.0293739717},{"$f":"SUM($I312:DW312)","v":8074393.9781202674},{"$f":"SUM($I312:DX312)","v":8126833.926866563},{"$f":"SUM($I312:DY312)","v":8179273.8756128587},{"$f":"SUM($I312:DZ312)","v":8231713.8243591543},{"$f":"SUM($I312:EA312)","v":8284153.77310545},{"$f":"SUM($I312:EB312)","v":8336593.7218517456},{"$f":"SUM($I312:EC312)","v":8389033.6705980413},{"$f":"SUM($I312:ED312)","v":8441473.6193443369},{"$f":"SUM($I312:EE312)","v":8493913.5680906326},{"$f":"SUM($I312:EF312)","v":8546353.5168369282},{"$f":"SUM($I312:EG312)","v":8598793.4655832238},{"$f":"SUM($I312:EH312)","v":8651233.4143295195},{"$f":"SUM($I312:EI312)","v":8703673.3630758151},{"$f":"SUM($I312:EJ312)","v":8756113.3118221108},{"$f":"SUM($I312:EK312)","v":8808553.2605684064},{"$f":"SUM($I312:EL312)","v":8860993.2093147021},{"$f":"SUM($I312:EM312)","v":8913433.1580609977},{"$f":"SUM($I312:EN312)","v":8965873.1068072934},{"$f":"SUM($I312:EO312)","v":9018313.055553589},{"$f":"SUM($I312:EP312)","v":9070753.0042998847},{"$f":"SUM($I312:EQ312)","v":9123156.2863795124},{"$f":"SUM($I312:ER312)","v":9175559.5684591401},{"$f":"SUM($I312:ES312)","v":9227962.8505387679},{"$f":"SUM($I312:ET312)","v":9280366.1326183956},{"$f":"SUM($I312:EU312)","v":9332769.4146980233},{"$f":"SUM($I312:EV312)","v":9385172.6967776511},{"$f":"SUM($I312:EW312)","v":9418722.2690687459},{"$f":"SUM($I312:EX312)","v":9452271.8413598407},{"$f":"SUM($I312:EY312)","v":9485821.4136509355},{"$f":"SUM($I312:EZ312)","v":9519370.9859420303},{"$f":"SUM($I312:FA312)","v":9552920.5582331251},{"$f":"SUM($I312:FB312)","v":9586470.1305242199},{"$f":"SUM($I312:FC312)","v":9620019.7028153148},{"$f":"SUM($I312:FD312)","v":9653569.2751064096},{"$f":"SUM($I312:FE312)","v":9687118.8473975044},{"$f":"SUM($I312:FF312)","v":9720668.4196885992},{"$f":"SUM($I312:FG312)","v":9754217.991979694},{"$f":"SUM($I312:FH312)","v":9787767.5642707888},{"$f":"SUM($I312:FI312)","v":9821317.1365618836},{"$f":"SUM($I312:FJ312)","v":9854866.7088529784},{"$f":"SUM($I312:FK312)","v":9888416.2811440732},{"$f":"SUM($I312:FL312)","v":9921965.853435168},{"$f":"SUM($I312:FM312)","v":9955515.4257262629},{"$f":"SUM($I312:FN312)","v":9989064.9980173577},{"$f":"SUM($I312:FO312)","v":10022614.570308452},{"$f":"SUM($I312:FP312)","v":10056164.142599547},{"$f":"SUM($I312:FQ312)","v":10089713.714890642},{"$f":"SUM($I312:FR312)","v":10123263.287181737},{"$f":"SUM($I312:FS312)","v":10156812.859472832},{"$f":"SUM($I312:FT312)","v":10190362.431763927},{"$f":"SUM($I312:FU312)","v":10223912.004055021},{"$f":"SUM($I312:FV312)","v":10257461.576346116},{"$f":"SUM($I312:FW312)","v":10291011.148637211},{"$f":"SUM($I312:FX312)","v":10324560.720928306},{"$f":"SUM($I312:FY312)","v":10358110.293219401},{"$f":"SUM($I312:FZ312)","v":10391659.865510495},{"$f":"SUM($I312:GA312)","v":10415313.942563495},{"$f":"SUM($I312:GB312)","v":10438968.019616494},{"$f":"SUM($I312:GC312)","v":10462622.096669493},{"$f":"SUM($I312:GD312)","v":10486276.173722493},{"$f":"SUM($I312:GE312)","v":10509930.250775492},{"$f":"SUM($I312:GF312)","v":10533584.327828491},{"$f":"SUM($I312:GG312)","v":10557238.40488149},{"$f":"SUM($I312:GH312)","v":10580892.48193449},{"$f":"SUM($I312:GI312)","v":10604546.558987489},{"$f":"SUM($I312:GJ312)","v":10628200.636040488},{"$f":"SUM($I312:GK312)","v":10651854.713093488},{"$f":"SUM($I312:GL312)","v":10675508.790146487},{"$f":"SUM($I312:GM312)","v":10699162.867199486},{"$f":"SUM($I312:GN312)","v":10722816.944252485},{"$f":"SUM($I312:GO312)","v":10746471.021305485},{"$f":"SUM($I312:GP312)","v":10770125.098358484},{"$f":"SUM($I312:GQ312)","v":10793779.175411483},{"$f":"SUM($I312:GR312)","v":10817433.252464483},{"$f":"SUM($I312:GS312)","v":10841087.329517482},{"$f":"SUM($I312:GT312)","v":10864741.406570481},{"$f":"SUM($I312:GU312)","v":10888395.48362348},{"$f":"SUM($I312:GV312)","v":10912049.56067648},{"$f":"SUM($I312:GW312)","v":10935703.637729479},{"$f":"SUM($I312:GX312)","v":10959357.714782478},{"$f":"SUM($I312:GY312)","v":10983011.791835478},{"$f":"SUM($I312:GZ312)","v":11006665.868888477},{"$f":"SUM($I312:HA312)","v":11030319.945941476},{"$f":"SUM($I312:HB312)","v":11053974.022994475},{"$f":"SUM($I312:HC312)","v":11077628.100047475},{"$f":"SUM($I312:HD312)","v":11101282.177100474},{"$f":"SUM($I312:HE312)","v":11124936.254153473},{"$f":"SUM($I312:HF312)","v":11148590.331206473},{"$f":"SUM($I312:HG312)","v":11172244.408259472},{"$f":"SUM($I312:HH312)","v":11195898.485312471},{"$f":"SUM($I312:HI312)","v":11219552.56236547},{"$f":"SUM($I312:HJ312)","v":11243206.63941847},{"$f":"SUM($I312:HK312)","v":11266860.716471469},{"$f":"SUM($I312:HL312)","v":11290514.793524468},{"$f":"SUM($I312:HM312)","v":11314168.870577468},{"$f":"SUM($I312:HN312)","v":11337822.947630467},{"$f":"SUM($I312:HO312)","v":11361477.024683466},{"$f":"SUM($I312:HP312)","v":11385131.101736465},{"$f":"SUM($I312:HQ312)","v":11408785.178789465},{"$f":"SUM($I312:HR312)","v":11432439.255842464},{"$f":"SUM($I312:HS312)","v":11456093.332895463},{"$f":"SUM($I312:HT312)","v":11479747.409948463},{"$f":"SUM($I312:HU312)","v":11503401.487001462},{"$f":"SUM($I312:HV312)","v":11527055.564054461},{"$f":"SUM($I312:HW312)","v":11550709.64110746},{"$f":"SUM($I312:HX312)","v":11574363.71816046},{"$f":"SUM($I312:HY312)","v":11598017.795213459},{"$f":"SUM($I312:HZ312)","v":11621671.872266458},{"$f":"SUM($I312:IA312)","v":11645325.949319458},{"$f":"SUM($I312:IB312)","v":11668980.026372457},{"$f":"SUM($I312:IC312)","v":11692634.103425456},{"$f":"SUM($I312:ID312)","v":11716288.180478455},{"$f":"SUM($I312:IE312)","v":11739942.257531455},{"$f":"SUM($I312:IF312)","v":11763596.334584454},{"$f":"SUM($I312:IG312)","v":11787250.411637453},{"$f":"SUM($I312:IH312)","v":11810904.488690453},{"$f":"SUM($I312:II312)","v":11834573.752142256},{"$f":"SUM($I312:IJ312)","v":11858243.01559406},{"$f":"SUM($I312:IK312)","v":11881912.279045863},{"$f":"SUM($I312:IL312)","v":11905581.542497667},{"$f":"SUM($I312:IM312)","v":11929250.80594947},{"$f":"SUM($I312:IN312)","v":11952920.069401274},{"$f":"SUM($I312:IO312)","v":11976589.332853077},{"$f":"SUM($I312:IP312)","v":12000258.59630488},{"$f":"SUM($I312:IQ312)","v":12023927.859756684},{"$f":"SUM($I312:IR312)","v":12047597.123208487},{"$f":"SUM($I312:IS312)","v":12071266.386660291},{"$f":"SUM($I312:IT312)","v":12094935.650112094},{"$f":"SUM($I312:IU312)","v":12118604.913563898},{"$f":"SUM($I312:IV312)","v":12142274.177015701},{"$f":"SUM($I312:IW312)","v":12165943.440467505},{"$f":"SUM($I312:IX312)","v":12189612.703919308},{"$f":"SUM($I312:IY312)","v":12213281.967371112},{"$f":"SUM($I312:IZ312)","v":12236951.230822915},{"$f":"SUM($I312:JA312)","v":12260620.494274719},{"$f":"SUM($I312:JB312)","v":12284289.757726522},{"$f":"SUM($I312:JC312)","v":12307959.021178326},{"$f":"SUM($I312:JD312)","v":12331628.284630129},{"$f":"SUM($I312:JE312)","v":12355297.548081933},{"$f":"SUM($I312:JF312)","v":12378966.811533736},{"$f":"SUM($I312:JG312)","v":12402636.07498554},{"$f":"SUM($I312:JH312)","v":12426305.338437343},{"$f":"SUM($I312:JI312)","v":12449974.601889146},{"$f":"SUM($I312:JJ312)","v":12473643.86534095},{"$f":"SUM($I312:JK312)","v":12497313.128792753},{"$f":"SUM($I312:JL312)","v":12520982.392244557},{"$f":"SUM($I312:JM312)","v":12544651.65569636},{"$f":"SUM($I312:JN312)","v":12568320.919148164},{"$f":"SUM($I312:JO312)","v":12591990.182599967},{"$f":"SUM($I312:JP312)","v":12615659.446051771},{"$f":"SUM($I312:JQ312)","v":12639328.709503574},{"$f":"SUM($I312:JR312)","v":12662997.972955378},{"$f":"SUM($I312:JS312)","v":12686667.236407181},{"$f":"SUM($I312:JT312)","v":12710336.499858985},{"$f":"SUM($I312:JU312)","v":12734005.763310788},{"$f":"SUM($I312:JV312)","v":12757675.026762592},{"$f":"SUM($I312:JW312)","v":12781344.290214395},{"$f":"SUM($I312:JX312)","v":12805013.553666199},{"$f":"SUM($I312:JY312)","v":12828682.817118002},{"$f":"SUM($I312:JZ312)","v":12852352.080569806},{"$f":"SUM($I312:KA312)","v":12876021.344021609},{"$f":"SUM($I312:KB312)","v":12899690.607473413},{"$f":"SUM($I312:KC312)","v":12923359.870925216},{"$f":"SUM($I312:KD312)","v":12947029.134377019},{"$f":"SUM($I312:KE312)","v":12970698.397828823},{"$f":"SUM($I312:KF312)","v":12994367.661280626},{"$f":"SUM($I312:KG312)","v":13018036.92473243},{"$f":"SUM($I312:KH312)","v":13041706.188184233},{"$f":"SUM($I312:KI312)","v":13065375.451636037},{"$f":"SUM($I312:KJ312)","v":13089044.71508784},{"$f":"SUM($I312:KK312)","v":13112713.978539644},{"$f":"SUM($I312:KL312)","v":13136383.241991447},{"$f":"SUM($I312:KM312)","v":13160052.505443251},{"$f":"SUM($I312:KN312)","v":13183721.768895054},{"$f":"SUM($I312:KO312)","v":13207391.032346858},{"$f":"SUM($I312:KP312)","v":13231060.295798661},{"$f":"SUM($I312:KQ312)","v":13254729.559250465},{"$f":"SUM($I312:KR312)","v":13278398.822702268},{"$f":"SUM($I312:KS312)","v":13302068.086154072},{"$f":"SUM($I312:KT312)","v":13325737.349605875},{"$f":"SUM($I312:KU312)","v":13349406.613057679},{"$f":"SUM($I312:KV312)","v":13373075.876509482},{"$f":"SUM($I312:KW312)","v":13396745.139961286},{"$f":"SUM($I312:KX312)","v":13420414.403413089},{"$f":"SUM($I312:KY312)","v":13444083.666864892},{"$f":"SUM($I312:KZ312)","v":13467752.930316696},{"$f":"SUM($I312:LA312)","v":13491422.193768499},{"$f":"SUM($I312:LB312)","v":13515091.457220303},{"$f":"SUM($I312:LC312)","v":13538760.720672106},{"$f":"SUM($I312:LD312)","v":13562429.98412391},{"$f":"SUM($I312:LE312)","v":13586099.247575713},{"$f":"SUM($I312:LF312)","v":13609768.511027517},{"$f":"SUM($I312:LG312)","v":13633437.77447932},{"$f":"SUM($I312:LH312)","v":13657107.037931124},{"$f":"SUM($I312:LI312)","v":13680776.301382927},{"$f":"SUM($I312:LJ312)","v":13704445.564834731},{"$f":"SUM($I312:LK312)","v":13728114.828286534},{"$f":"SUM($I312:LL312)","v":13751784.091738338},{"$f":"SUM($I312:LM312)","v":13775453.355190141},{"$f":"SUM($I312:LN312)","v":13799122.618641945},{"$f":"SUM($I312:LO312)","v":13822791.882093748},{"$f":"SUM($I312:LP312)","v":13846461.145545552},{"$f":"SUM($I312:LQ312)","v":13870130.408997355},{"$f":"SUM($I312:LR312)","v":13893799.672449159},{"$f":"SUM($I312:LS312)","v":13917468.935900962},{"$f":"SUM($I312:LT312)","v":13941138.199352765}]
[]
[]
[null,null,"Accumulated Depreciation (Tax)",null,"EUR",null,null,{"$f":"MAX(I321:QJ321)","v":16189092.365414076},{"$f":"I314","v":0},{"$f":"J319+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121068.50948121851,242137.01896243703,363205.52844365552,484274.03792487405,605342.54740609252,726411.05688731105,847479.56636852957,968548.0758497481,1089616.5853309666,1210685.094812185,1331753.6042934034,1452822.1137746219,1573890.6232558403,1694959.1327370587,1816027.6422182771,1937096.1516994955,2058164.6611807139,{"$f":"AX319+AW321","v":2179233.1706619323},2300301.680143151,2421370.1896243696,2542438.6991055883,2663507.2085868069,2784575.7180680255,2905644.2275492442,3026712.7370304628,3147781.2465116815,3268849.7559929001,3389918.2654741188,3510986.7749553374,3632055.284436556,3753123.7939177747,3874192.3033989933,3995260.812880212,4116329.3223614306,4237397.8318426488,4358466.3413238674,4479534.8508050861,4600603.3602863047,4721671.8697675234,4842740.379248742,4963808.8887299607,5084877.3982111793,5205945.9076923979,5327014.4171736166,5448082.9266548352,5569151.4361360539,5690219.9456172725,5811288.4550984912,5932356.9645797098,6053425.4740609284,6174493.9835421471,6295562.4930233657,6416631.0025045844,6537699.511985803,6658768.0214670217,6779836.5309482403,6900905.040429459,7021973.5499106776,7143042.0593918962,7264110.5688731149,7385179.0783543335,7506247.5878355522,7627316.0973167708,7748384.6067979895,7869453.1162792081,7990521.6257604267,8111590.1352416454,8232658.644722864,8353727.1542040827,8474795.6636853013,8595864.173166519,8716932.6826477367,8838001.1921289545,8959069.7016101722,9080138.2110913899,9201206.7205726076,9322275.2300538253,9443343.739535043,9564412.2490162607,9685480.7584974784,9806549.2679786962,{"$f":"DJ319+DI321","v":9927617.7774599139},10048686.286941132,10169754.796422349,10290823.305903567,10411891.815384785,10532960.324866002,10654028.83434722,10775097.343828438,10896165.853309656,11017234.362790873,11138302.872272091,11259371.381753309,11380439.891234526,11501508.400715744,11622576.910196962,11743645.41967818,11864713.929159397,11985782.438640615,12106850.948121833,12227919.45760305,12348987.967084268,12470056.476565486,12591124.986046704,12712193.495527921,12833262.005009139,12954330.514490357,13075399.023971574,13196467.533452792,13317536.04293401,13438604.552415228,13559673.061896445,13680741.571377663,13801810.080858881,13922878.590340098,14043947.099821316,14165015.609302534,14286084.118783752,14407152.628264969,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,{"$f":"FV319+FU321","v":14528221.137746187},14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,14528221.137746187,{"$f":"IH319+IG321","v":14528221.137746187},14528221.137746187,14528285.954078024,14528350.770409862,14528415.586741699,14528480.403073536,14528545.219405374,14528610.035737211,14548615.846938137,14568621.658139063,14588627.469339989,14608633.280540915,14628639.091741841,14648644.902942767,14668650.714143693,14688656.52534462,14708662.336545546,14728668.147746472,14748673.958947398,14768679.770148324,14788685.58134925,14808691.392550176,14828697.203751102,14848703.014952028,14868708.826152954,14888714.63735388,14908720.448554806,14928726.259755732,14948732.070956659,14968737.882157585,14988743.693358511,15008749.504559437,15028755.315760363,15048761.126961289,15068766.938162215,15088772.749363141,15108778.560564067,15128784.371764993,15148790.182965919,15168795.994166845,15188801.805367772,15208807.616568698,15228813.427769624,15248819.23897055,15268825.050171476,15288830.861372402,15308836.672573328,15328842.483774254,15348848.29497518,15368854.106176106,15388859.917377032,15408865.728577958,15428871.539778885,15448877.350979811,15468883.162180737,15488888.973381663,15508894.784582589,15528900.595783515,15548906.406984441,15568912.218185367,15588918.029386293,{"$f":"KQ319+KP321","v":15608923.840587219},15628929.651788145,15648935.462989071,15668941.274189997,15688947.085390924,15708952.89659185,15728958.707792776,15748964.518993702,15768970.330194628,15788976.141395554,15808981.95259648,15828987.763797406,15848993.574998332,15868999.386199258,15889005.197400184,15909011.00860111,15929016.819802037,15949022.631002963,15969028.442203889,15989034.253404815,16009040.064605741,16029045.875806667,16049051.687007593,16069057.498208519,16089063.309409445,16109069.120610371,16129074.931811297,16149080.743012223,16169086.554213149,16189092.365414076]
[null,null,"Add: Book Depreciation",null,"EUR",null,null,13941138.199352765,{"$f":"I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,{"$f":"AX312","v":90020.887403702654},90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,90020.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,87345.887403702654,{"$f":"DJ312","v":87345.887403702654},87345.887403702654,87345.887403702654,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52439.948746295246,52403.282079628581,52403.282079628581,52403.282079628581,52403.282079628581,52403.282079628581,52403.282079628581,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,{"$f":"FV312","v":33549.572291095239},33549.572291095239,33549.572291095239,33549.572291095239,33549.572291095239,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,23654.077053000005,{"$f":"IH312","v":23654.077053000005},23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,{"$f":"KT312","v":23669.263451802792},23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792,23669.263451802792]
[null,null,"Taxable Income",null,"EUR",null,null,5019279.6223604335,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126706.95725086637,-125300.94114437954,-76327.090734053258,-76701.396900608641,-53109.774693788655,-38637.739578434863,-7048.8498816056672,-18548.467286229774,-38503.580287133533,-79951.379544669442,-109455.49416775974,-160038.73728231399,-128408.90334757805,-124746.39541225086,-75217.731314919496,-72316.85827636352,{"$f":"SUM(AW326:AW328)","v":-48903.654005385746},-34092.246692298504,-5671.7562185381976,-17288.637200630576,-39485.7706538684,-80815.607595551861,-110217.76265164523,-160758.1419438952,-127399.66874615515,-123739.55102869682,-74436.767371666952,-69611.561716116397,-45990.400841966723,-30986.976789443303,-4614.8389490919217,-14021.776639333912,-38874.279221876539,-79892.089768201986,-109340.68070325101,-159589.48936734872,-126221.24539151588,-122562.1808329294,-73592.671685591093,-66728.117745259995,-42895.526253888951,-27697.299373028669,-4252.5940275681351,-10738.916947984297,-38199.844620126139,-78908.322091585913,-108623.74268315955,-158365.88123859637,-124983.30622616987,-121587.50449097817,-72681.16499147423,-63775.630541128259,-39727.977906839777,-24332.005956631561,-3560.3781941816414,-10003.418632362445,-37196.088032438507,-77597.752744744008,-107581.58222245767,-156820.45346726914,-123418.84199036933,-119757.32986962161,-71434.974722766987,-60486.47427528679,-36427.849802783094,-20623.125394450428,-2645.3446445630398,-9044.3083158763766,-35969.818430649859,-76508.021996824697,-106320.68520090052,-155059.47989161231,-121633.96373968506,-117968.63859567286,-69959.912920294038,-56966.089839467924,-35146.861966744313,-19209.801711411754,-1487.658036454508,-7841.5720459061122,{"$f":"SUM(DI326:DI328)","v":-34500.819311688232},-75344.533925938333,-104820.4747112379,-153062.1527649308,-119607.68120998607,-115936.5773294153,-68234.650291910861,-53192.756698859346,-33608.494977299953,-17740.842310586697,-65.259678211223218,-6372.9517721630837,-32766.609313537992,-73917.717839861274,-103058.06701489107,-150805.33634184068,-117316.65401732418,-113904.84583017163,-66235.462569281983,-49142.336769633184,-31788.621392232148,-15986.635324539282,1646.39609351939,-4613.6791665417695,-30742.173449840731,-72202.366987683723,-101007.99753436807,-148263.29020598135,-114734.91230102626,-111045.50237685756,-63935.945702379744,-44787.986826952649,-29660.382877088457,-13920.089529167788,3674.6379458468436,-2536.1767136200651,-28802.875331029107,-70170.41278890305,-98641.91313835507,-145407.35855792771,9234.9664900521529,12937.394466904014,59761.813484606275,80968.673971558746,93874.645392069826,109557.48188049058,127118.41952486921,120958.78750191309,94211.737017152656,53277.926948710912,25140.282977473333,-21137.1117244446,12488.172080756187,16206.571800103477,62753.558674499574,84962.496581920655,96712.783146038273,112342.69327817587,129874.65504965006,123768.43903182918,96541.527200789627,56040.494657836127,28236.781673669662,-17553.991982139036,{"$f":"SUM(FU326:FU328)","v":16129.114182547237},19596.089906834553,66144.324632480377,88186.781020506372,99959.713515641924,115541.5591175544,133049.69588131277,126999.47773240127,99293.493860142597,59224.681998107626,31755.361078103644,-13549.816078492946,20197.829464171329,23958.376071839371,69974.852912619259,91856.646196217,103656.90764898482,119195.92307130752,136326.85698923661,130694.51608317938,102510.59026497885,62873.877536535743,35739.839020346961,-9080.3179949598052,24738.99103853626,28526.487572836366,74290.611176857958,96017.958817035527,107850.65405929458,123352.49246825,139613.75026322601,134901.12395564039,106240.77432096894,67036.522052610962,40239.133686941161,-4096.0828870650439,29802.470493414214,33621.430606555601,79142.366292392791,100721.93587721973,112592.64301043295,128063.42840716174,143461.45060839236,139415.14476625345,110537.6162083072,71766.722140457889,45307.883245167817,1458.0786221220369,35443.969734899809,39025.453644898203,84586.828632234945,106025.79527877602,117940.62352381708,133387.00921175655,147928.6879330099,143994.99817223533,115460.9815638743,77124.940103303714,51007.14251537314,7643.8339608271472,41725.731414571885,45623.284942312843,90687.376525466141,111993.48739733807,{"$f":"SUM(IG326:IG328)","v":123959.1421323614},139327.08013788212,153081.12177708984,149200.47956163093,121012.98336974774,83113.953397639256,57157.598224800633,14281.713956637019,48133.841445838378,31695.600141292791,76519.877097868623,97720.031501895079,108962.87664440089,123548.76881127217,137218.59757496178,132741.91475393856,104892.97378675368,67422.102652165195,41208.216709797925,-1191.4622614066648,32369.19536096523,36273.913867307157,80337.34567962712,101983.29397470738,112821.4759577245,127083.1430559211,140670.40816153004,136309.13068932778,108799.7927601243,71757.29491111984,45880.876471616735,3959.9526271004834,37239.198987269177,40887.123635699434,84866.989165895793,106967.77505144355,117167.51845257205,131355.49692701444,144868.83622975159,140629.70947985566,113464.56717398675,76854.231281736618,51320.054447378963,9881.3347468519496,42890.056993398612,46897.078386627429,90197.718478140552,112763.31669185305,122333.65634530102,136457.39976940688,149906.35640419263,145797.05978075322,118981.67115548326,82808.269477345661,57622.092340329167,16670.033296419108,49420.057176808841,53491.079035228497,96429.756188941159,119471.18584818358,128422.10208342492,142492.07584822993,{"$f":"SUM(KQ326:KQ328)","v":155887.21493529395},151916.47954969906,125457.48676754307,89726.894882527602,31524.687211938679,-9268.833999852086,22898.333814223024,25400.726193819199,67634.947208050464,90803.988263076084,97480.303907973459,111127.43773671667,124095.9934208357,118583.1889010694,92083.217195577978,56393.261876417819,30209.318414769125,-10181.929684488012,21655.723376411155,23837.568135390273,65947.015379445671,89516.827637603565,95495.282631910406,109010.3664621944,121846.03175318695,116388.10330895855,90155.717686430333,54817.233085771353,28897.729869115512,-1083729.2082270638]
[]
[null,null,"Income Tax Payable (Beginning of Period)",null,null,null,null,null,0,{"$f":"I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6624.245572347314,11326.913245563755,6922.9804072460502,0,5237.8591607258395,6094.017529707603,13496.674074177357,17133.193387750842,18954.007960897718,21349.968033394747,23632.628571137044,22899.933955807064,18278.36518370088,12055.225545068133,7707.9872472316129,665.27204135288048,6256.1854298612225,6869.0367707975065,14257.654179870497,17970.586208642519,19684.143100032103,22067.723483738431,24337.96448659827,23625.791192615754,19062.047285229775,12911.510855331755,8621.7691471596663,1660.0642374711279,7205.5295748909666,7878.7091689534082,15153.216704327611,18944.237204231315,20552.054266010571,22924.84316126036,25184.267875904363,24493.906043166542,19988.920754121187,13911.789272194073,9680.5115131753009,2800.5655937984102,8302.5696057038858,8986.5012779183871,16200.199039742116,20071.15922249484,21574.913150015389,{"$f":"KP338","v":23938.668742502632},26189.052109129385,25521.968564349438,21076.857776947239,15074.118340264635,5296.1474516056987,0,2289.7559688143178,4267.3220005616258,11362.671130952478,15255.070028196786,16376.691056539543,18669.4095397684,20848.126894700399,19921.975735379659,15469.980488857102,9474.0679952381943,5075.165493681212,0,1927.5973402430882,4004.7114467455667,11079.098583746874,15038.827043117401,16043.207482160951,18313.741565648663,20470.133334535414,19553.201355905039,15146.160571320295,9209.2951584095863,4854.8186180114062]
[]
[null,"Corporate Income Tax Loss Carryforward"]
[]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,{"$f":"Inputs!E236","v":0.16800000000000001},{"$f":"I345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21286.768818145552,42337.326930401316,55160.278173722269,68046.112853024519,76968.555001581015,83459.695250758072,84643.90203086783,87760.044534954432,94228.646023192865,107660.47778669732,126049.00080688097,152935.5086703097,174508.20443270283,195465.59886196096,208102.17772286743,220251.40991329649,{"$f":"AW345*$H$347","v":228467.22378620127},234194.72123050742,235147.57627522183,238052.06732492775,244685.67679477762,258262.69887083033,276779.28299630678,303786.65084288118,325189.79519223521,345978.03976505628,358483.41668349638,370178.15905180393,377904.54639325436,383110.35849388083,383885.65143732826,386241.30991273635,392772.18882201158,406194.05990306952,424563.29426121572,451374.32847493031,472579.49770070502,493169.94408063713,505533.51292381639,516743.83670502005,523950.28511567338,528603.43141034222,529317.86720697361,531122.005254235,537539.57915041619,550796.17726180272,569044.96603257349,595650.43408065767,616647.62952665426,637074.33028113854,649284.76599970623,659999.0719306157,666673.37221896485,670761.14921967895,671359.29275630147,673039.86708653835,679288.80987598805,692325.23233710509,710398.93815047794,736744.77433297911,757479.13978736126,777598.3712054576,789599.4469588825,799761.17463713081,805881.05340399826,809345.73847026599,809790.15637055261,811309.60016761976,817352.52966396895,830205.87735943554,848067.75247318693,874117.74509497778,894552.25100324478,914370.98228731786,926124.24765792734,935694.55075095792,941599.22356137098,944826.47024888813,945076.39679901255,946393.78090272483,{"$f":"DI345*$H$347","v":952189.91854708851},964847.80024664616,982457.63999813411,1008172.0816626424,1028266.17210592,1047743.5170972617,1059206.9383463026,1068143.3214717109,1073789.5486278974,1076770.010136076,1076780.9737620156,1077851.6296597389,1083356.4200244131,1095774.5966215099,1113088.3518800116,1138423.6483854407,1158132.8462603514,1177268.8603598201,1188396.4180714595,1196652.3306487578,1201992.8190426528,1204678.5737771755,1204401.9792334642,1205177.0773334433,1210341.7624730165,1222471.7601269472,1239441.1037127213,1264349.3364673262,1283624.8017338985,1302280.4461332106,1313021.6850112102,1320546.0667981382,1325529.0111214891,1327867.5861623893,1327250.246987487,1327676.3246753754,1332515.2077309883,1344303.8370795241,1360875.6784867677,1385304.1147244994,1383752.6403541707,1381579.1580837308,1371539.173418317,1357936.436191095,1342165.4957652274,1323759.8388093049,1302403.944329127,1282082.8680288056,1266255.2962099239,1257304.6044825404,1253081.0369423248,1256632.0717120315,1254534.0588024645,1251811.3547400471,1241268.7568827313,1226995.0574569686,1210747.3098884341,1191873.7374177007,1170054.7953693594,1149261.697612012,1133042.7210422796,1123627.9179397631,1118884.1386185866,1121833.2092715858,{"$f":"FU345*$H$347","v":1119123.5180889179},1115831.3749845696,1104719.1284463129,1089903.7492348677,1073110.51736424,1053699.5354324908,1031347.1865244302,1010011.2742653867,993329.96729688288,983380.22072120081,978045.32006007934,980321.6891612662,976928.45381128544,972903.44663121644,961147.67134189629,945715.75478093175,928301.39429590222,908276.47921992268,885373.5672457309,863416.8885437568,846195.10937924043,835632.29795310227,829628.00499768392,831153.49842083722,826997.347926363,822204.89801412646,809724.07533641439,793593.05825515231,775474.1483731909,754750.92963852489,731295.8195943028,708632.43076975527,690783.98068383255,679521.84497899399,672761.67051958782,673449.81244461471,668442.99740172119,662794.59705981985,649498.67952269781,632577.39429532492,613661.83026957221,592147.17429716897,568045.65059495904,544623.90627422847,526053.58675123286,513996.77743163594,506385.05304644775,506140.09583793132,500185.50892246817,493629.23271012527,479418.64549990976,461606.31189307541,441792.28714107414,419383.26959349902,394531.2500207533,370340.09032781783,350942.6454250869,337985.65548773191,329416.45554514922,328132.29143973027,321122.36856208218,313457.65669177362,298222.17743549531,279407.27155274252,{"$f":"IG345*$H$347","v":258582.13567450579},235175.18621134158,209457.55775279051,184391.87718643653,164061.69598031888,150098.55180951551,140496.07530774898,138096.74736303397,130010.26200013312,124685.40117639593,111830.06182395401,95413.096531635645,77107.333255376288,56351.140095082563,33298.415702488986,10997.774023827305,0,0,0,200.1656599163197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ345*$H$347","v":0},0,0,0,0,1557.1641119751505,0,0,0,0,0,0,0,0,0,0,0,1710.5641869939861,0,0,0,0,0,0,0,0,0,0,0,182066.50698214673]
[]
[null,null,"    Purchased from EDA",null,null,null,null,-6482146.1776969228,{"$f":"I231+I232","v":0},{"$f":"J231+J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12218.366532426789,-7128.4741150949012,0,0,0,0,0,0,-12055.282849974803,-27102.732745392321,-32905.763257862796,-36263.512987864291,-12504.574251154481,-6226.2829409075321,0,0,0,0,0,0,-14115.324465174988,-28805.232849711647,-34314.755261369763,-36281.225668690735,-13615.747189761601,-7382.0991166547547,-1166.1302103305115,0,0,0,-1604.0660910105316,0,-16565.433432862621,-30713.856591356249,-34760.334082494213,-35886.247773339644,-14728.240076942777,-8538.6099587665012,-2986.1297158158459,0,0,{"$f":"BV231+BV232","v":0},-4479.5153347285313,575.57421668370444,-19017.083097977658,-32625.459345505129,-34381.586682862398,-35495.20160398091,-15842.163582446239,-10940.544044452861,-4806.3529056587186,0,0,0,-7355.2800968849433,-2148.9887741697303,-21470.517421983295,-34540.231238331566,-34006.609446100963,-35108.048023059084,-16957.628512470048,-10854.176056844284,-6626.9809581798008,0,476.85666587108153,0,-10231.646622565066,-4873.6434192168554,-23925.980530858727,-34788.365577645956,-33635.36484290121,-34724.748282605426,-18074.745820684751,-12013.461717673035,-8448.1950822468862,0,-1812.4128114132354,-1704.5679665635707,-13108.90120134507,-7598.6609336503871,-26383.716739391701,-34408.248050158458,-33267.815717532256,-34345.2640203599,-19193.626619270119,-13173.902877518387,-10270.176535311519,0,-4101.7638738891519,-4255.8191990588912,-15987.330195787526,-10324.312554182339,-28843.970575487558,-34031.91432419647,-32903.925284122233,-33969.55725593165,-20314.382189967007,-15531.096135921081,-12093.106641448961,0,-6391.4244058939248,-6807.3803486583511,-18867.220069943232,-13050.869566043384,-31306.986804499258,{"$f":"EH231+EH232","v":-33659.326734688133},-32543.657122976674,-33597.59038699777,-21437.12399514555,-15498.713620611583,-13917.166809404411,0,-8681.622310301871,-9359.5053885688721,-21748.857417860723,-15778.603329984326,-32246.174644614282,-33290.447991490793,-32186.975176933429,-33229.326185539954,-22561.963688890755,-16663.314479280245,-15742.538550646266,0,-10972.58553120933,-11912.448334455661,-24632.528992108069,-18507.785309284031,-31892.453926544073,-32925.241175658804,-31833.843747753959,-32864.727794118524,-23689.013128106504,-17829.533410815387,-17569.403497428786,-184.07834961358094,-13264.542076622751,-14466.463269725333,-27518.521732308363,-21238.687096766505,-31542.254248404566,-32563.66973574859,-31484.22749255045,-32503.758722183542,-24818.384383639263,-20145.762514858194,-19397.943420865849,-2261.9801709617932,-15557.720041151846,-17021.804370814378,-30407.122793692513,-23971.580441828701,-31195.54056072998,-32205.697484160359,-31138.091420248591,-32146.382842422776,-25950.189751422364,-20167.289665840704,-21228.34024901747,-4340.0189203815644,-17852.347628710122,-19578.725932485806,-31939.558696956337,-26706.737277482986,-30852.278162947256,-31851.288593516285,-30795.400888085507,-31792.564387145845,-27084.54176364217,{"$f":"GT231+GT232","v":-21339.059503487722},-23060.776084990932,-6418.4014445822904,-20148.65317522499,-22137.48239313587,-31587.799029976537,-29444.429747416281,-30512.43269990302,-31500.407593074866,-30456.121598142552,-31442.267944704465,-28221.553199927235,-22512.912465441615,-24895.433225058667,-8497.3346133578816,-22446.865171360147,-24698.328360113985,-31239.540882048823,-31210.676329313785,-30175.970158425192,-31153.01936518072,-30120.21959391265,-31095.458455948305,-29361.337098561198,-24791.888028894304,-26732.494176793887,-10577.025340177774,-24747.21228525148,-27261.518635057899,-30894.749398024011,-30866.172171525664,-29842.856863918769,-30809.089141749901,-29787.66125690172,-30752.1012107161,-30504.006767721192,-24867.334921459511,-28572.14167722674,-12657.680602781456,-27049.923385260292,-29595.199768129536,-30553.390069711291,-30525.09730931987,-29513.059476995582,-30468.582500790246,-29458.4133032641,-30412.16184436177,-30383.986774158133,-26048.138538488238,-30327.70705186035,-14739.507463778216,-29355.227562744294,-29267.867632685393,-30215.428732424538,-30187.417606480849,-29186.544990137536,-30131.465362956158,-29132.442780471323,-30075.606334314958,-30047.711727036367,-27114.694523464099,-29991.992229626114,-16822.713091253976,-29936.365559350794,{"$f":"JF231+JF232","v":-28943.793857469031},-29880.831561562954,-29853.099266594974,-28863.280724393047,-29797.703988137924,-28809.717064014007,-29742.40099667602,-29714.784060512116,-27771.887548883518,-29659.619211346311,-18907.504779387982,-29604.546265286859,-28622.946007805589,-29549.565069225726,-29522.108829668032,-28543.234326106427,-29467.264972084718,-28490.203854136747,-29412.512482844701,-29385.17045377566,-26516.768834595598,-29330.554731722732,-20994.089969080513,-29276.029997945647,-28305.291971884541,-29221.596100860457,-29194.413168776402,-28226.373763679778,-29140.115243061482,-28173.871172605421,-29085.907776182517,-29058.837917702367,-26222.262493169455,-29004.765856589751,-23082.676268594463,-28950.783878028946,-27990.799957545732,-28896.891831944922,-28869.979486751632,-27912.667324367099,-28816.222058538908,-27860.687359506566,-28762.554188708324,-28735.753791551069,-25930.687754375056,-28682.219979618058,-25173.471474211961,-28628.775353528683,-27679.438489097487,-28575.419764701794,-28548.775312897866,-27602.083611100443,-28495.553001916451,-27550.621070078891,-28442.419357826722,-28415.885739695208,-26557.801701756507,-28362.884819051367,-27266.683590909288,-28309.972196469076,-27371.176404166468,-28257.147724846203,-28230.768499742167,-27294.591539347461,{"$f":"LR231+LR232","v":-28178.075979277943},-27243.641271576005,-27112.123396537874]
[null,null,"EBITDA",null,"EUR",null,null,30372415.592300173,{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67051.135563685486,68995.739343783411,118512.70022539153,118686.06859998635,140364.31983299632,155372.83289206953,187502.70557998281,174469.83899722484,155048.26139854081,114138.48056882025,83098.129996273972,33045.413116572367,65210.233725996251,67333.451181524259,117389.5640129369,120822.32305999516,{"$f":"SUM(AW355:AW356)","v":142693.112822797},158028.82128081287,186978.02641273694,173815.53560869143,152139.4838190531,111335.11768066074,80384.084366310111,30361.493510121501,64242.119280645049,66350.015292681957,116167.21850629518,121511.18220519074,143576.70097486509,159091.09809361992,185978.52117193653,175012.44203101494,150667.38639979146,110161.30797782073,79149.995247665895,29405.025725380445,63281.366314547107,65374.045626870444,114843.70228389444,122212.63278139927,144475.09030099621,160169.68704908827,184114.96214243682,176054.66902192135,149086.24531509765,108874.44175911119,77581.124945223128,28327.533881380019,62202.795619904224,64016.682961156519,113407.52052930155,122801.66075988262,145263.28625734858,161139.61145963101,182395.66783282493,174362.39045356354,147645.8315820666,107724.31955065014,76145.94370583976,27378.839774924607,61256.226634127896,63318.780707297716,112108.45680489534,123528.25128526668,145983.40106809646,162250.89418310265,180695.38080765551,172688.31805918287,146220.915716285,106144.72022163465,74719.222944878275,26433.763511067707,60316.477369953885,62364.119893895848,110821.29375960425,124267.3886221227,144463.96874811582,160844.47251980859,179013.84340601644,171032.19683047757,{"$f":"SUM(DI355:DI356)","v":144811.26765703},104409.61386623872,73300.732800820988,25492.123433311084,59383.364344119247,61416.194042734336,109545.81305403507,125019.05610016409,142959.58016315527,159249.41736618633,177350.79766260818,169393.77137513514,143416.65669111547,102685.65860402417,71890.242059173572,24553.73605233297,58456.702504562061,60207.56981887194,108281.79528417607,125783.23605802102,141469.99294207396,157670.75469346283,175705.98522746563,167772.78583681394,142036.85137534476,100972.59041710512,70487.51807490582,23618.415973205309,57536.305156103561,59539.799466219163,107029.0199036322,126559.90978555407,139994.96390490112,156108.23236917492,174079.14728427987,166168.9838137179,140268.40541886736,99270.144090291273,69092.326693388648,22685.975821059823,56621.983884571244,58610.952700992049,105787.26514435187,127349.05746466701,138534.24898129198,154561.59752846032,172470.0244672788,164582.10827572164,138172.00330015036,97578.053127371299,67704.432169785956,21756.22616516165,55713.548479320278,57688.084664610185,104556.30793580113,127089.26570146401,137087.60312746407,153030.59649011074,170878.35677662311,163011.90148000326,136089.71331482858,95896.049665838262,66323.59708685748,20828.975441347706,{"$f":"SUM(FU355:FU356)","v":54810.80685411},56500.326690383277,103335.9238225429,125668.24187465844,135654.78024157108,151514.97467107701,169303.88349227302,161458.10488513965,134021.22608485335,94223.864390012517,64949.582271129715,19904.029872786516,53913.564966290687,55859.508719524696,102125.88688017504,124259.76374264498,134235.53307746912,150014.47649938276,167387.43584656468,159920.45906362051,131966.23108927294,92561.226442519081,63582.146707388813,18981.193389014952,53021.626734255202,54953.407830623088,100925.96962958205,122863.583954528,132829.61315682833,148528.84532539896,164989.23067002595,158398.70361273352,129924.41657004552,90907.863334069814,62221.047451450533,18060.267543206093,52134.793953108594,54052.499543006677,99735.942949453514,121479.45373515609,131436.77067954332,147057.82333143277,162607.4404961103,156635.29147425029,127895.46943615096,89263.500851505552,60866.039541158927,17141.051427621591,51252.866208507898,52882.613043903577,98555.575987020085,120107.12279389027,130056.75443239391,145601.15143958165,160241.71548915567,154329.01499293675,125879.07516595199,87627.862964048429,59516.875905566128,16223.34158720055,50375.64078862295,52265.451202144752,97384.636066959036,118746.33923156261,{"$f":"SUM(IG355:IG356)","v":128689.31169590668},144097.27291240048,157891.70463496965,152037.86089630495,123874.91770775427,86000.671727714274,58173.30727224343,15306.931931235878,49168.663436864859,51378.900551858438,96199.952400530659,117396.84944557448,127334.18814936571,141903.73531927736,155557.05563603778,149761.48277747392,121882.67937851515,84381.647187835013,56835.082072673074,14391.613643087978,47908.043912495559,50465.876286201412,94471.16961070105,116058.39803308279,125535.05643853228,139723.80122952771,153237.41480486345,147499.53278094318,119902.04076064656,82770.50727963807,55501.946345668781,13477.175087883785,46651.535560651049,48891.308956663757,92751.158228060493,114730.72769222062,123505.82600160554,137557.129439529,150932.42695538199,145251.66149459104,117932.68059686021,81166.967726829549,54173.643638771442,12563.4017181491,45398.886522399465,47928.721592766917,91039.620004332173,113413.57912129733,121488.14678088838,135403.37699734085,148641.73529239665,143017.51783968793,115974.27568299805,79570.741938126332,52849.914907566272,11650.075977319328,44149.842172508797,46665.88726273409,89336.254386712535,112106.69091592342,119481.68758369076,133262.19909148919,{"$f":"SUM(KQ355:KQ356)","v":146364.98129897655},140796.7489588671,114026.50075879354,77981.540901681306,51530.498412864879,10736.977201074114,42904.145015149224,45406.537394745399,87640.758408976661,110809.79946400228,117486.11510889966,131133.24893764287,144101.8046217619,138589.0001019956,112089.02839650417,76399.073077344015,50215.129615695325,9823.8815164381886,41661.534577337356,43843.379336316473,85952.826580371868,109522.63883852976,115501.0938328366,129016.1776631206,141851.84295411315,136393.91450988475,110161.52888735653,74823.04428669755,48903.541070041712,-1063723.3970261374]
[]
[null,null,"EBT",null,"EUR",null,null,{"$f":"SUM(I365:QJ365)","v":7267233.7884217883},{"$f":"I360+SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95659.335173350511,-94253.319066863682,-45279.4686565374,-45653.774823092783,-22062.152616272797,-7590.1175009190047,23998.772195910191,12499.154791286084,-7455.9582096176746,-48903.757467153584,-78407.87209024388,-128991.11520479812,-97361.281270062187,-93698.773334735,-44170.109237403638,-41269.236198847662,{"$f":"AW360+SUM(AW362:AW364)","v":-17856.031927869888},-3044.6246147826459,25375.865858977661,13758.984876885283,-8438.1485763525416,-49767.985518036003,-79170.140574129371,-129710.51986637933,-96352.04666863929,-92691.928951180962,-43389.145294151094,-38563.939638600539,-14942.778764450864,60.645288072555559,26432.783128423936,17025.845438181947,-7826.6571443606808,-48844.467690686128,-78293.058625735153,-128541.86728983287,-95173.623314000026,-91514.558755413542,-42545.049608075235,-35680.495667744137,-11847.904176373093,3350.3227044871892,26795.028049947723,20308.705129531561,-7152.2225426102814,-47860.700014070055,-77576.120605643693,-127318.25916108051,-93935.684148654007,-90539.882413462314,-41633.542913958372,-32728.008463612401,-8680.3558293239184,6715.6161208842968,27487.243883334209,21044.203445153413,-6148.465954922649,-46550.130667228143,-76533.960144941811,-125772.83138975328,-89696.21991285347,-86034.70779210575,-37712.352645251136,-26763.852197770932,-2705.2277252672284,13099.49668306543,31077.277432952818,24678.313761639482,-2247.1963531340007,-42785.399919308838,-72598.063123384665,-121336.85781409647,-87911.341662169201,-84246.016518157005,-36237.290842778188,-23243.467761952066,-1424.2398892284473,14512.820366104097,32234.964041061343,25881.050031609739,{"$f":"DI360+SUM(DI362:DI364)","v":-778.19723417238129},-41621.911848422467,-71097.852633722039,-119339.53068741495,-50979.120475062809,-47308.016594492045,393.9104430123989,15435.804036063928,35020.065757623313,50887.718424336577,68563.301056712051,62255.60896276019,35861.951421385274,-5289.1571049380073,-34429.506279967805,-82176.775606917421,-48688.093282400921,-45276.285095248364,2393.0981656412841,19486.223965290075,36839.939342691127,52641.925410383992,70274.95682844265,64014.88156838149,37886.387285082543,-3573.8062527604561,-32379.436799444804,-79634.72947105809,-46106.351566102989,-42416.941641934296,4692.6150325435228,23840.573907970625,38968.177857834802,54708.471205755486,72339.865347436775,66129.050687969866,39862.352070560824,-1505.1853873131258,-29976.685736765146,-76742.131156337797,-24314.605801043086,-20612.177824191225,26212.241193511036,47419.101680463515,60325.073100974594,76007.909589395334,93568.84723377398,87409.215210817856,60662.164726057425,19728.354657615673,-8409.2893136219063,-54686.684015539839,-21061.400210339052,-17343.000490991762,29203.986383404335,51412.924290825424,63163.210854943027,78793.12098708062,96325.082758554825,90218.866740733938,62991.954909694396,22490.922366740888,-5312.7906174255768,-51103.564273234275,{"$f":"FU360+SUM(FU362:FU364)","v":-17420.458108548002},-13953.482384260686,32594.752341385138,54637.208729411126,66410.141224546693,81991.98682645915,109395.61882831276,103345.40067940127,75639.416807142596,35570.604945107625,8101.2840251036396,-37203.89313149295,-3456.2475888286754,304.29901883936691,46320.775859619258,68202.569143216999,80002.830595984822,95541.846018307522,112672.77993623661,107040.43903017938,78856.513211978847,39219.800483535742,12085.76196734696,-32734.39504795981,1084.9139855362555,4872.4105198363613,50636.534123857949,72363.881764035526,84196.577006294581,99698.415415249998,115959.673210226,111247.04690264037,82586.697267968935,43382.444999610954,16585.056633941156,-27750.159940065048,6148.3934404142092,9967.3535535555966,55488.289239392783,77067.858824219729,88938.565957432947,104409.35135416174,119807.37355539235,115761.06771325345,86883.539155307197,48112.64508745788,21653.806192167813,-22195.998430877968,11789.892681899804,15371.376591898199,60932.751579234937,82371.718225776014,94286.546470817077,109732.93215875655,124274.61088000989,120340.92111923533,91806.904510874301,53470.863050303706,27353.065462373139,-16010.243092172857,18071.654361571877,21969.207889312838,67033.29947246614,88339.410344338074,{"$f":"IG360+SUM(IG362:IG364)","v":100305.0650793614},115673.00308488212,129411.85832528706,125596.03244166497,97408.53624978177,59509.506277673281,33553.151104834658,-9322.7331633289541,24529.394325872407,28032.1478904162,72856.424846992028,94056.579251018484,105299.4243935243,119885.31656039556,133555.1453240852,129078.46250306195,101229.52153587708,63758.650401288593,37544.764458921331,-4854.914512283257,28705.743110088639,32610.461616430563,76673.893428750525,98319.841723830788,109158.02370684789,123419.69080504451,137006.95591065343,132645.6784384512,105136.3405092477,68093.842660243245,42217.424220740148,296.50037622389391,33575.746736392583,37223.671384822846,81203.536915019198,103304.32280056695,113504.06620169547,127692.04467613786,141205.38397887498,136966.25722897908,109801.11492311016,73190.779030860023,47656.602196502361,6217.8824959753583,39226.604742522017,43233.626135750834,86534.266227263957,109099.86444097645,118670.20409442444,132793.9475185303,146242.90415331602,142133.60752987664,115318.21890460666,79144.817226469066,53958.640089452572,13006.581045542516,45756.604925932246,49827.626784351909,92766.303938064564,115807.733597307,124758.64983254831,138828.62359735335,{"$f":"KQ360+SUM(KQ362:KQ364)","v":152223.76268441736},148253.02729882248,121794.03451666649,86063.442631651007,27861.234961062088,-12932.286250728677,19234.881563346433,21737.273942942607,63971.494957173869,87140.536012199489,93816.851657096864,107463.98548584008,120432.54116995911,114919.7366501928,88419.764944701383,52729.809625541224,26545.866163892533,-13845.381935364603,17992.271125534564,20174.115884513682,62283.563128569076,85853.37538672697,91831.830381033811,105346.91421131781,118182.57950231036,112724.65105808196,86492.265435553738,51153.780834894758,25234.277618238921,-1087392.6604779402]
[null,null,"add: Change in Deferred Tax Asset",null,"EUR",null,null,{"$f":"SUM(I368:QJ368)","v":182066.50698214673},{"$f":"IF(I4>EOMONTH(Inputs!$E$16, 0), I347-#REF!, 0)","v":0},{"$f":"IF(J4>EOMONTH(Inputs!$E$16, 0), J347-I347, 0)","v":0},{"$f":"IF(K4>EOMONTH(Inputs!$E$16, 0), K347-J347, 0)","v":0},{"$f":"IF(L4>EOMONTH(Inputs!$E$16, 0), L347-K347, 0)","v":0},{"$f":"IF(M4>EOMONTH(Inputs!$E$16, 0), M347-L347, 0)","v":0},{"$f":"IF(N4>EOMONTH(Inputs!$E$16, 0), N347-M347, 0)","v":0},{"$f":"IF(O4>EOMONTH(Inputs!$E$16, 0), O347-N347, 0)","v":0},{"$f":"IF(P4>EOMONTH(Inputs!$E$16, 0), P347-O347, 0)","v":0},{"$f":"IF(Q4>EOMONTH(Inputs!$E$16, 0), Q347-P347, 0)","v":0},{"$f":"IF(R4>EOMONTH(Inputs!$E$16, 0), R347-Q347, 0)","v":0},{"$f":"IF(S4>EOMONTH(Inputs!$E$16, 0), S347-R347, 0)","v":0},{"$f":"IF(T4>EOMONTH(Inputs!$E$16, 0), T347-S347, 0)","v":0},{"$f":"IF(U4>EOMONTH(Inputs!$E$16, 0), U347-T347, 0)","v":0},{"$f":"IF(V4>EOMONTH(Inputs!$E$16, 0), V347-U347, 0)","v":0},{"$f":"IF(W4>EOMONTH(Inputs!$E$16, 0), W347-V347, 0)","v":0},{"$f":"IF(X4>EOMONTH(Inputs!$E$16, 0), X347-W347, 0)","v":0},{"$f":"IF(Y4>EOMONTH(Inputs!$E$16, 0), Y347-X347, 0)","v":0},{"$f":"IF(Z4>EOMONTH(Inputs!$E$16, 0), Z347-Y347, 0)","v":0},{"$f":"IF(AA4>EOMONTH(Inputs!$E$16, 0), AA347-Z347, 0)","v":0},{"$f":"IF(AB4>EOMONTH(Inputs!$E$16, 0), AB347-AA347, 0)","v":0},{"$f":"IF(AC4>EOMONTH(Inputs!$E$16, 0), AC347-AB347, 0)","v":0},{"$f":"IF(AD4>EOMONTH(Inputs!$E$16, 0), AD347-AC347, 0)","v":0},{"$f":"IF(AE4>EOMONTH(Inputs!$E$16, 0), AE347-AD347, 0)","v":0},{"$f":"IF(AF4>EOMONTH(Inputs!$E$16, 0), AF347-AE347, 0)","v":0},{"$f":"IF(AG4>EOMONTH(Inputs!$E$16, 0), AG347-AF347, 0)","v":21286.768818145552},{"$f":"IF(AH4>EOMONTH(Inputs!$E$16, 0), AH347-AG347, 0)","v":21050.558112255763},{"$f":"IF(AI4>EOMONTH(Inputs!$E$16, 0), AI347-AH347, 0)","v":12822.951243320953},{"$f":"IF(AJ4>EOMONTH(Inputs!$E$16, 0), AJ347-AI347, 0)","v":12885.83467930225},{"$f":"IF(AK4>EOMONTH(Inputs!$E$16, 0), AK347-AJ347, 0)","v":8922.4421485564962},{"$f":"IF(AL4>EOMONTH(Inputs!$E$16, 0), AL347-AK347, 0)","v":6491.1402491770568},{"$f":"IF(AM4>EOMONTH(Inputs!$E$16, 0), AM347-AL347, 0)","v":1184.2067801097583},{"$f":"IF(AN4>EOMONTH(Inputs!$E$16, 0), AN347-AM347, 0)","v":3116.1425040866015},{"$f":"IF(AO4>EOMONTH(Inputs!$E$16, 0), AO347-AN347, 0)","v":6468.6014882384334},{"$f":"IF(AP4>EOMONTH(Inputs!$E$16, 0), AP347-AO347, 0)","v":13431.831763504451},{"$f":"IF(AQ4>EOMONTH(Inputs!$E$16, 0), AQ347-AP347, 0)","v":18388.523020183653},{"$f":"IF(AR4>EOMONTH(Inputs!$E$16, 0), AR347-AQ347, 0)","v":26886.507863428735},{"$f":"IF(AS4>EOMONTH(Inputs!$E$16, 0), AS347-AR347, 0)","v":21572.695762393123},{"$f":"IF(AT4>EOMONTH(Inputs!$E$16, 0), AT347-AS347, 0)","v":20957.394429258129},{"$f":"IF(AU4>EOMONTH(Inputs!$E$16, 0), AU347-AT347, 0)","v":12636.578860906477},{"$f":"IF(AV4>EOMONTH(Inputs!$E$16, 0), AV347-AU347, 0)","v":12149.232190429058},{"$f":"IF(AW4>EOMONTH(Inputs!$E$16, 0), AW347-AV347, 0)","v":8215.8138729047787},{"$f":"IF(AX4>EOMONTH(Inputs!$E$16, 0), AX347-AW347, 0)","v":5727.497444306151},{"$f":"IF(AY4>EOMONTH(Inputs!$E$16, 0), AY347-AX347, 0)","v":952.855044714408},{"$f":"IF(AZ4>EOMONTH(Inputs!$E$16, 0), AZ347-AY347, 0)","v":2904.4910497059172},{"$f":"IF(BA4>EOMONTH(Inputs!$E$16, 0), BA347-AZ347, 0)","v":6633.6094698498782},{"$f":"IF(BB4>EOMONTH(Inputs!$E$16, 0), BB347-BA347, 0)","v":13577.022076052701},{"$f":"IF(BC4>EOMONTH(Inputs!$E$16, 0), BC347-BB347, 0)","v":18516.584125476453},{"$f":"IF(BD4>EOMONTH(Inputs!$E$16, 0), BD347-BC347, 0)","v":27007.367846574401},{"$f":"IF(BE4>EOMONTH(Inputs!$E$16, 0), BE347-BD347, 0)","v":21403.144349354028},{"$f":"IF(BF4>EOMONTH(Inputs!$E$16, 0), BF347-BE347, 0)","v":20788.244572821073},{"$f":"IF(BG4>EOMONTH(Inputs!$E$16, 0), BG347-BF347, 0)","v":12505.376918440103},{"$f":"IF(BH4>EOMONTH(Inputs!$E$16, 0), BH347-BG347, 0)","v":11694.742368307547},{"$f":"IF(BI4>EOMONTH(Inputs!$E$16, 0), BI347-BH347, 0)","v":7726.3873414504342},{"$f":"IF(BJ4>EOMONTH(Inputs!$E$16, 0), BJ347-BI347, 0)","v":5205.8121006264701},{"$f":"IF(BK4>EOMONTH(Inputs!$E$16, 0), BK347-BJ347, 0)","v":775.29294344742084},{"$f":"IF(BL4>EOMONTH(Inputs!$E$16, 0), BL347-BK347, 0)","v":2355.6584754080977},{"$f":"IF(BM4>EOMONTH(Inputs!$E$16, 0), BM347-BL347, 0)","v":6530.8789092752268},{"$f":"IF(BN4>EOMONTH(Inputs!$E$16, 0), BN347-BM347, 0)","v":13421.871081057936},{"$f":"IF(BO4>EOMONTH(Inputs!$E$16, 0), BO347-BN347, 0)","v":18369.234358146205},{"$f":"IF(BP4>EOMONTH(Inputs!$E$16, 0), BP347-BO347, 0)","v":26811.034213714593},{"$f":"IF(BQ4>EOMONTH(Inputs!$E$16, 0), BQ347-BP347, 0)","v":21205.169225774705},{"$f":"IF(BR4>EOMONTH(Inputs!$E$16, 0), BR347-BQ347, 0)","v":20590.446379932109},{"$f":"IF(BS4>EOMONTH(Inputs!$E$16, 0), BS347-BR347, 0)","v":12363.568843179266},{"$f":"IF(BT4>EOMONTH(Inputs!$E$16, 0), BT347-BS347, 0)","v":11210.323781203653},{"$f":"IF(BU4>EOMONTH(Inputs!$E$16, 0), BU347-BT347, 0)","v":7206.4484106533346},{"$f":"IF(BV4>EOMONTH(Inputs!$E$16, 0), BV347-BU347, 0)","v":4653.1462946688407},{"$f":"IF(BW4>EOMONTH(Inputs!$E$16, 0), BW347-BV347, 0)","v":714.43579663138371},{"$f":"IF(BX4>EOMONTH(Inputs!$E$16, 0), BX347-BW347, 0)","v":1804.1380472613964},{"$f":"IF(BY4>EOMONTH(Inputs!$E$16, 0), BY347-BX347, 0)","v":6417.5738961811876},{"$f":"IF(BZ4>EOMONTH(Inputs!$E$16, 0), BZ347-BY347, 0)","v":13256.598111386527},{"$f":"IF(CA4>EOMONTH(Inputs!$E$16, 0), CA347-BZ347, 0)","v":18248.78877077077},{"$f":"IF(CB4>EOMONTH(Inputs!$E$16, 0), CB347-CA347, 0)","v":26605.468048084178},{"$f":"IF(CC4>EOMONTH(Inputs!$E$16, 0), CC347-CB347, 0)","v":20997.195445996593},{"$f":"IF(CD4>EOMONTH(Inputs!$E$16, 0), CD347-CC347, 0)","v":20426.700754484278},{"$f":"IF(CE4>EOMONTH(Inputs!$E$16, 0), CE347-CD347, 0)","v":12210.435718567693},{"$f":"IF(CF4>EOMONTH(Inputs!$E$16, 0), CF347-CE347, 0)","v":10714.305930909468},{"$f":"IF(CG4>EOMONTH(Inputs!$E$16, 0), CG347-CF347, 0)","v":6674.3002883491572},{"$f":"IF(CH4>EOMONTH(Inputs!$E$16, 0), CH347-CG347, 0)","v":4087.7770007140934},{"$f":"IF(CI4>EOMONTH(Inputs!$E$16, 0), CI347-CH347, 0)","v":598.1435366225196},{"$f":"IF(CJ4>EOMONTH(Inputs!$E$16, 0), CJ347-CI347, 0)","v":1680.5743302368792},{"$f":"IF(CK4>EOMONTH(Inputs!$E$16, 0), CK347-CJ347, 0)","v":6248.9427894497057},{"$f":"IF(CL4>EOMONTH(Inputs!$E$16, 0), CL347-CK347, 0)","v":13036.422461117036},{"$f":"IF(CM4>EOMONTH(Inputs!$E$16, 0), CM347-CL347, 0)","v":18073.705813372857},{"$f":"IF(CN4>EOMONTH(Inputs!$E$16, 0), CN347-CM347, 0)","v":26345.836182501167},{"$f":"IF(CO4>EOMONTH(Inputs!$E$16, 0), CO347-CN347, 0)","v":20734.365454382147},{"$f":"IF(CP4>EOMONTH(Inputs!$E$16, 0), CP347-CO347, 0)","v":20119.231418096344},{"$f":"IF(CQ4>EOMONTH(Inputs!$E$16, 0), CQ347-CP347, 0)","v":12001.075753424899},{"$f":"IF(CR4>EOMONTH(Inputs!$E$16, 0), CR347-CQ347, 0)","v":10161.72767824831},{"$f":"IF(CS4>EOMONTH(Inputs!$E$16, 0), CS347-CR347, 0)","v":6119.8787668674486},{"$f":"IF(CT4>EOMONTH(Inputs!$E$16, 0), CT347-CS347, 0)","v":3464.6850662677316},{"$f":"IF(CU4>EOMONTH(Inputs!$E$16, 0), CU347-CT347, 0)","v":444.41790028661489},{"$f":"IF(CV4>EOMONTH(Inputs!$E$16, 0), CV347-CU347, 0)","v":1519.443797067157},{"$f":"IF(CW4>EOMONTH(Inputs!$E$16, 0), CW347-CV347, 0)","v":6042.9294963491848},{"$f":"IF(CX4>EOMONTH(Inputs!$E$16, 0), CX347-CW347, 0)","v":12853.347695466597},{"$f":"IF(CY4>EOMONTH(Inputs!$E$16, 0), CY347-CX347, 0)","v":17861.87511375139},{"$f":"IF(CZ4>EOMONTH(Inputs!$E$16, 0), CZ347-CY347, 0)","v":26049.992621790851},{"$f":"IF(DA4>EOMONTH(Inputs!$E$16, 0), DA347-CZ347, 0)","v":20434.50590826699},{"$f":"IF(DB4>EOMONTH(Inputs!$E$16, 0), DB347-DA347, 0)","v":19818.731284073088},{"$f":"IF(DC4>EOMONTH(Inputs!$E$16, 0), DC347-DB347, 0)","v":11753.265370609472},{"$f":"IF(DD4>EOMONTH(Inputs!$E$16, 0), DD347-DC347, 0)","v":9570.3030930305831},{"$f":"IF(DE4>EOMONTH(Inputs!$E$16, 0), DE347-DD347, 0)","v":5904.6728104130598},{"$f":"IF(DF4>EOMONTH(Inputs!$E$16, 0), DF347-DE347, 0)","v":3227.2466875171522},{"$f":"IF(DG4>EOMONTH(Inputs!$E$16, 0), DG347-DF347, 0)","v":249.92655012442265},{"$f":"IF(DH4>EOMONTH(Inputs!$E$16, 0), DH347-DG347, 0)","v":1317.3841037122766},{"$f":"IF(DI4>EOMONTH(Inputs!$E$16, 0), DI347-DH347, 0)","v":5796.1376443636836},{"$f":"IF(DJ4>EOMONTH(Inputs!$E$16, 0), DJ347-DI347, 0)","v":12657.881699557649},{"$f":"IF(DK4>EOMONTH(Inputs!$E$16, 0), DK347-DJ347, 0)","v":17609.839751487947},{"$f":"IF(DL4>EOMONTH(Inputs!$E$16, 0), DL347-DK347, 0)","v":25714.441664508311},{"$f":"IF(DM4>EOMONTH(Inputs!$E$16, 0), DM347-DL347, 0)","v":20094.090443277615},{"$f":"IF(DN4>EOMONTH(Inputs!$E$16, 0), DN347-DM347, 0)","v":19477.344991341699},{"$f":"IF(DO4>EOMONTH(Inputs!$E$16, 0), DO347-DN347, 0)","v":11463.421249040868},{"$f":"IF(DP4>EOMONTH(Inputs!$E$16, 0), DP347-DO347, 0)","v":8936.3831254083198},{"$f":"IF(DQ4>EOMONTH(Inputs!$E$16, 0), DQ347-DP347, 0)","v":5646.2271561864763},{"$f":"IF(DR4>EOMONTH(Inputs!$E$16, 0), DR347-DQ347, 0)","v":2980.4615081786178},{"$f":"IF(DS4>EOMONTH(Inputs!$E$16, 0), DS347-DR347, 0)","v":10.963625939562917},{"$f":"IF(DT4>EOMONTH(Inputs!$E$16, 0), DT347-DS347, 0)","v":1070.655897723278},{"$f":"IF(DU4>EOMONTH(Inputs!$E$16, 0), DU347-DT347, 0)","v":5504.7903646742925},{"$f":"IF(DV4>EOMONTH(Inputs!$E$16, 0), DV347-DU347, 0)","v":12418.176597096724},{"$f":"IF(DW4>EOMONTH(Inputs!$E$16, 0), DW347-DV347, 0)","v":17313.75525850174},{"$f":"IF(DX4>EOMONTH(Inputs!$E$16, 0), DX347-DW347, 0)","v":25335.296505429083},{"$f":"IF(DY4>EOMONTH(Inputs!$E$16, 0), DY347-DX347, 0)","v":19709.197874910664},{"$f":"IF(DZ4>EOMONTH(Inputs!$E$16, 0), DZ347-DY347, 0)","v":19136.01409946871},{"$f":"IF(EA4>EOMONTH(Inputs!$E$16, 0), EA347-DZ347, 0)","v":11127.557711639442},{"$f":"IF(EB4>EOMONTH(Inputs!$E$16, 0), EB347-EA347, 0)","v":8255.912577298237},{"$f":"IF(EC4>EOMONTH(Inputs!$E$16, 0), EC347-EB347, 0)","v":5340.4883938950952},{"$f":"IF(ED4>EOMONTH(Inputs!$E$16, 0), ED347-EC347, 0)","v":2685.7547345226631},{"$f":"IF(EE4>EOMONTH(Inputs!$E$16, 0), EE347-ED347, 0)","v":-276.59454371128231},{"$f":"IF(EF4>EOMONTH(Inputs!$E$16, 0), EF347-EE347, 0)","v":775.09809997910634},{"$f":"IF(EG4>EOMONTH(Inputs!$E$16, 0), EG347-EF347, 0)","v":5164.6851395731792},{"$f":"IF(EH4>EOMONTH(Inputs!$E$16, 0), EH347-EG347, 0)","v":12129.997653930681},{"$f":"IF(EI4>EOMONTH(Inputs!$E$16, 0), EI347-EH347, 0)","v":16969.34358577407},{"$f":"IF(EJ4>EOMONTH(Inputs!$E$16, 0), EJ347-EI347, 0)","v":24908.232754604891},{"$f":"IF(EK4>EOMONTH(Inputs!$E$16, 0), EK347-EJ347, 0)","v":19275.465266572312},{"$f":"IF(EL4>EOMONTH(Inputs!$E$16, 0), EL347-EK347, 0)","v":18655.644399312092},{"$f":"IF(EM4>EOMONTH(Inputs!$E$16, 0), EM347-EL347, 0)","v":10741.238877999596},{"$f":"IF(EN4>EOMONTH(Inputs!$E$16, 0), EN347-EM347, 0)","v":7524.3817869280465},{"$f":"IF(EO4>EOMONTH(Inputs!$E$16, 0), EO347-EN347, 0)","v":4982.9443233509082},{"$f":"IF(EP4>EOMONTH(Inputs!$E$16, 0), EP347-EO347, 0)","v":2338.5750409001485},{"$f":"IF(EQ4>EOMONTH(Inputs!$E$16, 0), EQ347-EP347, 0)","v":-617.33917490229942},{"$f":"IF(ER4>EOMONTH(Inputs!$E$16, 0), ER347-EQ347, 0)","v":426.07768788840622},{"$f":"IF(ES4>EOMONTH(Inputs!$E$16, 0), ES347-ER347, 0)","v":4838.8830556129105},{"$f":"IF(ET4>EOMONTH(Inputs!$E$16, 0), ET347-ES347, 0)","v":11788.629348535789},{"$f":"IF(EU4>EOMONTH(Inputs!$E$16, 0), EU347-ET347, 0)","v":16571.841407243628},{"$f":"IF(EV4>EOMONTH(Inputs!$E$16, 0), EV347-EU347, 0)","v":24428.436237731716},{"$f":"IF(EW4>EOMONTH(Inputs!$E$16, 0), EW347-EV347, 0)","v":-1551.4743703287095},{"$f":"IF(EX4>EOMONTH(Inputs!$E$16, 0), EX347-EW347, 0)","v":-2173.4822704398539},{"$f":"IF(EY4>EOMONTH(Inputs!$E$16, 0), EY347-EX347, 0)","v":-10039.984665413853},{"$f":"IF(EZ4>EOMONTH(Inputs!$E$16, 0), EZ347-EY347, 0)","v":-13602.737227221951},{"$f":"IF(FA4>EOMONTH(Inputs!$E$16, 0), FA347-EZ347, 0)","v":-15770.94042586768},{"$f":"IF(FB4>EOMONTH(Inputs!$E$16, 0), FB347-FA347, 0)","v":-18405.656955922488},{"$f":"IF(FC4>EOMONTH(Inputs!$E$16, 0), FC347-FB347, 0)","v":-21355.8944801779},{"$f":"IF(FD4>EOMONTH(Inputs!$E$16, 0), FD347-FC347, 0)","v":-20321.07630032138},{"$f":"IF(FE4>EOMONTH(Inputs!$E$16, 0), FE347-FD347, 0)","v":-15827.571818881668},{"$f":"IF(FF4>EOMONTH(Inputs!$E$16, 0), FF347-FE347, 0)","v":-8950.6917273835279},{"$f":"IF(FG4>EOMONTH(Inputs!$E$16, 0), FG347-FF347, 0)","v":-4223.5675402155612},{"$f":"IF(FH4>EOMONTH(Inputs!$E$16, 0), FH347-FG347, 0)","v":3551.0347697066609},{"$f":"IF(FI4>EOMONTH(Inputs!$E$16, 0), FI347-FH347, 0)","v":-2098.0129095669836},{"$f":"IF(FJ4>EOMONTH(Inputs!$E$16, 0), FJ347-FI347, 0)","v":-2722.7040624173824},{"$f":"IF(FK4>EOMONTH(Inputs!$E$16, 0), FK347-FJ347, 0)","v":-10542.597857315792},{"$f":"IF(FL4>EOMONTH(Inputs!$E$16, 0), FL347-FK347, 0)","v":-14273.699425762752},{"$f":"IF(FM4>EOMONTH(Inputs!$E$16, 0), FM347-FL347, 0)","v":-16247.747568534454},{"$f":"IF(FN4>EOMONTH(Inputs!$E$16, 0), FN347-FM347, 0)","v":-18873.57247073343},{"$f":"IF(FO4>EOMONTH(Inputs!$E$16, 0), FO347-FN347, 0)","v":-21818.942048341269},{"$f":"IF(FP4>EOMONTH(Inputs!$E$16, 0), FP347-FO347, 0)","v":-20793.097757347394},{"$f":"IF(FQ4>EOMONTH(Inputs!$E$16, 0), FQ347-FP347, 0)","v":-16218.976569732418},{"$f":"IF(FR4>EOMONTH(Inputs!$E$16, 0), FR347-FQ347, 0)","v":-9414.8031025165692},{"$f":"IF(FS4>EOMONTH(Inputs!$E$16, 0), FS347-FR347, 0)","v":-4743.7793211764656},{"$f":"IF(FT4>EOMONTH(Inputs!$E$16, 0), FT347-FS347, 0)","v":2949.0706529992167},{"$f":"IF(FU4>EOMONTH(Inputs!$E$16, 0), FU347-FT347, 0)","v":-2709.6911826678552},{"$f":"IF(FV4>EOMONTH(Inputs!$E$16, 0), FV347-FU347, 0)","v":-3292.1431043483317},{"$f":"IF(FW4>EOMONTH(Inputs!$E$16, 0), FW347-FV347, 0)","v":-11112.246538256761},{"$f":"IF(FX4>EOMONTH(Inputs!$E$16, 0), FX347-FW347, 0)","v":-14815.379211445106},{"$f":"IF(FY4>EOMONTH(Inputs!$E$16, 0), FY347-FX347, 0)","v":-16793.231870627729},{"$f":"IF(FZ4>EOMONTH(Inputs!$E$16, 0), FZ347-FY347, 0)","v":-19410.981931749266},{"$f":"IF(GA4>EOMONTH(Inputs!$E$16, 0), GA347-FZ347, 0)","v":-22352.34890806058},{"$f":"IF(GB4>EOMONTH(Inputs!$E$16, 0), GB347-GA347, 0)","v":-21335.912259043427},{"$f":"IF(GC4>EOMONTH(Inputs!$E$16, 0), GC347-GB347, 0)","v":-16681.306968503864},{"$f":"IF(GD4>EOMONTH(Inputs!$E$16, 0), GD347-GC347, 0)","v":-9949.7465756820748},{"$f":"IF(GE4>EOMONTH(Inputs!$E$16, 0), GE347-GD347, 0)","v":-5334.9006611214718},{"$f":"IF(GF4>EOMONTH(Inputs!$E$16, 0), GF347-GE347, 0)","v":2276.369101186865},{"$f":"IF(GG4>EOMONTH(Inputs!$E$16, 0), GG347-GF347, 0)","v":-3393.235349980765},{"$f":"IF(GH4>EOMONTH(Inputs!$E$16, 0), GH347-GG347, 0)","v":-4025.0071800689911},{"$f":"IF(GI4>EOMONTH(Inputs!$E$16, 0), GI347-GH347, 0)","v":-11755.775289320154},{"$f":"IF(GJ4>EOMONTH(Inputs!$E$16, 0), GJ347-GI347, 0)","v":-15431.916560964542},{"$f":"IF(GK4>EOMONTH(Inputs!$E$16, 0), GK347-GJ347, 0)","v":-17414.360485029523},{"$f":"IF(GL4>EOMONTH(Inputs!$E$16, 0), GL347-GK347, 0)","v":-20024.915075979545},{"$f":"IF(GM4>EOMONTH(Inputs!$E$16, 0), GM347-GL347, 0)","v":-22902.911974191782},{"$f":"IF(GN4>EOMONTH(Inputs!$E$16, 0), GN347-GM347, 0)","v":-21956.678701974102},{"$f":"IF(GO4>EOMONTH(Inputs!$E$16, 0), GO347-GN347, 0)","v":-17221.779164516367},{"$f":"IF(GP4>EOMONTH(Inputs!$E$16, 0), GP347-GO347, 0)","v":-10562.811426138156},{"$f":"IF(GQ4>EOMONTH(Inputs!$E$16, 0), GQ347-GP347, 0)","v":-6004.2929554183502},{"$f":"IF(GR4>EOMONTH(Inputs!$E$16, 0), GR347-GQ347, 0)","v":1525.493423153297},{"$f":"IF(GS4>EOMONTH(Inputs!$E$16, 0), GS347-GR347, 0)","v":-4156.1504944742192},{"$f":"IF(GT4>EOMONTH(Inputs!$E$16, 0), GT347-GS347, 0)","v":-4792.4499122365378},{"$f":"IF(GU4>EOMONTH(Inputs!$E$16, 0), GU347-GT347, 0)","v":-12480.822677712073},{"$f":"IF(GV4>EOMONTH(Inputs!$E$16, 0), GV347-GU347, 0)","v":-16131.017081262078},{"$f":"IF(GW4>EOMONTH(Inputs!$E$16, 0), GW347-GV347, 0)","v":-18118.909881961416},{"$f":"IF(GX4>EOMONTH(Inputs!$E$16, 0), GX347-GW347, 0)","v":-20723.218734666007},{"$f":"IF(GY4>EOMONTH(Inputs!$E$16, 0), GY347-GX347, 0)","v":-23455.110044222092},{"$f":"IF(GZ4>EOMONTH(Inputs!$E$16, 0), GZ347-GY347, 0)","v":-22663.388824547525},{"$f":"IF(HA4>EOMONTH(Inputs!$E$16, 0), HA347-GZ347, 0)","v":-17848.450085922726},{"$f":"IF(HB4>EOMONTH(Inputs!$E$16, 0), HB347-HA347, 0)","v":-11262.135704838554},{"$f":"IF(HC4>EOMONTH(Inputs!$E$16, 0), HC347-HB347, 0)","v":-6760.1744594061747},{"$f":"IF(HD4>EOMONTH(Inputs!$E$16, 0), HD347-HC347, 0)","v":688.14192502689548},{"$f":"IF(HE4>EOMONTH(Inputs!$E$16, 0), HE347-HD347, 0)","v":-5006.8150428935187},{"$f":"IF(HF4>EOMONTH(Inputs!$E$16, 0), HF347-HE347, 0)","v":-5648.4003419013461},{"$f":"IF(HG4>EOMONTH(Inputs!$E$16, 0), HG347-HF347, 0)","v":-13295.917537122034},{"$f":"IF(HH4>EOMONTH(Inputs!$E$16, 0), HH347-HG347, 0)","v":-16921.285227372893},{"$f":"IF(HI4>EOMONTH(Inputs!$E$16, 0), HI347-HH347, 0)","v":-18915.564025752712},{"$f":"IF(HJ4>EOMONTH(Inputs!$E$16, 0), HJ347-HI347, 0)","v":-21514.655972403241},{"$f":"IF(HK4>EOMONTH(Inputs!$E$16, 0), HK347-HJ347, 0)","v":-24101.523702209932},{"$f":"IF(HL4>EOMONTH(Inputs!$E$16, 0), HL347-HK347, 0)","v":-23421.744320730562},{"$f":"IF(HM4>EOMONTH(Inputs!$E$16, 0), HM347-HL347, 0)","v":-18570.319522995618},{"$f":"IF(HN4>EOMONTH(Inputs!$E$16, 0), HN347-HM347, 0)","v":-12056.809319596912},{"$f":"IF(HO4>EOMONTH(Inputs!$E$16, 0), HO347-HN347, 0)","v":-7611.724385188194},{"$f":"IF(HP4>EOMONTH(Inputs!$E$16, 0), HP347-HO347, 0)","v":-244.95720851642545},{"$f":"IF(HQ4>EOMONTH(Inputs!$E$16, 0), HQ347-HP347, 0)","v":-5954.5869154631509},{"$f":"IF(HR4>EOMONTH(Inputs!$E$16, 0), HR347-HQ347, 0)","v":-6556.2762123428984},{"$f":"IF(HS4>EOMONTH(Inputs!$E$16, 0), HS347-HR347, 0)","v":-14210.587210215512},{"$f":"IF(HT4>EOMONTH(Inputs!$E$16, 0), HT347-HS347, 0)","v":-17812.333606834349},{"$f":"IF(HU4>EOMONTH(Inputs!$E$16, 0), HU347-HT347, 0)","v":-19814.024752001278},{"$f":"IF(HV4>EOMONTH(Inputs!$E$16, 0), HV347-HU347, 0)","v":-22409.017547575117},{"$f":"IF(HW4>EOMONTH(Inputs!$E$16, 0), HW347-HV347, 0)","v":-24852.019572745718},{"$f":"IF(HX4>EOMONTH(Inputs!$E$16, 0), HX347-HW347, 0)","v":-24191.159692935471},{"$f":"IF(HY4>EOMONTH(Inputs!$E$16, 0), HY347-HX347, 0)","v":-19397.444902730931},{"$f":"IF(HZ4>EOMONTH(Inputs!$E$16, 0), HZ347-HY347, 0)","v":-12956.989937354985},{"$f":"IF(IA4>EOMONTH(Inputs!$E$16, 0), IA347-HZ347, 0)","v":-8569.1999425826943},{"$f":"IF(IB4>EOMONTH(Inputs!$E$16, 0), IB347-IA347, 0)","v":-1284.1641054189531},{"$f":"IF(IC4>EOMONTH(Inputs!$E$16, 0), IC347-IB347, 0)","v":-7009.9228776480886},{"$f":"IF(ID4>EOMONTH(Inputs!$E$16, 0), ID347-IC347, 0)","v":-7664.711870308558},{"$f":"IF(IE4>EOMONTH(Inputs!$E$16, 0), IE347-ID347, 0)","v":-15235.479256278311},{"$f":"IF(IF4>EOMONTH(Inputs!$E$16, 0), IF347-IE347, 0)","v":-18814.905882752792},{"$f":"IF(IG4>EOMONTH(Inputs!$E$16, 0), IG347-IF347, 0)","v":-20825.135878236732},{"$f":"IF(IH4>EOMONTH(Inputs!$E$16, 0), IH347-IG347, 0)","v":-23406.949463164201},{"$f":"IF(II4>EOMONTH(Inputs!$E$16, 0), II347-IH347, 0)","v":-25717.628458551073},{"$f":"IF(IJ4>EOMONTH(Inputs!$E$16, 0), IJ347-II347, 0)","v":-25065.680566353985},{"$f":"IF(IK4>EOMONTH(Inputs!$E$16, 0), IK347-IJ347, 0)","v":-20330.181206117646},{"$f":"IF(IL4>EOMONTH(Inputs!$E$16, 0), IL347-IK347, 0)","v":-13963.144170803367},{"$f":"IF(IM4>EOMONTH(Inputs!$E$16, 0), IM347-IL347, 0)","v":-9602.4765017665341},{"$f":"IF(IN4>EOMONTH(Inputs!$E$16, 0), IN347-IM347, 0)","v":-2399.3279447150126},{"$f":"IF(IO4>EOMONTH(Inputs!$E$16, 0), IO347-IN347, 0)","v":-8086.485362900843},{"$f":"IF(IP4>EOMONTH(Inputs!$E$16, 0), IP347-IO347, 0)","v":-5324.8608237371955},{"$f":"IF(IQ4>EOMONTH(Inputs!$E$16, 0), IQ347-IP347, 0)","v":-12855.339352441923},{"$f":"IF(IR4>EOMONTH(Inputs!$E$16, 0), IR347-IQ347, 0)","v":-16416.96529231836},{"$f":"IF(IS4>EOMONTH(Inputs!$E$16, 0), IS347-IR347, 0)","v":-18305.763276259357},{"$f":"IF(IT4>EOMONTH(Inputs!$E$16, 0), IT347-IS347, 0)","v":-20756.193160293726},{"$f":"IF(IU4>EOMONTH(Inputs!$E$16, 0), IU347-IT347, 0)","v":-23052.724392593576},{"$f":"IF(IV4>EOMONTH(Inputs!$E$16, 0), IV347-IU347, 0)","v":-22300.641678661683},{"$f":"IF(IW4>EOMONTH(Inputs!$E$16, 0), IW347-IV347, 0)","v":-10997.774023827305},{"$f":"IF(IX4>EOMONTH(Inputs!$E$16, 0), IX347-IW347, 0)","v":0},{"$f":"IF(IY4>EOMONTH(Inputs!$E$16, 0), IY347-IX347, 0)","v":0},{"$f":"IF(IZ4>EOMONTH(Inputs!$E$16, 0), IZ347-IY347, 0)","v":200.1656599163197},{"$f":"IF(JA4>EOMONTH(Inputs!$E$16, 0), JA347-IZ347, 0)","v":-200.1656599163197},{"$f":"IF(JB4>EOMONTH(Inputs!$E$16, 0), JB347-JA347, 0)","v":0},{"$f":"IF(JC4>EOMONTH(Inputs!$E$16, 0), JC347-JB347, 0)","v":0},{"$f":"IF(JD4>EOMONTH(Inputs!$E$16, 0), JD347-JC347, 0)","v":0},{"$f":"IF(JE4>EOMONTH(Inputs!$E$16, 0), JE347-JD347, 0)","v":0},{"$f":"IF(JF4>EOMONTH(Inputs!$E$16, 0), JF347-JE347, 0)","v":0},{"$f":"IF(JG4>EOMONTH(Inputs!$E$16, 0), JG347-JF347, 0)","v":0},{"$f":"IF(JH4>EOMONTH(Inputs!$E$16, 0), JH347-JG347, 0)","v":0},{"$f":"IF(JI4>EOMONTH(Inputs!$E$16, 0), JI347-JH347, 0)","v":0},{"$f":"IF(JJ4>EOMONTH(Inputs!$E$16, 0), JJ347-JI347, 0)","v":0},{"$f":"IF(JK4>EOMONTH(Inputs!$E$16, 0), JK347-JJ347, 0)","v":0},{"$f":"IF(JL4>EOMONTH(Inputs!$E$16, 0), JL347-JK347, 0)","v":0},{"$f":"IF(JM4>EOMONTH(Inputs!$E$16, 0), JM347-JL347, 0)","v":0},{"$f":"IF(JN4>EOMONTH(Inputs!$E$16, 0), JN347-JM347, 0)","v":0},{"$f":"IF(JO4>EOMONTH(Inputs!$E$16, 0), JO347-JN347, 0)","v":0},{"$f":"IF(JP4>EOMONTH(Inputs!$E$16, 0), JP347-JO347, 0)","v":0},{"$f":"IF(JQ4>EOMONTH(Inputs!$E$16, 0), JQ347-JP347, 0)","v":0},{"$f":"IF(JR4>EOMONTH(Inputs!$E$16, 0), JR347-JQ347, 0)","v":0},{"$f":"IF(JS4>EOMONTH(Inputs!$E$16, 0), JS347-JR347, 0)","v":0},{"$f":"IF(JT4>EOMONTH(Inputs!$E$16, 0), JT347-JS347, 0)","v":0},{"$f":"IF(JU4>EOMONTH(Inputs!$E$16, 0), JU347-JT347, 0)","v":0},{"$f":"IF(JV4>EOMONTH(Inputs!$E$16, 0), JV347-JU347, 0)","v":0},{"$f":"IF(JW4>EOMONTH(Inputs!$E$16, 0), JW347-JV347, 0)","v":0},{"$f":"IF(JX4>EOMONTH(Inputs!$E$16, 0), JX347-JW347, 0)","v":0},{"$f":"IF(JY4>EOMONTH(Inputs!$E$16, 0), JY347-JX347, 0)","v":0},{"$f":"IF(JZ4>EOMONTH(Inputs!$E$16, 0), JZ347-JY347, 0)","v":0},{"$f":"IF(KA4>EOMONTH(Inputs!$E$16, 0), KA347-JZ347, 0)","v":0},{"$f":"IF(KB4>EOMONTH(Inputs!$E$16, 0), KB347-KA347, 0)","v":0},{"$f":"IF(KC4>EOMONTH(Inputs!$E$16, 0), KC347-KB347, 0)","v":0},{"$f":"IF(KD4>EOMONTH(Inputs!$E$16, 0), KD347-KC347, 0)","v":0},{"$f":"IF(KE4>EOMONTH(Inputs!$E$16, 0), KE347-KD347, 0)","v":0},{"$f":"IF(KF4>EOMONTH(Inputs!$E$16, 0), KF347-KE347, 0)","v":0},{"$f":"IF(KG4>EOMONTH(Inputs!$E$16, 0), KG347-KF347, 0)","v":0},{"$f":"IF(KH4>EOMONTH(Inputs!$E$16, 0), KH347-KG347, 0)","v":0},{"$f":"IF(KI4>EOMONTH(Inputs!$E$16, 0), KI347-KH347, 0)","v":0},{"$f":"IF(KJ4>EOMONTH(Inputs!$E$16, 0), KJ347-KI347, 0)","v":0},{"$f":"IF(KK4>EOMONTH(Inputs!$E$16, 0), KK347-KJ347, 0)","v":0},{"$f":"IF(KL4>EOMONTH(Inputs!$E$16, 0), KL347-KK347, 0)","v":0},{"$f":"IF(KM4>EOMONTH(Inputs!$E$16, 0), KM347-KL347, 0)","v":0},{"$f":"IF(KN4>EOMONTH(Inputs!$E$16, 0), KN347-KM347, 0)","v":0},{"$f":"IF(KO4>EOMONTH(Inputs!$E$16, 0), KO347-KN347, 0)","v":0},{"$f":"IF(KP4>EOMONTH(Inputs!$E$16, 0), KP347-KO347, 0)","v":0},{"$f":"IF(KQ4>EOMONTH(Inputs!$E$16, 0), KQ347-KP347, 0)","v":0},{"$f":"IF(KR4>EOMONTH(Inputs!$E$16, 0), KR347-KQ347, 0)","v":0},{"$f":"IF(KS4>EOMONTH(Inputs!$E$16, 0), KS347-KR347, 0)","v":0},{"$f":"IF(KT4>EOMONTH(Inputs!$E$16, 0), KT347-KS347, 0)","v":0},{"$f":"IF(KU4>EOMONTH(Inputs!$E$16, 0), KU347-KT347, 0)","v":0},{"$f":"IF(KV4>EOMONTH(Inputs!$E$16, 0), KV347-KU347, 0)","v":1557.1641119751505},{"$f":"IF(KW4>EOMONTH(Inputs!$E$16, 0), KW347-KV347, 0)","v":-1557.1641119751505},{"$f":"IF(KX4>EOMONTH(Inputs!$E$16, 0), KX347-KW347, 0)","v":0},{"$f":"IF(KY4>EOMONTH(Inputs!$E$16, 0), KY347-KX347, 0)","v":0},{"$f":"IF(KZ4>EOMONTH(Inputs!$E$16, 0), KZ347-KY347, 0)","v":0},{"$f":"IF(LA4>EOMONTH(Inputs!$E$16, 0), LA347-KZ347, 0)","v":0},{"$f":"IF(LB4>EOMONTH(Inputs!$E$16, 0), LB347-LA347, 0)","v":0},{"$f":"IF(LC4>EOMONTH(Inputs!$E$16, 0), LC347-LB347, 0)","v":0},{"$f":"IF(LD4>EOMONTH(Inputs!$E$16, 0), LD347-LC347, 0)","v":0},{"$f":"IF(LE4>EOMONTH(Inputs!$E$16, 0), LE347-LD347, 0)","v":0},{"$f":"IF(LF4>EOMONTH(Inputs!$E$16, 0), LF347-LE347, 0)","v":0},{"$f":"IF(LG4>EOMONTH(Inputs!$E$16, 0), LG347-LF347, 0)","v":0},{"$f":"IF(LH4>EOMONTH(Inputs!$E$16, 0), LH347-LG347, 0)","v":1710.5641869939861},{"$f":"IF(LI4>EOMONTH(Inputs!$E$16, 0), LI347-LH347, 0)","v":-1710.5641869939861},{"$f":"IF(LJ4>EOMONTH(Inputs!$E$16, 0), LJ347-LI347, 0)","v":0},{"$f":"IF(LK4>EOMONTH(Inputs!$E$16, 0), LK347-LJ347, 0)","v":0},{"$f":"IF(LL4>EOMONTH(Inputs!$E$16, 0), LL347-LK347, 0)","v":0},{"$f":"IF(LM4>EOMONTH(Inputs!$E$16, 0), LM347-LL347, 0)","v":0},{"$f":"IF(LN4>EOMONTH(Inputs!$E$16, 0), LN347-LM347, 0)","v":0},{"$f":"IF(LO4>EOMONTH(Inputs!$E$16, 0), LO347-LN347, 0)","v":0},{"$f":"IF(LP4>EOMONTH(Inputs!$E$16, 0), LP347-LO347, 0)","v":0},{"$f":"IF(LQ4>EOMONTH(Inputs!$E$16, 0), LQ347-LP347, 0)","v":0},{"$f":"IF(LR4>EOMONTH(Inputs!$E$16, 0), LR347-LQ347, 0)","v":0},{"$f":"IF(LS4>EOMONTH(Inputs!$E$16, 0), LS347-LR347, 0)","v":0},{"$f":"IF(LT4>EOMONTH(Inputs!$E$16, 0), LT347-LS347, 0)","v":182066.50698214673}]
[]
[null,"Current Assets"]
[null,null,"MMRA",null,"EUR",null,null,null,{"$f":"I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ192","v":0},0,0,0]
[null,"Non-Current Assets"]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,null,{"$f":"I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21286.768818145552,42337.326930401316,55160.278173722269,68046.112853024519,76968.555001581015,83459.695250758072,84643.90203086783,87760.044534954432,94228.646023192865,107660.47778669732,126049.00080688097,152935.5086703097,174508.20443270283,195465.59886196096,208102.17772286743,220251.40991329649,{"$f":"AW347","v":228467.22378620127},234194.72123050742,235147.57627522183,238052.06732492775,244685.67679477762,258262.69887083033,276779.28299630678,303786.65084288118,325189.79519223521,345978.03976505628,358483.41668349638,370178.15905180393,377904.54639325436,383110.35849388083,383885.65143732826,386241.30991273635,392772.18882201158,406194.05990306952,424563.29426121572,451374.32847493031,472579.49770070502,493169.94408063713,505533.51292381639,516743.83670502005,523950.28511567338,528603.43141034222,529317.86720697361,531122.005254235,537539.57915041619,550796.17726180272,569044.96603257349,595650.43408065767,616647.62952665426,637074.33028113854,649284.76599970623,659999.0719306157,666673.37221896485,670761.14921967895,671359.29275630147,673039.86708653835,679288.80987598805,692325.23233710509,710398.93815047794,736744.77433297911,757479.13978736126,777598.3712054576,789599.4469588825,799761.17463713081,805881.05340399826,809345.73847026599,809790.15637055261,811309.60016761976,817352.52966396895,830205.87735943554,848067.75247318693,874117.74509497778,894552.25100324478,914370.98228731786,926124.24765792734,935694.55075095792,941599.22356137098,944826.47024888813,945076.39679901255,946393.78090272483,{"$f":"DI347","v":952189.91854708851},964847.80024664616,982457.63999813411,1008172.0816626424,1028266.17210592,1047743.5170972617,1059206.9383463026,1068143.3214717109,1073789.5486278974,1076770.010136076,1076780.9737620156,1077851.6296597389,1083356.4200244131,1095774.5966215099,1113088.3518800116,1138423.6483854407,1158132.8462603514,1177268.8603598201,1188396.4180714595,1196652.3306487578,1201992.8190426528,1204678.5737771755,1204401.9792334642,1205177.0773334433,1210341.7624730165,1222471.7601269472,1239441.1037127213,1264349.3364673262,1283624.8017338985,1302280.4461332106,1313021.6850112102,1320546.0667981382,1325529.0111214891,1327867.5861623893,1327250.246987487,1327676.3246753754,1332515.2077309883,1344303.8370795241,1360875.6784867677,1385304.1147244994,1383752.6403541707,1381579.1580837308,1371539.173418317,1357936.436191095,1342165.4957652274,1323759.8388093049,1302403.944329127,1282082.8680288056,1266255.2962099239,1257304.6044825404,1253081.0369423248,1256632.0717120315,1254534.0588024645,1251811.3547400471,1241268.7568827313,1226995.0574569686,1210747.3098884341,1191873.7374177007,1170054.7953693594,1149261.697612012,1133042.7210422796,1123627.9179397631,1118884.1386185866,1121833.2092715858,{"$f":"FU347","v":1119123.5180889179},1115831.3749845696,1104719.1284463129,1089903.7492348677,1073110.51736424,1053699.5354324908,1031347.1865244302,1010011.2742653867,993329.96729688288,983380.22072120081,978045.32006007934,980321.6891612662,976928.45381128544,972903.44663121644,961147.67134189629,945715.75478093175,928301.39429590222,908276.47921992268,885373.5672457309,863416.8885437568,846195.10937924043,835632.29795310227,829628.00499768392,831153.49842083722,826997.347926363,822204.89801412646,809724.07533641439,793593.05825515231,775474.1483731909,754750.92963852489,731295.8195943028,708632.43076975527,690783.98068383255,679521.84497899399,672761.67051958782,673449.81244461471,668442.99740172119,662794.59705981985,649498.67952269781,632577.39429532492,613661.83026957221,592147.17429716897,568045.65059495904,544623.90627422847,526053.58675123286,513996.77743163594,506385.05304644775,506140.09583793132,500185.50892246817,493629.23271012527,479418.64549990976,461606.31189307541,441792.28714107414,419383.26959349902,394531.2500207533,370340.09032781783,350942.6454250869,337985.65548773191,329416.45554514922,328132.29143973027,321122.36856208218,313457.65669177362,298222.17743549531,279407.27155274252,{"$f":"IG347","v":258582.13567450579},235175.18621134158,209457.55775279051,184391.87718643653,164061.69598031888,150098.55180951551,140496.07530774898,138096.74736303397,130010.26200013312,124685.40117639593,111830.06182395401,95413.096531635645,77107.333255376288,56351.140095082563,33298.415702488986,10997.774023827305,0,0,0,200.1656599163197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ347","v":0},0,0,0,0,1557.1641119751505,0,0,0,0,0,0,0,0,0,0,0,1710.5641869939861,0,0,0,0,0,0,0,0,0,0,0,182066.50698214673]
[]
[null,null,"Accrued Interest: Senior Debt",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34764.583333333336,69688.504340277781,104772.49331850406,0,34629.767397458563,69418.254562155475,0,34331.550609715006,68820.454159724541,0,34029.214518556633,68214.396270323312,0,33722.702223562956,67599.966832317237,0,33411.956038341297,66977.05020852499,0,33096.917479670075,66345.529164455307,0,32777.52725649214,65705.284846243201,0,32453.725258756003,65056.196758281309,0,32125.45054610302,64398.142740542346,0,31792.641336398214,63730.998945588246,0,31455.23499410275,63054.639815261806,0,31113.168018485761,62368.93805705625,0,{"$f":"BU131","v":30766.376031673346},61673.76462015853,0,30414.79376653249,60968.988671161584,0,30058.35505438763,60254.477569441209,0,29696.992812567536,59530.096842192666,0,29330.639031780182,58795.710159122689,0,28959.224763313228,58051.179306791644,0,28582.680106057702,57296.364162601501,0,28200.934193352416,56531.122668424359,0,27813.915179646698,55755.310803866778,0,27421.550226978867,54968.78255916472,0,27023.76549126795,54171.389907704208,0,26620.486108416037,53362.98277816231,0,26211.636180218655,52543.409026263311,0,25797.138760080561,51712.514406144823,0,25376.915838534165,50870.142541328278,0,24950.888328557972,50016.134895288502,0,24518.976050692203,49150.330741616752,0,24081.097717948793,48272.567133771518,0,23637.170920513006,47382.678874411693,0,23187.11211023368,46480.498484305936,0,22730.836584899258,45565.856170812636,0,22268.258472296606,{"$f":"EG131","v":44638.579795924568},0,21799.290714049665,43698.49484387206,0,21323.84504923482,42745.42438827864,0,20841.831997769998,41779.189058863107,0,20353.160843574249,40799.607007681552,0,19857.739617494797,39806.493874903113,0,19355.475079998174,38799.662754113,0,18846.272703622315,37778.924157136236,0,18330.036655186257,36744.085978375449,0,17806.669777754083,35694.953458656208,0,17276.073572349742,34631.329148572753,0,16738.148179419291,33553.012871327592,0,16192.792360037074,32459.801685057653,0,15639.903476852292,31351.489844640157,0,15079.377474772409,30227.868762970858,0,14511.108861379702,29088.726971707394,0,13934.99068707733,27933.850081470431,0,13350.914524961148,26763.020741495035,0,12758.770450413482,25576.018598724695,0,12158.44702041504,24372.620256340317,0,11549.831252571052,23152.599231716391,0,10932.808603847701,21915.72591379637,{"$f":"GS131","v":0},10307.262949014825,20661.7675198793,0,9673.0765587908645,19390.48805180952,0,9030.130077685897,18101.648251561186,0,8378.3025015386465,16795.005556209348,0,7717.4711547431816,15470.314052278936,0,7047.5116671610604,14127.324429463275,0,6368.2979507145528,12765.783933703215,0,5679.7021756565455,11385.436319618184,0,4981.5947465126565,9986.0218022801619,0,4273.8442776910379,8567.2770083214928,0,3556.3175687552753,7128.9349263673448,0,2828.8795793557265,5670.7248567834995,0,2091.3934038145835,4192.3723607299835,0,1343.7202453598779,2693.5992085109888,0,585.71939000357452,1174.1233272113323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ131","v":0},0,0,0]
[null,null,"Current Portion of Senior Debt",null,"EUR",null,null,null,{"$f":"I119","v":0},0,0,0,0,365000,940000,940000,940000,1465000,1640000,1915000,2240000,2515000,2740000,29414.386009041016,29414.386009041016,29414.386009041016,94479.866971271971,94479.866971271971,94479.866971271971,160444.10504218854,160444.10504218854,160444.10504218854,227319.51485899114,227319.51485899114,227319.51485899114,265704.29653467669,265704.29653467669,265704.29653467669,269374.50110071193,269374.50110071193,269374.50110071193,273095.40263225441,273095.40263225441,273095.40263225441,276867.70141242607,276867.70141242607,276867.70141242607,280692.10739744158,280692.10739744158,280692.10739744158,284569.34035022405,284569.34035022405,284569.34035022405,288500.12997586618,288500.12997586618,288500.12997586618,292485.21605896228,292485.21605896228,292485.21605896228,296525.34860283823,296525.34860283823,296525.34860283823,300621.28797070344,300621.28797070344,300621.28797070344,304773.80502875359,304773.80502875359,304773.80502875359,308983.68129124935,308983.68129124935,308983.68129124935,313251.70906759927,{"$f":"BU119","v":313251.70906759927},313251.70906759927,317578.69161147467,317578.69161147467,317578.69161147467,321965.44327198388,321965.44327198388,321965.44327198388,326412.78964693495,326412.78964693495,326412.78964693495,330921.5677382148,330921.5677382148,330921.5677382148,335492.62610931578,335492.62610931578,335492.62610931578,340126.82504503697,340126.82504503697,340126.82504503697,344825.0367133923,344825.0367133923,344825.0367133923,349588.14532975451,349588.14532975451,349588.14532975451,354417.04732326663,354417.04732326663,354417.04732326663,359312.65150555287,359312.65150555287,359312.65150555287,364275.87924175849,364275.87924175849,364275.87924175849,369307.66462395352,369307.66462395352,369307.66462395352,374408.95464693115,374408.95464693115,374408.95464693115,379580.70938643458,379580.70938643458,379580.70938643458,384823.90217984573,384823.90217984573,384823.90217984573,390139.51980936958,390139.51980936958,390139.51980936958,395528.56268774951,395528.56268774951,395528.56268774951,400992.04504654708,400992.04504654708,400992.04504654708,406530.99512702337,406530.99512702337,406530.99512702337,412146.45537365635,412146.45537365635,412146.45537365635,417839.48263033153,417839.48263033153,{"$f":"EG119","v":417839.48263033153},423611.14833924302,423611.14833924302,423611.14833924302,429462.53874254134,429462.53874254134,429462.53874254134,435394.75508676685,435394.75508676685,435394.75508676685,441408.91383010766,441408.91383010766,441408.91383010766,447506.14685251936,447506.14685251936,447506.14685251936,453687.60166874807,453687.60166874807,453687.60166874807,459954.44164429553,459954.44164429553,459954.44164429553,466307.84621436719,466307.84621436719,466307.84621436719,472749.01110584516,472749.01110584516,472749.01110584516,479279.14856232726,479279.14856232726,479279.14856232726,485899.48757227382,485899.48757227382,485899.48757227382,492611.27410030691,492611.27410030691,492611.27410030691,499415.77132170362,499415.77132170362,499415.77132170362,506314.25986012933,506314.25986012933,506314.25986012933,513308.03802865383,513308.03802865383,513308.03802865383,520398.42207409767,520398.42207409767,520398.42207409767,527586.74642475275,527586.74642475275,527586.74642475275,534874.36394152511,534874.36394152511,534874.36394152511,542262.64617254713,542262.64617254713,542262.64617254713,549752.98361130618,549752.98361130618,549752.98361130618,557346.78595833899,557346.78595833899,557346.78595833899,{"$f":"GS119","v":565045.48238654074},565045.48238654074,565045.48238654074,572850.5218101393,572850.5218101393,572850.5218101393,580763.37315738434,580763.37315738434,580763.37315738434,588785.5256470039,588785.5256470039,588785.5256470039,596918.48906847811,596918.48906847811,596918.48906847811,605163.79406618665,605163.79406618665,605163.79406618665,613522.99242747854,613522.99242747854,613522.99242747854,621997.65737472405,621997.65737472405,621997.65737472405,630589.38386139763,630589.38386139763,630589.38386139763,639299.78887225292,639299.78887225292,639299.78887225292,648130.51172764378,648130.51172764378,648130.51172764378,617210.09004124929,617210.09004124929,617210.09004124929,456304.01537772734,456304.01537772734,456304.01537772734,293175.32626033702,293175.32626033702,293175.32626033702,127793.32145532535,127793.32145532535,127793.32145532535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ119","v":0},0,0,0]
[null,null,"Total Current Liabilities",null,"EUR",null,null,null,{"$f":"SUM(I389:I394)","v":0},0,0,0,0,365000,940000,940000,940000,1465000,1640000,1915000,2240000,2515000,2740000,29414.386009041016,29414.386009041016,29414.386009041016,125155.24771916243,125155.24771916243,125155.24771916243,207354.08861633192,207354.08861633192,207354.08861633192,364939.46259952395,439461.48691303318,513232.76839125948,334243.6370963013,406649.22214186779,479591.28513115365,339912.24212260992,411862.03892484604,484345.37112930184,345692.09764677245,417177.21232958767,489192.85324725549,351618.08511715871,422661.76856237941,494200.55440901732,357660.45858716493,{"$f":"SUM(AW389:AW394)","v":428188.71593412914},499241.27442602202,363789.53919881064,433825.20252691413,504381.94751861715,370040.40971922723,439573.74725596403,509624.87322876224,376449.03245927108,445503.24429041205,515038.72068715567,382985.13261495525,451483.72495056858,520493.29035241331,389618.51028887171,457584.21947800205,526057.37561845151,396385.35257108469,463807.51904078305,531733.52465229377,403322.75459211587,470224.45543645247,537592.31992471952,410399.92513989442,476702.03221356106,543500.50915445946,417586.15667944396,483311.23316813109,549528.81362213637,424918.79543944524,490055.15358660941,555680.05922536727,432436.12570128922,497006.63713460451,562026.81317416183,440106.85577247455,504029.61045544437,568432.71839048842,447899.78747928084,511197.08708398836,574970.49721727497,455853.48573465261,518512.50218173151,581643.28594270675,464007.48517050227,526050.7905651622,588525.712611606,472330.01350353897,533672.75489320001,595478.26498953463,480789.40301563864,541453.51990947942,602575.74457519571,489425.50211881311,549396.90078337339,609821.63470483501,498279.16241893789,557580.0083337212,617292.70553240099,507318.15543930966,565860.47667295125,624846.24142295308,516510.36966981343,574315.62906497857,{"$f":"SUM(DI389:DI394)","v":632559.20655247825},525897.00771125522,582949.7057420956,640435.47245911893,535520.31081463071,591842.08453465579,648554.03839938319,545347.62383068772,600847.18948992447,656768.93968547904,555346.42250248091,610044.63616856071,665159.3926919956,565559.34086498804,619439.14045783412,673729.7033707893,576030.08923434338,629112.44502698968,682561.19339922932,586725.62112772511,638915.72598081268,691504.60651759629,597613.03659521416,648930.99211735139,700641.5074613184,608736.48567211558,659163.49180017086,709976.68849813915,620141.23469667882,669697.4379239789,719593.89404877229,631793.8877931186,680380.72509388975,729340.53751101391,643661.21318862692,691297.86423474643,739300.63550342433,655788.96966593352,702454.70001645875,749479.52491422778,668224.07496534172,713938.02933650755,759963.4809962532,680932.83324400987,725592.43683323194,770596.55248120171,693881.7325032776,737505.05327708623,781465.31956008379,707118.24216852908,749682.39136084169,792575.72925044782,720691.03618127946,762213.95508629107,804016.70434759255,734566.1766393726,774940.99662079837,815628.89983273321,748709.93166929437,787953.39411746839,827501.58023150731,763171.59347015538,801258.40888334322,839641.37630682997,{"$f":"SUM(FU389:FU394)","v":778001.70752348518},814948.38549855142,852139.98468861391,793166.16138109681,828861.22810702596,864834.64366054861,808631.07355762133,843089.70071035973,877817.43293507036,824447.68261625676,857641.90380928281,891095.74976056232,840668.53271725145,872613.16758624208,904764.20155379781,857259.41525222245,887838.04068070673,918656.59410878201,874186.38060462731,903412.32358506846,932867.96440936252,891502.75012771739,919345.05781475932,947406.56919873401,909263.20701681613,935734.71705144073,962370.07550416491,927433.53719020926,952412.49628774298,977588.84914489195,945979.81707059243,969477.39672768558,993161.03897676221,964957.60161133285,986939.51537584222,1009095.8658061133,984423.86821196775,1004900.6416696778,1025494.2183267386,1004344.5019157701,1023188.6295848805,1042183.0245091516,1024685.7137043216,1041905.8604123185,1059263.7136401623,1045505.4590676862,1061063.6153636773,1076746.5881691768,1066863.181386458,1080767.1879197536,1094735.9352745388,1088724.9851541037,1100841.1160626805,1113055.2582905055,1111057.3406507079,1121391.3574714095,1131809.4510734871,1094047.6645761884,1102557.3979663814,1111136.9055927547,915270.78430391895,921960.96887639863,928658.22841789143,635757.75971598341,{"$f":"SUM(IG389:IG394)","v":640487.92927952856},645258.12205404695,350415.38437579415,353187.94937863131,355985.06738480105,99026.773197704853,99977.665913310833,100938.06755607289,-28264.358628484719,-28537.650648381437,-28863.386546645597,-159414.03041810347,-161048.53011406487,-162699.37480698584,-294588.37856104714,-297574.62173843797,-293966.48177525535,-415907.48580915906,-419987.69681231136,-435737.34535430669,-572060.63062470837,-571730.01263730729,-569343.18499370804,-694456.36689242662,-696291.26372582465,-699439.64210750035,-832421.47666906484,-839686.91985596332,-853944.74644380342,-1004003.7043011615,-1024958.8235645049,-1046837.3658083631,-1189052.5823967704,-1194798.7330765689,-1198918.9064653213,-1330281.8662018366,-1338522.8809335676,-1348229.9223468835,-1487739.9720498242,-1501565.7635271377,-1522379.3785065589,-1679008.3842138872,-1706600.8843614911,-1735176.0752089806,-1884257.9438348992,-1896960.4636657173,-1908176.6862110151,-2046688.3575614304,-2062140.8407650862,-2079220.0687810495,-2226079.9380980888,-2247296.2283581742,-2275504.7821533689,-2439551.8882786981,-2474638.2861533333,-2510775.2783517549,-2667596.5687653646,-2688187.3077413663,-2707388.9913104828,-2853896.2901133038,-2877467.801703691,-2902835.9801413501,{"$f":"SUM(KQ389:KQ394)","v":-3057971.5366336913},-3087513.7786036022,-3124062.7701454605,40605.897807704794,24825.187482363257,9751.0691420986223,6800.3641804384024,11123.372702131193,20196.287864269354,31184.035891904517,36198.055817491586,39612.395329063205,44083.831167224067,45336.397362835327,39958.250956992029,29510.343216850568,19115.528221674678,9641.4602264364839,6550.9707571578001,10612.760888062807,19764.262131566593,30798.377727938423,35762.486626352496,39037.401148883757,43464.327001258222,44703.786791514591,39379.814028299472,29035.907830804015,18744.565877495119,9535.2707190855344]
[null,null,"Subordinated Debt",null,"EUR",null,null,null,{"$f":"I156","v":1896250},1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,1896250,3792500,3792500,3792500,3792500,3792500,3792500,3761824.6192521094,3761824.6192521094,3761824.6192521094,3745590.0164258564,3745590.0164258564,3745590.0164258564,3728863.4888993655,3728863.4888993655,3728863.4888993655,3711630.1308622938,3711630.1308622938,3711630.1308622938,3693874.5848433413,3693874.5848433413,3693874.5848433413,3675581.0280244681,3675581.0280244681,3675581.0280244681,3656733.158140426,3656733.158140426,3656733.158140426,3637314.1789510283,3637314.1789510283,3637314.1789510283,3617306.7852732125,3617306.7852732125,3617306.7852732125,3596693.147559565,3596693.147559565,3596693.147559565,3575454.8960095565,3575454.8960095565,3575454.8960095565,3553573.1041993308,3553573.1041993308,3553573.1041993308,3531028.2722154637,3531028.2722154637,3531028.2722154637,3507800.3092776532,3507800.3092776532,3507800.3092776532,3483868.5158348647,3483868.5158348647,3483868.5158348647,3459211.5651189657,{"$f":"BU156","v":3459211.5651189657},3459211.5651189657,3433807.4841394243,3433807.4841394243,3433807.4841394243,3407633.6341021219,3407633.6341021219,3407633.6341021219,3380666.690234839,3380666.690234839,3380666.690234839,3352882.6210014336,3352882.6210014336,3352882.6210014336,3324256.666686187,3324256.666686187,3324256.666686187,3294763.317329234,3294763.317329234,3294763.317329234,3264376.2899934161,3264376.2899934161,3264376.2899934161,3233068.5053422954,3233068.5053422954,3233068.5053422954,3200812.0635084612,3200812.0635084612,3200812.0635084612,3167578.2192306202,3167578.2192306202,3167578.2192306202,3133337.356237316,3133337.356237316,3133337.356237316,3098058.9608544516,3098058.9608544516,3098058.9608544516,3061711.5948130917,3061711.5948130917,3061711.5948130917,3024262.8672333122,3024262.8672333122,3024262.8672333122,2985679.4057591376,2985679.4057591376,2985679.4057591376,2945926.8268188341,2945926.8268188341,2945926.8268188341,2904969.7049840605,2904969.7049840605,2904969.7049840605,2862771.5414005714,2862771.5414005714,2862771.5414005714,2819294.7312623393,2819294.7312623393,2819294.7312623393,2774500.5303001083,2774500.5303001083,2774500.5303001083,2728349.0202545207,2728349.0202545207,{"$f":"EG156","v":2728349.0202545207},2680799.0733030415,2680799.0733030415,2680799.0733030415,2631808.3154089861,2631808.3154089861,2631808.3154089861,2581333.0885599824,2581333.0885599824,2581333.0885599824,2529328.4118622271,2529328.4118622271,2529328.4118622271,2475747.9414558536,2475747.9414558536,2475747.9414558536,2420543.9292156966,2420543.9292156966,2420543.9292156966,2363667.1802006504,2363667.1802006504,2363667.1802006504,2305067.0088136992,2305067.0088136992,2305067.0088136992,2244691.1936335522,2244691.1936335522,2244691.1936335522,2182485.9308776311,2182485.9308776311,2182485.9308776311,2118395.786454943,2118395.786454943,2118395.786454943,2052363.6465661034,2052363.6465661034,2052363.6465661034,1984330.666806492,1984330.666806492,1984330.666806492,1914236.2197271846,1914236.2197271846,1914236.2197271846,1842017.8408069268,1842017.8408069268,1842017.8408069268,1767611.1727870065,1767611.1727870065,1767611.1727870065,1690949.9083194144,1690949.9083194144,1690949.9083194144,1611965.7308771899,1611965.7308771899,1611965.7308771899,1530588.2538742884,1530588.2538742884,1530588.2538742884,1446744.9579407221,1446744.9579407221,1446744.9579407221,1360361.1262970727,1360361.1262970727,1360361.1262970727,{"$f":"GS156","v":1271359.7781707894},1271359.7781707894,1271359.7781707894,1179661.6001949315,1179661.6001949315,1179661.6001949315,1085184.875728227,1085184.875728227,1085184.875728227,987845.41203345696,987845.41203345696,987845.41203345696,887556.46524927183,887556.46524927183,887556.46524927183,784228.66308857873,784228.66308857873,784228.66308857873,677769.92519461457,677769.92519461457,677769.92519461457,568085.38108372549,568085.38108372549,568085.38108372549,455077.28560173244,455077.28560173244,455077.28560173244,338644.93181853951,338644.93181853951,338644.93181853951,218684.56128336198,218684.56128336198,218684.56128336198,95089.271560598048,95089.271560598048,95089.271560598048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ156","v":0},0,0,0]
[null,"Shareholders' Equity"]
[null,null,"Retained Earnings",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485","v":0},0,0,{"$f":"AG485","v":-74373},-147576,-180033,-212801,-225941,-227040,-201857,-186242,-187229,-222701,-282720,-384825,-460614,-533355,-564889,-594009,{"$f":"AW485","v":-603649},-600966,-574637,-557974,-559779,-595970,-656624,-759327,-834276,-906180,-937064,-963933,-971149,-965883,-938675,-919293,-920589,-956012,-1015936,-1117667,-1191635,-1262559,-1292740,-1317210,-1321851,-1313848,-1286339,-1264226,-1264961,-1299565,-1358892,-1459605,-1532543,-1602656,-1632079,-1654093,-1656099,-1645296,-1617211,-1594486,-1594386,-1627900,-1686360,-1785787,-1854749,-1920664,-1946375,-1962977,-1959562,-1942998,-1911476,-1885278,-1881482,-1911414,-1966150,-2061437,-2128914,-2193341,-2217825,-2231498,-2227018,-2209278,-2176793,-2149595,{"$f":"DI485","v":-2144577},-2173541,-2227029,-2320654,-2351539,-2379370,-2367513,-2343141,-2302475,-2248607,-2180033,-2116707,-2075340,-2068211,-2085327,-2142168,-2171147,-2197287,-2183766,-2156024,-2113844,-2058516,-1988518,-1923728,-1880677,-1872121,-1887531,-1942257,-1969088,-1992849,-1977415,-1946050,-1902099,-1845052,-1773329,-1706774,-1662073,-1651790,-1665195,-1717509,-1743375,-1766161,-1749989,-1716173,-1671619,-1614017,-1541804,-1474716,-1429881,-1419103,-1431736,-1482872,-1506031,-1526097,-1507436,-1470297,-1423382,-1363462,-1288956,-1219530,-1172757,-1159681,-1169738,-1217892,{"$f":"FU485","v":-1238022},-1255268,-1233785,-1193963,-1144346,-1081765,-994722,-912713,-853755,-828134,-825368,-860296,-867145,-870866,-836301,-783530,-720942,-645425,-555655,-470571,-408936,-380279,-374198,-405407,-408478,-408398,-370242,-314009,-247931,-168956,-76451,12133,76871,108991,118816,91754,92896,97215,139407,199554,269577,352472,448178,540517,608830,644886,658928,636487,642322,651137,697859,762418,836891,924215,1023638,1119788,1192197,1232711,1251495,1234201,1245263,1259567,1311365,1380890,{"$f":"IG485","v":1460370},1552636,1656330,1756860,1833938,1879484,1903435,1891713,1908156,1930863,1990864,2068504,2155498,2254627,2365129,2471907,2555515,2607947,2638569,2633914,2657182,2683698,2746875,2828062,2918266,3020336,3133710,3243456,3330314,3386353,3420862,3420493,3447813,3478168,3545114,3630448,3724268,3829892,3946759,4060099,4150838,4211117,4250152,4254710,4286731,4322086,4393467,4483623,4581741,4691610,4812669,4930309,5025638,5090871,5135149,5145355,5182809,5223650,5300216,5395953,5499137,5614027,{"$f":"KQ485","v":5740062},5862793,5963510,6034499,6057064,6045689,6061077,6078547,6131156,6203041,6280481,6369276,6468860,6563858,6636808,6680064,6701535,6689400,6703754,6719923,6771127,6841942,6917731,7004764,7102476,7195647,7266993,7308937,7329316,6423990]
[]
[null,null,"Balance Check",null,"Check",null,null,{"$f":"IF(COUNTIF(I412:KX412, \"NO\")>0, \"NO\", \"OK\")","v":"OK"},{"$f":"IF(ROUND(I386,0)-ROUND(I410, 0)=0, \"OK\", I386-I410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(S386-S410,0)<=1, \"OK\", S386-S410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(CE386-CE410,0)<=1, \"OK\", CE386-CE410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(EQ386-EQ410,0)<=1, \"OK\", EQ386-EQ410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(HC386-HC410,0)<=1, \"OK\", HC386-HC410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(JO386-JO410,0)<=1, \"OK\", JO386-JO410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(KQ386-KQ410,0)<=1, \"OK\", KQ386-KQ410)","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"Operating Activities"]
[null,null,"Net Income",null,"EUR",null,null,{"$f":"SUM(I417:QJ417)","v":6423994.811865232},{"$f":"I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-74372.566355204966,-73202.760954607918,-32456.517413216447,-32767.940143790533,-13139.710467716301,-1098.9772517419478,25182.978976019949,15615.297295372686,-987.35672137924121,-35471.925703649133,-60019.349070060227,-102104.60734136938,-75788.585507669064,-72741.378905476871,-31533.530376497161,-29120.004008418604,{"$f":"AW369","v":-9640.2180549651093},2682.8728295235051,26328.720903692069,16663.4759265912,-1804.5391065026633,-36190.963441983302,-60653.556448652918,-102703.15201980493,-74948.902319285262,-71903.684378359889,-30883.768375710992,-26869.197270292992,-7216.3914230004302,5266.4573886990256,27208.076071871357,19381.503913590044,-1295.7782350854541,-35422.596609628192,-59923.824267588949,-101730.83307611827,-73968.45408822532,-70924.112375481433,-30181.480764895969,-24470.171886540484,-4641.4557657197583,8003.4689991560299,27509.463846579107,22112.843176792958,-734.64864642909379,-34604.101902683527,-59327.331834872923,-100712.79111299633,-72938.488702657414,-70113.181658978036,-29423.107195390679,-22013.702532702933,-2006.0555409747612,10803.39312159839,28085.387419956729,22724.777775390292,100.47683452705678,-33513.708206111107,-58460.254331568955,-99426.995207252112,-68961.854458471324,-65915.476374009406,-25711.276891826237,-16602.124519522622,3414.6510416002202,16564.181749333162,31521.695333239433,26197.757558706639,3795.7331432151841,-29932.052223842242,-54736.188009633275,-95286.865192305617,-67476.835753902211,-64427.285234083916,-24484.025472168716,-13673.164668921483,4480.4329211846125,17740.067053621249,32484.890591185766,27198.434135322015,{"$f":"DI369","v":5017.9404101913024},-28964.030148864818,-53488.012882234092,-93625.089022906643,-30885.030031785194,-27830.671603150346,11857.331692053267,24372.187161472248,40666.29291380979,53868.179932515195,68574.264682651614,63326.264860483469,41366.741786059567,7129.0194921587172,-17115.751021466065,-56841.479101488338,-28978.895407490258,-26140.270995779654,13520.655877280726,27742.136542588312,42180.427736586222,55327.680144906655,69998.362284731367,64789.979668360596,43051.072424655722,8556.1914011702247,-15410.093213670734,-54726.496716453199,-26830.886299530677,-23761.297242622204,15433.853910543119,31364.955694898672,43951.12218118571,57047.046246655635,71722.526172534475,66555.128375858272,44701.235126173735,10283.443961222663,-13404.844329521518,-52313.694918606081,-25866.080171371796,-22785.660094631079,16172.256528097183,33816.364453241564,44554.132675106914,57602.252633472846,72212.952753596081,67088.138910496476,44834.592907175756,10777.662930232145,-12632.856853837467,-51135.649245833178,-23159.413119906036,-20065.704553409145,18661.388526088544,37139.224865062672,46915.463286408572,59919.548516347189,74506.140710213556,69425.768983386544,46772.978339961977,13076.119264224319,-10056.569938602042,-48154.493620235058,{"$f":"FU369","v":-20130.149291215857},-17245.625488609017,21482.505803128377,39821.82951796602,49616.909353918963,62581.004894709884,87043.269920252176,82009.48842035784,58958.109838638731,25620.85836942555,2766.3833639821678,-34927.524030306085,-6849.4829388094404,-3720.7081612296242,34565.000570299104,52770.652582252456,62588.470110955299,75516.930942327977,89769.867962044824,85083.760328205273,61634.73404746248,28656.989057397586,6081.4690119286097,-31208.901624806513,-3071.2365089379637,79.960607599823561,38155.711446145877,56232.864682773448,66077.667124333166,78975.196680583991,92504.563166003907,88583.658078092849,64738.247182046209,32120.3092947724,9824.8821745349815,-27062.018015038153,1141.5783975206905,4318.9532116542505,42192.37170227075,60146.573596846836,70023.001931680235,82894.695381758502,95705.849853182415,92339.323392522885,68313.219632311579,36055.835767860968,14042.081806979619,-22440.955639394393,5835.3057664366534,8815.1003795553006,46722.164369019425,64559.384618941665,74472.521718815799,87323.914611181433,99422.591307264171,96149.761426299854,72409.45960814337,40513.873112948721,18783.865519790445,-17294.407197591812,11061.731483923788,14304.49601900428,51797.820216187829,69524.504461585282,{"$f":"IG369","v":79479.929201124673},92266.053621717918,103694.22986673599,100530.35187531098,77078.355043664124,45546.362106869914,23950.674603068124,-11722.061108043967,16442.908962971564,22707.287066679004,60001.085494550105,77639.613958700123,86993.661117264943,99129.123400101831,110502.42093149162,106777.82082440026,83607.501939702459,52431.737155724841,30621.784051675277,-4654.7488523669372,23267.718289446479,26516.44408672296,63177.219354573172,81186.648336079947,90204.015745950164,102069.72277164976,113374.32733951639,109745.74448264414,86857.975325546824,56038.617115175111,34509.436973508535,-368.77166512898737,27319.561306531359,30354.634614025341,66945.882735148698,85333.736591924433,93819.923101663371,105624.32119239942,116867.41949227671,113340.46603636333,90739.067637880391,60279.268175528268,39034.833049342691,4557.8182585042305,32021.07516763105,35354.916966797427,71381.049522936344,90155.627236745146,98118.149828413865,109869.10435726994,121058.63627741166,117639.7014867101,95329.298150485469,65233.027954274992,44278.128576277275,10206.015451744106,37454.035320228359,40841.12550643352,76566.104898322446,95736.57437481216,103183.73668253292,114889.95485485072,{"$f":"KQ369","v":126034.71057528799},122731.05873447303,100717.17673971926,70989.324291386365,22565.087509456389,-11375.122138753526,15387.961482556964,17469.951942380983,52608.823826221393,71885.465984002702,77440.160600557327,88794.57594607168,99584.414275258707,94997.760914813145,72949.784455844288,43255.741630303033,21470.700670211321,-12134.817748370617,14354.109598297489,16169.404437768115,51204.4645448222,70814.548343609567,75788.622898872854,87033.172645669139,97712.44616777495,93171.44970217692,71346.104864233435,41944.485676485172,20379.459000227514,-905326.15349579346]
[null,null,"add: Senior Debt Interest Expense",null,"EUR",null,null,4404775.440105631,{"$f":"I362*-1","v":0},0,{"$f":"K439*-1","v":0},{"$f":"L439*-1","v":0},{"$f":"M439*-1","v":0},{"$f":"N439*-1","v":0},{"$f":"O362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34764.583333333336,34923.921006944445,35083.988978226276,35244.790594376478,34629.767397458563,34788.487164696911,34947.934397535108,34331.550609715006,34488.903550009534,34646.977691280408,34029.214518556633,34185.181751766686,34341.863834795622,33722.702223562956,33877.264608754289,34032.535404877744,33411.956038341297,33565.094170183693,33718.934185130369,33096.917479670075,33248.611684785232,33401.001155007158,32777.52725649214,32927.757589751061,33078.676478704088,32453.725258756003,32602.471499525305,32751.899493898127,32125.45054610302,32272.692194439325,32420.608700330504,31792.641336398214,31938.357609190036,32084.741748232158,31455.23499410275,31599.404821159056,31744.235426589366,31113.168018485761,31255.770038570488,31399.02565124727,30766.376031673346,30907.388588485184,31049.047452849074,30414.79376653249,30554.194904629094,30694.234964608644,{"$f":"CA362*-1","v":30058.35505438763},30196.122515053576,30334.521409914236,29696.992812567536,29833.104029625134,29969.839089760921,29330.639031780182,29465.071127342508,29600.119370009495,28959.224763313228,29091.954543478416,29225.292668469359,28582.680106057702,28713.6840565438,28845.288441802961,28200.934193352416,28330.188475071947,28460.035172249365,27813.915179646698,27941.39562422008,28069.460354164421,27421.550226978867,27547.232332185853,27673.49048037504,27023.76549126795,27147.624416436258,27272.051028344929,26620.486108416037,26742.496669746273,26865.066446149282,26211.636180218655,26331.772846044656,26452.460138255694,25797.138760080561,25915.375646064262,26034.154451108723,25376.915838534165,25493.226702794112,25610.070658515251,24950.888328557972,25065.24656673053,25180.128946828045,24518.976050692203,24631.354690924545,24744.248399924614,24081.097717948793,24191.469415822728,24302.346983978579,23637.170920513006,23745.50795389869,23854.341532020724,23187.11211023368,23293.386374072252,23400.147728286749,22730.836584899258,22835.019585913378,22939.680092348815,22268.258472296606,22370.321323627963,22472.85196302793,21799.290714049665,21899.204129822392,21999.575482084078,21323.84504923482,{"$f":"EM362*-1","v":21421.579339043816},21519.761577681096,20841.831997769998,20937.357061093109,21033.31994762312,20353.160843574249,20446.446164107299,20540.159042359457,19857.739617494797,19948.754257408316,20040.186047754767,19355.475079998174,19444.18767411483,19533.306867621188,18846.272703622315,18932.651453513918,19019.426106009189,18330.036655186257,18414.049323189192,18498.447049253809,17806.669777754083,17888.283680902125,17970.271647772923,17276.073572349742,17355.255576223015,17434.800497614036,16738.148179419291,16814.864691908297,16891.93282174621,16192.792360037074,16267.009325020577,16341.566451093588,15639.903476852292,15711.586367787866,15783.597805306894,15079.377474772409,15148.491288198449,15217.921873269359,14511.108861379702,14577.618110327692,14644.432193333361,13934.99068707733,13998.859394393103,14063.02083328407,13350.914524961148,13412.106216533888,13473.578370026333,12758.770450413482,12817.248148311211,12875.99386899097,12158.44702041504,12214.173235925276,12270.154863256599,11549.831252571052,11602.767979145337,11655.947332383084,10932.808603847701,10982.917309948671,11033.255680952601,10307.262949014825,10354.504570864478,10401.962716814271,9673.0765587908645,9717.4114930186552,{"$f":"GY362*-1","v":9761.9496290283241},9030.130077685897,9071.5181738752908,9113.095965505554,8378.3025015386465,8416.7030546706992,8455.2796103379387,7717.4711547431816,7752.8428975357547,7788.376760816127,7047.5116671610604,7079.8127623022156,7112.2619041294338,6368.2979507145528,6397.4859829886618,6426.8077937440266,5679.7021756565455,5705.7341439616384,5731.8854254547959,4981.5947465126565,5004.4270557675054,5027.3640131064403,4273.8442776910379,4293.4327306304549,4313.1109639791775,3556.3175687552753,3572.61735761207,3588.9918538344591,2828.8795793557265,2841.8452774277735,2854.8704016159841,2091.3934038145835,2100.9789569154004,2110.6084438012626,1343.7202453598779,1349.8789631511108,1356.0659083988869,585.71939000357452,588.40393720775762,591.10078858662644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flows From Operating Activities",null,"EUR",null,null,29199125.115897171,{"$f":"SUM(I417:I423)","v":-100696.02419097599},0,0,0,100696.02419097599,-606950.4292720001,-67721.142450926942,579139.28682107315,-27811.142450926942,-67721.142450926942,95532.284901853884,-27811.142450926942,-289374.16738959367,82275.618235187198,-14507.809117593628,-180752.12911759363,330441.97650718736,-14507.809117593599,-224825.82397789441,197073.4143748864,-108808.56838195203,0,346328.72533774085,0,-43811.792093640048,-43404.088497315533,66000.89955018129,64492.650175289455,114801.44268237919,117784.29790014785,142762.85617829589,158273.00882189631,188388.73586939997,175701.09121004946,156516.63142715849,115793.44112907018,81243.166788263246,31020.41369763852,64145.349434426047,65794.452163596317,{"$f":"SUM(AW417:AW423)","v":116873.16505763363},120063.00676977434,141789.33907606351,157482.94874350922,187912.71177179174,175090.64617865125,153603.87972625194,112987.64062291665,80361.098725894277,30169.399158109216,63182.423378080683,64776.887804671627,115607.84131305906,120744.24514624313,142711.35770553711,158542.47801326495,186922.85126932722,176335.93456271276,152126.92499473278,111809.3953707277,79118.213348286838,29210.11140080529,62229.073743744106,63766.685072696389,114238.9800794638,121437.99902083419,143538.56230423209,159494.25802923448,185053.52860830081,177425.69406810118,150545.53348591147,110518.25620559548,77536.038512010011,27911.338092960897,61157.801233998151,62593.294842815165,112757.40286138226,122019.25360274484,144505.48255172657,160646.06413322419,183328.54285835067,175722.3510842353,149105.01296729571,109364.02321954248,76087.504714107781,27177.839599435811,60218.426018397957,61642.626613869768,111417.13141176873,122737.99326694349,145274.99331830954,161814.19083869286,181622.63601360185,174046.3506681124,147680.1339361096,107771.47444021759,74647.380357463626,26229.493536760136,59285.766831389592,60653.398491278989,110134.70855575713,123520.91752216985,143758.86926530156,160412.86508489697,{"$f":"SUM(DI417:DI423)","v":179935.54984987326},172391.84138076814,146270.66632756489,106020.17489548215,73215.432521014853,25284.429703175963,58359.640901059727,59670.787061970448,108863.89943956328,124320.47729881672,142257.71858153367,158818.6950394731,178267.02584569994,170755.16143168844,144876.37943870606,104280.18763569133,71791.426882300788,24124.221828089729,57439.863876406685,58645.596222154636,107604.48512789248,125132.47037158345,140771.29922196394,157240.89609870064,176616.8051019987,169136.05513109372,143497.04185086393,102551.24703840917,70375.127638515813,23403.404385553735,56526.249753092823,57724.652725008273,106356.24553625932,125956.88279405158,139299.36832573015,155679.21621724544,174992.85711826786,167534.26625705315,141720.97845408123,100833.08629986744,68966.297426028599,22467.065743725274,55618.61079763696,56760.744848672155,105118.95935176118,126793.69950418151,137841.68213463918,154133.4026152509,173393.67877681204,165949.53797262668,139610.11699668845,99125.437351089873,67564.697238322027,21533.254862474976,54716.757470004348,55824.344643449898,103892.40395229774,126559.85078740999,136397.99591013428,152603.20169439865,171812.02378604744,164381.61274151679,137513.51160519538,97428.030772460494,{"$f":"SUM(FU417:FU423)","v":66170.086342311421},20383.607115540792,53820.498344550164,54865.041890704248,102676.35532419539,125140.75753187438,134968.0638486995,151088.35895242263,170247.63241895498,162830.23224218309,135430.85146880691,95740.595706690583,64782.222192996036,19672.438444620617,52929.640029272676,54016.19575986921,101470.58797818943,123734.15735985443,133558.96363320184,149588.61889603091,168334.0122701829,161295.1372803777,133361.82464808688,94062.859770141615,63400.860346397152,18745.038162416306,52043.987083330168,53120.096481155677,100274.87486371992,122339.80311022456,132173.29443206909,148103.72495218806,165928.53381492355,159776.06770005313,131306.11798062912,92394.548962454763,62025.754370737755,17819.375982939382,51163.341932775082,52229.049865615889,99088.987281492504,120957.44619237492,130800.63456083792,146638.67010402834,163539.54276264005,158010.22597675526,129263.41698502837,90735.387574441993,60656.655755813044,16677.144888215815,50287.504784456651,51286.989579618064,97912.694794257375,119586.83649499866,129440.73481899063,145199.33708134992,161166.68855697612,155690.2629935263,127233.40576310272,89085.098094188186,59293.313820504431,15972.449201488103,49416.273538044661,50461.30899746278,{"$f":"SUM(IG417:IG423)","v":96745.765135755981},118228.97323807608,128093.34449306865,143711.52540252486,158809.6194702189,153385.55863443945,125215.76690031574,87443.401111315892,57942.297029759502,15050.769597813218,48208.841213116568,49584.206084639729,95564.559834227839,116896.70891753971,126758.21126188256,141519.6784323754,156467.98249843615,151095.76513644613,116585.93579200136,74483.101973796744,49674.730538899676,14130.627398126122,41719.916880377779,42585.846475945269,80340.538662486302,98442.23723315954,106015.69422526049,117991.45010324693,130508.79468360837,125920.59934557095,102937.96321806766,72129.431371136336,47550.127625804511,12335.797601371823,39454.541504924353,40454.915885140566,77865.857767097201,96294.296549959603,103261.95635149641,115108.67999548319,127491.62137405961,122933.72119519486,100171.83814750983,69655.529647185147,45301.480131382297,10646.903998183403,37261.913407060914,38266.197372210911,75265.004794360502,94020.570531840756,100381.93764729606,112099.44851276719,124347.84495954124,119818.44395777778,97273.607189599948,67045.088705948699,42912.340454559351,8595.0653208225413,34925.100888963992,35896.469991893515,72520.842424583185,91603.786628621107,{"$f":"SUM(KQ417:KQ423)","v":97358.135786424653},108946.06933128492,121059.59287434074,116556.72341609289,94225.071601150921,64279.760596122956,45970.510526386483,10484.325468417999,39701.396936256766,39357.065556035639,75668.998365780921,95139.96516083325,100566.24671536294,112087.98651696929,124130.69438471981,119936.20655079251,97881.780535826852,68283.682460899814,44869.233978426717,9355.3968247235189,38830.03331866498,38274.580144627806,74270.702134329753,94085.984472461525,98920.115960445546,110328.17534549718,122252.14541685842,118097.26152588149,96265.531332716128,-1002926.9145183889]
[null,null,"Capital Expenditures",null,"EUR",null,null,{"$f":"SUM(I427:QJ427)","v":-16928918.481857367},{"$f":"I75*-1","v":-1169435.1511936001},-77953.25,-77953.25,-77953.25,-77953.25,-3871393.4329500003,-503064.79309607111,-256548.61254051558,-256394.55698496001,-508886.11254051561,-261875.80698496001,-263005.00142940448,-1899171.0600738493,-366768.66809607111,-203267.15420718223,-1242988.2236516268,-211523.05698496001,-561990.80698495999,-1475736.3165285068,-157476.99777850669,-758190.96905386669,-82133.25,-83279.083333333343,-83279.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,0,0,0,0,-2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ75*-1","v":0},0,0,0]
[null,"Financing Activities"]
[null,null,"Drawdown of Construction Loan",null,"EUR",null,null,7585000,{"$f":"I114","v":0},0,0,0,0,365000,575000,0,0,525000,175000,275000,325000,275000,225000,1400000,0,425000,1650000,0,850000,250000,0,270000,0,0,0,0,0,0,0,0,{"$f":"AO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ES114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HK114","v":0},{"$f":"HL114","v":0},0,{"$f":"HN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JV114","v":0},0,0,0,0,0,0,{"$f":"KC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Payment on Senior Loan",null,"EUR",null,null,-4404775.4401056347,{"$f":"I134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-140017.28391288052,0,0,-104366.18895969058,0,0,-103467.43185100495,0,0,-102556.26010511894,0,0,-101632.50223719497,0,0,-100695.98439365535,0,0,-99746.530319462472,0,0,-98783.96132494729,0,0,-97808.096252179443,0,0,-96818.751440872846,0,0,-95815.740693820408,0,0,-94798.875241851172,0,0,-93767.96370830352,{"$f":"BU134*-1","v":0},0,-92722.812073007604,0,0,-91663.223635770235,0,0,-90588.998979355441,0,0,-89499.935931953587,0,0,-88395.829529132185,0,0,-87276.471975260996,0,0,-86141.652604404459,0,0,-84991.157840673724,0,0,-83824.771158031203,0,0,-82642.273039539752,0,0,-81443.440936049141,0,0,-80228.049224311588,0,0,-78995.869164519012,0,0,-77746.66885725355,0,0,-76480.213199843536,0,0,-75196.263842116547,0,0,-73894.57914154137,0,0,-72574.914117750101,0,0,-71237.020406432421,0,0,-69880.646212592692,0,0,-68505.536263161455,0,{"$f":"EG134*-1","v":0},-67111.431758952502,0,0,-65698.070325956141,0,0,-64265.185965959739,0,0,-62812.509006486231,0,0,-61339.766050041013,0,0,-59846.679922657881,0,0,-58332.969621734184,0,0,-56798.350263145425,0,0,-55242.533027629259,0,0,-53665.225106429134,0,0,-52066.12964618679,0,0,-50444.945693073802,0,0,-48801.368136151243,0,0,-47135.087649947047,0,0,-45445.790636240214,0,0,-43733.159165040757,0,0,-41996.870914754501,0,0,-40236.599111521369,0,0,-38452.012467715664,0,0,-36642.775119596918,0,0,-34808.546564099473,0,0,{"$f":"GS134*-1","v":-32948.98159474897},0,0,-31063.730236693569,0,0,-29152.437680837844,0,0,-27214.744217066742,0,0,-25250.285166547284,0,0,-23258.690813095061,0,0,-21239.58633359271,0,0,-19192.591727447241,0,0,-17117.321745072979,0,0,-15013.385815386602,0,0,-12880.38797230067,0,0,-10717.926780201804,0,0,-8525.595258399484,0,0,-6302.9808045312457,0,0,-4049.6651169098759,0,0,-1765.2241157979588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ134*-1","v":0},0,0,0]
[" ",null,"Change in DSRA",null,"EUR",null,null,0,0,{"$f":"J185*-1","v":0},0,{"$f":"L375*-1","v":0},{"$f":"M185*-1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-X375","v":0},{"$f":"Y185*-1","v":0},0,0,0,0,-169431.66992192154,0,0,-169431.66992192154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EW185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HI185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39873.124350798258,0,0,169431.66992192151,0,0,129558.54557112331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JU185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest  on Reserve Accounts",null,"EUR",null,null,0,{"$f":"I202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ202","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cash Position"]
[]
[]
[null,null,"Interest on Reserve Accounts",null,"EUR",null,null,0,{"$f":"I445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Senior Debt Principal Repayment",null,"EUR",null,null,-7419617.9951949846,0,{"$f":"J438","v":0},{"$f":"K438","v":0},{"$f":"L438+L437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29414.386009041016,0,0,-65065.480962230955,0,0,-65964.238070916588,0,0,-66875.409816802596,0,0,-67799.167684726563,0,0,-68735.685528266185,0,0,-69685.139602459065,0,0,-70647.708596974247,0,0,-71623.573669742094,0,0,-72612.918481048691,0,0,-73615.929228101129,0,0,-74632.794680070365,0,0,-75663.706213618018,0,0,{"$f":"BW438","v":-76708.857848913933},0,0,-77768.446286151302,0,0,-78842.670942566096,0,0,-79931.73398996795,0,0,-81035.840392789352,0,0,-82155.197946660541,0,0,-83290.017317517078,0,0,-84440.512081247813,0,0,-85606.898763890335,0,0,-86789.396882381785,0,0,-87988.228985872396,0,0,-89203.620697609949,0,0,-90435.800757402525,0,0,-91685.001064667988,0,0,-92951.456722078001,0,0,-94235.40607980499,0,0,-95537.090780380167,0,0,-96856.755804171436,0,0,-98194.649515489116,0,0,-99551.023709328845,0,0,-100926.13365876008,0,0,-102320.23816296904,{"$f":"EI438","v":0},0,-103733.5995959654,0,0,-105166.4839559618,0,0,-106619.16091543531,0,0,-108091.90387188052,0,0,-109584.98999926366,0,0,-111098.70030018735,0,0,-112633.3196587761,0,0,-114189.13689429229,0,0,-115766.4448154924,0,0,-117365.54027573475,0,0,-118986.72422884774,0,0,-120630.30178577029,0,0,-122296.58227197449,0,0,-123985.87928568132,0,0,-125698.51075688077,0,0,-127434.79900716704,0,0,-129195.07081040017,0,0,-130979.65745420588,0,0,-132788.89480232462,0,0,-134623.12335782207,0,0,-136482.68832717257,0,{"$f":"GU438","v":0},-138367.93968522796,0,0,-140279.23224108369,0,0,-142216.9257048548,0,0,-144181.38475537425,0,0,-146172.97910882649,0,0,-148192.08358832882,0,0,-150239.07819447431,0,0,-152314.34817684855,0,0,-154418.28410653493,0,0,-156551.28194962087,0,0,-158713.74314171972,0,0,-160906.07466352204,0,0,-163128.68911739028,0,0,0,0,0,-127793.32145532535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS438","v":0},0]
[null,null,"Cash Flow Available for Subordinated Debt",null,"EUR",null,null,28752231.680596527,{"$f":"SUM(I465:I467)","v":3691803.9758090242},0,0,0,100696.02419097599,-241950.4292720001,507278.85754907306,579139.28682107315,-27811.142450926942,457278.85754907306,270532.28490185388,247188.85754907306,35625.832610406331,357275.6182351872,210492.19088240637,1219247.8708824064,330441.97650718736,410492.19088240643,1425174.1760221056,197073.4143748864,741191.43161804799,80568.330078078463,346328.72533774085,270000,-213243.46201556158,-43404.088497315533,66000.89955018129,-104939.01974663208,114801.44268237919,117784.29790014785,-26668.813743625651,158273.00882189631,188388.73586939997,6269.4212881279236,156516.63142715849,115793.44112907018,-88188.503133658291,31020.41369763852,64145.349434426047,-103637.21775832522,{"$f":"SUM(AW465:AW467)","v":116873.16505763363},120063.00676977434,-27642.330845858029,157482.94874350922,187912.71177179174,5658.9762567297148,153603.87972625194,112987.64062291665,-89070.57119602726,30169.399158109216,63182.423378080683,-104654.78211724991,115607.84131305906,120744.24514624313,-26720.312216384424,158542.47801326495,186922.85126932722,6904.2646407912252,152126.92499473278,111809.3953707277,-90313.456573634699,29210.11140080529,62229.073743744106,-105664.98484922515,114238.9800794638,121437.99902083419,-25893.107617689442,159494.25802923448,185053.52860830081,7994.0241461796395,150545.53348591147,110518.25620559548,-91895.631409911526,27911.338092960897,61157.801233998151,-106838.37507910636,112757.40286138226,122019.25360274484,-24926.187370194966,160646.06413322419,183328.54285835067,6290.6811623137619,149105.01296729571,109364.02321954248,-93344.165207813756,27177.839599435811,60218.426018397957,-107789.04330805177,111417.13141176873,122737.99326694349,-24156.676603611995,161814.19083869286,181622.63601360185,4614.6807461908611,147680.1339361096,107771.47444021759,-94784.289564457911,26229.493536760136,59285.766831389592,-108778.27143064255,110134.70855575713,123520.91752216985,-25672.800656619977,160412.86508489697,{"$f":"SUM(DI465:DI467)","v":179935.54984987326},2960.1714588465984,146270.66632756489,106020.17489548215,-96216.237400906684,25284.429703175963,58359.640901059727,-109760.88285995109,108863.89943956328,124320.47729881672,-27173.951340387866,158818.6950394731,178267.02584569994,1323.4915097669,144876.37943870606,104280.18763569133,-97640.243039620749,24124.221828089729,57439.863876406685,-110786.0736997669,107604.48512789248,125132.47037158345,-28660.370699957595,157240.89609870064,176616.8051019987,-295.61479082782171,143497.04185086393,102551.24703840917,-99056.542283405724,23403.404385553735,56526.249753092823,-111707.01719691326,106356.24553625932,125956.88279405158,-30132.301596191392,155679.21621724544,174992.85711826786,-1897.4036648683832,141720.97845408123,100833.08629986744,-100465.37249589295,22467.065743725274,55618.61079763696,-112670.92507324938,105118.95935176118,126793.69950418151,-31589.987787282356,154133.4026152509,173393.67877681204,-3482.1319492948533,139610.11699668845,99125.437351089873,-101866.97268359951,21533.254862474976,54716.757470004348,-113607.32527847163,103892.40395229774,126559.85078740999,-33033.674011787254,152603.20169439865,171812.02378604744,-5050.0571804047504,137513.51160519538,97428.030772460494,{"$f":"SUM(FU465:FU467)","v":-103261.58357961012},20383.607115540792,53820.498344550164,-114566.62803121729,102676.35532419539,125140.75753187438,-34463.606073222036,151088.35895242263,170247.63241895498,-6601.4376797384466,135430.85146880691,95740.595706690583,-104649.4477289255,19672.438444620617,52929.640029272676,-115415.47416205233,101470.58797818943,123734.15735985443,-35872.706288719695,149588.61889603091,168334.0122701829,-8136.5326415438321,133361.82464808688,94062.859770141615,-106030.80957552438,18745.038162416306,52043.987083330168,-116311.57344076585,100274.87486371992,122339.80311022456,-37258.375489852449,148103.72495218806,165928.53381492355,-9655.6022218684084,131306.11798062912,92394.548962454763,-107405.91555118377,17819.375982939382,51163.341932775082,-117202.62005630566,99088.987281492504,120957.44619237492,-38631.035361083617,146638.67010402834,163539.54276264005,-11421.443945166277,129263.41698502837,90735.387574441993,-108775.01416610848,16677.144888215815,50287.504784456651,-118144.68034230347,97912.694794257375,119586.83649499866,-39990.935102930904,145199.33708134992,161166.68855697612,-13741.406928395241,127233.40576310272,89085.098094188186,-110138.3561014171,15972.449201488103,49416.273538044661,-79097.236573660484,{"$f":"SUM(IG465:IG467)","v":96745.765135755981},118228.97323807608,293475.34929808031,143711.52540252486,158809.6194702189,153385.55863443945,125215.76690031574,87443.401111315892,57942.297029759502,15050.769597813218,48208.841213116568,49584.206084639729,95564.559834227839,116896.70891753971,126758.21126188256,141519.6784323754,156467.98249843615,151095.76513644613,116585.93579200136,74483.101973796744,49674.730538899676,14130.627398126122,41719.916880377779,42585.846475945269,80340.538662486302,98442.23723315954,106015.69422526049,117991.45010324693,130508.79468360837,125920.59934557095,102937.96321806766,72129.431371136336,47550.127625804511,12335.797601371823,39454.541504924353,40454.915885140566,77865.857767097201,96294.296549959603,103261.95635149641,115108.67999548319,127491.62137405961,122933.72119519486,100171.83814750983,69655.529647185147,45301.480131382297,10646.903998183403,37261.913407060914,38266.197372210911,75265.004794360502,94020.570531840756,100381.93764729606,112099.44851276719,124347.84495954124,119818.44395777778,97273.607189599948,67045.088705948699,42912.340454559351,8595.0653208225413,34925.100888963992,35896.469991893515,72520.842424583185,91603.786628621107,{"$f":"SUM(KQ465:KQ467)","v":97358.135786424653},108946.06933128492,121059.59287434074,116556.72341609289,94225.071601150921,64279.760596122956,45970.510526386483,10484.325468417999,39701.396936256766,39357.065556035639,75668.998365780921,95139.96516083325,100566.24671536294,112087.98651696929,124130.69438471981,119936.20655079251,97881.780535826852,68283.682460899814,44869.233978426717,9355.3968247235189,38830.03331866498,38274.580144627806,74270.702134329753,94085.984472461525,98920.115960445546,110328.17534549718,122252.14541685842,118097.26152588149,96265.531332716128,-1002926.9145183889]
[null,null,"less: Subordinated Debt Principal Repayment",null,"EUR",null,null,-3792499.9999999977,{"$f":"I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14918.235189211089,0,0,-15757.145558679375,0,0,-16234.602826252929,0,0,-16726.52752649122,0,0,-17233.358037071434,{"$f":"AW436","v":0},0,-17755.546018952722,0,0,-18293.556818872996,0,0,-18847.869884041676,0,0,-19418.979189398015,0,0,-20007.39367781597,0,0,-20613.637713647462,0,0,-21238.251550008703,0,0,-21881.791810225521,0,0,-22544.831983867174,0,0,-23227.962937810313,0,0,-23931.793442788927,0,0,-24656.950715898871,0,0,-25404.080979541308,0,0,-26173.8500373024,0,0,-26966.943867282695,0,0,-27784.069233405229,0,0,-28625.95431524665,0,0,-29493.349356952938,0,0,-30387.027335817969,0,0,-31307.784651120586,0,0,-32256.441833834193,0,{"$f":"DI436","v":0},-33233.844277841199,0,0,-34240.862993304065,0,0,-35278.395382864168,0,0,-36347.366041360336,0,0,-37448.727579779603,0,0,-38583.461474174503,0,0,-39752.578940303458,0,0,-40957.121834773599,0,0,-42198.163583489062,0,0,-43476.81013823238,0,0,-44794.200962230956,0,0,-46151.510045587522,0,0,-47549.946951478865,0,0,-48990.757894055627,0,0,-50475.226849003404,0,0,-52004.676697755043,0,0,-53580.47040637373,0,0,-55204.012240157259,0,0,-56876.749015046269,0,0,-58600.171386951173,0,0,-60375.815180147183,0,0,{"$f":"FU436","v":-62205.262755920819},0,0,-64090.144422687983,0,0,-66032.13988883984,0,0,-68032.979759611582,0,0,-70094.447079307574,0,0,-72218.378920257674,0,0,-74406.668019920398,0,0,-76661.264467592016,0,0,-78984.177442224522,0,0,-81377.47700290136,0,0,-83843.295933566274,0,0,-86383.831643649261,0,0,-89001.348126283468,0,0,-91698.177975857994,0,0,-94476.724466704472,0,0,-97339.463694770078,0,0,-100288.9467841853,0,0,-103327.80216069291,0,0,-106458.73789396406,0,0,-109684.54411088907,0,0,-113008.09548199312,0,0,-116432.35378319299,{"$f":"IG436","v":0},0,-119960.37053517753,0,0,-123595.28972276393,0,0,-127340.35059665341,0,0,-131198.8905600826,0,0,-135174.34814294367,0,0,-139270.266066023,0,0,-143490.29439808955,0,0,-147838.19380864606,0,0,-152317.83891924185,0,0,-156933.22175633381,0,0,-161688.45530877248,0,0,-166587.7771930836,0,0,-171635.5534298112,0,0,-176836.28233428794,0,0,-182194.5985252992,0,0,-187715.27705521428,0,0,-193403.23766526434,0,0,-199263.5491697595,0,0,-205301.43397315239,0,0,-211522.27272397286,0,0,{"$f":"KQ436","v":-217931.60910978197},0,0,3112554.179175816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Capital Investment",null,"EUR",null,null,-16928918.481857367,{"$f":"I429","v":-1169435.1511936001},-77953.25,-77953.25,-77953.25,-77953.25,-3871393.4329500003,-503064.79309607111,-256548.61254051558,-256394.55698496001,-508886.11254051561,-261875.80698496001,-263005.00142940448,-1899171.0600738493,-366768.66809607111,-203267.15420718223,-1242988.2236516268,-211523.05698496001,-561990.80698495999,-1475736.3165285068,-157476.99777850669,-758190.96905386669,-82133.25,-83279.083333333343,-83279.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG429","v":0},0,-7777.9598204181602,0,0,0,0,0,-2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KS429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Movements in Cash",null,"EUR",{"$f":"IF(ROUND(H448-H475, 0)=0, \"OK\", \"NO\")","v":"OK"},null,7064045.0343191968,{"$f":"SUM(I473:I474)","v":4418618.8246154245},-77953.25,-77953.25,-77953.25,22742.774190975993,-4113343.8622220005,4214.064453001949,322590.67428055755,-284205.69943588693,-51607.254991442547,8656.4779168938694,-15816.143880331423,32704.772536557168,-9493.0498608839116,7225.0366752241389,-23740.352769220481,118918.91952222734,-151498.61610255355,-50562.140506401192,39596.416596379713,-16999.537435818696,-1564.919921921537,263049.64200440748,186720.91666666666,-213243.46201556158,-43404.088497315533,66000.89955018129,-273847.96286084317,114801.44268237919,117784.29790014785,-156890.46435783675,158273.00882189631,188388.73586939997,-123952.22932608316,156516.63142715849,115793.44112907018,-218410.15374786936,31020.41369763852,64145.349434426047,-233858.86837253632,{"$f":"SUM(AW473:AW474)","v":116873.16505763363},120063.00676977434,-157863.98146006913,157482.94874350922,187912.71177179174,-124562.67435748137,153603.87972625194,112987.64062291665,-219292.22181023832,30169.399158109216,63182.423378080683,-234876.43273146101,115607.84131305906,120744.24514624313,-156941.9628305955,158542.47801326495,186922.85126932722,-123317.38597341986,152126.92499473278,111809.3953707277,-220535.1071878458,29210.11140080529,62229.073743744106,-235886.63546343625,114238.9800794638,121437.99902083419,-156114.75823190052,159494.25802923448,185053.52860830081,-122227.62646803145,150545.53348591147,110518.25620559548,-222117.2820241226,27911.338092960897,61157.801233998151,-237060.02569331747,112757.40286138226,122019.25360274484,-155147.83798440604,160646.06413322419,183328.54285835067,-123930.96945189733,149105.01296729571,109364.02321954248,-223565.81582202483,27177.839599435811,60218.426018397957,-238010.69392226287,111417.13141176873,122737.99326694349,-154378.32721782307,161814.19083869286,181622.63601360185,-125606.96986802023,147680.1339361096,107771.47444021759,-225005.940178669,26229.493536760136,59285.766831389592,-238999.92204485362,110134.70855575713,123520.91752216985,-155894.45127083105,160412.86508489697,{"$f":"SUM(DI473:DI474)","v":179935.54984987326},-127261.47915536449,146270.66632756489,106020.17489548215,-226437.88801511776,25284.429703175963,58359.640901059727,-239982.53347416216,108863.89943956328,124320.47729881672,-157395.60195459897,158818.6950394731,178267.02584569994,-128898.15910444419,144876.37943870606,104280.18763569133,-227861.89365383185,24124.221828089729,57439.863876406685,-241007.72431397799,107604.48512789248,125132.47037158345,-158882.0213141687,157240.89609870064,176616.8051019987,-130517.26540503891,143497.04185086393,102551.24703840917,-229278.19289761683,23403.404385553735,56526.249753092823,-241928.66781112435,106356.24553625932,125956.88279405158,-160353.95221040247,155679.21621724544,174992.85711826786,-132119.05427907949,141720.97845408123,100833.08629986744,-230687.02311010403,22467.065743725274,55618.61079763696,-242892.57568746048,105118.95935176118,126793.69950418151,-161811.63840149343,154133.4026152509,173393.67877681204,-133703.78256350593,139610.11699668845,99125.437351089873,-232088.62329781058,21533.254862474976,54716.757470004348,-243828.97589268273,103892.40395229774,126559.85078740999,-163255.32462599833,152603.20169439865,171812.02378604744,-135271.70779461582,137513.51160519538,97428.030772460494,{"$f":"SUM(FU473:FU474)","v":-233483.2341938212},20383.607115540792,53820.498344550164,-244788.27864542836,102676.35532419539,125140.75753187438,-164685.25668743311,151088.35895242263,170247.63241895498,-136823.08829394955,135430.85146880691,95740.595706690583,-234871.0983431366,19672.438444620617,52929.640029272676,-245637.12477626343,101470.58797818943,123734.15735985443,-166094.35690293077,149588.61889603091,168334.0122701829,-138358.18325575494,133361.82464808688,94062.859770141615,-236252.46018973546,18745.038162416306,52043.987083330168,-246533.22405497695,100274.87486371992,122339.80311022456,-167480.02610406355,148103.72495218806,165928.53381492355,-139877.25283607951,131306.11798062912,92394.548962454763,-237627.56616539485,17819.375982939382,51163.341932775082,-247424.27067051677,99088.987281492504,120957.44619237492,-168852.68597529471,146638.67010402834,163539.54276264005,-141643.09455937735,129263.41698502837,90735.387574441993,-238996.66478031955,16677.144888215815,50287.504784456651,-248366.33095651458,97912.694794257375,119586.83649499866,-170212.58571714198,145199.33708134992,161166.68855697612,-143963.05754260632,127233.40576310272,89085.098094188186,-240360.0067156282,15972.449201488103,49416.273538044661,-209318.88718787156,{"$f":"SUM(IG473:IG474)","v":96745.765135755981},118228.97323807608,155475.73886345106,143711.52540252486,158809.6194702189,23163.90802022838,125215.76690031574,87443.401111315892,-2465198.7378751775,15050.769597813218,48208.841213116568,-80637.444529571352,95564.559834227839,116896.70891753971,-3463.4393523285107,141519.6784323754,156467.98249843615,20874.114522235031,116585.93579200136,74483.101973796744,-80546.920075311398,14130.627398126122,41719.916880377779,-87635.804138265812,80340.538662486302,98442.23723315954,-24205.956388950595,117991.45010324693,130508.79468360837,-4301.0512686401198,102937.96321806766,72129.431371136336,-82671.522988406577,12335.797601371823,39454.541504924353,-89766.734729070537,77865.857767097201,96294.296549959603,-26959.694262714649,115108.67999548319,127491.62137405961,-7287.9294190162327,100171.83814750983,69655.529647185147,-84920.170482828791,10646.903998183403,37261.913407060914,-91955.453242000163,75265.004794360502,94020.570531840756,-29839.712966915045,112099.44851276719,124347.84495954124,-10403.206656433293,97273.607189599948,67045.088705948699,-87309.310159651737,8595.0653208225413,34925.100888963992,-94325.180622317566,72520.842424583185,91603.786628621107,{"$f":"SUM(KQ473:KQ474)","v":-32863.514827786421},108946.06933128492,121059.59287434074,3323424.4067751151,94225.071601150921,64279.760596122956,45970.510526386483,10484.325468417999,39701.396936256766,39357.065556035639,75668.998365780921,95139.96516083325,100566.24671536294,112087.98651696929,124130.69438471981,119936.20655079251,97881.780535826852,68283.682460899814,44869.233978426717,9355.3968247235189,38830.03331866498,38274.580144627806,74270.702134329753,94085.984472461525,98920.115960445546,110328.17534549718,122252.14541685842,118097.26152588149,96265.531332716128,-1002926.9145183889]
[]
[null,null,"Net Income / (Loss)",null,"EUR",null,null,{"$f":"SUM(I483:QJ483)","v":6423990},{"$f":"ROUND(I369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-74373,-73203,-32457,-32768,-13140,-1099,25183,15615,-987,-35472,-60019,-102105,-75789,-72741,-31534,-29120,-9640,2683,26329,16663,-1805,-36191,-60654,-102703,-74949,-71904,-30884,-26869,-7216,5266,27208,19382,-1296,-35423,-59924,-101731,-73968,-70924,-30181,-24470,{"$f":"ROUND(BU369,0)","v":-4641},8003,27509,22113,-735,-34604,-59327,-100713,-72938,-70113,-29423,-22014,-2006,10803,28085,22725,100,-33514,-58460,-99427,-68962,-65915,-25711,-16602,3415,16564,31522,26198,3796,-29932,-54736,-95287,-67477,-64427,-24484,-13673,4480,17740,32485,27198,5018,-28964,-53488,-93625,-30885,-27831,11857,24372,40666,53868,68574,63326,41367,7129,-17116,-56841,-28979,-26140,13521,27742,42180,55328,69998,64790,{"$f":"ROUND(EG369,0)","v":43051},8556,-15410,-54726,-26831,-23761,15434,31365,43951,57047,71723,66555,44701,10283,-13405,-52314,-25866,-22786,16172,33816,44554,57602,72213,67088,44835,10778,-12633,-51136,-23159,-20066,18661,37139,46915,59920,74506,69426,46773,13076,-10057,-48154,-20130,-17246,21483,39822,49617,62581,87043,82009,58958,25621,2766,-34928,-6849,-3721,34565,52771,62588,75517,89770,85084,61635,28657,6081,-31209,{"$f":"ROUND(GS369,0)","v":-3071},80,38156,56233,66078,78975,92505,88584,64738,32120,9825,-27062,1142,4319,42192,60147,70023,82895,95706,92339,68313,36056,14042,-22441,5835,8815,46722,64559,74473,87324,99423,96150,72409,40514,18784,-17294,11062,14304,51798,69525,79480,92266,103694,100530,77078,45546,23951,-11722,16443,22707,60001,77640,86994,99129,110502,106778,83608,52432,30622,-4655,23268,26516,63177,81187,{"$f":"ROUND(JE369,0)","v":90204},102070,113374,109746,86858,56039,34509,-369,27320,30355,66946,85334,93820,105624,116867,113340,90739,60279,39035,4558,32021,35355,71381,90156,98118,109869,121059,117640,95329,65233,44278,10206,37454,40841,76566,95737,103184,114890,126035,122731,100717,70989,22565,-11375,15388,17470,52609,71885,77440,88795,99584,94998,72950,43256,21471,-12135,14354,16169,51204,70815,75789,87033,97712,93171,{"$f":"ROUND(LQ369,0)","v":71346},41944,20379,-905326]
[]
[null,null,"DSCR In Excess of Covenant",null,"Flag",null,null,null,0,{"$f":"IF(J27=1, IF(J512>=Inputs!$F197, 1, 0), I490)","v":0},{"$f":"IF(K27=1, IF(K512>=Inputs!$F197, 1, 0), J490)","v":0},{"$f":"IF(L27=1, IF(L512>=Inputs!$F197, 1, 0), K490)","v":0},{"$f":"IF(M27=1, IF(M512>=Inputs!$F197, 1, 0), L490)","v":0},{"$f":"IF(N27=1, IF(N512>=Inputs!$F197, 1, 0), M490)","v":0},{"$f":"IF(O27=1, IF(O512>=Inputs!$F197, 1, 0), N490)","v":0},{"$f":"IF(P27=1, IF(P512>=Inputs!$F197, 1, 0), O490)","v":0},{"$f":"IF(Q27=1, IF(Q512>=Inputs!$F197, 1, 0), P490)","v":0},{"$f":"IF(R27=1, IF(R512>=Inputs!$F197, 1, 0), Q490)","v":0},{"$f":"IF(S27=1, IF(S512>=Inputs!$F197, 1, 0), R490)","v":0},{"$f":"IF(T27=1, IF(T512>=Inputs!$F197, 1, 0), S490)","v":0},{"$f":"IF(U27=1, IF(U512>=Inputs!$F197, 1, 0), T490)","v":0},{"$f":"IF(V27=1, IF(V512>=Inputs!$F197, 1, 0), U490)","v":0},{"$f":"IF(W27=1, IF(W512>=Inputs!$F197, 1, 0), V490)","v":0},{"$f":"IF(X27=1, IF(X512>=Inputs!$F197, 1, 0), W490)","v":0},{"$f":"IF(Y27=1, IF(Y512>=Inputs!$F197, 1, 0), X490)","v":0},{"$f":"IF(Z27=1, IF(Z512>=Inputs!$F197, 1, 0), Y490)","v":0},{"$f":"IF(AA27=1, IF(AA512>=Inputs!$F197, 1, 0), Z490)","v":0},{"$f":"IF(AB27=1, IF(AB512>=Inputs!$F197, 1, 0), AA490)","v":0},{"$f":"IF(AC27=1, IF(AC512>=Inputs!$F197, 1, 0), AB490)","v":0},{"$f":"IF(AD27=1, IF(AD512>=Inputs!$F197, 1, 0), AC490)","v":0},{"$f":"IF(AE27=1, IF(AE512>=Inputs!$F197, 1, 0), AD490)","v":0},{"$f":"IF(AF27=1, IF(AF512>=Inputs!$F197, 1, 0), AE490)","v":0},{"$f":"IF(AG27=1, IF(AG512>=Inputs!$F197, 1, 0), AF490)","v":0},{"$f":"IF(AH27=1, IF(AH512>=Inputs!$F197, 1, 0), AG490)","v":0},{"$f":"IF(AI27=1, IF(AI512>=Inputs!$F197, 1, 0), AH490)","v":0},{"$f":"IF(AJ27=1, IF(AJ512>=Inputs!$F197, 1, 0), AI490)","v":0},{"$f":"IF(AK27=1, IF(AK512>=Inputs!$F197, 1, 0), AJ490)","v":0},{"$f":"IF(AL27=1, IF(AL512>=Inputs!$F197, 1, 0), AK490)","v":0},{"$f":"IF(AM27=1, IF(AM512>=Inputs!$F197, 1, 0), AL490)","v":0},{"$f":"IF(AN27=1, IF(AN512>=Inputs!$F197, 1, 0), AM490)","v":0},{"$f":"IF(AO27=1, IF(AO512>=Inputs!$F197, 1, 0), AN490)","v":0},{"$f":"IF(AP27=1, IF(AP512>=Inputs!$F197, 1, 0), AO490)","v":0},{"$f":"IF(AQ27=1, IF(AQ512>=Inputs!$F197, 1, 0), AP490)","v":0},{"$f":"IF(AR27=1, IF(AR512>=Inputs!$F197, 1, 0), AQ490)","v":0},{"$f":"IF(AS27=1, IF(AS512>=Inputs!$F197, 1, 0), AR490)","v":0},{"$f":"IF(AT27=1, IF(AT512>=Inputs!$F197, 1, 0), AS490)","v":0},{"$f":"IF(AU27=1, IF(AU512>=Inputs!$F197, 1, 0), AT490)","v":0},{"$f":"IF(AV27=1, IF(AV512>=Inputs!$F197, 1, 0), AU490)","v":0},{"$f":"IF(AW27=1, IF(AW512>=Inputs!$F197, 1, 0), AV490)","v":0},{"$f":"IF(AX27=1, IF(AX512>=Inputs!$F197, 1, 0), AW490)","v":0},{"$f":"IF(AY27=1, IF(AY512>=Inputs!$F197, 1, 0), AX490)","v":0},{"$f":"IF(AZ27=1, IF(AZ512>=Inputs!$F197, 1, 0), AY490)","v":0},{"$f":"IF(BA27=1, IF(BA512>=Inputs!$F197, 1, 0), AZ490)","v":0},{"$f":"IF(BB27=1, IF(BB512>=Inputs!$F197, 1, 0), BA490)","v":0},{"$f":"IF(BC27=1, IF(BC512>=Inputs!$F197, 1, 0), BB490)","v":0},{"$f":"IF(BD27=1, IF(BD512>=Inputs!$F197, 1, 0), BC490)","v":0},{"$f":"IF(BE27=1, IF(BE512>=Inputs!$F197, 1, 0), BD490)","v":0},{"$f":"IF(BF27=1, IF(BF512>=Inputs!$F197, 1, 0), BE490)","v":0},{"$f":"IF(BG27=1, IF(BG512>=Inputs!$F197, 1, 0), BF490)","v":0},{"$f":"IF(BH27=1, IF(BH512>=Inputs!$F197, 1, 0), BG490)","v":0},{"$f":"IF(BI27=1, IF(BI512>=Inputs!$F197, 1, 0), BH490)","v":0},{"$f":"IF(BJ27=1, IF(BJ512>=Inputs!$F197, 1, 0), BI490)","v":0},{"$f":"IF(BK27=1, IF(BK512>=Inputs!$F197, 1, 0), BJ490)","v":0},{"$f":"IF(BL27=1, IF(BL512>=Inputs!$F197, 1, 0), BK490)","v":0},{"$f":"IF(BM27=1, IF(BM512>=Inputs!$F197, 1, 0), BL490)","v":0},{"$f":"IF(BN27=1, IF(BN512>=Inputs!$F197, 1, 0), BM490)","v":0},{"$f":"IF(BO27=1, IF(BO512>=Inputs!$F197, 1, 0), BN490)","v":0},{"$f":"IF(BP27=1, IF(BP512>=Inputs!$F197, 1, 0), BO490)","v":0},{"$f":"IF(BQ27=1, IF(BQ512>=Inputs!$F197, 1, 0), BP490)","v":0},{"$f":"IF(BR27=1, IF(BR512>=Inputs!$F197, 1, 0), BQ490)","v":0},{"$f":"IF(BS27=1, IF(BS512>=Inputs!$F197, 1, 0), BR490)","v":0},{"$f":"IF(BT27=1, IF(BT512>=Inputs!$F197, 1, 0), BS490)","v":0},{"$f":"IF(BU27=1, IF(BU512>=Inputs!$F197, 1, 0), BT490)","v":0},{"$f":"IF(BV27=1, IF(BV512>=Inputs!$F197, 1, 0), BU490)","v":0},{"$f":"IF(BW27=1, IF(BW512>=Inputs!$F197, 1, 0), BV490)","v":0},{"$f":"IF(BX27=1, IF(BX512>=Inputs!$F197, 1, 0), BW490)","v":0},{"$f":"IF(BY27=1, IF(BY512>=Inputs!$F197, 1, 0), BX490)","v":0},{"$f":"IF(BZ27=1, IF(BZ512>=Inputs!$F197, 1, 0), BY490)","v":0},{"$f":"IF(CA27=1, IF(CA512>=Inputs!$F197, 1, 0), BZ490)","v":0},{"$f":"IF(CB27=1, IF(CB512>=Inputs!$F197, 1, 0), CA490)","v":0},{"$f":"IF(CC27=1, IF(CC512>=Inputs!$F197, 1, 0), CB490)","v":0},{"$f":"IF(CD27=1, IF(CD512>=Inputs!$F197, 1, 0), CC490)","v":0},{"$f":"IF(CE27=1, IF(CE512>=Inputs!$F197, 1, 0), CD490)","v":0},{"$f":"IF(CF27=1, IF(CF512>=Inputs!$F197, 1, 0), CE490)","v":0},{"$f":"IF(CG27=1, IF(CG512>=Inputs!$F197, 1, 0), CF490)","v":0},{"$f":"IF(CH27=1, IF(CH512>=Inputs!$F197, 1, 0), CG490)","v":0},{"$f":"IF(CI27=1, IF(CI512>=Inputs!$F197, 1, 0), CH490)","v":0},{"$f":"IF(CJ27=1, IF(CJ512>=Inputs!$F197, 1, 0), CI490)","v":0},{"$f":"IF(CK27=1, IF(CK512>=Inputs!$F197, 1, 0), CJ490)","v":0},{"$f":"IF(CL27=1, IF(CL512>=Inputs!$F197, 1, 0), CK490)","v":0},{"$f":"IF(CM27=1, IF(CM512>=Inputs!$F197, 1, 0), CL490)","v":0},{"$f":"IF(CN27=1, IF(CN512>=Inputs!$F197, 1, 0), CM490)","v":0},{"$f":"IF(CO27=1, IF(CO512>=Inputs!$F197, 1, 0), CN490)","v":0},{"$f":"IF(CP27=1, IF(CP512>=Inputs!$F197, 1, 0), CO490)","v":0},{"$f":"IF(CQ27=1, IF(CQ512>=Inputs!$F197, 1, 0), CP490)","v":0},{"$f":"IF(CR27=1, IF(CR512>=Inputs!$F197, 1, 0), CQ490)","v":0},{"$f":"IF(CS27=1, IF(CS512>=Inputs!$F197, 1, 0), CR490)","v":0},{"$f":"IF(CT27=1, IF(CT512>=Inputs!$F197, 1, 0), CS490)","v":0},{"$f":"IF(CU27=1, IF(CU512>=Inputs!$F197, 1, 0), CT490)","v":0},{"$f":"IF(CV27=1, IF(CV512>=Inputs!$F197, 1, 0), CU490)","v":0},{"$f":"IF(CW27=1, IF(CW512>=Inputs!$F197, 1, 0), CV490)","v":0},{"$f":"IF(CX27=1, IF(CX512>=Inputs!$F197, 1, 0), CW490)","v":0},{"$f":"IF(CY27=1, IF(CY512>=Inputs!$F197, 1, 0), CX490)","v":0},{"$f":"IF(CZ27=1, IF(CZ512>=Inputs!$F197, 1, 0), CY490)","v":0},{"$f":"IF(DA27=1, IF(DA512>=Inputs!$F197, 1, 0), CZ490)","v":0},{"$f":"IF(DB27=1, IF(DB512>=Inputs!$F197, 1, 0), DA490)","v":0},{"$f":"IF(DC27=1, IF(DC512>=Inputs!$F197, 1, 0), DB490)","v":0},{"$f":"IF(DD27=1, IF(DD512>=Inputs!$F197, 1, 0), DC490)","v":0},{"$f":"IF(DE27=1, IF(DE512>=Inputs!$F197, 1, 0), DD490)","v":0},{"$f":"IF(DF27=1, IF(DF512>=Inputs!$F197, 1, 0), DE490)","v":0},{"$f":"IF(DG27=1, IF(DG512>=Inputs!$F197, 1, 0), DF490)","v":0},{"$f":"IF(DH27=1, IF(DH512>=Inputs!$F197, 1, 0), DG490)","v":0},{"$f":"IF(DI27=1, IF(DI512>=Inputs!$F197, 1, 0), DH490)","v":0},{"$f":"IF(DJ27=1, IF(DJ512>=Inputs!$F197, 1, 0), DI490)","v":0},{"$f":"IF(DK27=1, IF(DK512>=Inputs!$F197, 1, 0), DJ490)","v":0},{"$f":"IF(DL27=1, IF(DL512>=Inputs!$F197, 1, 0), DK490)","v":0},{"$f":"IF(DM27=1, IF(DM512>=Inputs!$F197, 1, 0), DL490)","v":0},{"$f":"IF(DN27=1, IF(DN512>=Inputs!$F197, 1, 0), DM490)","v":0},{"$f":"IF(DO27=1, IF(DO512>=Inputs!$F197, 1, 0), DN490)","v":0},{"$f":"IF(DP27=1, IF(DP512>=Inputs!$F197, 1, 0), DO490)","v":0},{"$f":"IF(DQ27=1, IF(DQ512>=Inputs!$F197, 1, 0), DP490)","v":0},{"$f":"IF(DR27=1, IF(DR512>=Inputs!$F197, 1, 0), DQ490)","v":0},{"$f":"IF(DS27=1, IF(DS512>=Inputs!$F197, 1, 0), DR490)","v":0},{"$f":"IF(DT27=1, IF(DT512>=Inputs!$F197, 1, 0), DS490)","v":0},{"$f":"IF(DU27=1, IF(DU512>=Inputs!$F197, 1, 0), DT490)","v":0},{"$f":"IF(DV27=1, IF(DV512>=Inputs!$F197, 1, 0), DU490)","v":0},{"$f":"IF(DW27=1, IF(DW512>=Inputs!$F197, 1, 0), DV490)","v":0},{"$f":"IF(DX27=1, IF(DX512>=Inputs!$F197, 1, 0), DW490)","v":0},{"$f":"IF(DY27=1, IF(DY512>=Inputs!$F197, 1, 0), DX490)","v":0},{"$f":"IF(DZ27=1, IF(DZ512>=Inputs!$F197, 1, 0), DY490)","v":0},{"$f":"IF(EA27=1, IF(EA512>=Inputs!$F197, 1, 0), DZ490)","v":0},{"$f":"IF(EB27=1, IF(EB512>=Inputs!$F197, 1, 0), EA490)","v":0},{"$f":"IF(EC27=1, IF(EC512>=Inputs!$F197, 1, 0), EB490)","v":0},{"$f":"IF(ED27=1, IF(ED512>=Inputs!$F197, 1, 0), EC490)","v":0},{"$f":"IF(EE27=1, IF(EE512>=Inputs!$F197, 1, 0), ED490)","v":0},{"$f":"IF(EF27=1, IF(EF512>=Inputs!$F197, 1, 0), EE490)","v":0},{"$f":"IF(EG27=1, IF(EG512>=Inputs!$F197, 1, 0), EF490)","v":0},{"$f":"IF(EH27=1, IF(EH512>=Inputs!$F197, 1, 0), EG490)","v":0},{"$f":"IF(EI27=1, IF(EI512>=Inputs!$F197, 1, 0), EH490)","v":0},{"$f":"IF(EJ27=1, IF(EJ512>=Inputs!$F197, 1, 0), EI490)","v":0},{"$f":"IF(EK27=1, IF(EK512>=Inputs!$F197, 1, 0), EJ490)","v":0},{"$f":"IF(EL27=1, IF(EL512>=Inputs!$F197, 1, 0), EK490)","v":0},{"$f":"IF(EM27=1, IF(EM512>=Inputs!$F197, 1, 0), EL490)","v":0},{"$f":"IF(EN27=1, IF(EN512>=Inputs!$F197, 1, 0), EM490)","v":0},{"$f":"IF(EO27=1, IF(EO512>=Inputs!$F197, 1, 0), EN490)","v":0},{"$f":"IF(EP27=1, IF(EP512>=Inputs!$F197, 1, 0), EO490)","v":0},{"$f":"IF(EQ27=1, IF(EQ512>=Inputs!$F197, 1, 0), EP490)","v":0},{"$f":"IF(ER27=1, IF(ER512>=Inputs!$F197, 1, 0), EQ490)","v":0},{"$f":"IF(ES27=1, IF(ES512>=Inputs!$F197, 1, 0), ER490)","v":0},{"$f":"IF(ET27=1, IF(ET512>=Inputs!$F197, 1, 0), ES490)","v":0},{"$f":"IF(EU27=1, IF(EU512>=Inputs!$F197, 1, 0), ET490)","v":0},{"$f":"IF(EV27=1, IF(EV512>=Inputs!$F197, 1, 0), EU490)","v":0},{"$f":"IF(EW27=1, IF(EW512>=Inputs!$F197, 1, 0), EV490)","v":0},{"$f":"IF(EX27=1, IF(EX512>=Inputs!$F197, 1, 0), EW490)","v":0},{"$f":"IF(EY27=1, IF(EY512>=Inputs!$F197, 1, 0), EX490)","v":0},{"$f":"IF(EZ27=1, IF(EZ512>=Inputs!$F197, 1, 0), EY490)","v":0},{"$f":"IF(FA27=1, IF(FA512>=Inputs!$F197, 1, 0), EZ490)","v":0},{"$f":"IF(FB27=1, IF(FB512>=Inputs!$F197, 1, 0), FA490)","v":0},{"$f":"IF(FC27=1, IF(FC512>=Inputs!$F197, 1, 0), FB490)","v":0},{"$f":"IF(FD27=1, IF(FD512>=Inputs!$F197, 1, 0), FC490)","v":0},{"$f":"IF(FE27=1, IF(FE512>=Inputs!$F197, 1, 0), FD490)","v":0},{"$f":"IF(FF27=1, IF(FF512>=Inputs!$F197, 1, 0), FE490)","v":0},{"$f":"IF(FG27=1, IF(FG512>=Inputs!$F197, 1, 0), FF490)","v":0},{"$f":"IF(FH27=1, IF(FH512>=Inputs!$F197, 1, 0), FG490)","v":0},{"$f":"IF(FI27=1, IF(FI512>=Inputs!$F197, 1, 0), FH490)","v":0},{"$f":"IF(FJ27=1, IF(FJ512>=Inputs!$F197, 1, 0), FI490)","v":0},{"$f":"IF(FK27=1, IF(FK512>=Inputs!$F197, 1, 0), FJ490)","v":0},{"$f":"IF(FL27=1, IF(FL512>=Inputs!$F197, 1, 0), FK490)","v":0},{"$f":"IF(FM27=1, IF(FM512>=Inputs!$F197, 1, 0), FL490)","v":0},{"$f":"IF(FN27=1, IF(FN512>=Inputs!$F197, 1, 0), FM490)","v":0},{"$f":"IF(FO27=1, IF(FO512>=Inputs!$F197, 1, 0), FN490)","v":0},{"$f":"IF(FP27=1, IF(FP512>=Inputs!$F197, 1, 0), FO490)","v":0},{"$f":"IF(FQ27=1, IF(FQ512>=Inputs!$F197, 1, 0), FP490)","v":0},{"$f":"IF(FR27=1, IF(FR512>=Inputs!$F197, 1, 0), FQ490)","v":0},{"$f":"IF(FS27=1, IF(FS512>=Inputs!$F197, 1, 0), FR490)","v":0},{"$f":"IF(FT27=1, IF(FT512>=Inputs!$F197, 1, 0), FS490)","v":0},{"$f":"IF(FU27=1, IF(FU512>=Inputs!$F197, 1, 0), FT490)","v":0},{"$f":"IF(FV27=1, IF(FV512>=Inputs!$F197, 1, 0), FU490)","v":0},{"$f":"IF(FW27=1, IF(FW512>=Inputs!$F197, 1, 0), FV490)","v":0},{"$f":"IF(FX27=1, IF(FX512>=Inputs!$F197, 1, 0), FW490)","v":0},{"$f":"IF(FY27=1, IF(FY512>=Inputs!$F197, 1, 0), FX490)","v":0},{"$f":"IF(FZ27=1, IF(FZ512>=Inputs!$F197, 1, 0), FY490)","v":0},{"$f":"IF(GA27=1, IF(GA512>=Inputs!$F197, 1, 0), FZ490)","v":0},{"$f":"IF(GB27=1, IF(GB512>=Inputs!$F197, 1, 0), GA490)","v":0},{"$f":"IF(GC27=1, IF(GC512>=Inputs!$F197, 1, 0), GB490)","v":0},{"$f":"IF(GD27=1, IF(GD512>=Inputs!$F197, 1, 0), GC490)","v":0},{"$f":"IF(GE27=1, IF(GE512>=Inputs!$F197, 1, 0), GD490)","v":0},{"$f":"IF(GF27=1, IF(GF512>=Inputs!$F197, 1, 0), GE490)","v":0},{"$f":"IF(GG27=1, IF(GG512>=Inputs!$F197, 1, 0), GF490)","v":0},{"$f":"IF(GH27=1, IF(GH512>=Inputs!$F197, 1, 0), GG490)","v":0},{"$f":"IF(GI27=1, IF(GI512>=Inputs!$F197, 1, 0), GH490)","v":0},{"$f":"IF(GJ27=1, IF(GJ512>=Inputs!$F197, 1, 0), GI490)","v":0},{"$f":"IF(GK27=1, IF(GK512>=Inputs!$F197, 1, 0), GJ490)","v":0},{"$f":"IF(GL27=1, IF(GL512>=Inputs!$F197, 1, 0), GK490)","v":0},{"$f":"IF(GM27=1, IF(GM512>=Inputs!$F197, 1, 0), GL490)","v":0},{"$f":"IF(GN27=1, IF(GN512>=Inputs!$F197, 1, 0), GM490)","v":0},{"$f":"IF(GO27=1, IF(GO512>=Inputs!$F197, 1, 0), GN490)","v":0},{"$f":"IF(GP27=1, IF(GP512>=Inputs!$F197, 1, 0), GO490)","v":0},{"$f":"IF(GQ27=1, IF(GQ512>=Inputs!$F197, 1, 0), GP490)","v":0},{"$f":"IF(GR27=1, IF(GR512>=Inputs!$F197, 1, 0), GQ490)","v":0},{"$f":"IF(GS27=1, IF(GS512>=Inputs!$F197, 1, 0), GR490)","v":0},{"$f":"IF(GT27=1, IF(GT512>=Inputs!$F197, 1, 0), GS490)","v":0},{"$f":"IF(GU27=1, IF(GU512>=Inputs!$F197, 1, 0), GT490)","v":0},{"$f":"IF(GV27=1, IF(GV512>=Inputs!$F197, 1, 0), GU490)","v":0},{"$f":"IF(GW27=1, IF(GW512>=Inputs!$F197, 1, 0), GV490)","v":0},{"$f":"IF(GX27=1, IF(GX512>=Inputs!$F197, 1, 0), GW490)","v":0},{"$f":"IF(GY27=1, IF(GY512>=Inputs!$F197, 1, 0), GX490)","v":0},{"$f":"IF(GZ27=1, IF(GZ512>=Inputs!$F197, 1, 0), GY490)","v":0},{"$f":"IF(HA27=1, IF(HA512>=Inputs!$F197, 1, 0), GZ490)","v":0},{"$f":"IF(HB27=1, IF(HB512>=Inputs!$F197, 1, 0), HA490)","v":0},{"$f":"IF(HC27=1, IF(HC512>=Inputs!$F197, 1, 0), HB490)","v":0},{"$f":"IF(HD27=1, IF(HD512>=Inputs!$F197, 1, 0), HC490)","v":0},{"$f":"IF(HE27=1, IF(HE512>=Inputs!$F197, 1, 0), HD490)","v":0},{"$f":"IF(HF27=1, IF(HF512>=Inputs!$F197, 1, 0), HE490)","v":0},{"$f":"IF(HG27=1, IF(HG512>=Inputs!$F197, 1, 0), HF490)","v":0},{"$f":"IF(HH27=1, IF(HH512>=Inputs!$F197, 1, 0), HG490)","v":0},{"$f":"IF(HI27=1, IF(HI512>=Inputs!$F197, 1, 0), HH490)","v":0},{"$f":"IF(HJ27=1, IF(HJ512>=Inputs!$F197, 1, 0), HI490)","v":0},{"$f":"IF(HK27=1, IF(HK512>=Inputs!$F197, 1, 0), HJ490)","v":0},{"$f":"IF(HL27=1, IF(HL512>=Inputs!$F197, 1, 0), HK490)","v":0},{"$f":"IF(HM27=1, IF(HM512>=Inputs!$F197, 1, 0), HL490)","v":0},{"$f":"IF(HN27=1, IF(HN512>=Inputs!$F197, 1, 0), HM490)","v":0},{"$f":"IF(HO27=1, IF(HO512>=Inputs!$F197, 1, 0), HN490)","v":0},{"$f":"IF(HP27=1, IF(HP512>=Inputs!$F197, 1, 0), HO490)","v":0},{"$f":"IF(HQ27=1, IF(HQ512>=Inputs!$F197, 1, 0), HP490)","v":0},{"$f":"IF(HR27=1, IF(HR512>=Inputs!$F197, 1, 0), HQ490)","v":0},{"$f":"IF(HS27=1, IF(HS512>=Inputs!$F197, 1, 0), HR490)","v":0},{"$f":"IF(HT27=1, IF(HT512>=Inputs!$F197, 1, 0), HS490)","v":0},{"$f":"IF(HU27=1, IF(HU512>=Inputs!$F197, 1, 0), HT490)","v":0},{"$f":"IF(HV27=1, IF(HV512>=Inputs!$F197, 1, 0), HU490)","v":0},{"$f":"IF(HW27=1, IF(HW512>=Inputs!$F197, 1, 0), HV490)","v":0},{"$f":"IF(HX27=1, IF(HX512>=Inputs!$F197, 1, 0), HW490)","v":0},{"$f":"IF(HY27=1, IF(HY512>=Inputs!$F197, 1, 0), HX490)","v":0},{"$f":"IF(HZ27=1, IF(HZ512>=Inputs!$F197, 1, 0), HY490)","v":0},{"$f":"IF(IA27=1, IF(IA512>=Inputs!$F197, 1, 0), HZ490)","v":0},{"$f":"IF(IB27=1, IF(IB512>=Inputs!$F197, 1, 0), IA490)","v":0},{"$f":"IF(IC27=1, IF(IC512>=Inputs!$F197, 1, 0), IB490)","v":0},{"$f":"IF(ID27=1, IF(ID512>=Inputs!$F197, 1, 0), IC490)","v":0},{"$f":"IF(IE27=1, IF(IE512>=Inputs!$F197, 1, 0), ID490)","v":0},{"$f":"IF(IF27=1, IF(IF512>=Inputs!$F197, 1, 0), IE490)","v":0},{"$f":"IF(IG27=1, IF(IG512>=Inputs!$F197, 1, 0), IF490)","v":0},{"$f":"IF(IH27=1, IF(IH512>=Inputs!$F197, 1, 0), IG490)","v":0},{"$f":"IF(II27=1, IF(II512>=Inputs!$F197, 1, 0), IH490)","v":0},{"$f":"IF(IJ27=1, IF(IJ512>=Inputs!$F197, 1, 0), II490)","v":0},{"$f":"IF(IK27=1, IF(IK512>=Inputs!$F197, 1, 0), IJ490)","v":0},{"$f":"IF(IL27=1, IF(IL512>=Inputs!$F197, 1, 0), IK490)","v":0},{"$f":"IF(IM27=1, IF(IM512>=Inputs!$F197, 1, 0), IL490)","v":0},{"$f":"IF(IN27=1, IF(IN512>=Inputs!$F197, 1, 0), IM490)","v":0},{"$f":"IF(IO27=1, IF(IO512>=Inputs!$F197, 1, 0), IN490)","v":0},{"$f":"IF(IP27=1, IF(IP512>=Inputs!$F197, 1, 0), IO490)","v":0},{"$f":"IF(IQ27=1, IF(IQ512>=Inputs!$F197, 1, 0), IP490)","v":0},{"$f":"IF(IR27=1, IF(IR512>=Inputs!$F197, 1, 0), IQ490)","v":0},{"$f":"IF(IS27=1, IF(IS512>=Inputs!$F197, 1, 0), IR490)","v":0},{"$f":"IF(IT27=1, IF(IT512>=Inputs!$F197, 1, 0), IS490)","v":0},{"$f":"IF(IU27=1, IF(IU512>=Inputs!$F197, 1, 0), IT490)","v":0},{"$f":"IF(IV27=1, IF(IV512>=Inputs!$F197, 1, 0), IU490)","v":0},{"$f":"IF(IW27=1, IF(IW512>=Inputs!$F197, 1, 0), IV490)","v":0},{"$f":"IF(IX27=1, IF(IX512>=Inputs!$F197, 1, 0), IW490)","v":0},{"$f":"IF(IY27=1, IF(IY512>=Inputs!$F197, 1, 0), IX490)","v":0},{"$f":"IF(IZ27=1, IF(IZ512>=Inputs!$F197, 1, 0), IY490)","v":0},{"$f":"IF(JA27=1, IF(JA512>=Inputs!$F197, 1, 0), IZ490)","v":0},{"$f":"IF(JB27=1, IF(JB512>=Inputs!$F197, 1, 0), JA490)","v":0},{"$f":"IF(JC27=1, IF(JC512>=Inputs!$F197, 1, 0), JB490)","v":0},{"$f":"IF(JD27=1, IF(JD512>=Inputs!$F197, 1, 0), JC490)","v":0},{"$f":"IF(JE27=1, IF(JE512>=Inputs!$F197, 1, 0), JD490)","v":0},{"$f":"IF(JF27=1, IF(JF512>=Inputs!$F197, 1, 0), JE490)","v":0},{"$f":"IF(JG27=1, IF(JG512>=Inputs!$F197, 1, 0), JF490)","v":0},{"$f":"IF(JH27=1, IF(JH512>=Inputs!$F197, 1, 0), JG490)","v":0},{"$f":"IF(JI27=1, IF(JI512>=Inputs!$F197, 1, 0), JH490)","v":0},{"$f":"IF(JJ27=1, IF(JJ512>=Inputs!$F197, 1, 0), JI490)","v":0},{"$f":"IF(JK27=1, IF(JK512>=Inputs!$F197, 1, 0), JJ490)","v":0},{"$f":"IF(JL27=1, IF(JL512>=Inputs!$F197, 1, 0), JK490)","v":0},{"$f":"IF(JM27=1, IF(JM512>=Inputs!$F197, 1, 0), JL490)","v":0},{"$f":"IF(JN27=1, IF(JN512>=Inputs!$F197, 1, 0), JM490)","v":0},{"$f":"IF(JO27=1, IF(JO512>=Inputs!$F197, 1, 0), JN490)","v":0},{"$f":"IF(JP27=1, IF(JP512>=Inputs!$F197, 1, 0), JO490)","v":0},{"$f":"IF(JQ27=1, IF(JQ512>=Inputs!$F197, 1, 0), JP490)","v":0},{"$f":"IF(JR27=1, IF(JR512>=Inputs!$F197, 1, 0), JQ490)","v":0},{"$f":"IF(JS27=1, IF(JS512>=Inputs!$F197, 1, 0), JR490)","v":0},{"$f":"IF(JT27=1, IF(JT512>=Inputs!$F197, 1, 0), JS490)","v":0},{"$f":"IF(JU27=1, IF(JU512>=Inputs!$F197, 1, 0), JT490)","v":0},{"$f":"IF(JV27=1, IF(JV512>=Inputs!$F197, 1, 0), JU490)","v":0},{"$f":"IF(JW27=1, IF(JW512>=Inputs!$F197, 1, 0), JV490)","v":0},{"$f":"IF(JX27=1, IF(JX512>=Inputs!$F197, 1, 0), JW490)","v":0},{"$f":"IF(JY27=1, IF(JY512>=Inputs!$F197, 1, 0), JX490)","v":0},{"$f":"IF(JZ27=1, IF(JZ512>=Inputs!$F197, 1, 0), JY490)","v":0},{"$f":"IF(KA27=1, IF(KA512>=Inputs!$F197, 1, 0), JZ490)","v":0},{"$f":"IF(KB27=1, IF(KB512>=Inputs!$F197, 1, 0), KA490)","v":0},{"$f":"IF(KC27=1, IF(KC512>=Inputs!$F197, 1, 0), KB490)","v":0},{"$f":"IF(KD27=1, IF(KD512>=Inputs!$F197, 1, 0), KC490)","v":0},{"$f":"IF(KE27=1, IF(KE512>=Inputs!$F197, 1, 0), KD490)","v":0},{"$f":"IF(KF27=1, IF(KF512>=Inputs!$F197, 1, 0), KE490)","v":0},{"$f":"IF(KG27=1, IF(KG512>=Inputs!$F197, 1, 0), KF490)","v":0},{"$f":"IF(KH27=1, IF(KH512>=Inputs!$F197, 1, 0), KG490)","v":0},{"$f":"IF(KI27=1, IF(KI512>=Inputs!$F197, 1, 0), KH490)","v":0},{"$f":"IF(KJ27=1, IF(KJ512>=Inputs!$F197, 1, 0), KI490)","v":0},{"$f":"IF(KK27=1, IF(KK512>=Inputs!$F197, 1, 0), KJ490)","v":0},{"$f":"IF(KL27=1, IF(KL512>=Inputs!$F197, 1, 0), KK490)","v":0},{"$f":"IF(KM27=1, IF(KM512>=Inputs!$F197, 1, 0), KL490)","v":0},{"$f":"IF(KN27=1, IF(KN512>=Inputs!$F197, 1, 0), KM490)","v":0},{"$f":"IF(KO27=1, IF(KO512>=Inputs!$F197, 1, 0), KN490)","v":0},{"$f":"IF(KP27=1, IF(KP512>=Inputs!$F197, 1, 0), KO490)","v":0},{"$f":"IF(KQ27=1, IF(KQ512>=Inputs!$F197, 1, 0), KP490)","v":0},{"$f":"IF(KR27=1, IF(KR512>=Inputs!$F197, 1, 0), KQ490)","v":0},{"$f":"IF(KS27=1, IF(KS512>=Inputs!$F197, 1, 0), KR490)","v":0},{"$f":"IF(KT27=1, IF(KT512>=Inputs!$F197, 1, 0), KS490)","v":0},{"$f":"IF(KU27=1, IF(KU512>=Inputs!$F197, 1, 0), KT490)","v":0},{"$f":"IF(KV27=1, IF(KV512>=Inputs!$F197, 1, 0), KU490)","v":0},{"$f":"IF(KW27=1, IF(KW512>=Inputs!$F197, 1, 0), KV490)","v":0},{"$f":"IF(KX27=1, IF(KX512>=Inputs!$F197, 1, 0), KW490)","v":0},{"$f":"IF(KY27=1, IF(KY512>=Inputs!$F197, 1, 0), KX490)","v":0},{"$f":"IF(KZ27=1, IF(KZ512>=Inputs!$F197, 1, 0), KY490)","v":0},{"$f":"IF(LA27=1, IF(LA512>=Inputs!$F197, 1, 0), KZ490)","v":0},{"$f":"IF(LB27=1, IF(LB512>=Inputs!$F197, 1, 0), LA490)","v":0},{"$f":"IF(LC27=1, IF(LC512>=Inputs!$F197, 1, 0), LB490)","v":0},{"$f":"IF(LD27=1, IF(LD512>=Inputs!$F197, 1, 0), LC490)","v":0},{"$f":"IF(LE27=1, IF(LE512>=Inputs!$F197, 1, 0), LD490)","v":0},{"$f":"IF(LF27=1, IF(LF512>=Inputs!$F197, 1, 0), LE490)","v":0},{"$f":"IF(LG27=1, IF(LG512>=Inputs!$F197, 1, 0), LF490)","v":0},{"$f":"IF(LH27=1, IF(LH512>=Inputs!$F197, 1, 0), LG490)","v":0},{"$f":"IF(LI27=1, IF(LI512>=Inputs!$F197, 1, 0), LH490)","v":0},{"$f":"IF(LJ27=1, IF(LJ512>=Inputs!$F197, 1, 0), LI490)","v":0},{"$f":"IF(LK27=1, IF(LK512>=Inputs!$F197, 1, 0), LJ490)","v":0},{"$f":"IF(LL27=1, IF(LL512>=Inputs!$F197, 1, 0), LK490)","v":0},{"$f":"IF(LM27=1, IF(LM512>=Inputs!$F197, 1, 0), LL490)","v":0},{"$f":"IF(LN27=1, IF(LN512>=Inputs!$F197, 1, 0), LM490)","v":0},{"$f":"IF(LO27=1, IF(LO512>=Inputs!$F197, 1, 0), LN490)","v":0},{"$f":"IF(LP27=1, IF(LP512>=Inputs!$F197, 1, 0), LO490)","v":0},{"$f":"IF(LQ27=1, IF(LQ512>=Inputs!$F197, 1, 0), LP490)","v":0},{"$f":"IF(LR27=1, IF(LR512>=Inputs!$F197, 1, 0), LQ490)","v":0},{"$f":"IF(LS27=1, IF(LS512>=Inputs!$F197, 1, 0), LR490)","v":0},{"$f":"IF(LT27=1, IF(LT512>=Inputs!$F197, 1, 0), LS490)","v":0}]
[null,null,"Dividend Permitted",null,"Flag",null,null,null,{"$f":"IF(COUNTIF(I490:I492, 0)>0, 0, 1)","v":0},0,0,0,0,0,{"$f":"IF(COUNTIF(O490:O492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(CA490:CA492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(EM490:EM492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(GY490:GY492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(JK490:JK492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(KQ490:KQ492, 0)>0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Anticipated Cash Flow in Subsequent 3-month Period",null,null,null,null,null,{"$f":"SUM(J473:L473)","v":-233859.75},-133163.72580902401,-4168554.3380310247,-4086387.0235780226,-3786539.1234884411,42599.039297672571,-13222.280146771926,-327156.47651043558,-58766.920954880101,25545.106573119614,7395.578795341833,30436.759350897395,-26008.365954880253,102403.603428231,-56320.049349546694,-83141.837086727406,-162464.34001257503,-27965.261345840176,21031.95923863948,244485.18464666724,448205.6387491526,236527.09665551252,-69926.633846210461,-190646.65096269583,-251251.15180797741,-93045.62062828269,-41262.222278316127,75695.276224690286,119166.8423642074,189771.28033345952,222709.5153652131,220953.13797047531,148357.84323014552,53899.918808359304,-71596.298921160662,-123244.39061580479,-138693.10524047175,-52840.353880476643,3077.3034548716387,79072.19036733883,119681.97405321442,187531.67905523183,220832.98615781957,216953.91714056232,142028.84599168721,47299.298538930248,-76135.182029212461,-125940.39927404842,-141524.61019527112,-56086.168040321267,1475.6537278411852,79410.1236287067,122344.76032891258,{"$f":"SUM(BK473:BM473)","v":188523.36645199667},222147.94330917229,215732.39029064012,140618.9343920406,43401.213177614671,-79515.600416312809,-129095.92204329639,-144447.45031888684,-59418.581640228338,-209.65636313825962,79562.220868397475,124817.49881816815,188433.02840563477,222320.16016950388,213371.43562618084,138836.16322347551,38946.507667384343,-83687.687725566226,-133048.14269716357,-147990.88636635843,-63144.821597937058,-2283.3692291903717,79628.818479721056,127517.47975156299,188826.76900716883,220043.63753967755,208502.58637374907,134538.06673494086,34903.220364813344,-87023.953003046539,-136169.55020419107,-150614.42830442911,-66375.136492096179,-3855.5692435506498,79776.797460889153,130173.85688781328,189058.49963447163,217829.85698427452,203695.80008169124,129844.63850830696,30445.668197658204,-91004.972201691271,-139490.67981051927,-153484.66167670389,-69579.446657706896,-5344.295966926642,77761.174807095929,128039.33133623577,184453.96366393918,213086.9357794057,198944.73702207365,125029.36206768255,25852.953207929299,-95133.283416459642,-142793.81741088207,-156338.46286992647,-72758.993133539159,-6798.1567357821623,75788.774783781031,125743.57038369085,179690.11893057407,208187.56178072887,194245.24617996183,120258.4079699532,{"$f":"SUM(DW473:DY473)","v":21294.673420565552},-99457.484190050804,-146297.80794933543,-159443.63860948157,-75963.375309678828,-8270.7688145020802,73854.93418530724,123491.34515611539,174975.67988653065,203340.43579566042,189596.58154782373,115531.02348423419,16770.095991656272,-103323.54147365392,-149348.53875897027,-161999.0136724778,-79046.172521772212,-9615.5394808134588,71959.176119908429,121282.14680089455,170318.12112511083,198553.01905643381,184594.7812932696,110435.01047486918,11867.041643844626,-107386.87106651132,-152601.34656874178,-164806.89914609824,-82155.005538062338,-10979.916831517796,70101.020454449259,119115.46371793898,165715.44299056951,193823.29882855702,179300.01320999456,105031.77178427239,6646.9310499677376,-111429.93108424573,-155838.61096533126,-167578.96356020341,-85219.814470380647,-13376.721152974991,67196.930113709415,115907.72785581031,161159.90085444777,189143.5176858303,174053.827596627,99669.83458304005,1458.3081838346552,-115671.5963058199,-159279.12873373023,-170584.17318533739,-88291.4249766828,-16971.16578935858,63131.856168636645,111543.85979686389,156650.73468394449,184512.90307742805,168855.39559381234,94348.358881547945,-3699.6511676391237,-119458.06419182543,-162269.01986924332,-173035.04630237014,{"$f":"SUM(GI473:GK473)","v":-91236.896768801322},-20432.379438219563,59110.388435113098,107228.41935295457,151828.27426328303,179564.44791045884,163337.65366251484,89066.501162473563,-8827.7757715069456,-123444.56225717755,-165463.43494398898,-175744.19880923047,-94214.362107926863,-23918.546081032473,55134.651869880909,102963.50195834906,146552.23266304805,174155.00593103206,157357.39895947315,83823.41410700437,-13926.899222310982,-127413.64122000069,-168644.84824968039,-178441.55275480231,-97171.941456249187,-27377.837196649343,51193.747498572717,98743.43032110855,141325.52689137368,168535.11830729101,151159.86518829106,78355.710000093008,-18997.860220849194,-131584.13231766174,-172032.01510764708,-181401.6812838421,-100166.13137780054,-30866.799667258543,47286.945572114055,94573.5878592066,136153.43992118406,162402.96809571976,144437.03677747253,72355.446314684596,-24041.502858337306,-135302.45941995189,-174971.28397609544,-143930.16444833879,-63156.848514070924,5655.851185960506,370450.47723728314,417416.237504052,457996.88373619481,325685.05289297213,307189.29439076304,235823.07603186002,-2252539.5698635457,-2362704.5671660486,-2401939.1270642481,-17377.833718641567,63135.956517773055,131823.82422219618,208997.82939943904,254952.9479975866,{"$f":"SUM(IU473:IW473)","v":294524.221578483},318861.77545304655,293928.03281267255,211943.1522880331,110522.1176904867,8066.8092966114673,-24696.375796807501,-31785.259859761907,34424.651404598269,91146.97175738003,154576.81950669526,192227.73094745586,224294.28839790472,244199.19351821518,229145.70663303591,170766.34332056387,92395.871600797414,1793.7059841015816,-30881.183882110396,-37976.395622774362,27553.664542951017,84393.419587986267,147200.46005434217,184443.28228272815,215640.60710682816,235312.37195052658,220375.5301025532,162539.43837567873,84907.19731186617,-4617.7368374602411,-37011.35307758447,-44046.635836755842,20571.464959421253,77330.122084201095,139445.86235928623,176280.30607769289,206607.58050539339,226044.08681587514,211218.24549270788,153915.48923911536,77009.385735896911,-11669.156132880496,-43789.143949865203,-50805.014412531033,13120.762691229611,69799.448430886725,131261.11422541787,167686.34113211959,197142.14737783925,3553430.0689807408,3538709.0712506068,3481929.2389723891,204475.34272366035,120734.59659092744,96156.23293106124,89542.787960710411,154727.46085807332,210166.02908264979,271375.21024197713,307794.19839316548,336784.92761705205,356154.88745248161,341948.68147133919,286101.66954751918,{"$f":"SUM(LG473:LI473)","v":211034.69697515341},122508.31326405006,93054.664121815207,86460.010288016303,151375.31559762254,206631.26675141908,267276.80256723682,303334.2757784042,331500.43672280113,350677.58228823706,336614.93827545602,-788564.12165979133,-906661.38318567281,-1002926.9145183889,0]
[null,null,"Maximum Dividend Cash Available",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0))>0,IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0)),0)","v":0},148775.24292662033,115099.41428514372,7852.5785083164228,122654.02119069561,83547.854733006709,83547.854733006709,241820.86355490299,306257.37009821978,306257.37009821978,266741.04980258027,116745.81112984114,161843.26879297441,405178.96889647865,221464.1836661073,221464.1836661073,338337.3487237409,300536.37403344613,300536.37403344613,458019.32277695544,521369.36019126576,521369.36019126576,466616.70781877148,{"$f":"IF(IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0))>0,IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0)),0)","v":318263.51390994038},365029.56196836045,609010.48213657516,427144.04853492475,427144.04853492475,542751.88984798384,506554.17216363148,506554.17216363148,665096.65017689648,728702.11547280382,728702.11547280382,662379.25799468253,513701.82820068736,562770.64888104214,807293.77558893524,815669.59401088988,627655.87833153154,741894.85841099534,707218.09919992904,707218.09919992904,866712.35722916352,929538.25936943293,929538.25936943293,849563.59580627503,700105.11241329997,752131.8127838216,997623.94168546726,1004753.9112192472,820493.88067045901,933251.28353184124,900122.69915018009,900122.69915018009,1060768.7632834041,1120166.3366898573,1120166.3366898573,1028848.3071589638,878874.88740273798,933617.49790670164,1179670.9805577276,1185802.4898976122,1004455.1287502418,1115872.2601620106,1084231.926211131,1084231.926211131,1246046.117049824,1302061.7831954057,1302061.7831954057,1198152.5260704258,1048181.7958050985,1103299.3028467516,1347617.3829506456,1352788.1614464456,1179022.7897163597,1289157.4982721168,1256783.9645234556,1256783.9645234556,1417196.8296083526,1469870.9003028614,1469870.9003028614,1353116.0066639679,1203338.0619532445,1258835.7025547186,1501233.8673305793,1505479.1960998741,{"$f":"IF(IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0))>0,IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0)),0)","v":1339385.3906408641},1448249.2900804274,1415174.1654246452,1415174.1654246452,1573992.8604641182,1623361.727205374,1623361.727205374,1493359.7629542996,1343790.0159127666,1399624.0575922837,1640345.2169907871,1643646.9042739845,1485212.762016458,1592817.2471443505,1559067.6962017654,1559067.6962017654,1716308.592300466,1762408.1319974258,1762408.1319974258,1620211.9183792097,1470865.610990328,1527139.3767640349,1765771.434131986,1768266.256480088,1617179.2143166042,1723535.4598528636,1689138.3904365129,1689138.3904365129,1844817.6066537583,1887691.4094929467,1887691.4094929467,1732483.6402759431,1583375.8411677901,1640045.6732990441,1876830.9695223309,1878507.1613182267,1734751.551990693,1839870.5113424545,1804852.5724451425,1804852.5724451425,1958985.9750603936,1998675.8712736999,1998675.8712736999,1830206.3116315166,1680268.8592400302,1737361.8053169705,1972324.1561011919,1972150.2973119619,1837743.8387634642,1941636.242715762,1904940.7688771738,1904940.7688771738,2057543.9705715724,2094084.2865630041,2094084.2865630041,1911963.1805798772,1760013.1714900199,1817506.1045448009,2050887.2117058781,2047666.8246667292,1924958.4215615019,2027634.7768856974,1988090.277730139,1988090.277730139,{"$f":"IF(IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0))>0,IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0)),0)","v":2139178.6366825616},2172603.1808075667,1992168.8321699183,1977881.0071239218,1823933.1104632216,1881943.8254703004,2113330.5938999001,2106831.9987244015,1995868.4833375572,2097339.0713157468,2054978.8717726702,2054978.8717726702,2204567.490668701,2234543.319683129,2041143.5693308846,2026801.6577089338,1870870.1279426115,1929361.7981630419,2158995.3598165335,2148686.4856033744,2049971.3451023917,2150246.2199661117,2105105.9969722726,2105105.9969722726,2253209.7219244605,2279261.0029033045,2072965.6517038802,2058567.8969876834,1900666.5699849834,1959644.7456699614,2187553.0270725433,2173462.4034242658,2086892.5509261908,2185981.5382076832,2138086.2984247636,2138086.2984247636,2284724.9685287918,2306621.4167320542,2087224.0150065138,2072550.4377039585,1912692.7266286528,1972107.1395156349,2198542.0265030265,2180641.7158140298,2106221.8752273628,2204134.57002162,2153508.8207994765,2153508.8207994765,2298708.1578808264,2315911.7888951963,2123898.6187301828,2109383.4273043242,1947583.5692706285,2374460.434377464,2598945.2757142573,2147940.1215885198,2147940.1215885198,2244685.8867242755,2362914.8599623516,2518390.5988258026,2662102.1242283275,2820911.7436985467,0,0,{"$f":"IF(IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0))>0,IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0)),0)","v":0},765778.24381738505,606586.85145304236,574158.24813658756,574158.24813658756,669722.80797081534,783156.07753602648,783156.07753602648,924675.75596840191,1081143.7384668381,1102017.8529890731,1218603.7887810746,1254294.1908433251,1303546.2704667314,1226670.598077686,1180754.7108197981,1180754.7108197981,1261095.2494822843,1335331.5303264933,1335331.5303264933,1453322.9804297402,1579530.7238447084,1579530.7238447084,1682468.6870627762,1694557.6472692715,1743174.2642542995,1684262.3930468778,1633950.1998227318,1633950.1998227318,1711816.057589829,1781150.659877074,1781150.659877074,1896259.3398725572,2016463.0318276007,2016463.0318276007,2127970.8612596113,2104677.6450684988,2152722.8198252413,2112017.1331376503,2057323.5933027109,2057323.5933027109,2132588.5980970715,2196769.4556619972,2196769.4556619972,2308868.9041747642,2422813.5424778722,2422813.5424778722,2509869.6000929405,2482044.0887449253,2529474.0136141246,2508417.9935345915,2449017.9138012379,2449017.9138012379,2521538.7562258211,2580279.0280266558,2580279.0280266558,2689225.0973579409,2810284.6902322816,6133709.0970073966,6227934.1686085472,6292213.9292046698,6338184.4397310559,6348668.7651994741,6388370.1621357305,{"$f":"IF(IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0))>0,IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0)),0)","v":6427727.2276917659},6503396.2260575471,6598536.1912183808,6699102.4379337439,6811190.4244507132,6935321.1188354334,7055257.3253862262,7153139.1059220526,7221422.7883829521,7266292.0223613791,7275647.4191861022,7314477.4525047671,7352752.0326493951,7427022.7347837249,7521108.7192561869,7620028.8352166321,7730357.0105621293,6275480.9126594057,6157383.6511335243,5058191.205282419,7064045.0343191968]
[null,null,"NPV July 1, 2025",0.08,null,null,null,{"$f":"SUM(I505:QJ505)","v":0},{"$f":"I504/((1+$D505/12.434)^I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU504/((1+$D505/12.434)^BU18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG504/((1+$D505/12.434)^EG18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS504/((1+$D505/12.434)^GS18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE504/((1+$D505/12.434)^JE18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ504/((1+$D505/12.434)^LQ18)","v":0},0,0,0]
[]
[null,null,"divided by: Debt Service",null,"EUR",null,null,{"$f":"SUM(I511:QJ511)","v":19738167.666148309},0,{"$f":"IF(AND(J26=1, J25=0), J136+J170, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AN26=1, AN25=0), AN136+AN170, 0)","v":0},{"$f":"IF(AND(AO26=1, AO25=0), AO136+AO170, 0)","v":0},{"$f":"SUM(AP436:AP440)*-1","v":299653.32053613261},{"$f":"IF(AND(AQ26=1, AQ25=0), AQ136+AQ170, 0)","v":0},{"$f":"IF(AND(AR26=1, AR25=0), AR136+AR170, 0)","v":0},{"$f":"SUM(AS436:AS440)*-1","v":299653.32053613267},{"$f":"IF(AND(AT26=1, AT25=0), AT136+AT170, 0)","v":0},{"$f":"IF(AND(AU26=1, AU25=0), AU136+AU170, 0)","v":0},{"$f":"SUM(AV436:AV440)*-1","v":299653.32053613267},{"$f":"IF(AND(AW26=1, AW25=0), AW136+AW170, 0)","v":0},{"$f":"IF(AND(AX26=1, AX25=0), AX136+AX170, 0)","v":0},{"$f":"SUM(AY436:AY440)*-1","v":299653.32053613261},{"$f":"IF(AND(AZ26=1, AZ25=0), AZ136+AZ170, 0)","v":0},{"$f":"IF(AND(BA26=1, BA25=0), BA136+BA170, 0)","v":0},{"$f":"SUM(BB436:BB440)*-1","v":299653.32053613267},{"$f":"IF(AND(BC26=1, BC25=0), BC136+BC170, 0)","v":0},{"$f":"IF(AND(BD26=1, BD25=0), BD136+BD170, 0)","v":0},{"$f":"SUM(BE436:BE440)*-1","v":299653.32053613267},{"$f":"IF(AND(BF26=1, BF25=0), BF136+BF170, 0)","v":0},{"$f":"IF(AND(BG26=1, BG25=0), BG136+BG170, 0)","v":0},{"$f":"SUM(BH436:BH440)*-1","v":299653.32053613267},{"$f":"IF(AND(BI26=1, BI25=0), BI136+BI170, 0)","v":0},{"$f":"IF(AND(BJ26=1, BJ25=0), BJ136+BJ170, 0)","v":0},{"$f":"SUM(BK436:BK440)*-1","v":299653.32053613261},{"$f":"IF(AND(BL26=1, BL25=0), BL136+BL170, 0)","v":0},{"$f":"IF(AND(BM26=1, BM25=0), BM136+BM170, 0)","v":0},{"$f":"SUM(BN436:BN440)*-1","v":299653.32053613267},{"$f":"IF(AND(BO26=1, BO25=0), BO136+BO170, 0)","v":0},{"$f":"IF(AND(BP26=1, BP25=0), BP136+BP170, 0)","v":0},{"$f":"SUM(BQ436:BQ440)*-1","v":299653.32053613261},{"$f":"IF(AND(BR26=1, BR25=0), BR136+BR170, 0)","v":0},{"$f":"IF(AND(BS26=1, BS25=0), BS136+BS170, 0)","v":0},{"$f":"SUM(BT436:BT440)*-1","v":299653.32053613261},{"$f":"IF(AND(BU26=1, BU25=0), BU136+BU170, 0)","v":0},{"$f":"IF(AND(BV26=1, BV25=0), BV136+BV170, 0)","v":0},{"$f":"SUM(BW436:BW440)*-1","v":299653.32053613267},{"$f":"IF(AND(BX26=1, BX25=0), BX136+BX170, 0)","v":0},{"$f":"IF(AND(BY26=1, BY25=0), BY136+BY170, 0)","v":0},{"$f":"SUM(BZ436:BZ440)*-1","v":299653.32053613261},{"$f":"IF(AND(CA26=1, CA25=0), CA136+CA170, 0)","v":0},{"$f":"IF(AND(CB26=1, CB25=0), CB136+CB170, 0)","v":0},{"$f":"SUM(CC436:CC440)*-1","v":299653.32053613261},{"$f":"IF(AND(CD26=1, CD25=0), CD136+CD170, 0)","v":0},{"$f":"IF(AND(CE26=1, CE25=0), CE136+CE170, 0)","v":0},{"$f":"SUM(CF436:CF440)*-1","v":299653.32053613261},{"$f":"IF(AND(CG26=1, CG25=0), CG136+CG170, 0)","v":0},{"$f":"IF(AND(CH26=1, CH25=0), CH136+CH170, 0)","v":0},{"$f":"SUM(CI436:CI440)*-1","v":299653.32053613267},{"$f":"IF(AND(CJ26=1, CJ25=0), CJ136+CJ170, 0)","v":0},{"$f":"IF(AND(CK26=1, CK25=0), CK136+CK170, 0)","v":0},{"$f":"SUM(CL436:CL440)*-1","v":299653.32053613261},{"$f":"IF(AND(CM26=1, CM25=0), CM136+CM170, 0)","v":0},{"$f":"IF(AND(CN26=1, CN25=0), CN136+CN170, 0)","v":0},{"$f":"SUM(CO436:CO440)*-1","v":299653.32053613261},{"$f":"IF(AND(CP26=1, CP25=0), CP136+CP170, 0)","v":0},{"$f":"IF(AND(CQ26=1, CQ25=0), CQ136+CQ170, 0)","v":0},{"$f":"SUM(CR436:CR440)*-1","v":299653.32053613261},{"$f":"IF(AND(CS26=1, CS25=0), CS136+CS170, 0)","v":0},{"$f":"IF(AND(CT26=1, CT25=0), CT136+CT170, 0)","v":0},{"$f":"SUM(CU436:CU440)*-1","v":299653.32053613261},{"$f":"IF(AND(CV26=1, CV25=0), CV136+CV170, 0)","v":0},{"$f":"IF(AND(CW26=1, CW25=0), CW136+CW170, 0)","v":0},{"$f":"SUM(CX436:CX440)*-1","v":299653.32053613261},{"$f":"IF(AND(CY26=1, CY25=0), CY136+CY170, 0)","v":0},{"$f":"IF(AND(CZ26=1, CZ25=0), CZ136+CZ170, 0)","v":0},{"$f":"SUM(DA436:DA440)*-1","v":299653.32053613261},{"$f":"IF(AND(DB26=1, DB25=0), DB136+DB170, 0)","v":0},{"$f":"IF(AND(DC26=1, DC25=0), DC136+DC170, 0)","v":0},{"$f":"SUM(DD436:DD440)*-1","v":299653.32053613261},{"$f":"IF(AND(DE26=1, DE25=0), DE136+DE170, 0)","v":0},{"$f":"IF(AND(DF26=1, DF25=0), DF136+DF170, 0)","v":0},{"$f":"SUM(DG436:DG440)*-1","v":299653.32053613261},{"$f":"IF(AND(DH26=1, DH25=0), DH136+DH170, 0)","v":0},{"$f":"IF(AND(DI26=1, DI25=0), DI136+DI170, 0)","v":0},{"$f":"SUM(DJ436:DJ440)*-1","v":299653.32053613261},{"$f":"IF(AND(DK26=1, DK25=0), DK136+DK170, 0)","v":0},{"$f":"IF(AND(DL26=1, DL25=0), DL136+DL170, 0)","v":0},{"$f":"SUM(DM436:DM440)*-1","v":299653.32053613261},{"$f":"IF(AND(DN26=1, DN25=0), DN136+DN170, 0)","v":0},{"$f":"IF(AND(DO26=1, DO25=0), DO136+DO170, 0)","v":0},{"$f":"SUM(DP436:DP440)*-1","v":299653.32053613261},{"$f":"IF(AND(DQ26=1, DQ25=0), DQ136+DQ170, 0)","v":0},{"$f":"IF(AND(DR26=1, DR25=0), DR136+DR170, 0)","v":0},{"$f":"SUM(DS436:DS440)*-1","v":299653.32053613261},{"$f":"IF(AND(DT26=1, DT25=0), DT136+DT170, 0)","v":0},{"$f":"IF(AND(DU26=1, DU25=0), DU136+DU170, 0)","v":0},{"$f":"SUM(DV436:DV440)*-1","v":299653.32053613261},{"$f":"IF(AND(DW26=1, DW25=0), DW136+DW170, 0)","v":0},{"$f":"IF(AND(DX26=1, DX25=0), DX136+DX170, 0)","v":0},{"$f":"SUM(DY436:DY440)*-1","v":299653.32053613267},{"$f":"IF(AND(DZ26=1, DZ25=0), DZ136+DZ170, 0)","v":0},{"$f":"IF(AND(EA26=1, EA25=0), EA136+EA170, 0)","v":0},{"$f":"SUM(EB436:EB440)*-1","v":299653.32053613267},{"$f":"IF(AND(EC26=1, EC25=0), EC136+EC170, 0)","v":0},{"$f":"IF(AND(ED26=1, ED25=0), ED136+ED170, 0)","v":0},{"$f":"SUM(EE436:EE440)*-1","v":299653.32053613261},{"$f":"IF(AND(EF26=1, EF25=0), EF136+EF170, 0)","v":0},{"$f":"IF(AND(EG26=1, EG25=0), EG136+EG170, 0)","v":0},{"$f":"SUM(EH436:EH440)*-1","v":299653.32053613261},{"$f":"IF(AND(EI26=1, EI25=0), EI136+EI170, 0)","v":0},{"$f":"IF(AND(EJ26=1, EJ25=0), EJ136+EJ170, 0)","v":0},{"$f":"SUM(EK436:EK440)*-1","v":299653.32053613267},{"$f":"IF(AND(EL26=1, EL25=0), EL136+EL170, 0)","v":0},{"$f":"IF(AND(EM26=1, EM25=0), EM136+EM170, 0)","v":0},{"$f":"SUM(EN436:EN440)*-1","v":299653.32053613261},{"$f":"IF(AND(EO26=1, EO25=0), EO136+EO170, 0)","v":0},{"$f":"IF(AND(EP26=1, EP25=0), EP136+EP170, 0)","v":0},{"$f":"SUM(EQ436:EQ440)*-1","v":299653.32053613261},{"$f":"IF(AND(ER26=1, ER25=0), ER136+ER170, 0)","v":0},{"$f":"IF(AND(ES26=1, ES25=0), ES136+ES170, 0)","v":0},{"$f":"SUM(ET436:ET440)*-1","v":299653.32053613261},{"$f":"IF(AND(EU26=1, EU25=0), EU136+EU170, 0)","v":0},{"$f":"IF(AND(EV26=1, EV25=0), EV136+EV170, 0)","v":0},{"$f":"SUM(EW436:EW440)*-1","v":299653.32053613261},{"$f":"IF(AND(EX26=1, EX25=0), EX136+EX170, 0)","v":0},{"$f":"IF(AND(EY26=1, EY25=0), EY136+EY170, 0)","v":0},{"$f":"SUM(EZ436:EZ440)*-1","v":299653.32053613261},{"$f":"IF(AND(FA26=1, FA25=0), FA136+FA170, 0)","v":0},{"$f":"IF(AND(FB26=1, FB25=0), FB136+FB170, 0)","v":0},{"$f":"SUM(FC436:FC440)*-1","v":299653.32053613267},{"$f":"IF(AND(FD26=1, FD25=0), FD136+FD170, 0)","v":0},{"$f":"IF(AND(FE26=1, FE25=0), FE136+FE170, 0)","v":0},{"$f":"SUM(FF436:FF440)*-1","v":299653.32053613261},{"$f":"IF(AND(FG26=1, FG25=0), FG136+FG170, 0)","v":0},{"$f":"IF(AND(FH26=1, FH25=0), FH136+FH170, 0)","v":0},{"$f":"SUM(FI436:FI440)*-1","v":299653.32053613261},{"$f":"IF(AND(FJ26=1, FJ25=0), FJ136+FJ170, 0)","v":0},{"$f":"IF(AND(FK26=1, FK25=0), FK136+FK170, 0)","v":0},{"$f":"SUM(FL436:FL440)*-1","v":299653.32053613261},{"$f":"IF(AND(FM26=1, FM25=0), FM136+FM170, 0)","v":0},{"$f":"IF(AND(FN26=1, FN25=0), FN136+FN170, 0)","v":0},{"$f":"SUM(FO436:FO440)*-1","v":299653.32053613261},{"$f":"IF(AND(FP26=1, FP25=0), FP136+FP170, 0)","v":0},{"$f":"IF(AND(FQ26=1, FQ25=0), FQ136+FQ170, 0)","v":0},{"$f":"SUM(FR436:FR440)*-1","v":299653.32053613261},{"$f":"IF(AND(FS26=1, FS25=0), FS136+FS170, 0)","v":0},{"$f":"IF(AND(FT26=1, FT25=0), FT136+FT170, 0)","v":0},{"$f":"SUM(FU436:FU440)*-1","v":299653.32053613261},{"$f":"IF(AND(FV26=1, FV25=0), FV136+FV170, 0)","v":0},{"$f":"IF(AND(FW26=1, FW25=0), FW136+FW170, 0)","v":0},{"$f":"SUM(FX436:FX440)*-1","v":299653.32053613261},{"$f":"IF(AND(FY26=1, FY25=0), FY136+FY170, 0)","v":0},{"$f":"IF(AND(FZ26=1, FZ25=0), FZ136+FZ170, 0)","v":0},{"$f":"SUM(GA436:GA440)*-1","v":299653.32053613261},{"$f":"IF(AND(GB26=1, GB25=0), GB136+GB170, 0)","v":0},{"$f":"IF(AND(GC26=1, GC25=0), GC136+GC170, 0)","v":0},{"$f":"SUM(GD436:GD440)*-1","v":299653.32053613261},{"$f":"IF(AND(GE26=1, GE25=0), GE136+GE170, 0)","v":0},{"$f":"IF(AND(GF26=1, GF25=0), GF136+GF170, 0)","v":0},{"$f":"SUM(GG436:GG440)*-1","v":299653.32053613267},{"$f":"IF(AND(GH26=1, GH25=0), GH136+GH170, 0)","v":0},{"$f":"IF(AND(GI26=1, GI25=0), GI136+GI170, 0)","v":0},{"$f":"SUM(GJ436:GJ440)*-1","v":299653.32053613261},{"$f":"IF(AND(GK26=1, GK25=0), GK136+GK170, 0)","v":0},{"$f":"IF(AND(GL26=1, GL25=0), GL136+GL170, 0)","v":0},{"$f":"SUM(GM436:GM440)*-1","v":299653.32053613261},{"$f":"IF(AND(GN26=1, GN25=0), GN136+GN170, 0)","v":0},{"$f":"IF(AND(GO26=1, GO25=0), GO136+GO170, 0)","v":0},{"$f":"SUM(GP436:GP440)*-1","v":299653.32053613261},{"$f":"IF(AND(GQ26=1, GQ25=0), GQ136+GQ170, 0)","v":0},{"$f":"IF(AND(GR26=1, GR25=0), GR136+GR170, 0)","v":0},{"$f":"SUM(GS436:GS440)*-1","v":299653.32053613261},{"$f":"IF(AND(GT26=1, GT25=0), GT136+GT170, 0)","v":0},{"$f":"IF(AND(GU26=1, GU25=0), GU136+GU170, 0)","v":0},{"$f":"SUM(GV436:GV440)*-1","v":299653.32053613261},{"$f":"IF(AND(GW26=1, GW25=0), GW136+GW170, 0)","v":0},{"$f":"IF(AND(GX26=1, GX25=0), GX136+GX170, 0)","v":0},{"$f":"SUM(GY436:GY440)*-1","v":299653.32053613267},{"$f":"IF(AND(GZ26=1, GZ25=0), GZ136+GZ170, 0)","v":0},{"$f":"IF(AND(HA26=1, HA25=0), HA136+HA170, 0)","v":0},{"$f":"SUM(HB436:HB440)*-1","v":299653.32053613261},{"$f":"IF(AND(HC26=1, HC25=0), HC136+HC170, 0)","v":0},{"$f":"IF(AND(HD26=1, HD25=0), HD136+HD170, 0)","v":0},{"$f":"SUM(HE436:HE440)*-1","v":299653.32053613261},{"$f":"IF(AND(HF26=1, HF25=0), HF136+HF170, 0)","v":0},{"$f":"IF(AND(HG26=1, HG25=0), HG136+HG170, 0)","v":0},{"$f":"SUM(HH436:HH440)*-1","v":299653.32053613267},{"$f":"IF(AND(HI26=1, HI25=0), HI136+HI170, 0)","v":0},{"$f":"IF(AND(HJ26=1, HJ25=0), HJ136+HJ170, 0)","v":0},{"$f":"SUM(HK436:HK440)*-1","v":299653.32053613261},{"$f":"IF(AND(HL26=1, HL25=0), HL136+HL170, 0)","v":0},{"$f":"IF(AND(HM26=1, HM25=0), HM136+HM170, 0)","v":0},{"$f":"SUM(HN436:HN440)*-1","v":299653.32053613267},{"$f":"IF(AND(HO26=1, HO25=0), HO136+HO170, 0)","v":0},{"$f":"IF(AND(HP26=1, HP25=0), HP136+HP170, 0)","v":0},{"$f":"SUM(HQ436:HQ440)*-1","v":299653.32053613261},{"$f":"IF(AND(HR26=1, HR25=0), HR136+HR170, 0)","v":0},{"$f":"IF(AND(HS26=1, HS25=0), HS136+HS170, 0)","v":0},{"$f":"SUM(HT436:HT440)*-1","v":299653.32053613261},{"$f":"IF(AND(HU26=1, HU25=0), HU136+HU170, 0)","v":0},{"$f":"IF(AND(HV26=1, HV25=0), HV136+HV170, 0)","v":0},{"$f":"SUM(HW436:HW440)*-1","v":299653.32053613267},{"$f":"IF(AND(HX26=1, HX25=0), HX136+HX170, 0)","v":0},{"$f":"IF(AND(HY26=1, HY25=0), HY136+HY170, 0)","v":0},{"$f":"SUM(HZ436:HZ440)*-1","v":299653.32053613261},{"$f":"IF(AND(IA26=1, IA25=0), IA136+IA170, 0)","v":0},{"$f":"IF(AND(IB26=1, IB25=0), IB136+IB170, 0)","v":0},{"$f":"SUM(IC436:IC440)*-1","v":299653.32053613267},{"$f":"IF(AND(ID26=1, ID25=0), ID136+ID170, 0)","v":0},{"$f":"IF(AND(IE26=1, IE25=0), IE136+IE170, 0)","v":0},{"$f":"SUM(IF436:IF440)*-1","v":299653.32053613261},{"$f":"IF(AND(IG26=1, IG25=0), IG136+IG170, 0)","v":0},{"$f":"IF(AND(IH26=1, IH25=0), IH136+IH170, 0)","v":0},{"$f":"SUM(II436:II440)*-1","v":134271.31573112097},{"$f":"IF(AND(IJ26=1, IJ25=0), IJ136+IJ170, 0)","v":0},{"$f":"IF(AND(IK26=1, IK25=0), IK136+IK170, 0)","v":0},{"$f":"SUM(IL436:IL440)*-1","v":259780.19618533438},{"$f":"IF(AND(IM26=1, IM25=0), IM136+IM170, 0)","v":0},{"$f":"IF(AND(IN26=1, IN25=0), IN136+IN170, 0)","v":0},{"$f":"SUM(IO436:IO440)*-1","v":130221.6506142111},{"$f":"IF(AND(IP26=1, IP25=0), IP136+IP170, 0)","v":0},{"$f":"IF(AND(IQ26=1, IQ25=0), IQ136+IQ170, 0)","v":0},{"$f":"SUM(IR436:IR440)*-1","v":130221.65061421109},{"$f":"IF(AND(IS26=1, IS25=0), IS136+IS170, 0)","v":0},{"$f":"IF(AND(IT26=1, IT25=0), IT136+IT170, 0)","v":0},{"$f":"SUM(IU436:IU440)*-1","v":130221.65061421109},{"$f":"IF(AND(IV26=1, IV25=0), IV136+IV170, 0)","v":0},{"$f":"IF(AND(IW26=1, IW25=0), IW136+IW170, 0)","v":0},{"$f":"SUM(IX436:IX440)*-1","v":130221.65061421109},{"$f":"IF(AND(IY26=1, IY25=0), IY136+IY170, 0)","v":0},{"$f":"IF(AND(IZ26=1, IZ25=0), IZ136+IZ170, 0)","v":0},{"$f":"SUM(JA436:JA440)*-1","v":130221.65061421107},{"$f":"IF(AND(JB26=1, JB25=0), JB136+JB170, 0)","v":0},{"$f":"IF(AND(JC26=1, JC25=0), JC136+JC170, 0)","v":0},{"$f":"SUM(JD436:JD440)*-1","v":130221.65061421107},{"$f":"IF(AND(JE26=1, JE25=0), JE136+JE170, 0)","v":0},{"$f":"IF(AND(JF26=1, JF25=0), JF136+JF170, 0)","v":0},{"$f":"SUM(JG436:JG440)*-1","v":130221.65061421109},{"$f":"IF(AND(JH26=1, JH25=0), JH136+JH170, 0)","v":0},{"$f":"IF(AND(JI26=1, JI25=0), JI136+JI170, 0)","v":0},{"$f":"SUM(JJ436:JJ440)*-1","v":130221.65061421109},{"$f":"IF(AND(JK26=1, JK25=0), JK136+JK170, 0)","v":0},{"$f":"IF(AND(JL26=1, JL25=0), JL136+JL170, 0)","v":0},{"$f":"SUM(JM436:JM440)*-1","v":130221.65061421109},{"$f":"IF(AND(JN26=1, JN25=0), JN136+JN170, 0)","v":0},{"$f":"IF(AND(JO26=1, JO25=0), JO136+JO170, 0)","v":0},{"$f":"SUM(JP436:JP440)*-1","v":130221.6506142111},{"$f":"IF(AND(JQ26=1, JQ25=0), JQ136+JQ170, 0)","v":0},{"$f":"IF(AND(JR26=1, JR25=0), JR136+JR170, 0)","v":0},{"$f":"SUM(JS436:JS440)*-1","v":130221.65061421107},{"$f":"IF(AND(JT26=1, JT25=0), JT136+JT170, 0)","v":0},{"$f":"IF(AND(JU26=1, JU25=0), JU136+JU170, 0)","v":0},{"$f":"SUM(JV436:JV440)*-1","v":130221.6506142111},{"$f":"IF(AND(JW26=1, JW25=0), JW136+JW170, 0)","v":0},{"$f":"IF(AND(JX26=1, JX25=0), JX136+JX170, 0)","v":0},{"$f":"SUM(JY436:JY440)*-1","v":130221.65061421109},{"$f":"IF(AND(JZ26=1, JZ25=0), JZ136+JZ170, 0)","v":0},{"$f":"IF(AND(KA26=1, KA25=0), KA136+KA170, 0)","v":0},{"$f":"SUM(KB436:KB440)*-1","v":130221.65061421107},{"$f":"IF(AND(KC26=1, KC25=0), KC136+KC170, 0)","v":0},{"$f":"IF(AND(KD26=1, KD25=0), KD136+KD170, 0)","v":0},{"$f":"SUM(KE436:KE440)*-1","v":130221.6506142111},{"$f":"IF(AND(KF26=1, KF25=0), KF136+KF170, 0)","v":0},{"$f":"IF(AND(KG26=1, KG25=0), KG136+KG170, 0)","v":0},{"$f":"SUM(KH436:KH440)*-1","v":130221.65061421107},{"$f":"IF(AND(KI26=1, KI25=0), KI136+KI170, 0)","v":0},{"$f":"IF(AND(KJ26=1, KJ25=0), KJ136+KJ170, 0)","v":0},{"$f":"SUM(KK436:KK440)*-1","v":130221.65061421109},{"$f":"IF(AND(KL26=1, KL25=0), KL136+KL170, 0)","v":0},{"$f":"IF(AND(KM26=1, KM25=0), KM136+KM170, 0)","v":0},{"$f":"SUM(KN436:KN440)*-1","v":130221.65061421107},{"$f":"IF(AND(KO26=1, KO25=0), KO136+KO170, 0)","v":0},{"$f":"IF(AND(KP26=1, KP25=0), KP136+KP170, 0)","v":0},{"$f":"SUM(KQ436:KQ440)*-1","v":130221.65061421107},{"$f":"IF(AND(KR26=1, KR25=0), KR136+KR170, 0)","v":0},{"$f":"IF(AND(KS26=1, KS25=0), KS136+KS170, 0)","v":0},{"$f":"SUM(KT436:KT440)*-1","v":-3206867.6833590223},{"$f":"IF(AND(KU26=1, KU25=0), KU136+KU170, 0)","v":0},{"$f":"IF(AND(KV26=1, KV25=0), KV136+KV170, 0)","v":0},{"$f":"SUM(KW436:KW440)*-1","v":0},{"$f":"IF(AND(KX26=1, KX25=0), KX136+KX170, 0)","v":0},{"$f":"IF(AND(KY26=1, KY25=0), KY136+KY170, 0)","v":0},{"$f":"SUM(KZ436:KZ440)*-1","v":0},{"$f":"IF(AND(LA26=1, LA25=0), LA136+LA170, 0)","v":0},{"$f":"IF(AND(LB26=1, LB25=0), LB136+LB170, 0)","v":0},{"$f":"SUM(LC436:LC440)*-1","v":0},{"$f":"IF(AND(LD26=1, LD25=0), LD136+LD170, 0)","v":0},{"$f":"IF(AND(LE26=1, LE25=0), LE136+LE170, 0)","v":0},{"$f":"SUM(LF436:LF440)*-1","v":0},{"$f":"IF(AND(LG26=1, LG25=0), LG136+LG170, 0)","v":0},{"$f":"IF(AND(LH26=1, LH25=0), LH136+LH170, 0)","v":0},{"$f":"SUM(LI436:LI440)*-1","v":0},{"$f":"IF(AND(LJ26=1, LJ25=0), LJ136+LJ170, 0)","v":0},{"$f":"IF(AND(LK26=1, LK25=0), LK136+LK170, 0)","v":0},{"$f":"SUM(LL436:LL440)*-1","v":0},{"$f":"IF(AND(LM26=1, LM25=0), LM136+LM170, 0)","v":0},{"$f":"IF(AND(LN26=1, LN25=0), LN136+LN170, 0)","v":0},{"$f":"SUM(LO436:LO440)*-1","v":0},{"$f":"IF(AND(LP26=1, LP25=0), LP136+LP170, 0)","v":0},{"$f":"IF(AND(LQ26=1, LQ25=0), LQ136+LQ170, 0)","v":0},{"$f":"SUM(LR436:LR440)*-1","v":0},{"$f":"IF(AND(LS26=1, LS25=0), LS136+LS170, 0)","v":0},{"$f":"IF(AND(LT26=1, LT25=0), LT136+LT170, 0)","v":0}]
[null,null,"Average DSCR",null,"Ratio",null,null,{"$f":"SUM(M510:IM510)/SUM(M511:IM511)","v":1.1186782915238676}]
[null,null,"Cash Flow Available for Debt Service",null,"EUR",null,null,{"$f":"SUM(I519:QJ519)","v":0},{"$f":"I26*I461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26*BU461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG26*EG461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS26*GS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE26*JE461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discount Factor",null,"Factor",null,null,1,{"$f":"IFERROR(#REF!/(1+I521), 0)","v":0},{"$f":"IFERROR(I522/(1+J521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BT522/(1+BU521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EF522/(1+EG521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GR522/(1+GS521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IS522/(1+IT521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JY522/(1+JZ521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(KP522/(1+KQ521), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted Cash Flow Available for Debt Service",null,"EUR",null,null,{"$f":"SUM(I524:QJ524)","v":0},{"$f":"I519*I522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX519*AX522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DJ519*DJ522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FV519*FV522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IH519*IH522","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IT519*IT522","v":0},{"$f":"IU519*IU522","v":0},{"$f":"IV519*IV522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ519*KQ522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior Debt Weighted Average Life"]
[null,null,"Principal Payment",null,"EUR",null,null,{"$f":"SUM(I529:QJ529)","v":7584999.9999999963},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29414.386009041016,0,0,65065.480962230955,0,0,65964.238070916588,0,0,66875.409816802596,0,0,67799.167684726563,0,0,68735.685528266185,0,0,69685.139602459065,0,0,70647.708596974247,0,0,71623.573669742094,0,0,72612.918481048691,0,0,73615.929228101129,0,0,74632.794680070365,0,0,75663.706213618018,{"$f":"BU135","v":0},0,76708.857848913933,0,0,77768.446286151302,0,0,78842.670942566096,0,0,79931.73398996795,0,0,81035.840392789352,0,0,82155.197946660541,0,0,83290.017317517078,0,0,84440.512081247813,0,0,85606.898763890335,0,0,86789.396882381785,0,0,87988.228985872396,0,0,89203.620697609949,0,0,90435.800757402525,0,0,91685.001064667988,0,0,92951.456722078001,0,0,94235.40607980499,0,0,95537.090780380167,0,0,96856.755804171436,0,0,98194.649515489116,0,0,99551.023709328845,0,0,100926.13365876008,0,{"$f":"EG135","v":0},102320.23816296904,0,0,103733.5995959654,0,0,105166.4839559618,0,0,106619.16091543531,0,0,108091.90387188052,0,0,109584.98999926366,0,0,111098.70030018735,0,0,112633.3196587761,0,0,114189.13689429229,0,0,115766.4448154924,0,0,117365.54027573475,0,0,118986.72422884774,0,0,120630.30178577029,0,0,122296.58227197449,0,0,123985.87928568132,0,0,125698.51075688077,0,0,127434.79900716704,0,0,129195.07081040017,0,0,130979.65745420588,0,0,132788.89480232462,0,0,134623.12335782207,0,0,{"$f":"GS135","v":136482.68832717257},0,0,138367.93968522796,0,0,140279.23224108369,0,0,142216.9257048548,0,0,144181.38475537425,0,0,146172.97910882649,0,0,148192.08358832882,0,0,150239.07819447431,0,0,152314.34817684855,0,0,154418.28410653493,0,0,156551.28194962087,0,0,158713.74314171972,0,0,160906.07466352204,0,0,163128.68911739028,0,0,165382.00480501167,0,0,127793.32145532535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ135","v":0},0,0,0]
[null,null,"Weight",null,"Year",null,null,{"$f":"MAX($I$530:$IT$530)","v":17.833333333333332},{"$f":"IF(I529, YEARFRAC($H$24,I4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33055555555555555,0,0,0.58333333333333337,0,0,0.83333333333333337,0,0,1.0833333333333333,0,0,1.3305555555555555,0,0,1.5833333333333333,0,0,1.8333333333333333,0,0,2.0833333333333335,0,0,2.3305555555555557,0,0,2.5833333333333335,0,0,2.8333333333333335,0,0,3.0833333333333335,0,0,3.3305555555555557,{"$f":"IF(BU529, YEARFRAC($H$24,BU4),0)","v":0},0,3.5833333333333335,0,0,3.8333333333333335,0,0,4.083333333333333,0,0,4.3305555555555557,0,0,4.583333333333333,0,0,4.833333333333333,0,0,5.083333333333333,0,0,5.3305555555555557,0,0,5.583333333333333,0,0,5.833333333333333,0,0,6.083333333333333,0,0,6.3305555555555557,0,0,6.583333333333333,0,0,6.833333333333333,0,0,7.083333333333333,0,0,7.3305555555555557,0,0,7.583333333333333,0,0,7.833333333333333,0,0,8.0833333333333339,0,0,8.3305555555555557,0,0,8.5833333333333339,0,{"$f":"IF(EG529, YEARFRAC($H$24,EG4),0)","v":0},8.8333333333333339,0,0,9.0833333333333339,0,0,9.3305555555555557,0,0,9.5833333333333339,0,0,9.8333333333333339,0,0,10.083333333333334,0,0,10.330555555555556,0,0,10.583333333333334,0,0,10.833333333333334,0,0,11.083333333333334,0,0,11.330555555555556,0,0,11.583333333333334,0,0,11.833333333333334,0,0,12.083333333333334,0,0,12.330555555555556,0,0,12.583333333333334,0,0,12.833333333333334,0,0,13.083333333333334,0,0,13.330555555555556,0,0,13.583333333333334,0,0,13.833333333333334,0,0,{"$f":"IF(GS529, YEARFRAC($H$24,GS4),0)","v":14.083333333333334},0,0,14.330555555555556,0,0,14.583333333333334,0,0,14.833333333333334,0,0,15.083333333333334,0,0,15.330555555555556,0,0,15.583333333333334,0,0,15.833333333333334,0,0,16.083333333333332,0,0,16.330555555555556,0,0,16.583333333333332,0,0,16.833333333333332,0,0,17.083333333333332,0,0,17.330555555555556,0,0,17.583333333333332,0,0,17.833333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JE529, YEARFRAC($H$24,JE4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LQ529, YEARFRAC($H$24,LQ4),0)","v":0},0,0,0]
[null,null,"Weighted Average Life",null,"Ratio",null,null,{"$f":"SUMPRODUCT($I$529:$IT$529,$I$530:$IT$530/SUM($I$529:$IT$529))","v":10.508879150510754}]
[]
[null,"Pre-Tax Project IRR (Unlevered)",null,null,null,null,null,"Project Lifetime"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-16928918.481857367},{"$f":"Calculations!I429","v":-1169435.1511936001},{"$f":"Calculations!J429","v":-77953.25},{"$f":"Calculations!K429","v":-77953.25},{"$f":"Calculations!L429","v":-77953.25},{"$f":"Calculations!M429","v":-77953.25},{"$f":"Calculations!N429","v":-3871393.4329500003},{"$f":"Calculations!O429","v":-503064.79309607111},{"$f":"Calculations!P429","v":-256548.61254051558},{"$f":"Calculations!Q429","v":-256394.55698496001},{"$f":"Calculations!R429","v":-508886.11254051561},{"$f":"Calculations!S429","v":-261875.80698496001},{"$f":"Calculations!T429","v":-263005.00142940448},{"$f":"Calculations!U429","v":-1899171.0600738493},{"$f":"Calculations!V429","v":-366768.66809607111},{"$f":"Calculations!W429","v":-203267.15420718223},{"$f":"Calculations!X429","v":-1242988.2236516268},{"$f":"Calculations!Y429","v":-211523.05698496001},{"$f":"Calculations!Z429","v":-561990.80698495999},{"$f":"Calculations!AA429","v":-1475736.3165285068},{"$f":"Calculations!AB429","v":-157476.99777850669},{"$f":"Calculations!AC429","v":-758190.96905386669},{"$f":"Calculations!AD429","v":-82133.25},{"$f":"Calculations!AE429","v":-83279.083333333343},{"$f":"Calculations!AF429","v":-83279.083333333343},{"$f":"Calculations!AG429","v":0},{"$f":"Calculations!AH429","v":0},{"$f":"Calculations!AI429","v":0},{"$f":"Calculations!AJ429","v":0},{"$f":"Calculations!AK429","v":0},{"$f":"Calculations!AL429","v":0},{"$f":"Calculations!AM429","v":0},{"$f":"Calculations!AN429","v":0},{"$f":"Calculations!AO429","v":0},{"$f":"Calculations!AP429","v":0},{"$f":"Calculations!AQ429","v":0},{"$f":"Calculations!AR429","v":0},{"$f":"Calculations!AS429","v":0},{"$f":"Calculations!AT429","v":0},{"$f":"Calculations!AU429","v":0},{"$f":"Calculations!AV429","v":0},{"$f":"Calculations!AW429","v":0},{"$f":"Calculations!AX429","v":0},{"$f":"Calculations!AY429","v":0},{"$f":"Calculations!AZ429","v":0},{"$f":"Calculations!BA429","v":0},{"$f":"Calculations!BB429","v":0},{"$f":"Calculations!BC429","v":0},{"$f":"Calculations!BD429","v":0},{"$f":"Calculations!BE429","v":0},{"$f":"Calculations!BF429","v":0},{"$f":"Calculations!BG429","v":0},{"$f":"Calculations!BH429","v":0},{"$f":"Calculations!BI429","v":0},{"$f":"Calculations!BJ429","v":0},{"$f":"Calculations!BK429","v":0},{"$f":"Calculations!BL429","v":0},{"$f":"Calculations!BM429","v":0},{"$f":"Calculations!BN429","v":0},{"$f":"Calculations!BO429","v":0},{"$f":"Calculations!BP429","v":0},{"$f":"Calculations!BQ429","v":0},{"$f":"Calculations!BR429","v":0},{"$f":"Calculations!BS429","v":0},{"$f":"Calculations!BT429","v":0},{"$f":"Calculations!BU429","v":0},{"$f":"Calculations!BV429","v":0},{"$f":"Calculations!BW429","v":0},{"$f":"Calculations!BX429","v":0},{"$f":"Calculations!BY429","v":0},{"$f":"Calculations!BZ429","v":0},{"$f":"Calculations!CA429","v":0},{"$f":"Calculations!CB429","v":0},{"$f":"Calculations!CC429","v":0},{"$f":"Calculations!CD429","v":0},{"$f":"Calculations!CE429","v":0},{"$f":"Calculations!CF429","v":0},{"$f":"Calculations!CG429","v":0},{"$f":"Calculations!CH429","v":0},{"$f":"Calculations!CI429","v":0},{"$f":"Calculations!CJ429","v":0},{"$f":"Calculations!CK429","v":0},{"$f":"Calculations!CL429","v":0},{"$f":"Calculations!CM429","v":0},{"$f":"Calculations!CN429","v":0},{"$f":"Calculations!CO429","v":0},{"$f":"Calculations!CP429","v":0},{"$f":"Calculations!CQ429","v":0},{"$f":"Calculations!CR429","v":0},{"$f":"Calculations!CS429","v":0},{"$f":"Calculations!CT429","v":0},{"$f":"Calculations!CU429","v":0},{"$f":"Calculations!CV429","v":0},{"$f":"Calculations!CW429","v":0},{"$f":"Calculations!CX429","v":0},{"$f":"Calculations!CY429","v":0},{"$f":"Calculations!CZ429","v":0},{"$f":"Calculations!DA429","v":0},{"$f":"Calculations!DB429","v":0},{"$f":"Calculations!DC429","v":0},{"$f":"Calculations!DD429","v":0},{"$f":"Calculations!DE429","v":0},{"$f":"Calculations!DF429","v":0},{"$f":"Calculations!DG429","v":0},{"$f":"Calculations!DH429","v":0},{"$f":"Calculations!DI429","v":0},{"$f":"Calculations!DJ429","v":0},{"$f":"Calculations!DK429","v":0},{"$f":"Calculations!DL429","v":0},{"$f":"Calculations!DM429","v":0},{"$f":"Calculations!DN429","v":0},{"$f":"Calculations!DO429","v":0},{"$f":"Calculations!DP429","v":0},{"$f":"Calculations!DQ429","v":0},{"$f":"Calculations!DR429","v":0},{"$f":"Calculations!DS429","v":0},{"$f":"Calculations!DT429","v":0},{"$f":"Calculations!DU429","v":0},{"$f":"Calculations!DV429","v":0},{"$f":"Calculations!DW429","v":0},{"$f":"Calculations!DX429","v":0},{"$f":"Calculations!DY429","v":0},{"$f":"Calculations!DZ429","v":0},{"$f":"Calculations!EA429","v":0},{"$f":"Calculations!EB429","v":0},{"$f":"Calculations!EC429","v":0},{"$f":"Calculations!ED429","v":0},{"$f":"Calculations!EE429","v":0},{"$f":"Calculations!EF429","v":0},{"$f":"Calculations!EG429","v":0},{"$f":"Calculations!EH429","v":0},{"$f":"Calculations!EI429","v":0},{"$f":"Calculations!EJ429","v":0},{"$f":"Calculations!EK429","v":0},{"$f":"Calculations!EL429","v":0},{"$f":"Calculations!EM429","v":0},{"$f":"Calculations!EN429","v":0},{"$f":"Calculations!EO429","v":0},{"$f":"Calculations!EP429","v":0},{"$f":"Calculations!EQ429","v":0},{"$f":"Calculations!ER429","v":0},{"$f":"Calculations!ES429","v":0},{"$f":"Calculations!ET429","v":0},{"$f":"Calculations!EU429","v":0},{"$f":"Calculations!EV429","v":0},{"$f":"Calculations!EW429","v":0},{"$f":"Calculations!EX429","v":0},{"$f":"Calculations!EY429","v":0},{"$f":"Calculations!EZ429","v":0},{"$f":"Calculations!FA429","v":0},{"$f":"Calculations!FB429","v":0},{"$f":"Calculations!FC429","v":0},{"$f":"Calculations!FD429","v":0},{"$f":"Calculations!FE429","v":0},{"$f":"Calculations!FF429","v":0},{"$f":"Calculations!FG429","v":0},{"$f":"Calculations!FH429","v":0},{"$f":"Calculations!FI429","v":0},{"$f":"Calculations!FJ429","v":0},{"$f":"Calculations!FK429","v":0},{"$f":"Calculations!FL429","v":0},{"$f":"Calculations!FM429","v":0},{"$f":"Calculations!FN429","v":0},{"$f":"Calculations!FO429","v":0},{"$f":"Calculations!FP429","v":0},{"$f":"Calculations!FQ429","v":0},{"$f":"Calculations!FR429","v":0},{"$f":"Calculations!FS429","v":0},{"$f":"Calculations!FT429","v":0},{"$f":"Calculations!FU429","v":0},{"$f":"Calculations!FV429","v":0},{"$f":"Calculations!FW429","v":0},{"$f":"Calculations!FX429","v":0},{"$f":"Calculations!FY429","v":0},{"$f":"Calculations!FZ429","v":0},{"$f":"Calculations!GA429","v":0},{"$f":"Calculations!GB429","v":0},{"$f":"Calculations!GC429","v":0},{"$f":"Calculations!GD429","v":0},{"$f":"Calculations!GE429","v":0},{"$f":"Calculations!GF429","v":0},{"$f":"Calculations!GG429","v":0},{"$f":"Calculations!GH429","v":0},{"$f":"Calculations!GI429","v":0},{"$f":"Calculations!GJ429","v":0},{"$f":"Calculations!GK429","v":0},{"$f":"Calculations!GL429","v":0},{"$f":"Calculations!GM429","v":0},{"$f":"Calculations!GN429","v":0},{"$f":"Calculations!GO429","v":0},{"$f":"Calculations!GP429","v":0},{"$f":"Calculations!GQ429","v":0},{"$f":"Calculations!GR429","v":0},{"$f":"Calculations!GS429","v":0},{"$f":"Calculations!GT429","v":0},{"$f":"Calculations!GU429","v":0},{"$f":"Calculations!GV429","v":0},{"$f":"Calculations!GW429","v":0},{"$f":"Calculations!GX429","v":0},{"$f":"Calculations!GY429","v":0},{"$f":"Calculations!GZ429","v":0},{"$f":"Calculations!HA429","v":0},{"$f":"Calculations!HB429","v":0},{"$f":"Calculations!HC429","v":0},{"$f":"Calculations!HD429","v":0},{"$f":"Calculations!HE429","v":0},{"$f":"Calculations!HF429","v":0},{"$f":"Calculations!HG429","v":0},{"$f":"Calculations!HH429","v":0},{"$f":"Calculations!HI429","v":0},{"$f":"Calculations!HJ429","v":0},{"$f":"Calculations!HK429","v":0},{"$f":"Calculations!HL429","v":0},{"$f":"Calculations!HM429","v":0},{"$f":"Calculations!HN429","v":0},{"$f":"Calculations!HO429","v":0},{"$f":"Calculations!HP429","v":0},{"$f":"Calculations!HQ429","v":0},{"$f":"Calculations!HR429","v":0},{"$f":"Calculations!HS429","v":0},{"$f":"Calculations!HT429","v":0},{"$f":"Calculations!HU429","v":0},{"$f":"Calculations!HV429","v":0},{"$f":"Calculations!HW429","v":0},{"$f":"Calculations!HX429","v":0},{"$f":"Calculations!HY429","v":0},{"$f":"Calculations!HZ429","v":0},{"$f":"Calculations!IA429","v":0},{"$f":"Calculations!IB429","v":0},{"$f":"Calculations!IC429","v":0},{"$f":"Calculations!ID429","v":0},{"$f":"Calculations!IE429","v":0},{"$f":"Calculations!IF429","v":0},{"$f":"Calculations!IG429","v":0},{"$f":"Calculations!IH429","v":0},{"$f":"Calculations!II429","v":-7777.9598204181602},{"$f":"Calculations!IJ429","v":0},{"$f":"Calculations!IK429","v":0},{"$f":"Calculations!IL429","v":0},{"$f":"Calculations!IM429","v":0},{"$f":"Calculations!IN429","v":0},{"$f":"Calculations!IO429","v":-2392919.3842907259},{"$f":"Calculations!IP429","v":0},{"$f":"Calculations!IQ429","v":0},{"$f":"Calculations!IR429","v":0},{"$f":"Calculations!IS429","v":0},{"$f":"Calculations!IT429","v":0},{"$f":"Calculations!IU429","v":0},{"$f":"Calculations!IV429","v":0},{"$f":"Calculations!IW429","v":0},{"$f":"Calculations!IX429","v":0},{"$f":"Calculations!IY429","v":0},{"$f":"Calculations!IZ429","v":0},{"$f":"Calculations!JA429","v":0},{"$f":"Calculations!JB429","v":0},{"$f":"Calculations!JC429","v":0},{"$f":"Calculations!JD429","v":0},{"$f":"Calculations!JE429","v":0},{"$f":"Calculations!JF429","v":0},{"$f":"Calculations!JG429","v":0},{"$f":"Calculations!JH429","v":0},{"$f":"Calculations!JI429","v":0},{"$f":"Calculations!JJ429","v":0},{"$f":"Calculations!JK429","v":0},{"$f":"Calculations!JL429","v":0},{"$f":"Calculations!JM429","v":0},{"$f":"Calculations!JN429","v":0},{"$f":"Calculations!JO429","v":0},{"$f":"Calculations!JP429","v":0},{"$f":"Calculations!JQ429","v":0},{"$f":"Calculations!JR429","v":0},{"$f":"Calculations!JS429","v":0},{"$f":"Calculations!JT429","v":0},{"$f":"Calculations!JU429","v":0},{"$f":"Calculations!JV429","v":0},{"$f":"Calculations!JW429","v":0},{"$f":"Calculations!JX429","v":0},{"$f":"Calculations!JY429","v":0},{"$f":"Calculations!JZ429","v":0},{"$f":"Calculations!KA429","v":0},{"$f":"Calculations!KB429","v":0},{"$f":"Calculations!KC429","v":0},{"$f":"Calculations!KD429","v":0},{"$f":"Calculations!KE429","v":0},{"$f":"Calculations!KF429","v":0},{"$f":"Calculations!KG429","v":0},{"$f":"Calculations!KH429","v":0},{"$f":"Calculations!KI429","v":0},{"$f":"Calculations!KJ429","v":0},{"$f":"Calculations!KK429","v":0},{"$f":"Calculations!KL429","v":0},{"$f":"Calculations!KM429","v":0},{"$f":"Calculations!KN429","v":0},{"$f":"Calculations!KO429","v":0},{"$f":"Calculations!KP429","v":0},{"$f":"Calculations!KQ429","v":0},{"$f":"Calculations!KR429","v":0},{"$f":"Calculations!KS429","v":0},{"$f":"Calculations!KT429","v":0},{"$f":"Calculations!KU429","v":0},{"$f":"Calculations!KV429","v":0},{"$f":"Calculations!KW429","v":0},{"$f":"Calculations!KX429","v":0},{"$f":"Calculations!KY429","v":0},{"$f":"Calculations!KZ429","v":0},{"$f":"Calculations!LA429","v":0},{"$f":"Calculations!LB429","v":0},{"$f":"Calculations!LC429","v":0},{"$f":"Calculations!LD429","v":0},{"$f":"Calculations!LE429","v":0},{"$f":"Calculations!LF429","v":0},{"$f":"Calculations!LG429","v":0},{"$f":"Calculations!LH429","v":0},{"$f":"Calculations!LI429","v":0},{"$f":"Calculations!LJ429","v":0},{"$f":"Calculations!LK429","v":0},{"$f":"Calculations!LL429","v":0},{"$f":"Calculations!LM429","v":0},{"$f":"Calculations!LN429","v":0},{"$f":"Calculations!LO429","v":0},{"$f":"Calculations!LP429","v":0},{"$f":"Calculations!LQ429","v":0},{"$f":"Calculations!LR429","v":0},{"$f":"Calculations!LS429","v":0},{"$f":"Calculations!LT429","v":0}]
[null,null,"Cash Flow Available from Operating Activities",null,"EUR",null,null,{"$f":"SUM(I535:QJ535)","v":29199125.115897171},{"$f":"Calculations!I424","v":-100696.02419097599},{"$f":"Calculations!J424","v":0},{"$f":"Calculations!K424","v":0},{"$f":"Calculations!L424","v":0},{"$f":"Calculations!M424","v":100696.02419097599},{"$f":"Calculations!N424","v":-606950.4292720001},{"$f":"Calculations!O424","v":-67721.142450926942},{"$f":"Calculations!P424","v":579139.28682107315},{"$f":"Calculations!Q424","v":-27811.142450926942},{"$f":"Calculations!R424","v":-67721.142450926942},{"$f":"Calculations!S424","v":95532.284901853884},{"$f":"Calculations!T424","v":-27811.142450926942},{"$f":"Calculations!U424","v":-289374.16738959367},{"$f":"Calculations!V424","v":82275.618235187198},{"$f":"Calculations!W424","v":-14507.809117593628},{"$f":"Calculations!X424","v":-180752.12911759363},{"$f":"Calculations!Y424","v":330441.97650718736},{"$f":"Calculations!Z424","v":-14507.809117593599},{"$f":"Calculations!AA424","v":-224825.82397789441},{"$f":"Calculations!AB424","v":197073.4143748864},{"$f":"Calculations!AC424","v":-108808.56838195203},{"$f":"Calculations!AD424","v":0},{"$f":"Calculations!AE424","v":346328.72533774085},{"$f":"Calculations!AF424","v":0},{"$f":"Calculations!AG424","v":-43811.792093640048},{"$f":"Calculations!AH424","v":-43404.088497315533},{"$f":"Calculations!AI424","v":66000.89955018129},{"$f":"Calculations!AJ424","v":64492.650175289455},{"$f":"Calculations!AK424","v":114801.44268237919},{"$f":"Calculations!AL424","v":117784.29790014785},{"$f":"Calculations!AM424","v":142762.85617829589},{"$f":"Calculations!AN424","v":158273.00882189631},{"$f":"Calculations!AO424","v":188388.73586939997},{"$f":"Calculations!AP424","v":175701.09121004946},{"$f":"Calculations!AQ424","v":156516.63142715849},{"$f":"Calculations!AR424","v":115793.44112907018},{"$f":"Calculations!AS424","v":81243.166788263246},{"$f":"Calculations!AT424","v":31020.41369763852},{"$f":"Calculations!AU424","v":64145.349434426047},{"$f":"Calculations!AV424","v":65794.452163596317},{"$f":"Calculations!AW424","v":116873.16505763363},{"$f":"Calculations!AX424","v":120063.00676977434},{"$f":"Calculations!AY424","v":141789.33907606351},{"$f":"Calculations!AZ424","v":157482.94874350922},{"$f":"Calculations!BA424","v":187912.71177179174},{"$f":"Calculations!BB424","v":175090.64617865125},{"$f":"Calculations!BC424","v":153603.87972625194},{"$f":"Calculations!BD424","v":112987.64062291665},{"$f":"Calculations!BE424","v":80361.098725894277},{"$f":"Calculations!BF424","v":30169.399158109216},{"$f":"Calculations!BG424","v":63182.423378080683},{"$f":"Calculations!BH424","v":64776.887804671627},{"$f":"Calculations!BI424","v":115607.84131305906},{"$f":"Calculations!BJ424","v":120744.24514624313},{"$f":"Calculations!BK424","v":142711.35770553711},{"$f":"Calculations!BL424","v":158542.47801326495},{"$f":"Calculations!BM424","v":186922.85126932722},{"$f":"Calculations!BN424","v":176335.93456271276},{"$f":"Calculations!BO424","v":152126.92499473278},{"$f":"Calculations!BP424","v":111809.3953707277},{"$f":"Calculations!BQ424","v":79118.213348286838},{"$f":"Calculations!BR424","v":29210.11140080529},{"$f":"Calculations!BS424","v":62229.073743744106},{"$f":"Calculations!BT424","v":63766.685072696389},{"$f":"Calculations!BU424","v":114238.9800794638},{"$f":"Calculations!BV424","v":121437.99902083419},{"$f":"Calculations!BW424","v":143538.56230423209},{"$f":"Calculations!BX424","v":159494.25802923448},{"$f":"Calculations!BY424","v":185053.52860830081},{"$f":"Calculations!BZ424","v":177425.69406810118},{"$f":"Calculations!CA424","v":150545.53348591147},{"$f":"Calculations!CB424","v":110518.25620559548},{"$f":"Calculations!CC424","v":77536.038512010011},{"$f":"Calculations!CD424","v":27911.338092960897},{"$f":"Calculations!CE424","v":61157.801233998151},{"$f":"Calculations!CF424","v":62593.294842815165},{"$f":"Calculations!CG424","v":112757.40286138226},{"$f":"Calculations!CH424","v":122019.25360274484},{"$f":"Calculations!CI424","v":144505.48255172657},{"$f":"Calculations!CJ424","v":160646.06413322419},{"$f":"Calculations!CK424","v":183328.54285835067},{"$f":"Calculations!CL424","v":175722.3510842353},{"$f":"Calculations!CM424","v":149105.01296729571},{"$f":"Calculations!CN424","v":109364.02321954248},{"$f":"Calculations!CO424","v":76087.504714107781},{"$f":"Calculations!CP424","v":27177.839599435811},{"$f":"Calculations!CQ424","v":60218.426018397957},{"$f":"Calculations!CR424","v":61642.626613869768},{"$f":"Calculations!CS424","v":111417.13141176873},{"$f":"Calculations!CT424","v":122737.99326694349},{"$f":"Calculations!CU424","v":145274.99331830954},{"$f":"Calculations!CV424","v":161814.19083869286},{"$f":"Calculations!CW424","v":181622.63601360185},{"$f":"Calculations!CX424","v":174046.3506681124},{"$f":"Calculations!CY424","v":147680.1339361096},{"$f":"Calculations!CZ424","v":107771.47444021759},{"$f":"Calculations!DA424","v":74647.380357463626},{"$f":"Calculations!DB424","v":26229.493536760136},{"$f":"Calculations!DC424","v":59285.766831389592},{"$f":"Calculations!DD424","v":60653.398491278989},{"$f":"Calculations!DE424","v":110134.70855575713},{"$f":"Calculations!DF424","v":123520.91752216985},{"$f":"Calculations!DG424","v":143758.86926530156},{"$f":"Calculations!DH424","v":160412.86508489697},{"$f":"Calculations!DI424","v":179935.54984987326},{"$f":"Calculations!DJ424","v":172391.84138076814},{"$f":"Calculations!DK424","v":146270.66632756489},{"$f":"Calculations!DL424","v":106020.17489548215},{"$f":"Calculations!DM424","v":73215.432521014853},{"$f":"Calculations!DN424","v":25284.429703175963},{"$f":"Calculations!DO424","v":58359.640901059727},{"$f":"Calculations!DP424","v":59670.787061970448},{"$f":"Calculations!DQ424","v":108863.89943956328},{"$f":"Calculations!DR424","v":124320.47729881672},{"$f":"Calculations!DS424","v":142257.71858153367},{"$f":"Calculations!DT424","v":158818.6950394731},{"$f":"Calculations!DU424","v":178267.02584569994},{"$f":"Calculations!DV424","v":170755.16143168844},{"$f":"Calculations!DW424","v":144876.37943870606},{"$f":"Calculations!DX424","v":104280.18763569133},{"$f":"Calculations!DY424","v":71791.426882300788},{"$f":"Calculations!DZ424","v":24124.221828089729},{"$f":"Calculations!EA424","v":57439.863876406685},{"$f":"Calculations!EB424","v":58645.596222154636},{"$f":"Calculations!EC424","v":107604.48512789248},{"$f":"Calculations!ED424","v":125132.47037158345},{"$f":"Calculations!EE424","v":140771.29922196394},{"$f":"Calculations!EF424","v":157240.89609870064},{"$f":"Calculations!EG424","v":176616.8051019987},{"$f":"Calculations!EH424","v":169136.05513109372},{"$f":"Calculations!EI424","v":143497.04185086393},{"$f":"Calculations!EJ424","v":102551.24703840917},{"$f":"Calculations!EK424","v":70375.127638515813},{"$f":"Calculations!EL424","v":23403.404385553735},{"$f":"Calculations!EM424","v":56526.249753092823},{"$f":"Calculations!EN424","v":57724.652725008273},{"$f":"Calculations!EO424","v":106356.24553625932},{"$f":"Calculations!EP424","v":125956.88279405158},{"$f":"Calculations!EQ424","v":139299.36832573015},{"$f":"Calculations!ER424","v":155679.21621724544},{"$f":"Calculations!ES424","v":174992.85711826786},{"$f":"Calculations!ET424","v":167534.26625705315},{"$f":"Calculations!EU424","v":141720.97845408123},{"$f":"Calculations!EV424","v":100833.08629986744},{"$f":"Calculations!EW424","v":68966.297426028599},{"$f":"Calculations!EX424","v":22467.065743725274},{"$f":"Calculations!EY424","v":55618.61079763696},{"$f":"Calculations!EZ424","v":56760.744848672155},{"$f":"Calculations!FA424","v":105118.95935176118},{"$f":"Calculations!FB424","v":126793.69950418151},{"$f":"Calculations!FC424","v":137841.68213463918},{"$f":"Calculations!FD424","v":154133.4026152509},{"$f":"Calculations!FE424","v":173393.67877681204},{"$f":"Calculations!FF424","v":165949.53797262668},{"$f":"Calculations!FG424","v":139610.11699668845},{"$f":"Calculations!FH424","v":99125.437351089873},{"$f":"Calculations!FI424","v":67564.697238322027},{"$f":"Calculations!FJ424","v":21533.254862474976},{"$f":"Calculations!FK424","v":54716.757470004348},{"$f":"Calculations!FL424","v":55824.344643449898},{"$f":"Calculations!FM424","v":103892.40395229774},{"$f":"Calculations!FN424","v":126559.85078740999},{"$f":"Calculations!FO424","v":136397.99591013428},{"$f":"Calculations!FP424","v":152603.20169439865},{"$f":"Calculations!FQ424","v":171812.02378604744},{"$f":"Calculations!FR424","v":164381.61274151679},{"$f":"Calculations!FS424","v":137513.51160519538},{"$f":"Calculations!FT424","v":97428.030772460494},{"$f":"Calculations!FU424","v":66170.086342311421},{"$f":"Calculations!FV424","v":20383.607115540792},{"$f":"Calculations!FW424","v":53820.498344550164},{"$f":"Calculations!FX424","v":54865.041890704248},{"$f":"Calculations!FY424","v":102676.35532419539},{"$f":"Calculations!FZ424","v":125140.75753187438},{"$f":"Calculations!GA424","v":134968.0638486995},{"$f":"Calculations!GB424","v":151088.35895242263},{"$f":"Calculations!GC424","v":170247.63241895498},{"$f":"Calculations!GD424","v":162830.23224218309},{"$f":"Calculations!GE424","v":135430.85146880691},{"$f":"Calculations!GF424","v":95740.595706690583},{"$f":"Calculations!GG424","v":64782.222192996036},{"$f":"Calculations!GH424","v":19672.438444620617},{"$f":"Calculations!GI424","v":52929.640029272676},{"$f":"Calculations!GJ424","v":54016.19575986921},{"$f":"Calculations!GK424","v":101470.58797818943},{"$f":"Calculations!GL424","v":123734.15735985443},{"$f":"Calculations!GM424","v":133558.96363320184},{"$f":"Calculations!GN424","v":149588.61889603091},{"$f":"Calculations!GO424","v":168334.0122701829},{"$f":"Calculations!GP424","v":161295.1372803777},{"$f":"Calculations!GQ424","v":133361.82464808688},{"$f":"Calculations!GR424","v":94062.859770141615},{"$f":"Calculations!GS424","v":63400.860346397152},{"$f":"Calculations!GT424","v":18745.038162416306},{"$f":"Calculations!GU424","v":52043.987083330168},{"$f":"Calculations!GV424","v":53120.096481155677},{"$f":"Calculations!GW424","v":100274.87486371992},{"$f":"Calculations!GX424","v":122339.80311022456},{"$f":"Calculations!GY424","v":132173.29443206909},{"$f":"Calculations!GZ424","v":148103.72495218806},{"$f":"Calculations!HA424","v":165928.53381492355},{"$f":"Calculations!HB424","v":159776.06770005313},{"$f":"Calculations!HC424","v":131306.11798062912},{"$f":"Calculations!HD424","v":92394.548962454763},{"$f":"Calculations!HE424","v":62025.754370737755},{"$f":"Calculations!HF424","v":17819.375982939382},{"$f":"Calculations!HG424","v":51163.341932775082},{"$f":"Calculations!HH424","v":52229.049865615889},{"$f":"Calculations!HI424","v":99088.987281492504},{"$f":"Calculations!HJ424","v":120957.44619237492},{"$f":"Calculations!HK424","v":130800.63456083792},{"$f":"Calculations!HL424","v":146638.67010402834},{"$f":"Calculations!HM424","v":163539.54276264005},{"$f":"Calculations!HN424","v":158010.22597675526},{"$f":"Calculations!HO424","v":129263.41698502837},{"$f":"Calculations!HP424","v":90735.387574441993},{"$f":"Calculations!HQ424","v":60656.655755813044},{"$f":"Calculations!HR424","v":16677.144888215815},{"$f":"Calculations!HS424","v":50287.504784456651},{"$f":"Calculations!HT424","v":51286.989579618064},{"$f":"Calculations!HU424","v":97912.694794257375},{"$f":"Calculations!HV424","v":119586.83649499866},{"$f":"Calculations!HW424","v":129440.73481899063},{"$f":"Calculations!HX424","v":145199.33708134992},{"$f":"Calculations!HY424","v":161166.68855697612},{"$f":"Calculations!HZ424","v":155690.2629935263},{"$f":"Calculations!IA424","v":127233.40576310272},{"$f":"Calculations!IB424","v":89085.098094188186},{"$f":"Calculations!IC424","v":59293.313820504431},{"$f":"Calculations!ID424","v":15972.449201488103},{"$f":"Calculations!IE424","v":49416.273538044661},{"$f":"Calculations!IF424","v":50461.30899746278},{"$f":"Calculations!IG424","v":96745.765135755981},{"$f":"Calculations!IH424","v":118228.97323807608},{"$f":"Calculations!II424","v":128093.34449306865},{"$f":"Calculations!IJ424","v":143711.52540252486},{"$f":"Calculations!IK424","v":158809.6194702189},{"$f":"Calculations!IL424","v":153385.55863443945},{"$f":"Calculations!IM424","v":125215.76690031574},{"$f":"Calculations!IN424","v":87443.401111315892},{"$f":"Calculations!IO424","v":57942.297029759502},{"$f":"Calculations!IP424","v":15050.769597813218},{"$f":"Calculations!IQ424","v":48208.841213116568},{"$f":"Calculations!IR424","v":49584.206084639729},{"$f":"Calculations!IS424","v":95564.559834227839},{"$f":"Calculations!IT424","v":116896.70891753971},{"$f":"Calculations!IU424","v":126758.21126188256},{"$f":"Calculations!IV424","v":141519.6784323754},{"$f":"Calculations!IW424","v":156467.98249843615},{"$f":"Calculations!IX424","v":151095.76513644613},{"$f":"Calculations!IY424","v":116585.93579200136},{"$f":"Calculations!IZ424","v":74483.101973796744},{"$f":"Calculations!JA424","v":49674.730538899676},{"$f":"Calculations!JB424","v":14130.627398126122},{"$f":"Calculations!JC424","v":41719.916880377779},{"$f":"Calculations!JD424","v":42585.846475945269},{"$f":"Calculations!JE424","v":80340.538662486302},{"$f":"Calculations!JF424","v":98442.23723315954},{"$f":"Calculations!JG424","v":106015.69422526049},{"$f":"Calculations!JH424","v":117991.45010324693},{"$f":"Calculations!JI424","v":130508.79468360837},{"$f":"Calculations!JJ424","v":125920.59934557095},{"$f":"Calculations!JK424","v":102937.96321806766},{"$f":"Calculations!JL424","v":72129.431371136336},{"$f":"Calculations!JM424","v":47550.127625804511},{"$f":"Calculations!JN424","v":12335.797601371823},{"$f":"Calculations!JO424","v":39454.541504924353},{"$f":"Calculations!JP424","v":40454.915885140566},{"$f":"Calculations!JQ424","v":77865.857767097201},{"$f":"Calculations!JR424","v":96294.296549959603},{"$f":"Calculations!JS424","v":103261.95635149641},{"$f":"Calculations!JT424","v":115108.67999548319},{"$f":"Calculations!JU424","v":127491.62137405961},{"$f":"Calculations!JV424","v":122933.72119519486},{"$f":"Calculations!JW424","v":100171.83814750983},{"$f":"Calculations!JX424","v":69655.529647185147},{"$f":"Calculations!JY424","v":45301.480131382297},{"$f":"Calculations!JZ424","v":10646.903998183403},{"$f":"Calculations!KA424","v":37261.913407060914},{"$f":"Calculations!KB424","v":38266.197372210911},{"$f":"Calculations!KC424","v":75265.004794360502},{"$f":"Calculations!KD424","v":94020.570531840756},{"$f":"Calculations!KE424","v":100381.93764729606},{"$f":"Calculations!KF424","v":112099.44851276719},{"$f":"Calculations!KG424","v":124347.84495954124},{"$f":"Calculations!KH424","v":119818.44395777778},{"$f":"Calculations!KI424","v":97273.607189599948},{"$f":"Calculations!KJ424","v":67045.088705948699},{"$f":"Calculations!KK424","v":42912.340454559351},{"$f":"Calculations!KL424","v":8595.0653208225413},{"$f":"Calculations!KM424","v":34925.100888963992},{"$f":"Calculations!KN424","v":35896.469991893515},{"$f":"Calculations!KO424","v":72520.842424583185},{"$f":"Calculations!KP424","v":91603.786628621107},{"$f":"Calculations!KQ424","v":97358.135786424653},{"$f":"Calculations!KR424","v":108946.06933128492},{"$f":"Calculations!KS424","v":121059.59287434074},{"$f":"Calculations!KT424","v":116556.72341609289},{"$f":"Calculations!KU424","v":94225.071601150921},{"$f":"Calculations!KV424","v":64279.760596122956},{"$f":"Calculations!KW424","v":45970.510526386483},{"$f":"Calculations!KX424","v":10484.325468417999},{"$f":"Calculations!KY424","v":39701.396936256766},{"$f":"Calculations!KZ424","v":39357.065556035639},{"$f":"Calculations!LA424","v":75668.998365780921},{"$f":"Calculations!LB424","v":95139.96516083325},{"$f":"Calculations!LC424","v":100566.24671536294},{"$f":"Calculations!LD424","v":112087.98651696929},{"$f":"Calculations!LE424","v":124130.69438471981},{"$f":"Calculations!LF424","v":119936.20655079251},{"$f":"Calculations!LG424","v":97881.780535826852},{"$f":"Calculations!LH424","v":68283.682460899814},{"$f":"Calculations!LI424","v":44869.233978426717},{"$f":"Calculations!LJ424","v":9355.3968247235189},{"$f":"Calculations!LK424","v":38830.03331866498},{"$f":"Calculations!LL424","v":38274.580144627806},{"$f":"Calculations!LM424","v":74270.702134329753},{"$f":"Calculations!LN424","v":94085.984472461525},{"$f":"Calculations!LO424","v":98920.115960445546},{"$f":"Calculations!LP424","v":110328.17534549718},{"$f":"Calculations!LQ424","v":122252.14541685842},{"$f":"Calculations!LR424","v":118097.26152588149},{"$f":"Calculations!LS424","v":96265.531332716128},{"$f":"Calculations!LT424","v":-1002926.9145183889}]
[null,null,"add: Taxes",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":1025305.4835386991},0,{"$f":"Calculations!I336","v":0},{"$f":"Calculations!J336","v":0},{"$f":"Calculations!K336","v":0},{"$f":"Calculations!L336","v":0},{"$f":"Calculations!M336","v":0},{"$f":"Calculations!N336","v":0},{"$f":"Calculations!O336","v":0},{"$f":"Calculations!P336","v":0},{"$f":"Calculations!Q336","v":0},{"$f":"Calculations!R336","v":0},{"$f":"Calculations!S336","v":0},{"$f":"Calculations!T336","v":0},{"$f":"Calculations!U336","v":0},{"$f":"Calculations!V336","v":0},{"$f":"Calculations!W336","v":0},{"$f":"Calculations!X336","v":0},{"$f":"Calculations!Y336","v":0},{"$f":"Calculations!Z336","v":0},{"$f":"Calculations!AA336","v":0},{"$f":"Calculations!AB336","v":0},{"$f":"Calculations!AC336","v":0},{"$f":"Calculations!AD336","v":0},{"$f":"Calculations!AE336","v":0},{"$f":"Calculations!AF336","v":0},{"$f":"Calculations!AG336","v":0},{"$f":"Calculations!AH336","v":0},{"$f":"Calculations!AI336","v":0},{"$f":"Calculations!AJ336","v":0},{"$f":"Calculations!AK336","v":0},{"$f":"Calculations!AL336","v":0},{"$f":"Calculations!AM336","v":0},{"$f":"Calculations!AN336","v":0},{"$f":"Calculations!AO336","v":0},{"$f":"Calculations!AP336","v":0},{"$f":"Calculations!AQ336","v":0},{"$f":"Calculations!AR336","v":0},{"$f":"Calculations!AS336","v":0},{"$f":"Calculations!AT336","v":0},{"$f":"Calculations!AU336","v":0},{"$f":"Calculations!AV336","v":0},{"$f":"Calculations!AW336","v":0},{"$f":"Calculations!AX336","v":0},{"$f":"Calculations!AY336","v":0},{"$f":"Calculations!AZ336","v":0},{"$f":"Calculations!BA336","v":0},{"$f":"Calculations!BB336","v":0},{"$f":"Calculations!BC336","v":0},{"$f":"Calculations!BD336","v":0},{"$f":"Calculations!BE336","v":0},{"$f":"Calculations!BF336","v":0},{"$f":"Calculations!BG336","v":0},{"$f":"Calculations!BH336","v":0},{"$f":"Calculations!BI336","v":0},{"$f":"Calculations!BJ336","v":0},{"$f":"Calculations!BK336","v":0},{"$f":"Calculations!BL336","v":0},{"$f":"Calculations!BM336","v":0},{"$f":"Calculations!BN336","v":0},{"$f":"Calculations!BO336","v":0},{"$f":"Calculations!BP336","v":0},{"$f":"Calculations!BQ336","v":0},{"$f":"Calculations!BR336","v":0},{"$f":"Calculations!BS336","v":0},{"$f":"Calculations!BT336","v":0},{"$f":"Calculations!BU336","v":0},{"$f":"Calculations!BV336","v":0},{"$f":"Calculations!BW336","v":0},{"$f":"Calculations!BX336","v":0},{"$f":"Calculations!BY336","v":0},{"$f":"Calculations!BZ336","v":0},{"$f":"Calculations!CA336","v":0},{"$f":"Calculations!CB336","v":0},{"$f":"Calculations!CC336","v":0},{"$f":"Calculations!CD336","v":0},{"$f":"Calculations!CE336","v":0},{"$f":"Calculations!CF336","v":0},{"$f":"Calculations!CG336","v":0},{"$f":"Calculations!CH336","v":0},{"$f":"Calculations!CI336","v":0},{"$f":"Calculations!CJ336","v":0},{"$f":"Calculations!CK336","v":0},{"$f":"Calculations!CL336","v":0},{"$f":"Calculations!CM336","v":0},{"$f":"Calculations!CN336","v":0},{"$f":"Calculations!CO336","v":0},{"$f":"Calculations!CP336","v":0},{"$f":"Calculations!CQ336","v":0},{"$f":"Calculations!CR336","v":0},{"$f":"Calculations!CS336","v":0},{"$f":"Calculations!CT336","v":0},{"$f":"Calculations!CU336","v":0},{"$f":"Calculations!CV336","v":0},{"$f":"Calculations!CW336","v":0},{"$f":"Calculations!CX336","v":0},{"$f":"Calculations!CY336","v":0},{"$f":"Calculations!CZ336","v":0},{"$f":"Calculations!DA336","v":0},{"$f":"Calculations!DB336","v":0},{"$f":"Calculations!DC336","v":0},{"$f":"Calculations!DD336","v":0},{"$f":"Calculations!DE336","v":0},{"$f":"Calculations!DF336","v":0},{"$f":"Calculations!DG336","v":0},{"$f":"Calculations!DH336","v":0},{"$f":"Calculations!DI336","v":0},{"$f":"Calculations!DJ336","v":0},{"$f":"Calculations!DK336","v":0},{"$f":"Calculations!DL336","v":0},{"$f":"Calculations!DM336","v":0},{"$f":"Calculations!DN336","v":0},{"$f":"Calculations!DO336","v":0},{"$f":"Calculations!DP336","v":0},{"$f":"Calculations!DQ336","v":0},{"$f":"Calculations!DR336","v":0},{"$f":"Calculations!DS336","v":0},{"$f":"Calculations!DT336","v":0},{"$f":"Calculations!DU336","v":0},{"$f":"Calculations!DV336","v":0},{"$f":"Calculations!DW336","v":0},{"$f":"Calculations!DX336","v":0},{"$f":"Calculations!DY336","v":0},{"$f":"Calculations!DZ336","v":0},{"$f":"Calculations!EA336","v":0},{"$f":"Calculations!EB336","v":0},{"$f":"Calculations!EC336","v":0},{"$f":"Calculations!ED336","v":0},{"$f":"Calculations!EE336","v":0},{"$f":"Calculations!EF336","v":0},{"$f":"Calculations!EG336","v":0},{"$f":"Calculations!EH336","v":0},{"$f":"Calculations!EI336","v":0},{"$f":"Calculations!EJ336","v":0},{"$f":"Calculations!EK336","v":0},{"$f":"Calculations!EL336","v":0},{"$f":"Calculations!EM336","v":0},{"$f":"Calculations!EN336","v":0},{"$f":"Calculations!EO336","v":0},{"$f":"Calculations!EP336","v":0},{"$f":"Calculations!EQ336","v":0},{"$f":"Calculations!ER336","v":0},{"$f":"Calculations!ES336","v":0},{"$f":"Calculations!ET336","v":0},{"$f":"Calculations!EU336","v":0},{"$f":"Calculations!EV336","v":0},{"$f":"Calculations!EW336","v":0},{"$f":"Calculations!EX336","v":0},{"$f":"Calculations!EY336","v":0},{"$f":"Calculations!EZ336","v":0},{"$f":"Calculations!FA336","v":0},{"$f":"Calculations!FB336","v":0},{"$f":"Calculations!FC336","v":0},{"$f":"Calculations!FD336","v":0},{"$f":"Calculations!FE336","v":0},{"$f":"Calculations!FF336","v":0},{"$f":"Calculations!FG336","v":0},{"$f":"Calculations!FH336","v":0},{"$f":"Calculations!FI336","v":0},{"$f":"Calculations!FJ336","v":0},{"$f":"Calculations!FK336","v":0},{"$f":"Calculations!FL336","v":0},{"$f":"Calculations!FM336","v":0},{"$f":"Calculations!FN336","v":0},{"$f":"Calculations!FO336","v":0},{"$f":"Calculations!FP336","v":0},{"$f":"Calculations!FQ336","v":0},{"$f":"Calculations!FR336","v":0},{"$f":"Calculations!FS336","v":0},{"$f":"Calculations!FT336","v":0},{"$f":"Calculations!FU336","v":0},{"$f":"Calculations!FV336","v":0},{"$f":"Calculations!FW336","v":0},{"$f":"Calculations!FX336","v":0},{"$f":"Calculations!FY336","v":0},{"$f":"Calculations!FZ336","v":0},{"$f":"Calculations!GA336","v":0},{"$f":"Calculations!GB336","v":0},{"$f":"Calculations!GC336","v":0},{"$f":"Calculations!GD336","v":0},{"$f":"Calculations!GE336","v":0},{"$f":"Calculations!GF336","v":0},{"$f":"Calculations!GG336","v":0},{"$f":"Calculations!GH336","v":0},{"$f":"Calculations!GI336","v":0},{"$f":"Calculations!GJ336","v":0},{"$f":"Calculations!GK336","v":0},{"$f":"Calculations!GL336","v":0},{"$f":"Calculations!GM336","v":0},{"$f":"Calculations!GN336","v":0},{"$f":"Calculations!GO336","v":0},{"$f":"Calculations!GP336","v":0},{"$f":"Calculations!GQ336","v":0},{"$f":"Calculations!GR336","v":0},{"$f":"Calculations!GS336","v":0},{"$f":"Calculations!GT336","v":0},{"$f":"Calculations!GU336","v":0},{"$f":"Calculations!GV336","v":0},{"$f":"Calculations!GW336","v":0},{"$f":"Calculations!GX336","v":0},{"$f":"Calculations!GY336","v":0},{"$f":"Calculations!GZ336","v":0},{"$f":"Calculations!HA336","v":0},{"$f":"Calculations!HB336","v":0},{"$f":"Calculations!HC336","v":0},{"$f":"Calculations!HD336","v":0},{"$f":"Calculations!HE336","v":0},{"$f":"Calculations!HF336","v":0},{"$f":"Calculations!HG336","v":0},{"$f":"Calculations!HH336","v":0},{"$f":"Calculations!HI336","v":0},{"$f":"Calculations!HJ336","v":0},{"$f":"Calculations!HK336","v":0},{"$f":"Calculations!HL336","v":0},{"$f":"Calculations!HM336","v":0},{"$f":"Calculations!HN336","v":0},{"$f":"Calculations!HO336","v":0},{"$f":"Calculations!HP336","v":0},{"$f":"Calculations!HQ336","v":0},{"$f":"Calculations!HR336","v":0},{"$f":"Calculations!HS336","v":0},{"$f":"Calculations!HT336","v":0},{"$f":"Calculations!HU336","v":0},{"$f":"Calculations!HV336","v":0},{"$f":"Calculations!HW336","v":0},{"$f":"Calculations!HX336","v":0},{"$f":"Calculations!HY336","v":0},{"$f":"Calculations!HZ336","v":0},{"$f":"Calculations!IA336","v":0},{"$f":"Calculations!IB336","v":0},{"$f":"Calculations!IC336","v":0},{"$f":"Calculations!ID336","v":0},{"$f":"Calculations!IE336","v":0},{"$f":"Calculations!IF336","v":0},{"$f":"Calculations!IG336","v":0},{"$f":"Calculations!IH336","v":0},{"$f":"Calculations!II336","v":0},{"$f":"Calculations!IJ336","v":0},{"$f":"Calculations!IK336","v":0},{"$f":"Calculations!IL336","v":0},{"$f":"Calculations!IM336","v":0},{"$f":"Calculations!IN336","v":0},{"$f":"Calculations!IO336","v":0},{"$f":"Calculations!IP336","v":0},{"$f":"Calculations!IQ336","v":0},{"$f":"Calculations!IR336","v":0},{"$f":"Calculations!IS336","v":0},{"$f":"Calculations!IT336","v":0},{"$f":"Calculations!IU336","v":0},{"$f":"Calculations!IV336","v":0},{"$f":"Calculations!IW336","v":6624.245572347314},{"$f":"Calculations!IX336","v":11326.913245563754},{"$f":"Calculations!IY336","v":6922.980407246052},{"$f":"Calculations!IZ336","v":0},{"$f":"Calculations!JA336","v":5237.8591607258395},{"$f":"Calculations!JB336","v":6094.017529707603},{"$f":"Calculations!JC336","v":13496.674074177357},{"$f":"Calculations!JD336","v":17133.193387750842},{"$f":"Calculations!JE336","v":18954.007960897718},{"$f":"Calculations!JF336","v":21349.968033394747},{"$f":"Calculations!JG336","v":23632.628571137047},{"$f":"Calculations!JH336","v":22899.933955807068},{"$f":"Calculations!JI336","v":18278.365183700884},{"$f":"Calculations!JJ336","v":12055.225545068133},{"$f":"Calculations!JK336","v":7707.9872472316119},{"$f":"Calculations!JL336","v":665.27204135288127},{"$f":"Calculations!JM336","v":6256.1854298612225},{"$f":"Calculations!JN336","v":6869.0367707975056},{"$f":"Calculations!JO336","v":14257.654179870495},{"$f":"Calculations!JP336","v":17970.586208642519},{"$f":"Calculations!JQ336","v":19684.143100032106},{"$f":"Calculations!JR336","v":22067.723483738428},{"$f":"Calculations!JS336","v":24337.964486598266},{"$f":"Calculations!JT336","v":23625.791192615754},{"$f":"Calculations!JU336","v":19062.047285229775},{"$f":"Calculations!JV336","v":12911.510855331753},{"$f":"Calculations!JW336","v":8621.7691471596663},{"$f":"Calculations!JX336","v":1660.0642374711276},{"$f":"Calculations!JY336","v":7205.5295748909675},{"$f":"Calculations!JZ336","v":7878.7091689534082},{"$f":"Calculations!KA336","v":15153.216704327613},{"$f":"Calculations!KB336","v":18944.237204231315},{"$f":"Calculations!KC336","v":20552.054266010571},{"$f":"Calculations!KD336","v":22924.843161260356},{"$f":"Calculations!KE336","v":25184.267875904363},{"$f":"Calculations!KF336","v":24493.906043166542},{"$f":"Calculations!KG336","v":19988.920754121187},{"$f":"Calculations!KH336","v":13911.789272194072},{"$f":"Calculations!KI336","v":9680.5115131753009},{"$f":"Calculations!KJ336","v":2800.5655937984102},{"$f":"Calculations!KK336","v":8302.5696057038858},{"$f":"Calculations!KL336","v":8986.5012779183871},{"$f":"Calculations!KM336","v":16200.199039742116},{"$f":"Calculations!KN336","v":20071.159222494844},{"$f":"Calculations!KO336","v":21574.913150015389},{"$f":"Calculations!KP336","v":23938.668742502628},{"$f":"Calculations!KQ336","v":26189.052109129385},{"$f":"Calculations!KR336","v":25521.968564349441},{"$f":"Calculations!KS336","v":21076.857776947236},{"$f":"Calculations!KT336","v":15074.118340264638},{"$f":"Calculations!KU336","v":5296.1474516056987},{"$f":"Calculations!KV336","v":0},{"$f":"Calculations!KW336","v":2289.7559688143178},{"$f":"Calculations!KX336","v":4267.3220005616258},{"$f":"Calculations!KY336","v":11362.671130952478},{"$f":"Calculations!KZ336","v":15255.070028196784},{"$f":"Calculations!LA336","v":16376.691056539543},{"$f":"Calculations!LB336","v":18669.409539768403},{"$f":"Calculations!LC336","v":20848.126894700399},{"$f":"Calculations!LD336","v":19921.975735379659},{"$f":"Calculations!LE336","v":15469.980488857102},{"$f":"Calculations!LF336","v":9474.0679952381943},{"$f":"Calculations!LG336","v":5075.1654936812129},{"$f":"Calculations!LH336","v":0},{"$f":"Calculations!LI336","v":1927.5973402430882},{"$f":"Calculations!LJ336","v":4004.7114467455663},{"$f":"Calculations!LK336","v":11079.098583746874},{"$f":"Calculations!LL336","v":15038.827043117401},{"$f":"Calculations!LM336","v":16043.207482160949},{"$f":"Calculations!LN336","v":18313.741565648663},{"$f":"Calculations!LO336","v":20470.133334535411},{"$f":"Calculations!LP336","v":19553.201355905039},{"$f":"Calculations!LQ336","v":15146.160571320297},{"$f":"Calculations!LR336","v":9209.2951584095881},{"$f":"Calculations!LS336","v":4854.8186180114062}]
[null,null,"Total Project Cash Flows",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":13295512.117578486},{"$f":"SUM(I534:I536)","v":-1270131.1753845762},-77953.25,-77953.25,-77953.25,22742.774190975993,-4478343.862222,-570785.93554699805,322590.67428055755,-284205.69943588693,-576607.25499144255,-166343.52208310613,-290816.14388033142,-2188545.2274634428,-284493.04986088391,-217774.96332477586,-1423740.3527692205,118918.91952222734,-576498.61610255355,-1700562.1405064012,39596.416596379713,-866999.5374358187,-82133.25,263049.64200440748,-83279.083333333343,-43811.792093640048,-43404.088497315533,66000.89955018129,64492.650175289455,114801.44268237919,117784.29790014785,142762.85617829589,158273.00882189631,188388.73586939997,175701.09121004946,156516.63142715849,115793.44112907018,81243.166788263246,31020.41369763852,64145.349434426047,65794.452163596317,116873.16505763363,{"$f":"SUM(AX534:AX536)","v":120063.00676977434},141789.33907606351,157482.94874350922,187912.71177179174,175090.64617865125,153603.87972625194,112987.64062291665,80361.098725894277,30169.399158109216,63182.423378080683,64776.887804671627,115607.84131305906,120744.24514624313,142711.35770553711,158542.47801326495,186922.85126932722,176335.93456271276,152126.92499473278,111809.3953707277,79118.213348286838,29210.11140080529,62229.073743744106,63766.685072696389,114238.9800794638,121437.99902083419,143538.56230423209,159494.25802923448,185053.52860830081,177425.69406810118,150545.53348591147,110518.25620559548,77536.038512010011,27911.338092960897,61157.801233998151,62593.294842815165,112757.40286138226,122019.25360274484,144505.48255172657,160646.06413322419,183328.54285835067,175722.3510842353,149105.01296729571,109364.02321954248,76087.504714107781,27177.839599435811,60218.426018397957,61642.626613869768,111417.13141176873,122737.99326694349,145274.99331830954,161814.19083869286,181622.63601360185,174046.3506681124,147680.1339361096,107771.47444021759,74647.380357463626,26229.493536760136,59285.766831389592,60653.398491278989,110134.70855575713,123520.91752216985,143758.86926530156,160412.86508489697,179935.54984987326,{"$f":"SUM(DJ534:DJ536)","v":172391.84138076814},146270.66632756489,106020.17489548215,73215.432521014853,25284.429703175963,58359.640901059727,59670.787061970448,108863.89943956328,124320.47729881672,142257.71858153367,158818.6950394731,178267.02584569994,170755.16143168844,144876.37943870606,104280.18763569133,71791.426882300788,24124.221828089729,57439.863876406685,58645.596222154636,107604.48512789248,125132.47037158345,140771.29922196394,157240.89609870064,176616.8051019987,169136.05513109372,143497.04185086393,102551.24703840917,70375.127638515813,23403.404385553735,56526.249753092823,57724.652725008273,106356.24553625932,125956.88279405158,139299.36832573015,155679.21621724544,174992.85711826786,167534.26625705315,141720.97845408123,100833.08629986744,68966.297426028599,22467.065743725274,55618.61079763696,56760.744848672155,105118.95935176118,126793.69950418151,137841.68213463918,154133.4026152509,173393.67877681204,165949.53797262668,139610.11699668845,99125.437351089873,67564.697238322027,21533.254862474976,54716.757470004348,55824.344643449898,103892.40395229774,126559.85078740999,136397.99591013428,152603.20169439865,171812.02378604744,164381.61274151679,137513.51160519538,97428.030772460494,66170.086342311421,{"$f":"SUM(FV534:FV536)","v":20383.607115540792},53820.498344550164,54865.041890704248,102676.35532419539,125140.75753187438,134968.0638486995,151088.35895242263,170247.63241895498,162830.23224218309,135430.85146880691,95740.595706690583,64782.222192996036,19672.438444620617,52929.640029272676,54016.19575986921,101470.58797818943,123734.15735985443,133558.96363320184,149588.61889603091,168334.0122701829,161295.1372803777,133361.82464808688,94062.859770141615,63400.860346397152,18745.038162416306,52043.987083330168,53120.096481155677,100274.87486371992,122339.80311022456,132173.29443206909,148103.72495218806,165928.53381492355,159776.06770005313,131306.11798062912,92394.548962454763,62025.754370737755,17819.375982939382,51163.341932775082,52229.049865615889,99088.987281492504,120957.44619237492,130800.63456083792,146638.67010402834,163539.54276264005,158010.22597675526,129263.41698502837,90735.387574441993,60656.655755813044,16677.144888215815,50287.504784456651,51286.989579618064,97912.694794257375,119586.83649499866,129440.73481899063,145199.33708134992,161166.68855697612,155690.2629935263,127233.40576310272,89085.098094188186,59293.313820504431,15972.449201488103,49416.273538044661,50461.30899746278,96745.765135755981,{"$f":"SUM(IH534:IH536)","v":118228.97323807608},120315.38467265049,143711.52540252486,158809.6194702189,153385.55863443945,125215.76690031574,87443.401111315892,-2334977.0872609662,15050.769597813218,48208.841213116568,49584.206084639729,95564.559834227839,116896.70891753971,126758.21126188256,141519.6784323754,156467.98249843615,157720.01070879344,127912.84903756512,81406.082381042797,49674.730538899676,19368.486558851961,47813.934410085385,56082.52055012263,97473.732050237144,117396.24519405726,127365.66225865524,141624.07867438399,153408.72863941544,144198.96452927185,114993.18876313578,79837.418618367941,48215.399667157391,18591.983031233045,46323.578275721855,54712.570065011059,95836.443975739719,115978.43964999171,125329.67983523484,139446.64448208146,151117.41256667537,141995.76848042462,113083.34900284158,78277.29879434481,46961.544368853421,17852.43357307437,45140.622576014321,53419.414076538524,94209.24199859181,114572.62479785133,123306.78080855642,137283.71638867154,148841.75100270778,139807.36471189896,111185.39646179402,76725.600219123997,45712.906048357763,16897.634926526429,43911.602166882381,52096.669031635633,92592.001647078025,113178.6997786365,121296.80452892728,135135.12144041431,146581.56143869017,{"$f":"SUM(KT534:KT536)","v":137633.58119304013},109299.18994141556,69575.908047728648,45970.510526386483,12774.081437232317,43968.71893681839,50719.736686988115,90924.068393977708,111516.65621737279,119235.65625513134,132936.11341166968,144052.67012009947,135406.18703964961,107355.84853106504,73358.847954581026,44869.233978426717,11282.994164966607,42834.744765410549,49353.678728374682,89309.529177447155,110129.19195462248,117233.85752609422,130798.30868003258,141805.34677276347,133243.42209720178,105474.82649112571,-998072.09590037749]
[]
[null,null,"Pre-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.183600723743439E-2}]
[]
[null,"After-Tax Project IRR (Unlevered)",null,null,null,null,null,"25-Year"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-16928918.481857367},{"$f":"I534","v":-1169435.1511936001},-77953.25,-77953.25,-77953.25,-77953.25,-3871393.4329500003,-503064.79309607111,-256548.61254051558,-256394.55698496001,-508886.11254051561,-261875.80698496001,-263005.00142940448,-1899171.0600738493,-366768.66809607111,-203267.15420718223,-1242988.2236516268,-211523.05698496001,-561990.80698495999,-1475736.3165285068,-157476.99777850669,-758190.96905386669,-82133.25,-83279.083333333343,-83279.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,{"$f":"IJ534","v":0},0,0,0,0,-2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KV534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow From Operating Activities",null,"EUR",null,null,{"$f":"SUM(I543:LT543)","v":29199125.115897171},{"$f":"I535","v":-100696.02419097599},{"$f":"J535","v":0},0,0,100696.02419097599,-606950.4292720001,-67721.142450926942,579139.28682107315,-27811.142450926942,-67721.142450926942,95532.284901853884,-27811.142450926942,-289374.16738959367,82275.618235187198,-14507.809117593628,-180752.12911759363,330441.97650718736,-14507.809117593599,-224825.82397789441,197073.4143748864,-108808.56838195203,0,346328.72533774085,0,-43811.792093640048,-43404.088497315533,{"$f":"AI535","v":66000.89955018129},64492.650175289455,114801.44268237919,117784.29790014785,142762.85617829589,158273.00882189631,188388.73586939997,175701.09121004946,156516.63142715849,115793.44112907018,81243.166788263246,31020.41369763852,64145.349434426047,65794.452163596317,116873.16505763363,120063.00676977434,141789.33907606351,{"$f":"AZ535","v":157482.94874350922},187912.71177179174,175090.64617865125,153603.87972625194,112987.64062291665,80361.098725894277,30169.399158109216,63182.423378080683,64776.887804671627,115607.84131305906,120744.24514624313,142711.35770553711,158542.47801326495,186922.85126932722,176335.93456271276,152126.92499473278,111809.3953707277,79118.213348286838,29210.11140080529,62229.073743744106,63766.685072696389,114238.9800794638,121437.99902083419,143538.56230423209,159494.25802923448,185053.52860830081,177425.69406810118,150545.53348591147,110518.25620559548,77536.038512010011,27911.338092960897,61157.801233998151,62593.294842815165,112757.40286138226,122019.25360274484,144505.48255172657,160646.06413322419,183328.54285835067,175722.3510842353,149105.01296729571,109364.02321954248,76087.504714107781,27177.839599435811,60218.426018397957,61642.626613869768,111417.13141176873,122737.99326694349,145274.99331830954,161814.19083869286,181622.63601360185,174046.3506681124,147680.1339361096,107771.47444021759,74647.380357463626,26229.493536760136,59285.766831389592,60653.398491278989,110134.70855575713,123520.91752216985,143758.86926530156,160412.86508489697,179935.54984987326,172391.84138076814,146270.66632756489,{"$f":"DL535","v":106020.17489548215},73215.432521014853,25284.429703175963,58359.640901059727,59670.787061970448,108863.89943956328,124320.47729881672,142257.71858153367,158818.6950394731,178267.02584569994,170755.16143168844,144876.37943870606,104280.18763569133,71791.426882300788,24124.221828089729,57439.863876406685,58645.596222154636,107604.48512789248,125132.47037158345,140771.29922196394,157240.89609870064,176616.8051019987,169136.05513109372,143497.04185086393,102551.24703840917,70375.127638515813,23403.404385553735,56526.249753092823,57724.652725008273,106356.24553625932,125956.88279405158,139299.36832573015,155679.21621724544,174992.85711826786,167534.26625705315,141720.97845408123,100833.08629986744,68966.297426028599,22467.065743725274,55618.61079763696,56760.744848672155,105118.95935176118,126793.69950418151,137841.68213463918,154133.4026152509,173393.67877681204,165949.53797262668,139610.11699668845,99125.437351089873,67564.697238322027,21533.254862474976,54716.757470004348,55824.344643449898,103892.40395229774,126559.85078740999,136397.99591013428,152603.20169439865,171812.02378604744,164381.61274151679,137513.51160519538,97428.030772460494,66170.086342311421,20383.607115540792,53820.498344550164,{"$f":"FX535","v":54865.041890704248},102676.35532419539,125140.75753187438,134968.0638486995,151088.35895242263,170247.63241895498,162830.23224218309,135430.85146880691,95740.595706690583,64782.222192996036,19672.438444620617,52929.640029272676,54016.19575986921,101470.58797818943,123734.15735985443,133558.96363320184,149588.61889603091,168334.0122701829,161295.1372803777,133361.82464808688,94062.859770141615,63400.860346397152,18745.038162416306,52043.987083330168,53120.096481155677,100274.87486371992,122339.80311022456,132173.29443206909,148103.72495218806,165928.53381492355,159776.06770005313,131306.11798062912,92394.548962454763,62025.754370737755,17819.375982939382,51163.341932775082,52229.049865615889,99088.987281492504,120957.44619237492,130800.63456083792,146638.67010402834,163539.54276264005,158010.22597675526,129263.41698502837,90735.387574441993,60656.655755813044,16677.144888215815,50287.504784456651,51286.989579618064,97912.694794257375,119586.83649499866,129440.73481899063,145199.33708134992,161166.68855697612,155690.2629935263,127233.40576310272,89085.098094188186,59293.313820504431,15972.449201488103,49416.273538044661,50461.30899746278,96745.765135755981,118228.97323807608,128093.34449306865,{"$f":"IJ535","v":143711.52540252486},158809.6194702189,153385.55863443945,125215.76690031574,87443.401111315892,57942.297029759502,15050.769597813218,48208.841213116568,49584.206084639729,95564.559834227839,116896.70891753971,126758.21126188256,141519.6784323754,156467.98249843615,151095.76513644613,116585.93579200136,74483.101973796744,49674.730538899676,14130.627398126122,41719.916880377779,42585.846475945269,80340.538662486302,98442.23723315954,106015.69422526049,117991.45010324693,130508.79468360837,125920.59934557095,102937.96321806766,72129.431371136336,47550.127625804511,12335.797601371823,39454.541504924353,40454.915885140566,77865.857767097201,96294.296549959603,103261.95635149641,115108.67999548319,127491.62137405961,122933.72119519486,100171.83814750983,69655.529647185147,45301.480131382297,10646.903998183403,37261.913407060914,38266.197372210911,75265.004794360502,94020.570531840756,100381.93764729606,112099.44851276719,124347.84495954124,119818.44395777778,97273.607189599948,67045.088705948699,42912.340454559351,8595.0653208225413,34925.100888963992,35896.469991893515,72520.842424583185,91603.786628621107,97358.135786424653,108946.06933128492,121059.59287434074,116556.72341609289,94225.071601150921,{"$f":"KV535","v":64279.760596122956},45970.510526386483,10484.325468417999,39701.396936256766,39357.065556035639,75668.998365780921,95139.96516083325,100566.24671536294,112087.98651696929,124130.69438471981,119936.20655079251,97881.780535826852,68283.682460899814,44869.233978426717,9355.3968247235189,38830.03331866498,38274.580144627806,74270.702134329753,94085.984472461525,98920.115960445546,110328.17534549718,122252.14541685842,118097.26152588149,96265.531332716128,-1002926.9145183889]
[null,null,"Total Project Cash Flows",null,null,null,null,{"$f":"SUM(I544:LT544)","v":12270206.634039789},{"$f":"SUM(I542:I543)","v":-1270131.1753845762},-77953.25,-77953.25,-77953.25,22742.774190975993,-4478343.862222,-570785.93554699805,322590.67428055755,-284205.69943588693,-576607.25499144255,-166343.52208310613,-290816.14388033142,-2188545.2274634428,-284493.04986088391,-217774.96332477586,-1423740.3527692205,118918.91952222734,-576498.61610255355,-1700562.1405064012,39596.416596379713,-866999.5374358187,-82133.25,263049.64200440748,-83279.083333333343,-43811.792093640048,-43404.088497315533,66000.89955018129,64492.650175289455,114801.44268237919,117784.29790014785,142762.85617829589,158273.00882189631,188388.73586939997,175701.09121004946,156516.63142715849,115793.44112907018,81243.166788263246,31020.41369763852,64145.349434426047,65794.452163596317,116873.16505763363,{"$f":"SUM(AX542:AX543)","v":120063.00676977434},141789.33907606351,157482.94874350922,187912.71177179174,175090.64617865125,153603.87972625194,112987.64062291665,80361.098725894277,30169.399158109216,63182.423378080683,64776.887804671627,115607.84131305906,120744.24514624313,142711.35770553711,158542.47801326495,186922.85126932722,176335.93456271276,152126.92499473278,111809.3953707277,79118.213348286838,29210.11140080529,62229.073743744106,63766.685072696389,114238.9800794638,121437.99902083419,143538.56230423209,159494.25802923448,185053.52860830081,177425.69406810118,150545.53348591147,110518.25620559548,77536.038512010011,27911.338092960897,61157.801233998151,62593.294842815165,112757.40286138226,122019.25360274484,144505.48255172657,160646.06413322419,183328.54285835067,175722.3510842353,149105.01296729571,109364.02321954248,76087.504714107781,27177.839599435811,60218.426018397957,61642.626613869768,111417.13141176873,122737.99326694349,145274.99331830954,161814.19083869286,181622.63601360185,174046.3506681124,147680.1339361096,107771.47444021759,74647.380357463626,26229.493536760136,59285.766831389592,60653.398491278989,110134.70855575713,123520.91752216985,143758.86926530156,160412.86508489697,179935.54984987326,{"$f":"SUM(DJ542:DJ543)","v":172391.84138076814},146270.66632756489,106020.17489548215,73215.432521014853,25284.429703175963,58359.640901059727,59670.787061970448,108863.89943956328,124320.47729881672,142257.71858153367,158818.6950394731,178267.02584569994,170755.16143168844,144876.37943870606,104280.18763569133,71791.426882300788,24124.221828089729,57439.863876406685,58645.596222154636,107604.48512789248,125132.47037158345,140771.29922196394,157240.89609870064,176616.8051019987,169136.05513109372,143497.04185086393,102551.24703840917,70375.127638515813,23403.404385553735,56526.249753092823,57724.652725008273,106356.24553625932,125956.88279405158,139299.36832573015,155679.21621724544,174992.85711826786,167534.26625705315,141720.97845408123,100833.08629986744,68966.297426028599,22467.065743725274,55618.61079763696,56760.744848672155,105118.95935176118,126793.69950418151,137841.68213463918,154133.4026152509,173393.67877681204,165949.53797262668,139610.11699668845,99125.437351089873,67564.697238322027,21533.254862474976,54716.757470004348,55824.344643449898,103892.40395229774,126559.85078740999,136397.99591013428,152603.20169439865,171812.02378604744,164381.61274151679,137513.51160519538,97428.030772460494,66170.086342311421,{"$f":"SUM(FV542:FV543)","v":20383.607115540792},53820.498344550164,54865.041890704248,102676.35532419539,125140.75753187438,134968.0638486995,151088.35895242263,170247.63241895498,162830.23224218309,135430.85146880691,95740.595706690583,64782.222192996036,19672.438444620617,52929.640029272676,54016.19575986921,101470.58797818943,123734.15735985443,133558.96363320184,149588.61889603091,168334.0122701829,161295.1372803777,133361.82464808688,94062.859770141615,63400.860346397152,18745.038162416306,52043.987083330168,53120.096481155677,100274.87486371992,122339.80311022456,132173.29443206909,148103.72495218806,165928.53381492355,159776.06770005313,131306.11798062912,92394.548962454763,62025.754370737755,17819.375982939382,51163.341932775082,52229.049865615889,99088.987281492504,120957.44619237492,130800.63456083792,146638.67010402834,163539.54276264005,158010.22597675526,129263.41698502837,90735.387574441993,60656.655755813044,16677.144888215815,50287.504784456651,51286.989579618064,97912.694794257375,119586.83649499866,129440.73481899063,145199.33708134992,161166.68855697612,155690.2629935263,127233.40576310272,89085.098094188186,59293.313820504431,15972.449201488103,49416.273538044661,50461.30899746278,96745.765135755981,{"$f":"SUM(IH542:IH543)","v":118228.97323807608},120315.38467265049,143711.52540252486,158809.6194702189,153385.55863443945,125215.76690031574,87443.401111315892,-2334977.0872609662,15050.769597813218,48208.841213116568,49584.206084639729,95564.559834227839,116896.70891753971,126758.21126188256,141519.6784323754,156467.98249843615,151095.76513644613,116585.93579200136,74483.101973796744,49674.730538899676,14130.627398126122,41719.916880377779,42585.846475945269,80340.538662486302,98442.23723315954,106015.69422526049,117991.45010324693,130508.79468360837,125920.59934557095,102937.96321806766,72129.431371136336,47550.127625804511,12335.797601371823,39454.541504924353,40454.915885140566,77865.857767097201,96294.296549959603,103261.95635149641,115108.67999548319,127491.62137405961,122933.72119519486,100171.83814750983,69655.529647185147,45301.480131382297,10646.903998183403,37261.913407060914,38266.197372210911,75265.004794360502,94020.570531840756,100381.93764729606,112099.44851276719,124347.84495954124,119818.44395777778,97273.607189599948,67045.088705948699,42912.340454559351,8595.0653208225413,34925.100888963992,35896.469991893515,72520.842424583185,91603.786628621107,97358.135786424653,108946.06933128492,121059.59287434074,{"$f":"SUM(KT542:KT543)","v":116556.72341609289},94225.071601150921,64279.760596122956,45970.510526386483,10484.325468417999,39701.396936256766,39357.065556035639,75668.998365780921,95139.96516083325,100566.24671536294,112087.98651696929,124130.69438471981,119936.20655079251,97881.780535826852,68283.682460899814,44869.233978426717,9355.3968247235189,38830.03331866498,38274.580144627806,74270.702134329753,94085.984472461525,98920.115960445546,110328.17534549718,122252.14541685842,118097.26152588149,96265.531332716128,-1002926.9145183889]
[null,null,"After-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":5.9804895520210261E-2}]
[]
[null,"LCOE Calculation",null,null,null,"Discount rate (OCC)",null,{"$f":"Summary!H20","v":6.9999999999999993E-2},"Note: Weighted Average Cost of Capital less projected average 1% annual increase in PPA price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+H547/#REF!","v":{"$error":"#REF!"}}]
[null,"Discount Factor",null,null,null,null,null,"25-Year",{"$f":"1+$H547/12*24","v":1.1399999999999999},{"$f":"1+$H547/12*23","v":1.1341666666666668},{"$f":"1+$H547/12*22","v":1.1283333333333334},{"$f":"1+$H547/12*21","v":1.1225000000000001},{"$f":"1+$H547/12*20","v":1.1166666666666667},{"$f":"1+$H547/12*19","v":1.1108333333333333},{"$f":"1+$H547/12*18","v":1.105},{"$f":"1+$H547/12*17","v":1.0991666666666666},{"$f":"1+$H547/12*16","v":1.0933333333333333},{"$f":"1+$H547/12*15","v":1.0874999999999999},{"$f":"1+$H547/12*14","v":1.0816666666666666},{"$f":"1+$H547/12*13","v":1.0758333333333334},{"$f":"1+$H547/12*12","v":1.07},{"$f":"1+$H547/12*11","v":1.0641666666666667},{"$f":"1+$H547/12*10","v":1.0583333333333333},{"$f":"1+$H547/12*9","v":1.0525},{"$f":"1+$H547/12*8","v":1.0466666666666666},{"$f":"1+$H547/12*7","v":1.0408333333333333},{"$f":"1+$H547/12*6","v":1.0349999999999999},{"$f":"1+$H547/12*5","v":1.0291666666666666},{"$f":"1+$H547/12*4","v":1.0233333333333334},{"$f":"1+$H547/12*3","v":1.0175000000000001},{"$f":"1+$H547/12*2","v":1.0116666666666667},{"$f":"1+$H547/12*1","v":1.0058333333333334},{"$f":"AF548*(1-$H$547/12)","v":0.99996597222222228},0.99413283738425928,0.98833372916618445,0.98256844907938168,0.97683679979308524,0.97113858512762552,0.96547361004771437,0.95984168065576936,0.9542426041852774,0.94867618899419659,0.94314224455839712,0.93764058146513973,0.93217101140659309,0.92673334717338796,0.92132740264820989,0.91595299279942866,0.91060993367476528,0.90529804239499578,0.9000171371476916,0.8947670371809967,0.88954756279744085,0.88435853534778908,0.87919977722492693,0.87407111185778152,0.86897236370527775,0.86390335825033027,0.85886392199386996,0.8538538824489057,0.84887306813462038,0.84392130857050174,0.83899843427050713,0.83410427673726251,0.82923866845629512,0.82440144289030004,0.81959243447343999,0.81481147860567826,0.81005841164714509,0.8053330709125367,0.80063529466554684,0.79596492211333114,0.79132179340100339,0.78670574960616424,0.78211663273346155,0.77755428570918306,0.77301855237587946,0.76850927748702014,0.76402630670167915,0.75956948657925272,0.75513866457420709,0.75073368903085758,0.74635440917817752,0.74200067512463819,0.73767233785307773,0.73336924921560143,0.72909126192851037,0.72483822956726074,0.72061000656145169,0.71640644818984323,0.71222741057540251,0.70807275068037934,0.7039423263014104,0.69983599606465219,0.69575361942094172,0.69169505664098618,{"$f":"CR548*(1-$H$547/12)","v":0.68766016881058045},0.68364881782585207,0.67966086638853462,0.67569617800126813,0.67175461696292738,0.66783604836397692,0.66394033808185371,0.66006735277637618,0.65621695988518058,0.65238902761918371,0.64858342495807175,0.64480002164581629,0.64103868818621568,0.63729929583846279,0.63358171661273843,0.62988582326583076,0.62621148929678006,0.62255858894254879,0.61892699717371724,0.61531658969020386,0.61172724291701097,0.60815883399999504,0.60461124080166173,0.60108434189698534,0.59757801656925291,0.59409214480593231,0.5906266072945644,0.58718128541867942,0.58375606125373714,0.58035081756309037,0.57696543779397236,0.57359980607350747,0.57025380720474528,0.56692732666271761,0.56362025059051846,0.56033246579540708,0.55706385974493389,0.55381432056308844,0.55058373702647045,0.54737199856048269,0.54417899523554647,0.54100461776333908,0.53784875749305294,0.53471130640767683,0.53159215712029873,0.52849120287043028,0.52540833752035276,0.52234345555148398,0.51929645206076702,0.51626722275707915,0.51325566395766287,0.51026167258457644,0.50728514616116638,0.50432598280855956,0.50138408124217626,0.49845934076826354,0.49555166128044864,0.49266094325631266,0.48978708775398416,0.48692999640875256,0.48408957142970149,0.48126571559636155,0.47845833225538276,0.47566732531722633,{"$f":"FD548*(1-$H$547/12)","v":0.47289259925287586},0.47013405909056738,0.46739161041253907,0.46466515935179925,0.46195461258891374,0.45925987734881174,0.45658086139761034,0.45391747303945762,0.45126962111339408,0.44863721499023262,0.44602016456945626,0.44341838027613439,0.44083177305785692,0.43826025438168609,0.43570373623112624,0.4331621311031113,0.4306353520050098,0.42812331245164725,0.42562592646234598,0.42314310855798226,0.42067477375806067,0.41822083757780532,0.41578121602526813,0.41335582559845407,0.41094458328246308,0.40854740654664873,0.40616421334179326,0.40379492209729945,0.40143945171839851,0.39909772158337453,0.39676965154080485,0.39445516190681679,0.39215417346236037,0.38986660745049662,0.38759238557370207,0.3853314299911888,0.38308366331624016,0.38084900861356208,0.37862738939664964,0.37641872962516915,0.37422295370235564,0.3720399864724252,0.36986975321800269,0.36771217965756436,0.36556719194289522,0.36343471665656163,0.36131468080939833,0.35920701183801018,0.35711163760228842,0.35502848638294171,0.35295748687904122,0.35089856820558013,0.34885165989104755,0.34681669187501646,0.34479359450574554,0.34278229853779535,0.34078273512965818,0.33879483584140185,0.33681853263232703,0.33485375785863847,0.33290044427112975,0.33095852501288148,0.32902793361697297,0.32710860400420727,{"$f":"HP548*(1-$H$547/12)","v":0.32520047048084938},0.32330346773637775,0.32141753084124886,0.31954259524467488,0.31767859677241428,0.31582547162457519,0.31398315637343183,0.31215158796125347,0.31033070369814614,0.30852044125990696,0.30672073868589084,0.3049315343768898,0.30315276709302458,0.30138437595164858,0.29962630042526395,0.29787848033944991,0.29614085587080313,0.29441336754489011,0.29269595623421157,0.29098856315617866,0.28929112987110095,0.28760359828018617,0.28592591062355172,0.28425800947824764,0.28259983775629122,0.28095133870271283,0.27931245589361364,0.27768313323423421,0.27606331495703451,0.27445294561978512,0.27285197010366968,0.27126033361139829,0.2696779816653318,0.26810486010561735,0.26654091508833455,0.26498609308365262,0.26344034087399798,0.26190360555223297,0.26037583451984492,0.2588569754851458,0.25734697646148247,0.25584578576545713,0.25435335201515863,0.25286962412840353,0.25139455132098781,0.24992808310494871,0.24847016928683652,0.24702075996599662,0.24557980553286163,0.24414725666725326,0.24272306433669427,0.24130717979473021,0.23989955457926093,0.23850014051088189,0.23710888969123509,0.23572575450136954,0.23435068760011155,0.23298364192244422,0.23162457067789663,0.23027342734894224,0.22893016568940674,0.22759473972288519,0.22626710374116835,0.2249472123026782,{"$f":"KB548*(1-$H$547/12)","v":0.22363502023091256},0.22233048261289889,0.22103355479765699,0.21974419239467066,0.2184623512723684,0.21718798755661292,0.21592105762919933,0.21466151812636233,0.21340932593729189,0.21216443820265768,0.21092681231314217,0.20969640590798216,0.20847317687351893,0.20725708334175674,0.20604808368892982,0.20484613653407774,0.20365120073762893,0.20246323539999275,0.20128219986015947,0.20010805369430854,0.19894075671442507,0.19778026896692424,0.19662655073128385,0.1954795625186847,0.19433926507065905,0.19320561935774686,0.19207858657815999,0.19095812815645405,0.18984420574220806,0.18873678120871185,0.18763581665166101,0.18654127438785964,0.18545311695393046,0.18437130710503252,0.18329580781358651,0.18222658226800725,0.18116359387144387,0.18010680624052711,0.17905618320412403,0.17801168880209997,0.1769732872840877,0.17594094310826386,0.17491462094013233,0.17389428565131487]
[null,"Total kWh Sold",null,null,null,null,null,{"$f":"SUM(I549:LT549)","v":335165262.46407896},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-27032,-27032,0,0,0,0,0,0,0,0,0,0,0,788182.17678274494,765666.38316070125,1043527.1333276338,1063923.3179490534,1205522.5525330657,1302126.9617508382,1489045.0455729067,1404768.4711001953,1354157.8996864399,1186391.5516082002,1021027.2214671973,720059.18297685718,790344.23201021901,760034.80889316322,1048516.8576588654,1069297.0899799271,1212141.3682112317,1309891.605259005,1498508.2081141048,1413393.4231625677,1361259.1365832835,1191908.6598654899,1025261.8960018698,715671.94063978619,792151.42372128251,762025.83527551161,1049028.344816234,1074777.3896726246,1218880.8761944058,1317786.597197192,1503235.9430981446,1422158.9927469385,1368292.3592725189,1197439.2842961415,1021131.2116335121,708009.76298204844,794040.22827777092,764095.18932708818,1053054.9188926215,1080364.7568171793,1225741.7408553374,{"$f":"BV218+BV225","v":1325812.7164385614},1511267.1855507321,1427110.7948669714,1375464.1720529236,1203091.6646591064,1010445.7629540422,700423.85689142742,796010.82930307311,773842.87318462564,1057188.9574305504,1086059.7418323732,1232724.638611207,1333970.7548671397,1519451.2886617982,1434511.4081910246,1382775.2813665783,1208866.3570539951,999866.68036950438,692913.46313833992,798063.41855295352,768469.69533483055,1061430.8661588291,1091862.9058199548,1235464.0222569075,1342261.5174559446,1527789.0588714965,1442057.2756289919,1390226.4074835167,1201329.0862243741,989392.90508054546,685477.83005079685,800198.19593420136,770775.27427536226,1065781.0615221406,1097774.8206199165,1241278.3867536052,1345101.3286313377,1536281.3178730395,1449749.140498685,1397818.2845726798,1188832.5346810592,979023.38882741169,678116.21343917295,802415.36952409183,773160.03489551519,1070239.9707219165,1103796.068866841,1247218.8557800259,1352115.2023676555,1544928.9026936686,1457587.7606109099,1405551.6607742489,1176460.3774825823,968757.09378503566,670827.87652172521,804715.15559065877,782889.57801470929,1074808.0317582847,1109927.2440473158,1253286.0138788577,1359266.056915109,1553732.6657771533,1465573.908344123,1413427.2982733641,{"$f":"EH218+EH225","v":1164211.376371095},958592.9924591647,663612.08985085238,807097.77861378086,778168.04156011122,1079485.6934730858,1116168.9505584273,1259480.4581723204,1366554.5967161721,1562693.475067812,1473708.3707205313,1409162.8383590227,1152084.3054147305,948530.06758352567,656468.13124008884,809563.47130708594,780791.7775524141,1084273.4155939708,1122521.8037673356,1265802.798420928,1373981.5398809894,1571812.2140960759,1481991.9494836451,1394614.8088855201,1140077.9508849084,938567.31201801344,649395.28569182521,812112.4746406721,783495.67516797758,1089171.6687795764,1123289.502777688,1272253.6570835067,1381547.6182581219,1581089.7820656011,1490425.4611772969,1380211.5947707798,1128191.1111348602,928703.72864789062,642392.84532574832,814745.0378646506,793224.05292419274,1094180.9346657875,1128581.579160301,1278833.6693784725,1389253.5775066579,1590527.0939419328,1499009.7372261216,1365951.7544801822,1116422.5964793607,918938.33028399351,635460.1093079939,817461.41853351041,789145.02261361701,1099301.705913089,1133988.4778564346,1285543.483346374,1397100.1771696957,1589191.666373047,1507745.6240175203,1351833.8608285664,1104771.2290756619,909270.13956392882,628596.3837810033,820261.88253130938,{"$f":"GT218+GT225","v":792091.02612185641},1104534.4862550145,1139510.7309030155,1292383.7599137123,1405088.1907492008,1572834.2167749817,1516633.9829851063,1337856.5008373926,1093235.8428056082,899698.18885425583,621800.98179408046,823146.7040976932,795118.2986639369,1109879.7905476927,1145148.8817910375,1299355.1729580369,1413218.4057822539,1556639.5940351035,1517837.9833451295,1324018.2755933243,1081815.2831589268,890221.52015364147,615073.22323463787,826116.16585474275,804862.48092110245,1115338.1448204978,1150903.4855190467,1306458.4093743267,1421491.6239186865,1540606.1773270364,1502190.8092675754,1310317.8001082183,1070508.4071176786,880839.18499697896,608412.43476012838,829170.55883465684,801417.84682633681,1120910.0863278124,1156775.1086477677,1313694.1691426681,1428041.3877331447,1524732.3619585866,1486699.3917570382,1296753.7031805108,1059314.0830418617,871550.2443604616,601817.94973065471,822127.92907822551,804690.74072327535,1125897.4567405595,1162764.3293558778,1321063.1653972249,1413305.4356337287,1509016.5592111372,1471362.1803668973,1283324.6272579811,1048231.1905561507,862353.76856760227,595289.10814224882,813406.05724086112,807106.51192520093,1114151.7737946459,1168871.7374969365,1314672.7942736908,{"$f":"JF218+JF225","v":1398716.1695300941},1493457.1961806451,1456177.6400841339,1270029.2283018823,1037258.6204377655,853248.8371961863,588825.25656081608,804771.00547775533,804106.85565375118,1102523.0108269895,1175097.9346574708,1301047.9861665228,1384272.1292667519,1478052.7156202137,1441144.2511756991,1256866.1756524248,1026395.2745054556,844234.53898615227,582425.74805673666,796221.90955638641,790150.79838214756,1091010.0039817819,1181443.5342162284,1287558.8034014469,1369971.8692230277,1462801.5757842406,1426260.5090364127,1243834.1518955952,1015640.0655095885,835309.97174838861,576089.9421401181,787757.91384705645,781799.3171616568,1079611.6009885776,1187909.1614046008,1274203.8959239686,1355813.9581683811,1447702.2502741115,1411524.9240383771,1230931.8527313082,1004991.9170233344,826474.24227443943,569817.20469669276,779378.17123725743,773530.96903842455,1068326.6610469697,1194495.4533682209,1260981.9271184327,1341796.9791191611,1432753.2278854325,1396936.0213818881,1218157.9868428635,994449.7633349325,817726.4662471083,563606.90792435245,771081.84304688754,770580.56787164137,1057154.0547124133,1201203.0592297474,1247891.573674249,1327919.5291967872,1417953.0124567822,1382492.3409478306,1205511.2757677068,{"$f":"LR218+LR225","v":984012.5493410296},809065.76815195184,533621.35638223263]
[null,"CapEx",null,null,null,null,null,15627059.634635139,{"$f":"I75-I72-I66-I71","v":1055660.1511936001},{"$f":"J75-J72-J66-J71","v":50163.75},50163.75,50163.75,50163.75,3843603.9329500003,473420.89031829336,223983.39031829336,223983.39031829336,473420.89031829336,223983.39031829336,223983.39031829336,1858752.2961849603,306837.55698495999,140837.55698496001,1179864.5569849601,140837.55698496001,491983.80698495999,1405161.3998618401,79339.581111840016,680053.55238720006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV75-BV72-BV66-BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH75-EH72-EH66-EH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT75-GT72-GT66-GT71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,2392919.3842907259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75-JF72-JF66-JF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75-LR72-LR66-LR71","v":0},0,0]
[null,"OpEx",null,null,null,null,null,16043047.946034584,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45105.645400204885,44697.941803880356,46155.881413709096,49201.03097237429,49867.138956721436,50102.801672212721,47468.60261142184,47202.625742385957,46582.572322004649,45971.373529561373,45114.202293386959,44316.412969311423,47001.511834061836,46373.758720909347,48066.396125632054,47912.757738837325,48582.795080935321,48672.074029058094,49486.568827668787,49217.946566361737,48551.883468614018,47942.835996401933,47087.487561415182,46290.313054146034,47143.628192811746,46515.562397139031,48203.32409537604,48088.689885149419,48762.701288612152,48855.626944096948,49628.044557940142,49404.24702445195,48683.714460549425,48080.754492754102,47224.175865608093,46432.667099847167,47289.941630742382,46661.565290177561,48342.234201545391,48268.925844351616,{"$f":"BU356*-1","v":48946.956405976031},49043.559604916692,49883.484402740127,49718.988624770427,48944.917936876067,48347.963578590628,47485.629766062295,46704.149132106322,47565.549661674493,47155.17838292454,48610.544047580566,48578.566501265886,49260.661715499889,49360.973658403615,50018.465421121859,49854.520984810399,49085.590395596177,48494.560354138695,47626.409010367061,46854.856685246341,47720.552301058131,47091.561159694247,48758.352916788077,48767.715253122187,49449.678309914627,49557.973271445371,50158.086059701556,49994.676615855169,49230.830853755215,48636.64400692562,47771.612633930592,47009.889788342625,47880.052127778334,47250.756669083268,48910.762666342627,48961.478071700149,49597.347870189798,49707.949171652923,50302.4473530041,50139.556606564533,49380.740909147229,48779.912056273941,47921.342238612349,47169.35102703052,48044.154347512325,47414.556586259569,49067.877790571831,49159.963567023442,49749.791405043667,49858.542368370836,50451.652986665162,50289.264695084079,49535.424803573471,48927.87463853079,48075.702055982823,47333.34560686363,48212.966857676882,47801.309455928102,49229.805485832265,49363.283052645427,49907.115642115896,50014.048739083017,50605.809362225933,50443.90733384528,{"$f":"EG356*-1","v":49694.989487692852},49080.638039565507,48234.799012173688,47501.981418261435,48386.600314005504,47756.403871354807,49396.655717016292,49571.550612565719,50069.430084389125,50174.577604068181,50765.025663560125,50603.593755997637,49851.315829572115,49238.311312662394,48398.742794358259,47675.369103086254,48565.168198796171,47934.675317498644,49568.541285730469,49784.883169818531,50236.847078321087,50340.241130304108,50929.41392497388,50768.436043513524,50005.759615440642,49401.006346608418,48567.645918902599,47853.622122889858,48748.786890871284,48117.999466081281,49745.577900187222,49981.739487241561,50409.481883690547,50511.154401295586,51099.08910102032,50938.549197007669,50165.422091595945,49568.837935494099,48741.623801229187,48036.856828871852,48937.575737292609,48524.666346196151,49927.884246852467,50159.951145875231,50587.452745199982,50687.435488659285,51274.169138071447,51114.051207313627,50330.420211389421,49741.923850270214,48920.794827435871,48225.192533592141,49131.657126874903,48500.286183063356,50115.582063892951,50343.599142718864,50770.880965878539,50869.205525509431,51447.450410145801,51295.06312886122,50500.8739865276,49920.384912104048,49105.280427713638,48418.751584481521,{"$f":"GS356*-1","v":49331.156565543264},48699.496587918118,50308.796216468298,50532.807937385565,50959.890982330471,51056.588781689054,51616.209707089605,51481.70915489996,50676.906562192045,50104.345067580296,49295.205151608476,48617.659439195326,49536.202753580168,48904.255520720952,50507.654773913739,50727.705198111755,51154.610441874756,51249.712740892908,51790.746560580199,51668.865968297345,50858.64429405042,50293.931465792353,49490.696745173031,48822.044742855949,49746.927664809307,49332.798416552076,50712.289088860576,50928.421880837523,51355.170281623308,51448.708179729183,51971.189895026611,51850.522537960918,51046.216827206124,50489.274537371362,49691.886230055396,49032.039407231612,49963.466627764712,49330.950105591684,50922.833878343001,51135.092310273685,51561.704809546012,51652.458303760177,52157.672012384028,52038.205813635774,51239.757177134736,50690.508075501268,49898.907984573292,49247.778691899672,50179.136997521018,49553.159795786189,51138.959221269302,51347.854263004883,51774.35178757205,51847.994791039637,52350.328675055156,52232.051677941614,51439.401812656739,50897.769318969389,50111.899826823224,49469.401287443943,50399.720193075977,49780.836772131195,51349.988064467922,51566.849052679798,{"$f":"JE356*-1","v":51983.944938505294},52049.816464852142,52549.299190879399,52432.199557738175,51645.290740997429,51111.199037303377,50331.003099875423,49697.049400736963,50626.54504322663,50224.865316614647,51567.353669092125,51792.221617340292,52194.999950184887,52258.066550958836,52754.726500261953,52638.79251126622,51857.567594986001,51330.9416180466,50556.36275910664,49930.868842359247,50859.760351822668,50240.305557340369,51791.203892270263,52024.120608943034,52412.602397914277,52472.8919941684,52966.757265496068,52851.977317481607,52076.37972244712,51557.145156225248,50788.127461724027,50171.009116208792,51099.518714854348,50479.782492205894,52021.690392695244,52262.698485128116,52636.903315082556,52694.44354993559,53185.541962333285,53071.904567637175,52301.878277839758,51789.961546061953,51026.449658535086,50417.62351135569,51345.976614538937,50725.961765142951,52258.968724617058,52508.111603291043,52868.05763686038,52922.875878263301,53411.234973857565,53298.728759168458,52534.218316199251,52029.546574991902,51271.485688019478,50670.869196197906,51599.294515766305,51196.432572072008,52503.198434195583,52760.520317015122,53106.224296490778,53158.347639965956,53643.994686720907,53532.608391940739,52773.558889440159,52276.06002003896,51523.395872760273,1120816.7236667159]
[null,"Charging Cost",null,null,null,null,null,7149381.2192969304,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14483.648132426788,9247.6085150949002,2265.2816000000012,2192.2080000000005,2265.2816000000012,2192.2080000000005,2265.2816000000012,2265.2816000000012,14247.490849974802,29368.014345392319,35097.971257862795,38528.794587864293,14769.85585115448,8272.3437409075323,2265.2816000000012,2192.2080000000005,2265.2816000000012,2192.2080000000005,2265.2816000000012,2265.2816000000012,16307.532465174987,31070.514449711645,36506.963261369769,38546.507268690737,15881.0287897616,9428.1599166547549,3431.4118103305118,2192.2080000000005,2265.2816000000012,2192.2080000000005,3869.3476910105319,2265.2816000000012,18757.64143286262,32979.138191356251,36952.542082494212,38151.529373339647,16993.521676942775,10584.670758766501,5251.4113158158461,2192.2080000000005,2265.2816000000012,2192.2080000000005,{"$f":"(BW231+BW232*2/3)*-1","v":6744.7969347285316},1689.7073833162958,21209.291097977657,34890.740945505131,36573.794682862404,37760.483203980912,18107.445182446238,13059.67844445286,7071.6345056587188,2192.2080000000005,2265.2816000000012,2192.2080000000005,9620.5616968849426,4414.2703741697305,23662.725421983294,36805.512838331568,36198.817446100962,37373.329623059086,19222.910112470046,12900.236856844285,8892.262558179802,2192.2080000000005,1788.4249341289187,2192.2080000000005,12496.928222565064,7138.9250192168556,26118.188530858726,37053.647177645958,35827.572842901216,36990.029882605428,20340.02742068475,14059.522517673036,10713.476682246888,2192.2080000000005,4077.6944114132357,3896.7759665635704,15374.182801345069,9863.9425336503882,28575.924739391699,36673.52965015846,35460.023717532255,36610.545620359902,21458.908219270117,15219.963677518388,12535.458135311517,2192.2080000000005,6367.0454738891522,6448.0271990588908,18252.611795787525,12589.594154182338,31036.178575487556,36297.195924196472,35096.133284122232,36234.838855931652,22579.663789967006,17650.23053592108,14358.38824144896,2192.2080000000005,8656.7060058939242,8999.5883486583516,21132.501669943231,15316.151166043383,33499.19480449926,35924.608334688135,{"$f":"(EI231+EI232*2/3)*-1","v":34735.865122976677},35862.871986997772,23702.405595145548,17544.774420611582,16182.448409404409,2192.2080000000005,10946.903910301873,11551.713388568871,24014.139017860722,18043.884929984324,34438.382644614285,35555.729591490795,34379.183176933431,35494.607785539956,24827.245288890754,18709.375279280248,18007.820150646265,2192.2080000000005,13237.867131209328,14104.65633445566,26897.810592108068,20773.066909284029,34084.661926544075,35190.522775658806,34026.051747753962,35130.009394118526,25954.294728106503,19875.59421081539,19834.685097428785,2376.2863496135806,15529.823676622749,16658.671269725332,29783.803332308362,23503.968696766504,33734.462248404569,34828.951335748592,33676.435492550452,34769.040322183544,27083.665983639261,22264.896914858193,21663.225020865848,4454.1881709617928,17823.001641151845,19214.012370814376,32672.404393692512,26236.862041828699,33387.748560729982,34470.979084160361,33330.299420248593,34411.664442422778,28215.471351422362,22213.350465840704,23493.621849017469,6532.226920381564,20117.629228710121,21770.933932485805,34204.840296956339,28972.018877482984,33044.486162947258,34116.570193516287,32987.60888808551,34057.845987145847,29349.823363642168,23385.120303487725,{"$f":"(GU231+GU232*2/3)*-1","v":25326.05768499093},8610.6094445822891,22413.934775224989,24329.690393135868,33853.080629976539,31709.71134741628,32704.640699903019,33765.689193074868,32648.329598142551,33707.549544704467,30486.834799927234,24558.973265441615,27160.714825058665,10689.54261335788,24712.146771360145,26890.536360113983,33504.822482048825,33475.957929313787,32368.178158425191,33418.300965180722,32312.427593912649,33360.740055948307,31626.618698561197,26911.022428894303,28997.775776793886,12769.233340177772,27012.493885251479,29453.726635057898,33160.030998024013,33131.453771525667,32035.064863918768,33074.370741749903,31979.869256901718,33017.382810716103,32769.288367721194,26913.395721459514,30837.423277226739,14849.888602781455,29315.20498526029,31787.407768129535,32818.671669711293,32790.378909319872,31705.267476995581,32733.864100790244,31650.621303264099,32677.443444361768,32649.268374158131,28094.199338488237,32592.988651860349,16931.715463778215,31620.509162744293,31460.075632685392,32480.710332424536,32452.699206480847,31378.752990137535,32396.746962956156,31324.650780471322,32340.887934314957,32312.993327036365,29160.755323464102,32257.273829626112,19014.921091253975,32201.647159350792,31136.001857469029,{"$f":"(JG231+JG232*2/3)*-1","v":32146.113161562953},32118.380866594973,31055.488724393046,32062.985588137923,31001.925064014005,32007.682596676019,31980.065660512115,29891.021948883517,31924.90081134631,21099.712779387981,31869.827865286858,30815.154007805588,31814.846669225724,31787.39042966803,30735.442326106426,31732.546572084717,30682.411854136746,31677.794082844699,31650.452053775658,28562.829634595597,31595.83633172273,23186.297969080511,31541.311597945645,30497.499971884539,31486.877700860456,31459.6947687764,30418.581763679776,31405.39684306148,30366.079172605419,31351.189376182516,31324.119517702366,28268.323293169458,31270.047456589749,25274.884268594462,31216.065478028944,30183.007957545731,31162.173431944921,31135.261086751631,30104.875324367098,31081.503658538906,30052.895359506565,31027.835788708322,31001.035391551068,27976.748554375059,30947.501579618056,27365.67947421196,30894.056953528681,29871.646489097486,30840.701364701792,30814.056912897864,29794.291611100442,30760.834601916449,29742.829070078889,30707.700957826721,30681.167339695206,28676.936101756506,30628.166419051366,29458.891590909287,30575.253796469075,29563.384404166467,30522.429324846202,30496.050099742166,29486.799539347459,30443.357579277941,{"$f":"(LS231+LS232*2/3)*-1","v":29435.849271576004},29304.331396537873]
[null,"NPV of CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":14987346.75580883},{"$f":"I$548*I550","v":1203452.572360704},56894.053125000006,56601.431250000001,56308.809375000004,56016.1875,4269603.3688519588,523130.08380171418,246195.07652485743,244888.50674800071,514845.21822114399,242275.36719428728,240968.79741743061,1988864.9569179076,326526.30022482824,149053.08114241602,1241807.4462266704,147409.9763109248,512073.14577017917,1454342.0488570044,81653.652227602011,695921.46860956808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$548*BU550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG$548*EG550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS$548*GS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2276.5773871885699,0,0,0,0,0,676238.62976444338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE$548*JE550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of OpEx",null,null,null,null,null,{"$f":"SUM(I554:LT554)","v":7164941.8895526044},{"$f":"I$548*I551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45104.110555326683,44435.691710728075,45617.414400563292,48343.380695632426,48712.05643332086,48656.76392688269,45829.683127169803,45307.047623937018,44451.075122198738,43611.947442852972,42549.110012446567,41552.867224994421,43813.446823996375,42976.108640439408,44284.887897088556,43885.833844162036,44239.975806385228,44062.733337810605,44538.760003540658,44038.596225316105,43189.209608730962,42398.656222197271,41399.308574077746,40461.025399482205,40966.510024350391,40184.950565791194,41400.09598569628,41060.71456031625,41393.343853396203,41230.304621694559,41637.851680018743,41208.293732079546,40370.418554772485,39637.843379080761,38704.57726369561,37833.8701352317,38307.615004285377,37578.101668724528,38704.498924745167,38420.37180019349,{"$f":"BU$548*BU551","v":38732.793324697683},38582.850322340586,39014.70285008326,38659.212686316365,37835.329609720153,37155.858557751446,36280.270331567895,35475.046577394853,35918.585651255002,35400.981024321089,36280.693882461768,36045.329140526417,36338.227491862403,36199.82019241454,36468.026073613299,36136.462726553815,35371.567617043293,34741.815739836486,33920.833964458747,33176.647255857337,33592.516599194983,32956.369610434114,33923.800518858938,33732.387564259836,34004.574134224793,33880.249840868804,34090.488227727437,33781.211909742713,33071.037922930998,32481.304139270705,31717.500642887233,31029.693506900516,31419.70224643467,30825.875197613892,31722.709967447892,31570.362120443417,31793.818816221865,31678.841004668506,31870.710943738239,31582.195891309624,30922.787307295519,30368.353218495529,29659.812452278362,29024.084211852536,29389.91807728304,28835.581448126406,29666.990474461934,29549.284348364061,29729.381672560059,29620.568372522877,29798.08863591672,29528.915086419682,28916.604475864726,28395.332048095737,27738.018483982705,27150.397860907284,27493.627907226448,27099.868580826602,27746.915304447262,27659.850112645443,27801.450468333845,27698.496421044452,27862.7356339035,27611.582372526682,{"$f":"EG$548*EG551","v":27042.969447653741},26552.851822175937,25943.026716624754,25399.846541111761,25721.937236639907,25238.839326738376,25953.414759342759,25893.375044012861,26000.877399527904,25903.489832661824,26055.436952778346,25821.074388725785,25288.832036930959,24832.159744592278,24266.359189225714,23764.233054008015,24066.549781277856,23615.542356603972,24278.031480551057,24241.752983089904,24319.133772123907,24227.032170869199,24367.602449287071,24148.886183356746,23647.353642160215,23225.095636889895,22700.110239981866,22235.9109492934,22519.726962351961,22098.666533062678,22712.878808389411,22687.584886165165,22748.267790175538,22661.183636538881,22791.224130186391,22587.088978553325,22114.511966834027,21724.051523014215,21236.907600167546,20807.747275489175,21074.25015390083,20774.540891744466,21250.601988871349,21224.837652982169,21280.865238583589,21198.541724738061,21318.836394912621,21128.290836480781,20683.013560200681,20321.933985668787,19869.87614714076,19473.087862229106,19723.385499029009,19356.353711802207,19884.342032255416,19858.292550813054,19910.012861129984,19832.204581932419,19940.640036153149,19765.600026932396,19346.059807430811,19012.129103382249,18592.604133935609,18225.724961467178,{"$f":"GS$548*GS551","v":18460.851119510953},18118.160051782976,18607.702041279917,18581.528950873115,18629.264248126619,18555.736877323743,18649.694334908047,18492.590909845148,18097.313091042557,17788.469790551644,17399.111725498493,17059.867086720147,17280.786555285922,16960.812118306952,17414.715839552995,17388.559387356418,17432.608060874252,17363.138014969813,17444.08326046736,17301.513933778686,16930.865280516744,16645.205375017584,16283.821683328531,15970.110900466556,16177.724281572768,15949.464801210972,16299.818742249172,16273.800099518508,16314.438432074485,16248.812525338109,16318.078243723461,16185.222946845262,15841.208389115025,15576.973259162398,15241.532051177837,14951.415010075261,15146.563161766862,14867.577612675663,15257.820322138208,15232.043589401816,15269.527392456663,15207.174191182057,15266.339684615117,15142.522738935377,14823.207248094162,14578.772521164999,14267.390704609934,13999.075542184659,14180.61597425015,13922.026581575577,14283.748291936088,14258.433056606027,14292.999184228805,14229.834894880103,14283.89031456343,14168.483763366237,13872.07405890928,13645.939322950271,13356.871636656417,13108.703374347186,13277.319467618054,13037.780638028342,13370.295994869912,13348.438581075749,{"$f":"JE$548*JE551","v":13377.911054464523},13316.726192397924,13366.090395247638,13258.510594390698,12983.344693675015,12774.124000588732,12505.752860602341,12276.202911037723,12432.857086516255,12262.263083533742,12516.586102296114,12497.834933784046,12521.557239313901,12463.556215230699,12508.614626441888,12408.319080759271,12152.856623154232,11959.26972148086,11710.095819114076,11497.752298840576,11643.333364266284,11434.429266921103,11718.645703972317,11702.680903480044,11721.293397612335,11666.323401157979,11707.430644497221,11613.915072091448,11376.728359918487,11197.592600644735,10966.226196542035,10769.784982816944,10905.113844657099,10710.014693051218,10972.769325672421,10959.300035383911,10973.38245487952,10921.296678476496,10958.779001295938,10871.574609185749,10651.340312115379,10485.563175856914,10270.716038323624,10088.972512749797,10214.80744193755,10032.594361515889,10275.500765095492,10264.262684893605,10274.339466860689,10224.997012253023,10259.154521172546,10177.825476969374,9973.3169505266051,9819.88914831273,9620.3670880154841,9452.2085141992975,9569.2500005727106,9439.1531924275787,9623.6161697929092,9614.3692960514236,9620.9144504952601,9574.1802184579301,9605.2889404265552,9529.4300258308394,{"$f":"LQ$548*LQ551","v":9339.5101983446129},9197.499301909862,9012.1952586322423,194903.62350807074]
[null,"NPV of charging cost",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":2925372.9585051457},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14483.155286066727,9193.3512921301299,2238.854211339542,2153.9944146194139,2212.8104287741608,2128.9377754254624,2187.0696041266638,2174.3116981025914,13595.562771785866,27860.735927513681,33102.379391586823,36126.161360516002,13768.031467100258,7666.2568039800626,2087.0660127947822,2007.9594784388503,2062.7879275306673,1984.6016109226493,2038.7922604653434,2026.8993056126287,14506.325759636553,27477.474651249307,32096.913966554894,33692.388466578566,13800.175125510705,8145.019014119197,2947.1158053965487,1871.8253119355511,1922.9365419809028,1850.0510440187229,3246.3766544060381,1889.4810705742298,15554.56160516763,27188.049110232692,30286.023925373673,31086.304059758844,13765.745177915594,8524.185406755556,4204.4652462482072,1744.9206699762219,1792.5666982702953,1724.6226379326306,5275.2178670608519,1313.8392174920352,16395.175501477315,26813.858115016938,27943.341273612874,28681.710840232277,13673.631973923111,9804.3405761608683,5277.9455933949266,1626.6198160136332,1671.0355737675613,1607.6979350844356,7014.2674680429336,3199.6319228443972,17051.596721597212,26367.706726314795,25781.790015528193,26463.03630828395,13531.820062855071,9028.050110179558,6186.8238596949195,1516.3394367288233,1229.8285921081435,1498.7004076283758,8493.6730629439007,4823.7443505224592,17545.013732312527,24745.761308592104,23787.370825968075,24415.911103730414,13347.470957982958,9172.278224094729,6948.5833997801265,1413.535765852132,2613.9598763166036,2483.4125795312084,9740.8011307942488,6213.1575634552191,17894.572389087178,22831.420870545375,21947.165999201032,22527.076077817484,13126.998760983295,9256.1553636418594,7579.0788972079818,1317.7019029813068,3804.8064056929184,3830.7223084558846,10780.478179210731,7392.3740783522771,18117.557361594238,21065.107329855095,20249.255905149188,20784.296540867188,12876.139241631812,10006.398012710404,8092.6783787214163,1228.365314176418,4822.3380603204196,4984.1009066597117,11635.211742155472,8383.6322740116339,18229.558169912245,19435.379000405621,18682.641896839279,19176.283131698856,12600.01291926366,9272.2589376393717,8502.3933157940482,1145.0855020076078,5684.6883616698997,5963.7709892022185,12325.392865983722,9207.1029042974351,17470.079973427331,17931.678270703978,17237.175171023249,17692.61879760832,12303.182647927006,9217.3784728265455,8819.9977883825468,1067.451833567239,6408.3134261904561,6788.0875240425567,12869.481597221196,9881.0691753749161,16118.384373098963,16544.263314039534,15903.491122363113,16323.69141314829,11989.706166140926,9128.0629594938291,9056.1376073343799,1078.6378950347537,7008.1376465073645,7473.6998838873751,13284.176863780494,10422.091729581169,14871.222806117525,15264.145072252544,14672.948767050741,15060.631602367032,11663.184034450604,9532.1214185835506,9220.4302196683002,1884.7590287629664,7497.687183081096,8035.7003469523015,13584.572029278786,10845.159770412843,13720.514419028839,14083.029105957488,13537.574844471697,13895.255362766515,11326.803349291175,8865.2975596500164,9321.5561544660995,2576.6706274911771,7889.2122622070392,8487.7601532871395,13257.535648864803,11163.829463792235,12658.802811704643,12993.261935495681,12490.012235733533,12820.011120251105,10983.377589784579,8700.1998413656092,9367.3427059324968,3166.2259670473632,8193.7991961702082,8842.2541343712037,12231.615022234799,11390.350659351245,11679.207797536819,11987.781525894223,11523.472365759013,11827.930872955452,10635.382924778767,8517.4618637674321,9364.8404938774693,3664.1859873245262,8421.4729676696625,9110.3748518120647,11285.045144510286,11209.550310548408,10775.380889186825,11060.071595872765,10631.691281373136,10912.58510824849,10284.991280490529,8700.4268715929666,9320.3934900652675,4080.3139608052338,8581.2911527901106,9302.2371056184729,10411.69119820042,10342.035906246598,9941.464222235667,10204.119455638436,9808.8891215551066,10068.041201580807,9934.1004443439433,8111.276974251844,9239.7030512033671,4423.4622502066568,8681.4298943630165,9358.6377665376167,9605.8924867027763,9541.6252441696543,9172.0526512855213,9414.3771010018845,9049.7327179369731,9288.8250283322886,9226.6779453986983,7893.1029139291395,9103.6277052637943,4701.6518010124701,8729.2625800964724,8634.3104268117313,8862.4258045686547,8803.1300133403547,8462.1587735552857,8685.7253123804439,8349.3010838493392,8569.8855405703616,8512.5459767336815,7637.3069598417196,8399.0145927240519,4922.1449627707116,8286.9965335384113,7966.0148608188965,8176.4716369021453,8121.7628973487781,7807.1806539227864,8013.4405266649073,7703.0535688733798,7906.5620797813144,7853.6583058367114,7297.8110078005648,7748.9097535749934,5091.5121852729426,7645.5575094000351,7349.4185607260979,7543.5829694370004,7493.10659266311,7202.8720428166125,7393.1642678378703,7106.8004730768298,7294.5542143106913,7245.7432328154855,6500.7497764348964,7149.0983770588828,5215.6930917639102,7053.7418573160912,6780.5238872359605,6959.6565077002633,6913.0852199476158,6645.3148944642708,6820.8749387613279,6556.6759310009647,6729.8939065584209,6684.8592318520305,5997.5329304264005,6595.6914308991545,5300.0523908644573,6507.7123396964762,6255.6421957619623,6420.9061192343324,6377.9379436008821,6130.8940078639762,6292.8617918044984,6049.1128901286593,6208.9198300250328,6167.3694397258423,5533.2488539043079,6085.1004893512563,5349.4310516455034,6003.9283233998476,5771.369961161744,5923.8383272110505,5884.1946289934194,5656.2736265610956,5805.7009100592777,5580.8200220950157,5728.2536701942945,5689.9181149316064,5287.2041928483432,5614.014505628983,5368.193132015138,5539.1228612998457,5324.566746695431,5465.2296970245889,5428.6533800485522,5218.3758459652427,5356.2330438802737,5148.7604173885866,5095.8557746903516]
[null,"NPV of total kwh sold",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":158916784.2078065},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-29081.92666666667,-28924.240000000002,0,0,0,0,0,0,0,0,0,0,0,788155.35669478506,761174.0939812914,1031353.0631677986,1045377.4844565912,1177598.7922947914,1264545.7352912428,1437633.6956729377,1348355.330233047,1292195.1606748539,1125501.4158345792,962973.90540979605,675156.71101573377,736735.98211233295,704349.60241384734,966027.31309970526,979425.86975883413,1103787.9709112688,1185842.3059906159,1348683.067459174,1264657.8456142773,1210904.7472834084,1054074.5967069909,901410.03056205017,625548.16888043412,688357.69508358394,658316.67816802743,900972.59851160843,917702.84694027097,1034675.1490657596,1112108.189523323,1261212.6025984925,1186228.8980505788,1134640.9340620663,987170.67374726722,836911.41565952357,576894.48184265872,643218.96610262757,615351.12529028009,843112.93528659758,859932.44951397402,969956.15262011345,{"$f":"BV549*BV548","v":1043024.4869231833},1181987.202323514,1109656.1147306524,1063259.3231252385,924587.10595782613,772007.14439213718,532020.58936688153,601098.55462652969,580949.91491613211,789037.63971277187,805857.06166531122,909346.86609341949,978293.13097248331,1107818.6574893317,1039788.7094072204,996441.70457858325,866039.6531932475,712132.45668019576,490633.14182783198,561790.61939222226,537802.75468015089,738494.36689511046,755236.17448532546,849579.39810458373,917635.49962189083,1038378.4354115252,974392.58960143104,933891.00785083638,802290.86972879327,656897.85989496473,452461.53666852415,525103.62744154769,502845.33169741323,691247.93113747938,707845.2280979543,795707.46871843317,857232.12956813222,973359.75457808049,913176.43089194468,875329.86974852812,740117.90528003394,605944.00620978652,417256.1558670263,490859.34167320724,470204.10531745199,647079.11665371212,663474.5336433046,745310.57006480102,803281.02059930761,912476.11630927573,855868.2548860485,820499.30138222442,682759.74190259853,558939.36073169939,384786.7398815644,458891.88119093212,443841.49553598225,605783.57219630631,621928.26951053296,698160.34425569931,752781.00777490938,855459.93746368506,802214.11924842035,769157.44701289234,{"$f":"EH549*EH548","v":629843.73066937516},515578.04993570922,354840.88751207793,429046.84914030106,411254.96431943018,567170.78358469915,583023.54661396239,654043.7333687552,705507.34639257845,802061.27710823738,751976.89814574935,714847.37642184098,581026.04960660066,475577.87646594539,327222.67193330859,401180.52311819326,384665.61361574539,531063.11855283636,546589.53787717514,612761.93420210388,661250.2090070151,752046.65057504911,704935.14675254747,659503.02193042636,535989.47472917847,438678.48744466732,301751.36390829919,375159.10360125569,359828.12768096983,497294.93874125177,509880.73259259696,574129.4257922041,619813.6758317129,705197.92479598511,660882.04391754768,608441.12451781519,494441.32335712091,404639.68442366394,278260.25388669252,350858.01617517887,339597.70905422617,465711.77403456147,477551.51766716631,537973.06453997944,581014.79479279695,661311.28924031265,619624.4075112252,561330.4745288078,456111.55640171852,373239.8640294192,256595.56533396279,328161.2636570367,314945.98052395514,436169.55479334865,447307.60863332468,504131.24216162093,544682.70634163707,615958.58910337614,580981.7773656284,517865.46760114358,420751.02733825229,344274.57919941767,236615.45222982054,306960.82449032128,{"$f":"GT549*GT548","v":294689.53464330488},408533.89785191562,419011.97460353211,472453.10202425666,510657.82848241657,568288.0930001525,544785.56108005962,477764.12589090865,388129.86653085466,317555.21168762317,218189.07422036683,287156.09405832522,275760.29799191793,382679.44245222292,392536.76586831792,442797.80974550988,478791.09779504634,524305.06390028482,508253.75254369411,440766.2721681128,358035.99045067112,292907.74723751313,201195.74341265054,268653.36580779776,260214.83113269659,358489.23256126366,367762.68663889827,415033.87423155649,448943.26253450243,483724.39028554992,468911.24653367407,406631.84497579018,330273.72613638634,270171.64548575145,185524.1372653853,251365.34930279574,241534.81764226939,335854.14227576565,344578.41145849909,389038.51560239337,420434.47395599325,446282.99668471649,432612.51985254529,375139.34395762422,304662.54199171538,249198.79727294401,171071.57245871602,232333.21937242223,226078.94084788181,314477.1837265793,322880.04218854319,364697.07670719107,387885.83987013047,411738.14109981974,399122.19590951892,346084.3953003466,281035.8767024015,229852.56260388257,157743.33502186649,214283.96898850717,211384.10553789642,290098.19788354641,302570.60269852425,338327.06864250288,{"$f":"JF549*JF548","v":357855.63745627727},379865.84393970744,368223.0925122606,319278.42801349208,259240.0586900943,212006.88302193282,145452.06236282573,197635.50702371268,196320.48287519434,267607.76368964528,283559.56859480642,312120.83236759325,330149.09733541799,350459.43830582371,339714.8159537029,294547.45248546836,239133.30910626793,195545.46264411951,134117.1731812963,182279.21368027938,179834.1652996148,246859.67375359833,265762.4295149644,287943.23904717213,304586.50685045094,323328.23225920496,313412.46370261838,271730.93341598398,220584.82190989403,180361.01254812867,123664.34155712598,168114.88539586758,165870.01291282431,227719.03353280865,249100.28169170988,265637.33416788443,281002.04652402125,298296.27442113217,289145.4273108191,250680.74983492514,203473.91507138533,166354.55361275756,114025.0117933866,155050.08315264474,152989.16311066516,210061.38641593506,233499.44865497778,245058.30098357957,259242.71640307124,275201.21492753027,266756.28779740963,231260.23548071054,187689.24740560044,153434.77329195308,105135.95085800978,142999.53121962669,142072.94652823274,193771.90644192023,218891.12809331156,226072.52224871863,239167.34534805772,253893.25437330114,246099.79636809192,213343.29333064545,{"$f":"LR549*LR548","v":173128.09596142778},141517.43215193565,92793.704576374061]
[null,"Combined PV & BESS LCOE",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":157.80373186430666}]

{"sheet":"Timeline","index":6,"n_rows":32,"n_cols":14,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,3,0,6],[0,7,0,10],[24,7,24,8],[0,1,0,2],[0,11,0,13]]}
["Timeline",2024,null,2025,null,null,null,2026,null,null,null,2027]
[null,"Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3"]
["Entitlements & PPA"]
["Production License"]
["Establishment License"]
["Final PPA"]
["Construction permit"]
["Construction license"]
[]
["Financing"]
["EU funding approval"]
["Bank approval"]
["Investor Commitment"]
["Close on Land Financing"]
["Close on Construction Financing"]
[]
["Engineering, Procurement & Construction (EPC)"]
["RFP/Public Tender"]
["EPC agreement"]
["Design & planning"]
["Procurement"]
["Delivery of modules, frames, wires"]
["Delivery of inverters"]
["Delivery of BESS"]
["Preparation of site"]
["Installation of posts, frames, modules"]
["Installation of wiring"]
["Installation of inverters & transformers"]
["Installation of BESS"]
["Testing, grid interconnection, commissioning"]
[]
["FULL OPERATION"]

{"sheet":"Capex","index":7,"n_rows":202,"n_cols":9,"rows_kept":202,"cut":false,"hidden":false,"merged":[[8,6,9,6],[8,7,9,7],[31,6,32,6],[31,7,32,7],[39,6,40,6],[39,7,40,7],[47,6,48,6],[47,7,48,7],[82,6,83,6],[82,7,83,7],[10,6,11,6],[16,6,17,6],[18,6,19,6],[22,6,23,6],[26,6,27,6],[28,6,29,6],[37,6,38,6],[37,7,38,7],[35,6,36,6],[35,7,36,7],[118,0,119,1],[98,8,99,8],[118,5,119,5],[91,5,92,5],[91,3,92,3],[91,4,92,4],[94,0,95,0],[94,5,95,5],[91,0,92,0],[111,0,112,1],[111,5,112,5],[94,4,95,4],[111,4,112,4],[91,6,92,6],[91,7,92,7],[94,6,95,6],[94,7,95,7],[111,6,112,6],[111,7,112,7],[118,6,119,6],[118,7,119,7],[89,8,90,8],[82,5,83,5],[82,2,83,2],[82,4,83,4],[80,8,81,8],[80,5,81,5],[61,0,62,0],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[73,5,74,5],[80,3,81,3],[78,4,79,4],[78,5,79,5],[80,1,81,1],[80,0,81,0],[80,2,81,2],[78,8,79,8],[78,0,79,0],[78,3,79,3],[89,5,90,5],[84,3,85,3],[82,3,83,3],[89,0,90,0],[87,0,88,0],[78,1,79,1],[78,2,79,2],[87,3,88,3],[84,4,85,4],[84,1,85,1],[89,2,90,2],[84,0,85,0],[89,4,90,4],[82,0,83,1],[84,2,85,2],[89,3,90,3],[80,4,81,4],[87,5,88,5],[87,2,88,2],[39,8,40,8],[45,5,46,5],[45,8,46,8],[41,5,42,5],[39,5,40,5],[43,5,44,5],[37,5,38,5],[87,4,88,4],[84,8,85,8],[84,5,85,5],[37,4,38,4],[45,4,46,4],[49,8,50,8],[76,4,77,4],[49,4,50,4],[47,4,48,4],[73,8,74,8],[41,8,42,8],[37,8,38,8],[31,5,32,5],[41,4,42,4],[43,4,44,4],[73,4,74,4],[76,5,77,5],[43,8,44,8],[33,8,34,8],[33,5,34,5],[47,5,48,5],[49,5,50,5],[33,4,34,4],[39,4,40,4],[35,5,36,5],[35,8,36,8],[76,0,77,0],[47,0,48,0],[45,3,46,3],[73,0,74,0],[47,3,48,3],[76,3,77,3],[49,0,50,0],[73,3,74,3],[76,2,77,2],[47,2,48,2],[45,0,46,0],[73,2,74,2],[49,3,50,3],[45,2,46,2],[8,5,9,5],[10,0,11,0],[28,1,29,1],[8,0,9,0],[10,1,11,1],[10,2,11,2],[8,2,9,2],[8,4,9,4],[10,5,11,5],[8,3,9,3],[28,4,29,4],[10,3,11,3],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[16,2,17,2],[28,0,29,0],[28,5,29,5],[22,1,23,1],[22,2,23,2],[22,3,23,3],[39,0,40,0],[10,4,11,4],[28,2,29,2],[28,3,29,3],[31,0,32,0],[49,2,50,2],[73,1,74,1],[33,0,34,0],[41,2,42,2],[41,3,42,3],[43,3,44,3],[43,2,44,2],[39,2,40,2],[39,3,40,3],[33,3,34,3],[33,2,34,2],[37,0,38,0],[41,0,42,0],[43,0,44,0],[35,0,36,0],[41,1,42,1],[31,4,32,4],[35,4,36,4],[22,0,23,0],[22,4,23,4],[22,5,23,5],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[16,3,17,3],[16,4,17,4],[16,5,17,5],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[16,0,17,1]]}
[{"$f":"Inputs!$D$6&\" - Capital Expenses Detail\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Capital Expenses Detail"}]
[]
[]
[]
[]
[]
[]
[null,"Measure","Measure","Number","Cost /Unit","CapEx","PV","BESS","Comments and Assumptions"]
["Site Preparation",null,null,null,{"$f":"F9/D44","v":9.3233722060252669E-2},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":997750},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":976071.25},24178.75]
[]
["Roads","EUR/meter","sq meter",{"$f":"D13+D14","v":9500},{"$f":"F11/D11","v":32.368421052631582},{"$f":"F13+F14","v":307500},{"$f":"F11","v":307500},null,"Includes drainage tile"]
[]
["7m ",null,"sq meter",3500,45,{"$f":"D13*E13","v":157500}]
["4m",null,"sq meter",6000,25,{"$f":"D14*E14","v":150000}]
["Foundations","EUR/cubic meter","cubic meter",250,145,{"$f":"D15*E15","v":36250},{"$f":"0.333*F15","v":12071.25},{"$f":"0.667*F15","v":24178.75},"Foundations 1500m2"]
[]
["Mobile home for employee use (furnished), IT trailer, Garage",null,null,null,null,75000,75000]
[]
["Grading and tree removal",null,null,null,null,{"$f":"SUM(F21:F22)","v":400000},{"$f":"F19","v":400000}]
[]
["  Trees",null,"m2",0,10,{"$f":"D21*E21","v":0}]
["  Grading",null,"m2",100000,4,{"$f":"D22*E22","v":400000}]
["Water lines plus fire hydrant","EUR/meter","meter",400,50,{"$f":"D23*E23","v":20000},{"$f":"F23+F25","v":22500}]
[]
["    Hydrant",null,null,1,2500,{"$f":"D25*E25","v":2500}]
[]
["Drainage Pits, Septic tank and leach field",null,null,2,7500,{"$f":"D27*E27","v":15000},{"$f":"F27","v":15000}]
[]
["Fencing and Gates","EUR/meter","meter",1800,80,{"$f":"D29*E29","v":144000},{"$f":"F29","v":144000}]
[]
[]
["Labour and Engineering",null,null,null,{"$f":"F32/$D44","v":0.21182301474770129},{"$f":"SUM(F34:F39)","v":2266845.1746240002},{"$f":"SUM(G34:G39)","v":1782831.1226396249},{"$f":"SUM(H34:H39)","v":484014.05198437505}]
[]
["      Construction Labor",null,null,null,{"$f":"F34/D$44","v":0.10466676168750468},{"$f":"'Construction Labor'!I93","v":1120101.816875},null,null,"See detail in construction labor tab"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":987519.63500000001},{"$f":"'Construction Labor'!I92","v":132582.18187500001}]
["Systems integrator",null,null,null,null,{"$f":"Inputs!$E93*F38","v":104249.39615900001},{"$f":"Inputs!$E93*G38","v":72301.044330875011},{"$f":"Inputs!$E93*H38","v":31948.351828125004},0]
[null,null,null,{"$f":"SUM(F36:F39)","v":1146743.3577490002}]
["      EPC Fee",null,null,null,{"$f":"F38/D$44","v":9.7414775509269649E-2},{"$f":"Inputs!$E$91*(F40+F48+F9)+Inputs!$E$92*'Construction Labor'!I58","v":1042493.9615900001},{"$f":"F38-H38","v":723010.44330875005},{"$f":"0.075*H48+0.25*H35","v":319483.51828125003},{"$f":"Inputs!E91*100&\"% of capital equipment costs and \"&Inputs!E92*100&\"% of non-admin labor costs\"","v":"10% of capital equipment costs and 25% of non-admin labor costs"}]
[]
["Generation Equipment and Infrastructure",null,null,null,{"$f":"F40/D44","v":0.26698650000000002},{"$f":"SUM(F42:F47)","v":2857182.7284000004},{"$f":"SUM(G42:G47)","v":2857182.7284000004},0]
[]
["   Photovoltaic Modules","EUR/watt","watts",{"$f":"Inputs!E35*Inputs!E36","v":10755108},0.13,{"$f":"D42*E42*(1+Inputs!E$86)*(1+Inputs!$E89)","v":1691778.4884000004},{"$f":"F42","v":1691778.4884000004}]
[]
["Racks and Piles","EUR/watt","watts",{"$f":"Inputs!E31*1000000","v":10701600},0.09,{"$f":"D44*E44*(1+Inputs!E$86)*(1+Inputs!E89)","v":1165404.2400000002},{"$f":"F44","v":1165404.2400000002}]
[]
[null,"Per unit","#",0,0,{"$f":"D46*E46*(1+Inputs!E$86)*(1+Inputs!E89)","v":0}]
[]
["Electrical Infrastructure and Interconnection",null,null,null,{"$f":"F48/D44","v":0.4960327789769754},{"$f":"F52+F54+F58+F62+F74+F77+F79+F81+F60+F76","v":5308344.3875000002},{"$f":"SUM(G52:G82)","v":1490504.7500000002},{"$f":"SUM(H52:H82)","v":3817839.6375000002}]
[]
["      Power Control System (PCS)"]
[]
["         Inverters (PV)","4MVA (price in EUR/watt)",2,null,8.5000000000000006E-2,{"$f":"C52*E52*(1+Inputs!E$86)*4000000*(1+Inputs!E89)","v":822800.00000000023},{"$f":"F52","v":822800.00000000023}]
[]
["        Transformers",null,null,null,null,{"$f":"(C54*E54+C55*E55+C56*E56)*(1+Inputs!E86)*(1+Inputs!E89)","v":72600},{"$f":"F54","v":72600}]
[null,"60kVA 30kv-230V",1,null,20000]
[null,"30kVA 30kV-230V",2,null,20000]
[]
["         Converters (storage DC to AC)","2.66MVA (price in EUR/watt)",4,null,0.09,{"$f":"C58*E58*(1+Inputs!E$86)*2660000*(1+Inputs!E89)","v":1158696},null,{"$f":"F58","v":1158696}]
[]
["         Converters (storage DC Boost)","500kVa",792,null,25,{"$f":"C60*E60*(1+Inputs!E$86)*(1+Inputs!E89)","v":23958.000000000004},{"$f":"F60","v":23958.000000000004}]
[]
["       Wiring, Conduit, Electrical components",null,"watts DC",{"$f":"Inputs!E31*1000000","v":10701600},{"$f":"F62/D62","v":2.6807206399043135E-2},{"$f":"SUM(F64:F72)*(1+Inputs!E89)","v":286880}]
[null,null,null,null,null,null,{"$f":"F62-H71","v":279380}]
["             Switchgear 1.5kV",null,"units",3,2500,{"$f":"D64*E64","v":7500}]
["             Switchgear 15kV",null,"units",1,40000,{"$f":"D65*E65","v":40000}]
["             Combiner Boxes (small-including components)",null,"units",{"$f":"Inputs!E33/28*1.02","v":556.91999999999996},200,{"$f":"ROUNDUP(D66*E66,-3)","v":112000}]
["             Combiner Boxes (large-including components)",null,"units",{"$f":"D66/9","v":61.879999999999995},500,{"$f":"ROUNDUP(D67*E67,-3)","v":31000}]
["             M4 connectors",null,"units",{"$f":"Inputs!E33*2","v":30576},0.75,{"$f":"ROUNDUP(D68*E68,-3)","v":23000}]
["             Wire for DC (PV Wire 4mm2 to combiner boxes) 325m/array",null,"meters",25000,0.8,{"$f":"D69*E69","v":20000}]
["             Wire for DC (Wire 13mm/130mm2 from combiner boxes to inverters) 125m/array",null,"meters",6000,0.8,{"$f":"D70*E70","v":4800}]
["             Wire and conduit for AC 15kV",null,"meters",1500,15,{"$f":"D71*E71","v":22500},null,{"$f":"F71/3","v":7500}]
[]
[]
["       Batteries","eur/kwh","Kwh",{"$f":"Inputs!E54","v":15045},145,{"$f":"D74*E74*(1+Inputs!E$86)*(1+Inputs!E90)","v":2651643.6375000002},null,{"$f":"F74","v":2651643.6375000002},"Includes BESS containers, HVAC, Fire suppression, Battery Management Software System. Does not include inverter."]
[]
["       Transmission Line and Substation Panel",null,null,0,0,200000,{"$f":"F76","v":200000}]
["       Shipping Container",null,null,2,4000,{"$f":"D77*E77","v":8000}]
[null,null,null,null,null,null,{"$f":"F77","v":8000}]
["       Security Equipment",null,"Site",1,31142.5,{"$f":"D79*E79*(1+Inputs!E$86)","v":34256.75},{"$f":"F79","v":34256.75}]
[]
["       Control and Monitoring Equipment",null,"Site",1,45000,{"$f":"D81*E81*(1+Inputs!E$86)+10","v":49510.000000000007},{"$f":"F81","v":49510.000000000007}]
[]
["Computing, Network and General Infrastructure",null,null,null,{"$f":"F83/D44","v":1.5511699185168574E-2},{"$f":"SUM(F85:F90)","v":166000},{"$f":"SUM(G85:G90)","v":166000},0]
[]
["     Network Infrastructure",null,"Site",1,5000,{"$f":"D85*E85*(1+Inputs!E$86)","v":5500},{"$f":"F85","v":5500}]
[]
["     Software",null,"Site",1,100000,{"$f":"D87*E87","v":100000},{"$f":"F87","v":100000}]
["     Servers",null,"Site",1,5000,{"$f":"D88*E88*(1+Inputs!E$86)","v":5500},{"$f":"F88","v":5500}]
[]
["     Equipment and tools",null,"Site",1,50000,{"$f":"D90*E90*(1+Inputs!E$86)","v":55000.000000000007},{"$f":"F90","v":55000.000000000007}]
[]
["      Total Capital Costs",null,null,null,{"$f":"F92/D44","v":1.0835877149700981},{"$f":"F9+F32+F40+F48+F83","v":11596122.290524002},{"$f":"G9+G32+G40+G48+G83","v":7272589.8510396257},{"$f":"H9+H32+H40+H48+H83","v":4326032.4394843755}]
[]
[null,null,null,null,"Per MWp",{"$f":"F92/(Inputs!$E$10*1000000)","v":1.0835877149700981},{"$f":"G92/(Inputs!$E$10*1000000)","v":0.67957967509901562},{"$f":"H92/(Inputs!$E$10*1000000)","v":0.40424164979856991}]
["  Finance and Operating Costs",null,null,null,{"$f":"F95/D44","v":0.27398695963428105},{"$f":"SUM(F98:F110)","v":2932098.847222222},{"$f":"SUM(G98:G110)","v":1930911.9339916422},{"$f":"SUM(H98:H110)","v":1001186.91323058}]
[]
[]
["         Financing Fees",null,null,null,null,{"$f":"Calculations!H66","v":113775},{"$f":"F98*(G$92/F$92)","v":71354.793401772869},{"$f":"F98-G98","v":42420.206598227131}]
[]
["         Construction Loan Interest",null,null,null,null,{"$f":"Calculations!H72","v":941262.84722222213},{"$f":"F100*(G$92/F$92)","v":590319.63085305353},{"$f":"F100-G100","v":350943.2163691686}]
[]
["         Legal Fees",null,null,null,null,25000,{"$f":"F102*(G$92/F$92)","v":15678.926258354839},{"$f":"F102-G102","v":9321.0737416451611}]
[]
["         Developer Fee",null,null,{"$f":"Inputs!E31*1000000","v":10701600},{"$f":"Inputs!E87","v":0.15},{"$f":"D104*E104","v":1605240},{"$f":"F104*(G$92/F$92)","v":1006737.5834784609},{"$f":"F104-G104","v":598502.4165215391},{"$f":"F104/15.52/1000000*1.09","v":0.1127391494845361}]
[]
["         Energy Production License/ Grid Interconnection Fee",null,null,null,null,0]
[]
["         Development Phase Costs",null,null,null,null,0]
[]
["         Operating Costs During Construction",null,null,null,null,{"$f":"Calculations!H71","v":246821},{"$f":"F110","v":246821},{"$f":"F110-G110","v":0}]
[]
[" Total Capital and Financing Costs (Development and Construction Phases)",null,null,null,{"$f":"F112/D44","v":1.3575746746043791},{"$f":"F92+F95","v":14528221.137746224},{"$f":"G92+G95","v":9203501.7850312684},{"$f":"H92+H95","v":5327219.3527149558}]
[]
[]
["         Debt Service Reserve Account",null,null,null,null,{"$f":"Inputs!E142","v":338863.33984384307},{"$f":"F115*(G$92/F$92)","v":212520.53268285803},{"$f":"F115-G115","v":126342.80716098504}]
[]
["         Operating Capital",null,null,null,null,{"$f":"Inputs!E141","v":302915.53000000003},{"$f":"F117*(G$92/F$92)","v":189975.61029521894},{"$f":"F117-G117","v":112939.91970478109}]
[]
["Total Project Costs",null,null,null,null,{"$f":"F112+F115+F117","v":15170000.007590067},{"$f":"G112+G115+G117","v":9605997.9280093461},5566502.0795807214]
[]
[null,null,null,null,null,null,{"$f":"G119/F119","v":0.63322333046823587},{"$f":"H119/F119","v":0.36694146847696846}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Debt plus Subsidy",null,{"$f":"D212+D218+F223","v":0}]

{"sheet":"Construction Labor","index":8,"n_rows":93,"n_cols":51,"rows_kept":93,"cut":false,"hidden":false,"merged":[[59,2,60,2],[59,1,60,1],[59,3,60,3],[59,4,60,4],[59,5,60,5],[2,9,2,14],[5,36,5,38],[5,15,5,17],[5,18,5,20],[5,21,5,26],[5,27,5,35],[7,21,7,23],[7,24,7,26],[7,27,7,32],[7,33,7,35],[2,39,2,50],[2,15,2,26],[2,27,2,38]]}
[{"$f":"Inputs!$D$6&\" - Construction Labor Detail\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Construction Labor Detail"}]
[]
[null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Labor","Units","Unit Labor and Cost","Hours/unit","Person-Hours","hourly","Hours Required","Actual Hours","Totals",157.5,75,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design",null,null,"Procurement",null,null,"Land Prep",null,null,null,null,null,"Installation",null,null,null,null,null,null,null,null,"Testing"]
["General Laborers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads, Trenches, Concrete",null,null,"Fences, Drainage, Buried Cable"]
["       Installation of Fencing",{"$f":"Capex!D29","v":1800},"1 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",1,{"$f":"B9*D9","v":1800},15,0,{"$f":"SUM(J10:AM10)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J10:AY10)","v":0},{"$f":"J$5*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J11:AY11)","v":0},{"$f":"J10*$F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Installation of Drainage & Buried Cable",{"$f":"Capex!D27","v":2},"0.25 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",0.25,{"$f":"B12*D12","v":0.5},15,{"$f":"E12","v":0.5},{"$f":"SUM(J13:AM13)","v":2818},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V12","v":0},{"$f":"W12","v":0},0,0,0,2,2,2,{"$f":"AD12","v":2},{"$f":"AE12","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J13:AY13)","v":2818},{"$f":"J$5*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315,270,315,300,315,300,315,352,336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J14:AY14)","v":42270},{"$f":"J13*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4725,4050,4725,4500,4725,4500,4725,5280,5040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Racks",{"$f":"B18/28","v":548.7299999999999},"4 person-hours per rack @ EUR 9/hr + PR Tax 26.5%",4,{"$f":"B15*D15","v":2194.9199999999996},15,{"$f":"E15","v":2194.9199999999996},{"$f":"SUM(J16:AM16)","v":2818},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V15","v":0},{"$f":"W15","v":0},0,0,0,2,2,2,{"$f":"AD15","v":2},{"$f":"AE15","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J16:AY16)","v":2818},{"$f":"J$5*J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315,270,315,300,315,300,315,352,336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J17:AY17)","v":42270},{"$f":"J16*$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4725,4050,4725,4500,4725,4500,4725,5280,5040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Modules",{"$f":"Inputs!E35","v":15364.439999999999},"0.5 hr per module @ 9 EUR/hr +26.5% PR tax (2.5 cents/w)",0.5,{"$f":"B18*D18","v":7682.2199999999993},15,{"$f":"E18","v":7682.2199999999993},{"$f":"SUM(J19:AM19)","v":4931.5},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,3.5,3.5,{"$f":"AC18","v":3.5},{"$f":"AD18","v":3.5},{"$f":"AE18","v":3.5},3.5,3.5,3.5,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J19:AY19)","v":4931.5},{"$f":"J$5*J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,551.25,472.5,551.25,525,551.25,525,551.25,616,588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":73972.5},{"$f":"J19*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8268.75,7087.5,8268.75,7875,8268.75,7875,8268.75,9240,8820,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Installation of Piles",{"$f":"B18/1.75","v":8779.6799999999985},"Two people,3 piles/hr  @EUR 11.39/hr x 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":5853.119999999999},15,{"$f":"E21","v":5853.119999999999},{"$f":"SUM(J22:AM22)","v":8454},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V21","v":0},0,0,0,0,6,6,{"$f":"AC21","v":6},{"$f":"AD21","v":6},{"$f":"AE21","v":6},6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AY22)","v":8454},{"$f":"J$5*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,945,810,945,900,945,900,945,1056,1008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,14175,12150,14175,13500,14175,13500,14175,15840,15120]
["       Installation of Wiring (Panels)",{"$f":"B18","v":15364.439999999999},"4 panels per hour",0.25,{"$f":"B24*D24","v":3841.1099999999997},15,{"$f":"E24","v":3841.1099999999997},{"$f":"SUM(J25:AM25)","v":5636},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V24","v":0},{"$f":"W24","v":0},{"$f":"X24","v":0},0,0,4,{"$f":"AB24","v":4},4,{"$f":"AD24","v":4},{"$f":"AE24","v":4},4,4,4,4]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J25:AY25)","v":5636},{"$f":"J$5*J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630,540,630,600,630,600,630,704,672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J26:AY26)","v":84540},{"$f":"J25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9450,8100,9450,9000,9450,9000,9450,10560,10080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Laborers",null,null,null,null,null,null,null,{"$f":"AVERAGE(S28:AD28)","v":4.375},null,null,null,null,null,null,null,null,null,{"$f":"S9+S12+S15+S18+S21+S24","v":0},0,0,{"$f":"V9+V12+V15+V18+V21+V24","v":0},{"$f":"W9+W12+W15+W18+W21+W24","v":0},0,0,0,0,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
["Total Hours",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":19571.87},{"$f":"SUM(H9:H24)","v":24657.5},{"$f":"SUM(J29:AY29)","v":24657.5},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,2756.25,2362.5,2756.25,2625,2756.25,2625,2756.25,3080,2940]
["Total Cost for General Laborers",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":369862.5},{"$f":"J22*$F21","v":0},0,0,0,0,0,0,0,0,{"$f":"S11+S14+S17+S20+S23+S26","v":0},{"$f":"T11+T14+T17+T20+T23+T26","v":0},{"$f":"U11+U14+U17+U20+U23+U26","v":0},{"$f":"V11+V14+V17+V20+V23+V26","v":0},0,0,0,0,0,41343.75,35437.5,41343.75,39375,41343.75,39375,41343.75,46200,44100,{"$f":"AK22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Electricians"]
[]
["       Installation of Wiring (Junction Boxes)",{"$f":"Capex!D67+Capex!D68","v":30637.88},"2 person-hours per box (junior electrician)",2,{"$f":"B34*D34","v":61275.76},20,{"$f":"E34","v":61275.76},{"$f":"SUM(J35:AM35)","v":1761.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V34","v":0},0,0,0,0,1.25,{"$f":"AB34","v":1.25},1.25,1.25,1.25,1.25,1.25,1.25,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J35:AY35)","v":1761.25},{"$f":"J$5*J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196.875,168.75,196.875,187.5,196.875,187.5,196.875,220,210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J36:AY36)","v":35225},{"$f":"J35*$F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3937.5,3375,3937.5,3750,3937.5,3750,3937.5,4400,4200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Installation of Inverters/PCS/Transformers/Bess",24,"40 hours per unit @ EUR 15/hr (senior electrician with assistant)",40,{"$f":"B37*D37","v":960},20,{"$f":"E37","v":960},{"$f":"SUM(J38:AM38)","v":352.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V37","v":0},0,0,0,0,0.25,{"$f":"AB37","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"40 hours/unit (Battery Engineer with assistant)",null,null,null,null,null,{"$f":"SUM(J38:AY38)","v":352.25},{"$f":"J$5*J37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J39:AY39)","v":7045},{"$f":"J38*$F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,787.5,675,787.5,750,787.5,750,787.5,880,840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Installation of Computer Network",2,"100 person hours per site, sys admin plus 1 asssistant",100,100,20,{"$f":"E40","v":100},{"$f":"SUM(J41:AM41)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J41:AY41)","v":0},{"$f":"J$5*J40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB41*$F40","v":0},0,0]
["       Testing",1000,"Junior electricians",1,{"$f":"B43*D43","v":1000},20,{"$f":"E43","v":1000},{"$f":"SUM(J44:AM44)","v":232},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE43","v":0},{"$f":"AF43","v":0},0,0,{"$f":"AI43","v":0},0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J44:AY44)","v":232},{"$f":"J$5*J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88,84,60,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J45:AY45)","v":4640},{"$f":"J44*$F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1760,1680,1200,0,0,0,0,0,0,0,0,0,0,0,0]
["       PV Systems Engineer",null,"12 months x 10500 Euros x 1.2652",{"$f":"D49/2","v":1171.875},{"$f":"B46*D46","v":0},90,{"$f":"E46","v":0},{"$f":"SUM(J47:AM47)","v":352.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V46","v":0},{"$f":"W46","v":0},0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J47:AY47)","v":352.25},{"$f":"J$5*J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J48:AY48)","v":31702.5},{"$f":"J47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3543.75,3037.5,3543.75,3375,3543.75,3375,3543.75,3960,3780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["       Senior Electrician",1,"full time x annual salary 70000 x 1.265",{"$f":"D77","v":2343.75},{"$f":"B49*D49","v":2343.75},60,{"$f":"E49","v":2343.75},{"$f":"SUM(J51:AM51)","v":56190},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V49","v":0},{"$f":"W49","v":0},0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$5*V49","v":0},{"$f":"W$5*W49","v":0},0,0,0,0,78.75,67.5,78.75,75,78.75,75,78.75,88,84,88,84,60]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J51:AY51)","v":56190},{"$f":"J$5*J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB50*$F49","v":4725},4050,4725,4500,4725,4500,4725,5280,5040,5280,5040,3600,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Electricians",null,null,null,null,null,null,null,null,{"$f":"J34+J37+J40+J43+J46+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,1,1,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J35+J38+J41+J44+J47+J51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354.375,303.75,354.375,337.5,354.375,337.5,354.375,396,378,176,168,120,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12993.75,11137.5,12993.75,12375,12993.75,12375,12993.75,14520,13860,7040,6720,4800,0,0,0,0]
[]
["Total Non-Administrative Labor",null,null,null,{"$f":"SUM(E9:E49)","v":87051.38},null,null,null,{"$f":"MAX(S56:AG56)","v":19.75},{"$f":"J28+J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.75,19.75,19.75,19.75,19.75,19.75,19.75,19.75,19.75,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J57:AY57)","v":28291.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3110.625,2666.25,3110.625,2962.5,3110.625,2962.5,3110.625,3476,3318,176,168,120]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":504665},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54337.5,46575,54337.5,51750,54337.5,51750,54337.5,60720,57960,7040,6720,4800,{"$f":"AN51*$F49","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Management"]
[]
["           Project Manager",0.14000000000000001,null,2500,{"$f":"B62*D62","v":350.00000000000006},50,{"$f":"E62","v":350.00000000000006},{"$f":"SUM(J63:AM63)","v":332.43000000000006},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B62","v":0.14000000000000001},{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J63:AY63)","v":332.43000000000006},{"$f":"J$5*J62","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V62","v":22.05},{"$f":"W$5*W62","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J64:AY64)","v":16621.5},{"$f":"J63*$F62","v":0},0,0,0,0,0,0,0,0,0,0,0,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Financial Manager",0.14000000000000001,null,2500,{"$f":"B65*D65","v":350.00000000000006},50,{"$f":"E65","v":350.00000000000006},{"$f":"SUM(J66:AM66)","v":332.43000000000006},null,{"$f":"J62","v":0},{"$f":"K62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$B65","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J66:AY66)","v":332.43000000000006},{"$f":"J$5*J65","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V65","v":22.05},{"$f":"W$5*W65","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J67:AY67)","v":16621.5},{"$f":"J66*$F65","v":0},0,0,0,0,0,0,0,0,0,0,0,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Architect",0.25,null,3750,{"$f":"B68*D68","v":937.5},40,{"$f":"E68","v":937.5},{"$f":"SUM(J69:AM69)","v":538.46},null,{"$f":"J70/(J$5*$F68)","v":0},{"$f":"K70/(K$5*$F68)","v":0},0,0,0,0,0,0,0,0,0,0,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B68","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J69:AY69)","v":538.46},{"$f":"J70/$F68","v":0},{"$f":"K70/$F68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V68","v":22.05},{"$f":"W$5*W68","v":24.64},23.520000000000003,44,42,30,39.375,33.75,39.375,37.5,39.375,37.5,39.375,44,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J70:AY70)","v":21538.400000000001},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V69*$F68","v":882},985.6,940.80000000000018,1760,1680,1200,1575,1350,1575,1500,1575,1500,1575,1760,1680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Civil Engineer",0.5,null,3750,{"$f":"B71*D71","v":1875},40,{"$f":"H71","v":1006.71},{"$f":"SUM(J72:AM72)","v":1006.71},null,{"$f":"J73/(J$5*$F71)","v":0},{"$f":"K73/(K$5*$F71)","v":0},0,0,0,0,0,0,0,0,0,0,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B71","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:AY72)","v":1006.71},{"$f":"J73/$F71","v":0},{"$f":"K73/$F71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V71","v":22.05},{"$f":"W$5*W71","v":24.64},23.520000000000003,88,84,60,78.75,67.5,78.75,75,78.75,75,78.75,88,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J73:AY73)","v":1826.9999999999995},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Sys Admin",0.14000000000000001,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B74*D74","v":328.12500000000006},25,{"$f":"H74","v":332.43000000000006},{"$f":"SUM(J75:AM75)","v":332.43000000000006},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B74","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"AK76/(AK$5*$F74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J75:AY75)","v":332.43000000000006},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V74","v":22.05},{"$f":"W$5*W74","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,0,0,0,{"$f":"AN76/$F74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J76:AY76)","v":6920.9000000000005},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V75*$F74","v":551.25},616,588.00000000000011,616,588.00000000000011,420,551.25,472.50000000000006,551.25,525.00000000000011,551.25,525.00000000000011,{"$f":"870*AH$62","v":121.80000000000001},121.80000000000001,121.80000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["           Site Manager",1,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B77*D77","v":2343.75},25,{"$f":"E77","v":2343.75},{"$f":"SUM(J78:AM78)","v":2337},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B77","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ77","v":1},1,1,{"$f":"AN79/(AN$5*$F77)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J78:AY78)","v":2337},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V77","v":0},{"$f":"W$5*W77","v":0},0,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,{"$f":"AN79/$F77","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J79:AY79)","v":58425},0,0,0,0,0,0,{"$f":"P78*$F77","v":0},{"$f":"Q78*$F77","v":0},0,0,0,0,0,0,0,4400,4200,3000,3937.5,3375,3937.5,3750,3937.5,3750,3937.5,4400,4200,4400,4200,3000,{"$f":"870*AN$62","v":0},0,0,0,0,0,0,0,0,0,0,0]
["          Administrative Assistant(s)",0.14000000000000001,null,3750,{"$f":"B80*D80","v":525},12.5,{"$f":"H80","v":33.659999999999997},{"$f":"SUM(J83:AM83)","v":33.659999999999997},null,{"$f":"J82/(J$5*$F80)","v":0},{"$f":"K82/(K$5*$F80)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"AJ80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J82/$F80","v":0},{"$f":"K82/$F80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V$5*V80","v":22.05},{"$f":"W$5*W80","v":24.64},23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,{"$f":"AN82/$F80","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V81*$F80","v":275.625},308,294.00000000000006,308,294.00000000000006,210,275.625,236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,275.625,308,294.00000000000006,308,294.00000000000006,210,{"$f":"870*AN$62","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Administrative Labor",null,null,null,{"$f":"SUM(E62:E80)","v":6709.375},null,{"$f":"G62+G65+G68+G71+G74+G77+G80","v":5354.05},4913.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0.84000000000000008,0.84000000000000008,0.84000000000000008,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,1.1400000000000001,1.1400000000000001,1.1400000000000001]
[null,null,null,null,null,null,0,0,4879.46,0,0,0,0,0,0,0,0,0,0,0,0,132.30000000000001,147.84,141.12000000000003,406.56,388.08000000000004,277.2,363.82499999999999,311.85000000000002,363.82499999999999,346.5,363.82499999999999,346.5,363.82499999999999,406.56,388.08000000000004,200.64,191.52,136.80000000000001]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":126921.67500000003},0,0,0,0,0,0,0,0,0,0,0,0,4035.6750000000002,4495.3999999999996,4296.6000000000013,9669.7999999999993,9235.7999999999993,6631.8,8666.1749999999993,7445.55,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,8236.7250000000004,9175.6,8769.6,4708,4494,3210,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":110176.8},{"$f":"SUM(H15:H80)","v":110297.87}]
["     Total Labor",null,null,null,{"$f":"E56+E83","v":93760.755000000005},null,null,null,{"$f":"MAX(J87:AY87)","v":22.06},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,0,0,0,0.84000000000000008,0.84000000000000008,0.84000000000000008,2.31,2.31,2.31,22.06,22.06,22.06,22.06,22.06,22.06,22.06,22.06,22.06,2.14,2.14,2.14]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":33568.6},0,0,0,0,0,0,0,0,0,0,0,0,132.30000000000001,147.84,141.12000000000003,406.56,388.08000000000004,277.2,3474.45,2978.1,3474.45,3309,3474.45,3309,3474.45,3882.56,3706.08,376.64,359.52,256.8]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":631586.67499999993},0,0,0,0,0,0,0,0,0,0,0,0,4035.6750000000002,4495.3999999999996,4296.6000000000013,9669.7999999999993,9235.7999999999993,6631.8,63003.675000000003,54020.55,63003.675000000003,60009.3,63003.675000000003,60009.3,62574.224999999999,69895.600000000006,66729.600000000006,11748,11214,8010,0,0,0,0,0,0,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,{"$f":"B91","v":0.6},{"$f":"J90","v":0.6},{"$f":"K90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0,0,0,0,0,0,{"$f":"B91","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["    Supplement for transportation and logistics",0.6,null,null,null,null,null,null,{"$f":"SUM(J91:AM91)","v":355932.96000000008},{"$f":"J90*J89","v":0},{"$f":"K90*K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37802.205000000002,32412.33,37802.205000000002,36005.58,37802.205000000002,36005.58,37544.534999999996,41937.360000000001,40037.760000000002,7048.8,6728.4,4806]
["   Supplement for BESS Installation",null,null,null,null,null,null,null,{"$f":"0.05*Capex!F74","v":132582.18187500001}]
["Total Construction Labor",0,null,null,{"$f":"E87","v":93760.755000000005},null,{"$f":"G86","v":110176.8},{"$f":"H86","v":110297.87},{"$f":"I89+I91+I92","v":1120101.816875},{"$f":"J89+J91","v":0},0,0,0,0,0,0,0,0,0,0,0,4035.6750000000002,4495.3999999999996,4296.6000000000013,9669.7999999999993,9235.7999999999993,6631.8,100805.88,86432.88,100805.88,96014.88,100805.88,96014.88,100118.76,111832.96000000001,106767.36000000002,18796.8,17942.400000000001,12816,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OpEx","index":9,"n_rows":49,"n_cols":454,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Operating Expenses\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Operating Expenses"}]
[null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Inputs!$E$16, -1)+1","v":"2026-01-01"},{"$f":"K3+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01",{"$f":"AH3+1","v":"2028-01-01"},"2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BW3+1","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"EI3+1","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"GU3+1","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"JG3+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"LS3+1","v":"2052-10-01"},{"$f":"LT3+1","v":"2052-11-01"},{"$f":"LU3+1","v":"2052-12-01"},{"$f":"LV3+1","v":"2053-01-01"},"2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01",{"$f":"NX3+1","v":"2057-07-01"},"2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01",{"$f":"OD3+1","v":"2058-01-01"},"2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01",{"$f":"PJ3+1","v":"2060-09-01"},"2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01"]
[null,null,null,null,null,null,null,null,null,"Period End",{"$f":"EOMONTH(K2, 0)","v":"2026-01-31"},{"$f":"EOMONTH(L2, 0)","v":"2026-02-28"},{"$f":"EOMONTH(M2, 0)","v":"2026-03-31"},"2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30",{"$f":"EOMONTH(BY2, 0)","v":"2031-07-31"},"2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31",{"$f":"EOMONTH(EK2, 0)","v":"2036-11-30"},"2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28",{"$f":"EOMONTH(GW2, 0)","v":"2042-03-31"},"2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30",{"$f":"EOMONTH(JI2, 0)","v":"2047-07-31"},"2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31",{"$f":"EOMONTH(JT2, 0)","v":"2048-06-30"},{"$f":"EOMONTH(JU2, 0)","v":"2048-07-31"},{"$f":"EOMONTH(JV2, 0)","v":"2048-08-31"},"2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31",{"$f":"EOMONTH(LW2, 0)","v":"2053-01-31"},"2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30",{"$f":"EOMONTH(MY2, 0)","v":"2055-05-31"},"2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30",{"$f":"EOMONTH(NY2, 0)","v":"2057-07-31"},"2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31",{"$f":"EOMONTH(OE2, 0)","v":"2058-01-31"},"2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30",{"$f":"EOMONTH(QL2, 0)","v":"2062-12-31"}]
["Operating Expenses"]
["  Indexing Factor (Annual Increase)",0,"cost/kw",null,null,null,null,null,null,null,1,{"$f":"K5","v":1},{"$f":"L5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"V5*(1+$B5)","v":1},{"$f":"W5","v":1},{"$f":"X5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AH5*(1+$B5)","v":1},{"$f":"AI5","v":1},{"$f":"AJ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AT5*(1+$B5)","v":1},{"$f":"AU5","v":1},{"$f":"AV5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"BF5*(1+$B5)","v":1},{"$f":"BG5","v":1},{"$f":"BH5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"BR5*(1+$B5)","v":1},{"$f":"BS5","v":1},{"$f":"BT5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CD5*(1+$B5)","v":1},{"$f":"CE5","v":1},{"$f":"CF5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"CP5*(1+$B5)","v":1},{"$f":"CQ5","v":1},{"$f":"CR5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DB5*(1+$B5)","v":1},{"$f":"DC5","v":1},{"$f":"DD5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DN5*(1+$B5)","v":1},{"$f":"DO5","v":1},{"$f":"DP5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DZ5*(1+$B5)","v":1},{"$f":"EA5","v":1},{"$f":"EB5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"EL5*(1+$B5)","v":1},{"$f":"EM5","v":1},{"$f":"EN5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"EX5*(1+$B5)","v":1},{"$f":"EY5","v":1},{"$f":"EZ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"FJ5*(1+$B5)","v":1},{"$f":"FK5","v":1},{"$f":"FL5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"FV5*(1+$B5)","v":1},{"$f":"FW5","v":1},{"$f":"FX5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"GH5*(1+$B5)","v":1},{"$f":"GI5","v":1},{"$f":"GJ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"GT5*(1+$B5)","v":1},{"$f":"GU5","v":1},{"$f":"GV5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"HF5*(1+$B5)","v":1},{"$f":"HG5","v":1},{"$f":"HH5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"HR5*(1+$B5)","v":1},{"$f":"HS5","v":1},{"$f":"HT5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"ID5*(1+$B5)","v":1},{"$f":"IE5","v":1},{"$f":"IF5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IP5*(1+$B5)","v":1},{"$f":"IQ5","v":1},{"$f":"IR5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"JB5*(1+$B5)","v":1},{"$f":"JC5","v":1},{"$f":"JD5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"JN5*(1+$B5)","v":1},{"$f":"JO5","v":1},{"$f":"JP5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"JZ5*(1+$B5)","v":1},{"$f":"KA5","v":1},{"$f":"KB5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"KL5*(1+$B5)","v":1},{"$f":"KM5","v":1},{"$f":"KN5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"KX5*(1+$B5)","v":1},{"$f":"KY5","v":1},{"$f":"KZ5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"KY5*(1+$B5)","v":1},{"$f":"KZ5*(1+$B5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"NL5*(1+$B5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"PX5*(1+$B5)","v":1},1,1]
[]
[null,"Annual Cost",null,null,null,null,null,null,null,null,0]
["  Repairs, Maintenance and Operations"]
["      Solar Panel Parts Replacement",{"$f":"ROUND(Inputs!E10*1000,-3)","v":11000},{"$f":"B9/Inputs!$E$10/1000","v":1.0278836809449055},"1 Euro per kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"CP$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"FB$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"GH$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"HN$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"JZ$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"LX$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"MZ$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"NZ$5*$B9/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"QL$5*$B9/12","v":916.66666666666663}]
["      Software",{"$f":"ROUND(Inputs!E10*1000*1,-2)","v":10700},{"$f":"B10/Inputs!$E$10/1000","v":0.9998504896464081},"1 Euro per kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":89.166666666666671},89.166666666666671,89.166666666666671,89.166666666666671,89.166666666666671,89.166666666666671,{"$f":"AO$5*$B10/12","v":891.66666666666663},{"$f":"AP$5*$B10/12","v":891.66666666666663},{"$f":"AQ$5*$B10/12","v":891.66666666666663},{"$f":"AR$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"FB$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"FL$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"FV$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"GF$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"GP$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"GZ$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,{"$f":"NY$5*$B10/12","v":891.66666666666663},891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663,891.66666666666663]
["      Electrical Parts Replacement",{"$f":"B9","v":11000},{"$f":"B11/Inputs!$E$10/1000","v":1.0278836809449055},"1 Euro per kw (includes inverter maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"CP$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"CZ$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"DJ$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"DT$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"ED$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"EN$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"HN$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"HX$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"IH$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"IR$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"JB$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"JL$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,{"$f":"JZ$5*$B11/12","v":916.66666666666663},916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663,916.66666666666663]
["      Warranty",{"$f":"0.02*(Capex!F42+Capex!F74)","v":86868.442518000011},{"$f":"B12/Inputs!$E$10/1000","v":8.1173322230320721},"2% of capital costs for panels plus batteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":7239.0368765000012},{"$f":"$B12*AJ5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,{"$f":"$B12*CV5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,{"$f":"$B12*FH5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,{"$f":"$B12*HT5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,{"$f":"$B12*KF5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,{"$f":"$B12*MR5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,{"$f":"$B12*PD5/12","v":7239.0368765000012},7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012,7239.0368765000012]
["      Battery system maintenance (parts)",{"$f":"Capex!F74*0.03","v":79549.309125},{"$f":"B13/Inputs!$E$10/1000","v":7.4334033345481059},"3% of Capital Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B13/12","v":6629.1090937500003},6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,{"$f":"AU$5*$B13/12","v":6629.1090937500003},6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,{"$f":"OO$5*$B13/12","v":6629.1090937500003},6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003,6629.1090937500003]
["      Bandwidth Consumption/internet access",{"$f":"Inputs!E11*100*12","v":1200},{"$f":"B14/Inputs!$E$10/1000","v":0.11213276519398969},"EUR 100 per site per month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$5*$B14/12","v":100},100,100,{"$f":"AI$5*$B14/12","v":100},100,100,100,100,100,100,{"$f":"AP$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"DB$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"KB$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"MN$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"NY$5*$B14/12","v":100},100,100,100,100,100,{"$f":"OE$5*$B14/12","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["      Electricity Consumption",{"$f":"SUM(Calculations!AG245:AR245)","v":80234.8128},{"$f":"B15/Inputs!$E$10/1000","v":7.4974595200717662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003,6686.2344000000003]
["      Computing Infrastructure Repairs & Replacement",{"$f":"Inputs!E11*125*12","v":1500},{"$f":"B16/Inputs!$E$10/1000","v":0.14016595649248711},"EUR 0 per site per month first 4 years, 125/month thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Tools and Misc supplies",{"$f":"Inputs!E11*150*12","v":1800},{"$f":"B17/Inputs!$E$10/1000","v":0.16819914779098455},"150/month/site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$5*$B17/12","v":150},150,150,150,150,150,150,{"$f":"AU$5*$B17/12","v":150},{"$f":"AV$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"BF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"BP$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"BZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"CJ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"CT$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"DD$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"DN$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"DX$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"EH$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"ER$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"FB$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"FL$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"FV$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"GF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"GP$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"GZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"HJ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"HT$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"ID$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"IN$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"IX$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"JH$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"JR$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"KB$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"KL$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"KV$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"LF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,{"$f":"LP$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"MF$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"MZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"NZ$5*$B17/12","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
["      De-Commissioning Cost",0,{"$f":"B18/Inputs!$E$10/1000","v":0},"Estimated at 12.5 cents per watt at project end-of-life, less 2.5 cents for proceeds from sale of remaining assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E10*1000000*0.1","v":1070160}]
[null,{"$f":"SUM(B9:B18)","v":283852.56444300001},{"$f":"SUM(C9:C18)","v":26.524310798665631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$f":"B21/25000","v":0}]
["Administrative Costs",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF20/61.4","v":0}]
["      Management Fee",{"$f":"SUM(AI23:AT23)","v":39561.43711605006},{"$f":"B23/Inputs!$E$10/1000","v":3.6967777823923584},"2% of revenues",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Calculations!AG233","v":2243.1356192778076},{"$f":"0.02*Calculations!AH233","v":2273.8736229532756},{"$f":"0.02*Calculations!AI233","v":3293.3716327820125},{"$f":"0.02*Calculations!AJ233","v":3357.7419914472125},{"$f":"0.02*Calculations!AK233","v":3804.629175794355},{"$f":"0.02*Calculations!AL233","v":4109.5126912856449},{"$f":"0.02*Calculations!AM233","v":4699.4261638280932},{"$f":"0.02*Calculations!AN233","v":4433.4492947922163},{"$f":"0.02*Calculations!AO233","v":4032.6166744109091},{"$f":"0.02*Calculations!AP233","v":3202.1970819676326},{"$f":"0.02*Calculations!AQ233","v":2564.2466457932187},{"$f":"0.02*Calculations!AR233","v":1547.2365217176757},{"$f":"0.02*Calculations!AS233","v":2244.2349112011616},{"$f":"0.02*Calculations!AT233","v":2274.144198048672},{"$f":"0.02*Calculations!AU233","v":3309.1192027713792},{"$f":"0.02*Calculations!AV233","v":3374.7016159766499},{"$f":"0.02*Calculations!AW233","v":3825.5181580746466},{"$f":"0.02*Calculations!AX233","v":4134.0179061974195},{"$f":"0.02*Calculations!AY233","v":4729.2919048081149},{"$f":"0.02*Calculations!AZ233","v":4460.6696435010635},{"$f":"0.02*Calculations!BA233","v":4013.8273457533423},{"$f":"0.02*Calculations!BB233","v":3185.5590735412534},{"$f":"0.02*Calculations!BC233","v":2549.4314385545058},{"$f":"0.02*Calculations!BD233","v":1533.0361312853508},{"$f":"0.02*Calculations!BE233","v":2227.7149494691362},{"$f":"0.02*Calculations!BF233","v":2257.31155379642},{"$f":"0.02*Calculations!BG233","v":3287.4108520334244},{"$f":"0.02*Calculations!BH233","v":3391.9974418068032},{"$f":"0.02*Calculations!BI233","v":3846.7880452695449},{"$f":"0.02*Calculations!BJ233","v":4158.9345007543379},{"$f":"0.02*Calculations!BK233","v":4712.1313145975337},{"$f":"0.02*Calculations!BL233","v":4488.3337811093379},{"$f":"0.02*Calculations!BM233","v":3987.0220172068175},{"$f":"0.02*Calculations!BN233","v":3164.8412494114968},{"$f":"0.02*Calculations!BO233","v":2527.4834222654799},{"$f":"0.02*Calculations!BP233","v":1516.7538565045522},{"$f":"0.02*Calculations!BQ233","v":2211.4261589057896},{"$f":"0.02*Calculations!BR233","v":2240.7122183409601},{"$f":"0.02*Calculations!BS233","v":3263.7187297087967},{"$f":"0.02*Calculations!BT233","v":3409.6311725150176},{"$f":"0.02*Calculations!BU233","v":3868.4409341394448},{"$f":"0.02*Calculations!BV233","v":4184.2649330800996},{"$f":"0.02*Calculations!BW233","v":4679.9689309035384},{"$f":"0.02*Calculations!BX233","v":4515.473152933836},{"$f":"0.02*Calculations!BY233","v":3960.6232650394745},{"$f":"0.02*Calculations!BZ233","v":3144.4481067540364},{"$f":"0.02*Calculations!CA233","v":2501.3350942257084},{"$f":"0.02*Calculations!CB233","v":1500.6336602697268},{"$f":"0.02*Calculations!CC233","v":2195.3669056315744},{"$f":"0.02*Calculations!CD233","v":2223.4372268816214},{"$f":"0.02*Calculations!CE233","v":3240.3612915376425},{"$f":"0.02*Calculations!CF233","v":3427.60454522297},{"$f":"0.02*Calculations!CG233","v":3890.4789594569693},{"$f":"0.02*Calculations!CH233","v":4210.0117023606927},{"$f":"0.02*Calculations!CI233","v":4648.2826650789357},{"$f":"0.02*Calculations!CJ233","v":4484.3382287674785},{"$f":"0.02*Calculations!CK233","v":3934.6284395532557},{"$f":"0.02*Calculations!CL233","v":3124.3775980957766},{"$f":"0.02*Calculations!CM233","v":2475.4470543241364},{"$f":"0.02*Calculations!CN233","v":1484.673929203419},{"$f":"0.02*Calculations!CO233","v":2179.5355787037206},{"$f":"0.02*Calculations!CP233","v":2208.2068373398392},{"$f":"0.02*Calculations!CQ233","v":3217.3361944336684},{"$f":"0.02*Calculations!CR233","v":3445.9193307677774},{"$f":"0.02*Calculations!CS233","v":3908.661587560222},{"$f":"0.02*Calculations!CT233","v":4236.17734909096},{"$f":"0.02*Calculations!CU233","v":4617.0693373471422},{"$f":"0.02*Calculations!CV233","v":4453.6598935007605},{"$f":"0.02*Calculations!CW233","v":3909.0349314008045},{"$f":"0.02*Calculations!CX233","v":3095.6272845712056},{"$f":"0.02*Calculations!CY233","v":2449.8167115761776},{"$f":"0.02*Calculations!CZ233","v":1468.8730659882067},{"$f":"0.02*Calculations!DA233","v":2163.9305899546443},{"$f":"0.02*Calculations!DB233","v":2192.2975312595822},{"$f":"0.02*Calculations!DC233","v":3194.6411285189379},{"$f":"0.02*Calculations!DD233","v":3464.577333876457},{"$f":"0.02*Calculations!DE233","v":3881.2263323661127},{"$f":"0.02*Calculations!DF233","v":4211.0484338292308},{"$f":"0.02*Calculations!DG233","v":4586.3258151804112},{"$f":"0.02*Calculations!DH233","v":4423.4350687408423},{"$f":"0.02*Calculations!DI233","v":3883.8401713235444},{"$f":"0.02*Calculations!DJ233","v":3063.7905184502533},{"$f":"0.02*Calculations!DK233","v":2424.4415007886669},{"$f":"0.02*Calculations!DL233","v":1453.2294892068321},{"$f":"0.02*Calculations!DM233","v":2148.5503738326315},{"$f":"0.02*Calculations!DN233","v":2176.6150125798781},{"$f":"0.02*Calculations!DO233","v":3172.2738168921383},{"$f":"0.02*Calculations!DP233","v":3483.5803933437505},{"$f":"0.02*Calculations!DQ233","v":3854.1874313639787},{"$f":"0.02*Calculations!DR233","v":4182.1591946911431},{"$f":"0.02*Calculations!DS233","v":4556.049012985467},{"$f":"0.02*Calculations!DT233","v":4393.6607214043843},{"$f":"0.02*Calculations!DU233","v":3859.0416298937785},{"$f":"0.02*Calculations!DV233","v":3032.2706648510994},{"$f":"0.02*Calculations!DW233","v":2399.3188823031278},{"$f":"0.02*Calculations!DX233","v":1437.741633183932},{"$f":"0.02*Calculations!DY233","v":2133.3933872447788},{"$f":"0.02*Calculations!DZ233","v":2160.177585496001},{"$f":"0.02*Calculations!EA233","v":3150.2320154001668},{"$f":"0.02*Calculations!EB233","v":3502.9303822133288},{"$f":"0.02*Calculations!EC233","v":3827.5421716837968},{"$f":"0.02*Calculations!ED233","v":4153.6960686509174},{"$f":"0.02*Calculations!EE233","v":4526.2358917938318},{"$f":"0.02*Calculations!EF233","v":4364.3338634131842},{"$f":"0.02*Calculations!EG233","v":3834.6368172607527},{"$f":"0.02*Calculations!EH233","v":3001.0645691334125},{"$f":"0.02*Calculations!EI233","v":2374.44634174159},{"$f":"0.02*Calculations!EJ233","v":1422.4079478293349},{"$f":"0.02*Calculations!EK233","v":2118.4581094021814},{"$f":"0.02*Calculations!EL233","v":2145.9240667514796},{"$f":"0.02*Calculations!EM233","v":3128.5135124129697},{"$f":"0.02*Calculations!EN233","v":3522.6292079623959},{"$f":"0.02*Calculations!EO233","v":3801.2878797858052},{"$f":"0.02*Calculations!EP233","v":4125.6561994648619},{"$f":"0.02*Calculations!EQ233","v":4496.8834589567996},{"$f":"0.02*Calculations!ER233","v":4335.4515513943106},{"$f":"0.02*Calculations!ES233","v":3802.3944249687897},{"$f":"0.02*Calculations!ET233","v":2970.1691080590736},{"$f":"0.02*Calculations!EU233","v":2349.8213897549381},{"$f":"0.02*Calculations!EV233","v":1407.2268984829216},{"$f":"0.02*Calculations!EW233","v":2103.7430416673483},{"$f":"0.02*Calculations!EX233","v":2130.9125603698139},{"$f":"0.02*Calculations!EY233","v":3107.1161286016468},{"$f":"0.02*Calculations!EZ233","v":3542.6788126897109},{"$f":"0.02*Calculations!FA233","v":3775.4219211922614},{"$f":"0.02*Calculations!FB233","v":4098.0367731752885},{"$f":"0.02*Calculations!FC233","v":4467.9887678450541},{"$f":"0.02*Calculations!FD233","v":4307.0108863847036},{"$f":"0.02*Calculations!FE233","v":3763.5552583118201},{"$f":"0.02*Calculations!FF233","v":2939.5811894795947},{"$f":"0.02*Calculations!FG233","v":2325.4415617737714},{"$f":"0.02*Calculations!FH233","v":1392.1969657610302},{"$f":"0.02*Calculations!FI233","v":2089.2467074038314},{"$f":"0.02*Calculations!FJ233","v":2116.1216826138293},{"$f":"0.02*Calculations!FK233","v":3086.0377167197671},{"$f":"0.02*Calculations!FL233","v":3541.4201037741113},{"$f":"0.02*Calculations!FM233","v":3749.9417002230925},{"$f":"0.02*Calculations!FN233","v":4070.8350178281266},{"$f":"0.02*Calculations!FO233","v":4439.5489175528692},{"$f":"0.02*Calculations!FP233","v":4279.0090135402188},{"$f":"0.02*Calculations!FQ233","v":3725.1027081284906},{"$f":"0.02*Calculations!FR233","v":2909.2977520266472},{"$f":"0.02*Calculations!FS233","v":2301.3044177617335},{"$f":"0.02*Calculations!FT233","v":1377.3166454043912},{"$f":"0.02*Calculations!FU233","v":2074.9676518280521},{"$f":"0.02*Calculations!FV233","v":2100.4998607315888},{"$f":"0.02*Calculations!FW233","v":3065.2761613879075},{"$f":"0.02*Calculations!FX233","v":3516.5638604106739},{"$f":"0.02*Calculations!FY233","v":3724.8446597354214},{"$f":"0.02*Calculations!FZ233","v":4044.0482031947258},{"$f":"0.02*Calculations!GA233","v":4411.5610526068895},{"$f":"0.02*Calculations!GB233","v":4251.4431218490654},{"$f":"0.02*Calculations!GC233","v":3687.0329259248556},{"$f":"0.02*Calculations!GD233","v":2879.3157648056549},{"$f":"0.02*Calculations!GE233","v":2277.4075419713117},{"$f":"0.02*Calculations!GF233","v":1362.5844481275731},{"$f":"0.02*Calculations!GG233","v":2060.9044418633121},{"$f":"0.02*Calculations!GH233","v":2087.1958980517611},{"$f":"0.02*Calculations!GI233","v":3044.8293788813598},{"$f":"0.02*Calculations!GJ233","v":3492.0672577072769},{"$f":"0.02*Calculations!GK233","v":3700.1282808669534},{"$f":"0.02*Calculations!GL233","v":4017.6736404978437},{"$f":"0.02*Calculations!GM233","v":4376.6977251342096},{"$f":"0.02*Calculations!GN233","v":4224.3104438496348},{"$f":"0.02*Calculations!GO233","v":3649.3421015160106},{"$f":"0.02*Calculations!GP233","v":2849.6322270924629},{"$f":"0.02*Calculations!GQ233","v":2253.7485427020492},{"$f":"0.02*Calculations!GR233","v":1347.9988994699295},{"$f":"0.02*Calculations!GS233","v":2047.0556659959693},{"$f":"0.02*Calculations!GT233","v":2073.058088370824},{"$f":"0.02*Calculations!GU233","v":3024.6953169210069},{"$f":"0.02*Calculations!GV233","v":3467.9278378382714},{"$f":"0.02*Calculations!GW233","v":3675.7900827831759},{"$f":"0.02*Calculations!GX233","v":3991.7086821417606},{"$f":"0.02*Calculations!GY233","v":4332.1088075423113},{"$f":"0.02*Calculations!GZ233","v":4197.6082553526694},{"$f":"0.02*Calculations!HA233","v":3612.0264626447515},{"$f":"0.02*Calculations!HB233","v":2820.2441680330021},{"$f":"0.02*Calculations!HC233","v":2230.32505206118},{"$f":"0.02*Calculations!HD233","v":1333.5585396480285},{"$f":"0.02*Calculations!HE233","v":2033.4199341337753},{"$f":"0.02*Calculations!HF233","v":2059.1351012745527},{"$f":"0.02*Calculations!HG233","v":3004.8719544673449},{"$f":"0.02*Calculations!HH233","v":3444.143178665357},{"$f":"0.02*Calculations!HI233","v":3651.8276224283613},{"$f":"0.02*Calculations!HJ233","v":3966.1507214465137},{"$f":"0.02*Calculations!HK233","v":4287.9637411338099},{"$f":"0.02*Calculations!HL233","v":4166.083148850953},{"$f":"0.02*Calculations!HM233","v":3575.0822746040276},{"$f":"0.02*Calculations!HN233","v":2791.1486463459582},{"$f":"0.02*Calculations!HO233","v":2207.1347257266393},{"$f":"0.02*Calculations!HP233","v":1319.2619234095507},{"$f":"0.02*Calculations!HQ233","v":2019.9958774663442},{"$f":"0.02*Calculations!HR233","v":2044.3082292091131},{"$f":"0.02*Calculations!HS233","v":2985.3573015176135},{"$f":"0.02*Calculations!HT233","v":3420.7108934945563},{"$f":"0.02*Calculations!HU233","v":3628.2384942803446},{"$f":"0.02*Calculations!HV233","v":3940.9971923862167},{"$f":"0.02*Calculations!HW233","v":4244.2581076836459},{"$f":"0.02*Calculations!HX233","v":4123.5907506179537},{"$f":"0.02*Calculations!HY233","v":3538.5058398631622},{"$f":"0.02*Calculations!HZ233","v":2762.3427500283956},{"$f":"0.02*Calculations!IA233","v":2184.1752427124306},{"$f":"0.02*Calculations!IB233","v":1305.1076198886433},{"$f":"0.02*Calculations!IC233","v":2006.7821483277532},{"$f":"0.02*Calculations!ID233","v":2031.9280261547287},{"$f":"0.02*Calculations!IE233","v":2966.1493989060405},{"$f":"0.02*Calculations!IF233","v":3397.6286308367262},{"$f":"0.02*Calculations!IG233","v":3605.0203301090537},{"$f":"0.02*Calculations!IH233","v":3914.9946243232134},{"$f":"0.02*Calculations!II233","v":4200.9875329470733},{"$f":"0.02*Calculations!IJ233","v":4081.5213341988147},{"$f":"0.02*Calculations!IK233","v":3502.2934976977804},{"$f":"0.02*Calculations!IL233","v":2733.823596064311},{"$f":"0.02*Calculations!IM233","v":2161.4443051363346},{"$f":"0.02*Calculations!IN233","v":1291.0942124627111},{"$f":"0.02*Calculations!IO233","v":1986.9560086877175},{"$f":"0.02*Calculations!IP233","v":2018.6412069528926},{"$f":"0.02*Calculations!IQ233","v":2946.7782324359991},{"$f":"0.02*Calculations!IR233","v":3374.8940741715874},{"$f":"0.02*Calculations!IS233","v":3582.1707987387554},{"$f":"0.02*Calculations!IT233","v":3875.03460220634},{"$f":"0.02*Calculations!IU233","v":4158.1476862218587},{"$f":"0.02*Calculations!IV233","v":4039.8706891083107},{"$f":"0.02*Calculations!IW233","v":3466.441623823438},{"$f":"0.02*Calculations!IX233","v":2705.5883301360882},{"$f":"0.02*Calculations!IY233","v":2138.9396379899258},{"$f":"0.02*Calculations!IZ233","v":1277.2202986106383},{"$f":"0.02*Calculations!JA233","v":1966.1552821114308},{"$f":"0.02*Calculations!JB233","v":2004.9342611666523},{"$f":"0.02*Calculations!JC233","v":2916.4231535033796},{"$f":"0.02*Calculations!JD233","v":3352.5049417152518},{"$f":"0.02*Calculations!JE233","v":3550.3800275407516},{"$f":"0.02*Calculations!JF233","v":3835.4723538875969},{"$f":"0.02*Calculations!JG233","v":4115.7342799148573},{"$f":"0.02*Calculations!JH233","v":3998.6346467736271},{"$f":"0.02*Calculations!JI233","v":3430.94663003288},{"$f":"0.02*Calculations!JJ233","v":2677.634126338829},{"$f":"0.02*Calculations!JK233","v":2116.6589889108841},{"$f":"0.02*Calculations!JL233","v":1263.4844897724149},{"$f":"0.02*Calculations!JM233","v":1945.5616120775537},{"$f":"0.02*Calculations!JN233","v":1982.3234854655682},{"$f":"0.02*Calculations!JO233","v":2886.3702379430524},{"$f":"0.02*Calculations!JP233","v":3330.4589861912182},{"$f":"0.02*Calculations!JQ233","v":3514.0165190358089},{"$f":"0.02*Calculations!JR233","v":3796.3039198097572},{"$f":"0.02*Calculations!JS233","v":4073.7430691128789},{"$f":"0.02*Calculations!JT233","v":3957.8090801171452},{"$f":"0.02*Calculations!JU233","v":3395.8049638369243},{"$f":"0.02*Calculations!JV233","v":2649.9581868975233},{"$f":"0.02*Calculations!JW233","v":2094.6001279575617},{"$f":"0.02*Calculations!JX233","v":1249.8854112101669},{"$f":"0.02*Calculations!JY233","v":1925.1729374844426},{"$f":"0.02*Calculations!JZ233","v":1963.3805430021457},{"$f":"0.02*Calculations!KA233","v":2856.6164779320488},{"$f":"0.02*Calculations!KB233","v":3308.7539946048073},{"$f":"0.02*Calculations!KC233","v":3478.0149835760531},{"$f":"0.02*Calculations!KD233","v":3757.5253798301851},{"$f":"0.02*Calculations!KE233","v":4032.1698511578547},{"$f":"0.02*Calculations!KF233","v":3917.3899031433907},{"$f":"0.02*Calculations!KG233","v":3361.0131081089035},{"$f":"0.02*Calculations!KH233","v":2622.5577418870316},{"$f":"0.02*Calculations!KI233","v":2072.7608473858058},{"$f":"0.02*Calculations!KJ233","v":1236.4217018705624},{"$f":"0.02*Calculations!KK233","v":1904.987217747263},{"$f":"0.02*Calculations!KL233","v":1942.9133950987998},{"$f":"0.02*Calculations!KM233","v":2827.1588955881557},{"$f":"0.02*Calculations!KN233","v":3287.3877880210307},{"$f":"0.02*Calculations!KO233","v":3442.3718179754665},{"$f":"0.02*Calculations!KP233","v":3719.1328528284957},{"$f":"0.02*Calculations!KQ233","v":3991.0104652261966},{"$f":"0.02*Calculations!KR233","v":3877.3730705300859},{"$f":"0.02*Calculations!KS233","v":3326.5675807326661},{"$f":"0.02*Calculations!KT233","v":2595.4300489548655},{"$f":"0.02*Calculations!KU233","v":2051.1389614279992},{"$f":"0.02*Calculations!KV233","v":1223.0920142485961},{"$f":"0.02*Calculations!KW233","v":1885.0024325937632},{"$f":"0.02*Calculations!KX233","v":1922.6499831977671},{"$f":"0.02*Calculations!KY233","v":2797.9945426718746},{"$f":"0.02*Calculations!KZ233","v":3266.3582213458662},{"$f":"0.02*Calculations!LA233","v":3407.0834549152009},{"$f":"0.02*Calculations!LB233","v":3681.1224963181235},{"$f":"0.02*Calculations!LC233","v":3950.2607919123893},{"$f":"0.02*Calculations!LD233","v":3837.7545772232806},{"$f":"0.02*Calculations!LE233","v":3292.4649342540688},{"$f":"0.02*Calculations!LF233","v":2568.5723930467184},{"$f":"0.02*Calculations!LG233","v":2029.732306074296},{"$f":"0.02*Calculations!LH233","v":1209.8950142527219},{"$f":"0.02*Calculations!LI233","v":1865.2165818620733},{"$f":"0.02*Calculations!LJ233","v":1900.7962381677696},{"$f":"0.02*Calculations!LK233","v":2769.1205002913489},{"$f":"0.02*Calculations!LL233","v":3245.6631831108975},{"$f":"0.02*Calculations!LM233","v":3372.1463625865476},{"$f":"0.02*Calculations!LN233","v":3643.4905060617311},{"$f":"0.02*Calculations!LO233","v":3909.9167528166809},{"$f":"0.02*Calculations!LP233","v":3798.53045803651},{"$f":"0.02*Calculations!LQ233","v":3258.7017555359339},{"$f":"0.02*Calculations!LR233","v":2541.9820861347303},{"$f":"0.02*Calculations!LS233","v":2008.5387388560398},{"$f":"0.02*Calculations!LT233","v":1141.8665328115687},{"$f":"0.02*Calculations!LU233","v":0},{"$f":"0.02*Calculations!LV233","v":0},{"$f":"0.02*Calculations!LW233","v":0},{"$f":"0.02*Calculations!LX233","v":0},{"$f":"0.02*Calculations!LY233","v":0},{"$f":"0.02*Calculations!LZ233","v":0},{"$f":"0.02*Calculations!MA233","v":0},{"$f":"0.02*Calculations!MB233","v":0},{"$f":"0.02*Calculations!MC233","v":0},{"$f":"0.02*Calculations!MD233","v":0},{"$f":"0.02*Calculations!ME233","v":0},{"$f":"0.02*Calculations!MF233","v":0},{"$f":"0.02*Calculations!MG233","v":0},{"$f":"0.02*Calculations!MH233","v":0},{"$f":"0.02*Calculations!MI233","v":0},{"$f":"0.02*Calculations!MJ233","v":0},{"$f":"0.02*Calculations!MK233","v":0},{"$f":"0.02*Calculations!ML233","v":0},{"$f":"0.02*Calculations!MM233","v":0},{"$f":"0.02*Calculations!MN233","v":0},{"$f":"0.02*Calculations!MO233","v":0},{"$f":"0.02*Calculations!MP233","v":0},{"$f":"0.02*Calculations!MQ233","v":0},{"$f":"0.02*Calculations!MR233","v":0},{"$f":"0.02*Calculations!MS233","v":0},{"$f":"0.02*Calculations!MT233","v":0},{"$f":"0.02*Calculations!MU233","v":0},{"$f":"0.02*Calculations!MV233","v":0},{"$f":"0.02*Calculations!MW233","v":0},{"$f":"0.02*Calculations!MX233","v":0},{"$f":"0.02*Calculations!MY233","v":0},{"$f":"0.02*Calculations!MZ233","v":0},{"$f":"0.02*Calculations!NA233","v":0},{"$f":"0.02*Calculations!NB233","v":0},{"$f":"0.02*Calculations!NC233","v":0},{"$f":"0.02*Calculations!ND233","v":0},{"$f":"0.02*Calculations!NE233","v":0},{"$f":"0.02*Calculations!NF233","v":0},{"$f":"0.02*Calculations!NG233","v":0},{"$f":"0.02*Calculations!NH233","v":0},{"$f":"0.02*Calculations!NI233","v":0},{"$f":"0.02*Calculations!NJ233","v":0},{"$f":"0.02*Calculations!NK233","v":0},{"$f":"0.02*Calculations!NL233","v":0},{"$f":"0.02*Calculations!NM233","v":0},{"$f":"0.02*Calculations!NN233","v":0},{"$f":"0.02*Calculations!NO233","v":0},{"$f":"0.02*Calculations!NP233","v":0},{"$f":"0.02*Calculations!NQ233","v":0},{"$f":"0.02*Calculations!NR233","v":0},{"$f":"0.02*Calculations!NS233","v":0},{"$f":"0.02*Calculations!NT233","v":0},{"$f":"0.02*Calculations!NU233","v":0},{"$f":"0.02*Calculations!NV233","v":0},{"$f":"0.02*Calculations!NW233","v":0},{"$f":"0.02*Calculations!NX233","v":0},{"$f":"0.02*Calculations!NY233","v":0},{"$f":"0.02*Calculations!NZ233","v":0},{"$f":"0.02*Calculations!OA233","v":0},{"$f":"0.02*Calculations!OB233","v":0},{"$f":"0.02*Calculations!OC233","v":0},{"$f":"0.02*Calculations!OD233","v":0},{"$f":"0.02*Calculations!OE233","v":0},{"$f":"0.02*Calculations!OF233","v":0},{"$f":"0.02*Calculations!OG233","v":0},{"$f":"0.02*Calculations!OH233","v":0},{"$f":"0.02*Calculations!OI233","v":0},{"$f":"0.02*Calculations!OJ233","v":0},{"$f":"0.02*Calculations!OK233","v":0},{"$f":"0.02*Calculations!OL233","v":0},{"$f":"0.02*Calculations!OM233","v":0},{"$f":"0.02*Calculations!ON233","v":0},{"$f":"0.02*Calculations!OO233","v":0},{"$f":"0.02*Calculations!OP233","v":0},{"$f":"0.02*Calculations!OQ233","v":0},{"$f":"0.02*Calculations!OR233","v":0},{"$f":"0.02*Calculations!OS233","v":0},{"$f":"0.02*Calculations!OT233","v":0},{"$f":"0.02*Calculations!OU233","v":0},{"$f":"0.02*Calculations!OV233","v":0},{"$f":"0.02*Calculations!OW233","v":0},{"$f":"0.02*Calculations!OX233","v":0},{"$f":"0.02*Calculations!OY233","v":0},{"$f":"0.02*Calculations!OZ233","v":0},{"$f":"0.02*Calculations!PA233","v":0},{"$f":"0.02*Calculations!PB233","v":0},{"$f":"0.02*Calculations!PC233","v":0},{"$f":"0.02*Calculations!PD233","v":0},{"$f":"0.02*Calculations!PE233","v":0},{"$f":"0.02*Calculations!PF233","v":0},{"$f":"0.02*Calculations!PG233","v":0},{"$f":"0.02*Calculations!PH233","v":0},{"$f":"0.02*Calculations!PI233","v":0},{"$f":"0.02*Calculations!PJ233","v":0},{"$f":"0.02*Calculations!PK233","v":0},{"$f":"0.02*Calculations!PL233","v":0},{"$f":"0.02*Calculations!PM233","v":0},{"$f":"0.02*Calculations!PN233","v":0},{"$f":"0.02*Calculations!PO233","v":0},{"$f":"0.02*Calculations!PP233","v":0},{"$f":"0.02*Calculations!PQ233","v":0},{"$f":"0.02*Calculations!PR233","v":0},{"$f":"0.02*Calculations!PS233","v":0},{"$f":"0.02*Calculations!PT233","v":0},{"$f":"0.02*Calculations!PU233","v":0},{"$f":"0.02*Calculations!PV233","v":0},{"$f":"0.02*Calculations!PW233","v":0},{"$f":"0.02*Calculations!PX233","v":0},{"$f":"0.02*Calculations!PY233","v":0},{"$f":"0.02*Calculations!PZ233","v":0},{"$f":"0.02*Calculations!QA233","v":0},{"$f":"0.02*Calculations!QB233","v":0},{"$f":"0.02*Calculations!QC233","v":0},{"$f":"0.02*Calculations!QD233","v":0},{"$f":"0.02*Calculations!QE233","v":0},{"$f":"0.02*Calculations!QF233","v":0},{"$f":"0.02*Calculations!QG233","v":0},{"$f":"0.02*Calculations!QH233","v":0},{"$f":"0.02*Calculations!QI233","v":0},{"$f":"0.02*Calculations!QJ233","v":0}]
["      Travel",9300,{"$f":"B24/Inputs!$E$10/1000","v":0.8690289302534201},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B24/12","v":775},775,775,775,775,775,{"$f":"AO$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"CP$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"FA$5*$B24/12","v":775},{"$f":"FB$5*$B24/12","v":775},775,{"$f":"FD$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"HP$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"KA$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"KX$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"LX$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,{"$f":"MH$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,{"$f":"MR$5*$B24/12","v":775},775,775,775,775,775,775,{"$f":"MY$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"NY$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"OO$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"PU$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"QL$5*$B24/12","v":775}]
["      Accounting",2400,{"$f":"B25/Inputs!$E$10/1000","v":0.22426553038797939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"FA$5*$B25/12","v":200},{"$f":"FB$5*$B25/12","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"HR$5*$B25/12","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"OO$5*$B25/12","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
["      Insurance",{"$f":"ROUND(Capex!F92*0.003,-2)","v":34800},{"$f":"B26/Inputs!$E$10/1000","v":3.2518501906257011},"0.3% of capex",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":2900},{"$f":"T26","v":2900},{"$f":"U26","v":2900},2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,{"$f":"CS$5*$B26/12","v":2900},2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,{"$f":"FA$5*$B26/12","v":2900},2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900,2900]
["      Legal",1000,{"$f":"B27/Inputs!$E$10/1000","v":9.3443970994991424E-2},null,null,null,null,null,null,{"$f":"Calculations!H553","v":14987346.75580883},null,null,0,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"CP$5*$B27/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FA$5*$B27/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FT$5*$B27/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"LW$5*$B27/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329]
["      Land Lease (direct)",0,{"$f":"B28/Inputs!$E$10/1000","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"$B28/12","v":0},{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Land Lease (LandCo)",{"$f":"8827*12","v":105924},{"$f":"B29/Inputs!$E$10/1000","v":9.8979591836734713},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":8827},{"$f":"$B29/12*M5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,{"$f":"$B29/12*BY5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,{"$f":"$B29/12*EK5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,{"$f":"$B29/12*GW5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,{"$f":"$B29/12*JI5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,{"$f":"$B29/12*LU5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,{"$f":"$B29/12*OG5","v":8827},8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827,8827]
["      Permits and Fees",{"$f":"(22)*1000","v":22000},{"$f":"B30/Inputs!$E$10/1000","v":2.0557673618898109},"Estimate 1000 per  Ha per year + 1000 EUR/MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"AO$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"DA$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"FM$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"HY$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"KK$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"MW$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"NY$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,{"$f":"OO$5*$B30/12","v":1833.3333333333333},1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333,1833.3333333333333]
["      Misc Professional Consulting",850,{"$f":"B31/Inputs!$E$10/1000","v":7.9427375345742707E-2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$f":"AO$5*$B31/12","v":70.833333333333329},70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,{"$f":"CP$5*$B31/12","v":70.833333333333329},70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,{"$f":"FA$5*$B31/12","v":70.833333333333329},70.833333333333329,70.833333333333329,{"$f":"FD$5*$B31/12","v":70.833333333333329},70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,{"$f":"HO$5*$B31/12","v":70.833333333333329},70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,{"$f":"KH$5*$B31/12","v":70.833333333333329},70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329,70.833333333333329]
["      Misc Admin Overhead incl Software",1000,{"$f":"B32/Inputs!$E$10/1000","v":9.3443970994991424E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"FA$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,{"$f":"FD$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"LW$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"NW$5*$B32/12","v":83.333333333333329},{"$f":"NX$5*$B32/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329]
[null,{"$f":"SUM(B23:B32)","v":216835.43711605005},{"$f":"SUM(C24:C32)","v":16.565186514166104},{"$f":"Calculations!H553","v":14987346.75580883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Cost per kw",{"$f":"B33/(Inputs!E$10*1000)","v":20.261964296558464},{"$f":"B34/Inputs!$E$10/1000","v":1.8933584040291608E-3}]
[null,null,{"$f":"B35/Inputs!$E$10/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Operating Expenses",{"$f":"B19+B33","v":500688.00155905006},{"$f":"C19+C33","v":43.089497312831739},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},8827,8827,8827,8827,8827,8827,8827,8827,11727,11727,11727,11727,11727,11727,11727,11727,11727,11727,11727,11727,11827,11827,11827,38805.349322861141,38836.087326536617,39855.585336365351,43119.955695030549,43566.842879377691,44021.726394868987,41168.306534078096,40902.32966504222,40501.497044660915,39671.077452217643,39033.127016043225,38016.116891967678,40546.448614784509,40576.357901632015,41611.332906354721,41676.915319559994,42127.731861657994,42436.231609780763,43031.505608391461,42762.883347084404,42316.041049336687,41487.772777124592,40851.645142137852,39835.249834868693,40529.928653052477,40559.525257379762,41589.624555616763,41694.211145390153,42149.00174885289,42461.148204337682,43014.34501818088,42790.547484692681,42289.235720790159,41467.05495299484,40829.697125848827,39818.967560087891,40513.639862489137,40542.925921924303,41565.932433292146,41711.844876098367,{"$f":"SUM(BW9:BW32)","v":42170.654637722786},42486.478636663443,43107.182634486882,42942.686856517183,42387.836968622818,41571.661810337384,40928.548797809053,39927.84736385307,40622.580609214921,40650.650930464966,41667.574995120987,41854.81824880631,42317.69266304031,42637.225405944038,43075.49636866228,42911.551932350827,42361.8421431366,41551.591301679124,40902.660757907484,39911.887632786762,40606.749282287063,40635.420540923187,41644.549898017016,41873.133034351122,42335.875291143566,42663.391052674306,43044.283040930481,42880.873597084101,42336.248634984149,41522.840988154545,40877.030415159526,39896.08676957155,40591.144293537989,40619.511234842925,41621.854832102283,41891.7910374598,42308.440035949454,42638.262137412574,43013.539518763755,42850.648772324181,42311.053874906887,41491.004222033596,40851.655204372008,39880.443192790175,40575.764077415974,40603.828716163225,41599.487520475486,41910.794096927093,42281.401134947322,42609.372898274487,42983.26271656881,42820.874424987727,42286.255333477122,41459.484368434445,40826.532585886474,39864.955336767271,40560.607090828118,40587.391289079344,41577.445718983516,41930.144085796674,42254.755875267139,42580.909772234263,42953.449595377177,42791.547566996531,{"$f":"SUM(EI9:EI32)","v":42261.850520844098},41428.278272716758,40801.660045324934,39849.621651412679,40545.671812985522,40573.137770334819,41555.72721599631,41949.84291154574,42228.50158336915,42552.869903048202,42924.097162540143,42762.665254977655,42229.608128552129,41397.382811642419,40777.03509333828,39834.440602066265,40530.956745250696,40558.126263953156,41534.329832184994,41969.892516273052,42202.635624775605,42525.250476758629,42895.202471428398,42734.224589968049,42190.768961895163,41366.794893062943,40752.65526535712,39819.410669344375,40516.46041098718,40543.335386197177,41513.25142030311,41968.633807357452,42177.155403806435,42498.048721411469,42866.762621136215,42706.222717123565,42152.316411711836,41336.511455609994,40728.518121345078,39804.530348987733,40502.181355411398,40527.71356431493,41492.489864971249,41943.777563994016,42152.058363318771,42471.261906778069,42838.774756190229,42678.656825432408,42114.246629508205,41306.529468389002,40704.621245554656,39789.798151710922,40488.118145446657,40514.409601635103,41472.043082464705,41919.28096129062,42127.341984450301,42444.887344081188,42803.911428717554,42651.524147432974,42076.55580509935,41276.845930675809,40680.962246285395,39775.212603053275,{"$f":"SUM(GU9:GU32)","v":40474.269369579313},40500.271791954168,41451.909020504354,41895.14154142161,42103.00378636652,42418.922385725105,42759.322511125654,42624.821958936016,42039.240166228097,41247.457871616345,40657.538755644528,39760.772243231368,40460.633637717117,40486.348804857895,41432.085658050688,41871.3568822487,42079.041326011706,42393.36442502986,42715.177444717156,42593.296852434294,42002.295978187372,41218.362349929303,40634.348429309983,39746.475626992898,40447.20958104969,40471.521932792457,41412.571005100959,41847.924597077901,42055.452197863684,42368.210895969562,42671.471811266987,42550.804454201301,41965.719543446503,41189.556453611738,40611.388946295774,39732.321323471988,40433.995851911102,40459.141729738076,41393.363102489384,41824.842334420071,42032.234033692403,42342.208327906563,42628.201236530418,42508.735037782164,41929.507201281122,41161.037299647658,40588.658008719678,39718.307916046055,40414.169712271061,40445.85491053624,41373.991936019338,41802.107777754929,42009.3845023221,42302.248305789682,42585.361389805206,42467.08439269165,41893.655327406777,41132.802033719432,40566.15334157327,39704.434002193979,40393.368985694775,40432.147964749995,41343.636857086727,41779.718645298599,{"$f":"SUM(JG9:JG32)","v":41977.593731124092},42262.686057470935,42542.947983498198,42425.848350356966,41858.160333616222,41104.847829922168,40543.872692494224,39690.698193355762,40372.775315660896,40409.537189048911,41313.583941526398,41757.672689774561,41941.230222619153,42223.517623393105,42500.95677269622,42385.022783700486,41823.018667420263,41077.171890480866,40521.813831540909,39677.099114793506,40352.386641067787,40390.59424658549,41283.83018151539,41735.967698188157,41905.228687159397,42184.739083413529,42459.383554741195,42344.603606726734,41788.226811692242,41049.771445470375,40499.974550969149,39663.635405453904,40332.200921330608,40370.12709868214,41254.372599171496,41714.601491604371,41869.585521558809,42146.346556411845,42418.224168809546,42304.586774113435,41753.781284316014,41022.643752538213,40478.352665011342,39650.305717831936,40312.216136177107,40349.863686781107,41225.208246255213,41693.571924929209,41834.297158498543,42108.336199901467,42377.474495495735,42264.968280806621,41719.678637837416,40995.786096630058,40456.946009657644,39637.108717836069,40292.430285445422,40328.009941751116,41196.334203874692,41672.876886694241,41799.360066169895,42070.704209645075,42337.130456400024,42225.744161619856,{"$f":"SUM(LS9:LS32)","v":41685.915459119278},40969.195789718076,40435.752442439385,39569.080236394911,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,{"$f":"SUM(OE9:OE32)","v":38427.213703583344},38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,38427.213703583344,1108587.213703583]
[null,null,{"$f":"B37/Inputs!$E$10/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Add Payroll",{"$f":"Payroll!P50*1000","v":70708.60500000001},{"$f":"B38/Inputs!$E$10/1000","v":6.607292834716306}]
["Admin",{"$f":"Payroll!P35/Inputs!E10","v":0},{"$f":"B39","v":0}]
["Maint",{"$f":"Payroll!P46/Inputs!E10","v":6.6072928347163051},{"$f":"B40","v":6.6072928347163051}]
[null,null,{"$f":"B41/Inputs!$E$10/1000","v":0}]
["Total Including Payroll",{"$f":"B36+B38","v":571396.60655905004},{"$f":"C36+C38","v":49.696790147548043}]
[null,{"$f":"B42/Inputs!E10/1000","v":53.393567929940396},2.1357427171976159E-3]
[]
["PV",{"$f":"1.07*C45","v":23.917999818162862},{"$f":"C42-C46-C47","v":22.353270858096131}]
["BESS",{"$f":"1.07*C46","v":18.66674931318293},{"$f":"C13+C15+C40/5+C26*Capex!H121","v":17.445560105778437}]
["Land",10.590816326530614,{"$f":"C29","v":9.8979591836734713}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.35103997771250772}]

{"sheet":"Payroll","index":10,"n_rows":64,"n_cols":469,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,9,3,15],[8,1,8,4],[4,13,4,17],[4,9,4,12],[4,5,4,8]]}
[{"$f":"Inputs!$D$6&\" - Payroll\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Payroll"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Inputs!$E$16, -1)+1","v":"2026-01-01"},{"$f":"T3+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"CF3+1","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"ER3+1","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"HD3+1","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"JP3+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01",{"$f":"LY3+1","v":"2052-07-01"},"2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01",{"$f":"NE3+1","v":"2055-03-01"},"2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01",{"$f":"OG3+1","v":"2057-07-01"},"2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01",{"$f":"OM3+1","v":"2058-01-01"},"2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01",{"$f":"PS3+1","v":"2060-09-01"},"2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01",{"$f":"QY3+1","v":"2063-05-01"},"2063-06-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End",{"$f":"EOMONTH(T2, 0)","v":"2026-01-31"},{"$f":"EOMONTH(U2, 0)","v":"2026-02-28"},{"$f":"EOMONTH(V2, 0)","v":"2026-03-31"},"2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30",{"$f":"EOMONTH(CH2, 0)","v":"2031-07-31"},"2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31",{"$f":"EOMONTH(ET2, 0)","v":"2036-11-30"},"2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28",{"$f":"EOMONTH(HF2, 0)","v":"2042-03-31"},"2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30",{"$f":"EOMONTH(JR2, 0)","v":"2047-07-31"},"2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31",{"$f":"EOMONTH(KC2, 0)","v":"2048-06-30"},{"$f":"EOMONTH(KD2, 0)","v":"2048-07-31"},{"$f":"EOMONTH(KE2, 0)","v":"2048-08-31"},"2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30",{"$f":"EOMONTH(LZ2, 0)","v":"2052-07-31"},"2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30",{"$f":"EOMONTH(NY2, 0)","v":"2056-10-31"},"2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30",{"$f":"EOMONTH(OH2, 0)","v":"2057-07-31"},"2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31",{"$f":"EOMONTH(ON2, 0)","v":"2058-01-31"},"2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31",{"$f":"EOMONTH(QK2, 0)","v":"2062-02-28"},"2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31",{"$f":"EOMONTH(QV2, 0)","v":"2063-01-31"},{"$f":"EOMONTH(QW2, 0)","v":"2063-02-28"},{"$f":"EOMONTH(QX2, 0)","v":"2063-03-31"},{"$f":"EOMONTH(QY2, 0)","v":"2063-04-30"},"2063-05-31","2063-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Indexing Factor (Annual Increase)",2.5000000000000001E-2,null,null,null,"Head Office",null,null,null,"Faial",null,null,null,"Total",null,null,null,null,null,1,{"$f":"T5","v":1},{"$f":"U5","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AE5*(1+$B5)","v":1.0249999999999999},{"$f":"AF5","v":1.0249999999999999},{"$f":"AG5","v":1.0249999999999999},1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,{"$f":"AQ5*(1+$B5)","v":1.0506249999999999},{"$f":"AR5","v":1.0506249999999999},{"$f":"AS5","v":1.0506249999999999},1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,1.0506249999999999,{"$f":"BC5*(1+$B5)","v":1.0768906249999999},{"$f":"BD5","v":1.0768906249999999},{"$f":"BE5","v":1.0768906249999999},1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,1.0768906249999999,{"$f":"BO5*(1+$B5)","v":1.1038128906249998},{"$f":"BP5","v":1.1038128906249998},{"$f":"BQ5","v":1.1038128906249998},1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,1.1038128906249998,{"$f":"CA5*(1+$B5)","v":1.1314082128906247},{"$f":"CB5","v":1.1314082128906247},{"$f":"CC5","v":1.1314082128906247},1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,1.1314082128906247,{"$f":"CM5*(1+$B5)","v":1.1596934182128902},{"$f":"CN5","v":1.1596934182128902},{"$f":"CO5","v":1.1596934182128902},1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,1.1596934182128902,{"$f":"CY5*(1+$B5)","v":1.1886857536682123},{"$f":"CZ5","v":1.1886857536682123},{"$f":"DA5","v":1.1886857536682123},1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,1.1886857536682123,{"$f":"DK5*(1+$B5)","v":1.2184028975099175},{"$f":"DL5","v":1.2184028975099175},{"$f":"DM5","v":1.2184028975099175},1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,1.2184028975099175,{"$f":"DW5*(1+$B5)","v":1.2488629699476652},{"$f":"DX5","v":1.2488629699476652},{"$f":"DY5","v":1.2488629699476652},1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,1.2488629699476652,{"$f":"EI5*(1+$B5)","v":1.2800845441963566},{"$f":"EJ5","v":1.2800845441963566},{"$f":"EK5","v":1.2800845441963566},1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,1.2800845441963566,{"$f":"EU5*(1+$B5)","v":1.3120866578012655},{"$f":"EV5","v":1.3120866578012655},{"$f":"EW5","v":1.3120866578012655},1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,1.3120866578012655,{"$f":"FG5*(1+$B5)","v":1.3448888242462971},{"$f":"FH5","v":1.3448888242462971},{"$f":"FI5","v":1.3448888242462971},1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,1.3448888242462971,{"$f":"FS5*(1+$B5)","v":1.3785110448524545},{"$f":"FT5","v":1.3785110448524545},{"$f":"FU5","v":1.3785110448524545},1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,1.3785110448524545,{"$f":"GE5*(1+$B5)","v":1.4129738209737657},{"$f":"GF5","v":1.4129738209737657},{"$f":"GG5","v":1.4129738209737657},1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,1.4129738209737657,{"$f":"GQ5*(1+$B5)","v":1.4482981664981096},{"$f":"GR5","v":1.4482981664981096},{"$f":"GS5","v":1.4482981664981096},1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,1.4482981664981096,{"$f":"HC5*(1+$B5)","v":1.4845056206605622},{"$f":"HD5","v":1.4845056206605622},{"$f":"HE5","v":1.4845056206605622},1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,1.4845056206605622,{"$f":"HO5*(1+$B5)","v":1.5216182611770761},{"$f":"HP5","v":1.5216182611770761},{"$f":"HQ5","v":1.5216182611770761},1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,1.5216182611770761,{"$f":"IA5*(1+$B5)","v":1.5596587177065029},{"$f":"IB5","v":1.5596587177065029},{"$f":"IC5","v":1.5596587177065029},1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,1.5596587177065029,{"$f":"IM5*(1+$B5)","v":1.5986501856491653},{"$f":"IN5","v":1.5986501856491653},{"$f":"IO5","v":1.5986501856491653},1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,1.5986501856491653,{"$f":"IY5*(1+$B5)","v":1.6386164402903942},{"$f":"IZ5","v":1.6386164402903942},{"$f":"JA5","v":1.6386164402903942},1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,1.6386164402903942,{"$f":"JK5*(1+$B5)","v":1.6795818512976539},{"$f":"JL5","v":1.6795818512976539},{"$f":"JM5","v":1.6795818512976539},1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,1.6795818512976539,{"$f":"JW5*(1+$B5)","v":1.721571397580095},{"$f":"JX5","v":1.721571397580095},{"$f":"JY5","v":1.721571397580095},1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,1.721571397580095,{"$f":"KI5*(1+$B5)","v":1.7646106825195973},{"$f":"KJ5","v":1.7646106825195973},{"$f":"KK5","v":1.7646106825195973},1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,1.7646106825195973,{"$f":"KU5*(1+$B5)","v":1.8087259495825871},{"$f":"KV5","v":1.8087259495825871},{"$f":"KW5","v":1.8087259495825871},1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,1.8087259495825871,{"$f":"LG5*(1+$B5)","v":1.8539440983221516},{"$f":"LH5","v":1.8539440983221516},{"$f":"LI5","v":1.8539440983221516},1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,1.8539440983221516,{"$f":"LS5*(1+$B5)","v":1.9002927007802053},{"$f":"LT5","v":1.9002927007802053},{"$f":"LU5","v":1.9002927007802053},{"$f":"LV5","v":1.9002927007802053},{"$f":"LW5","v":1.9002927007802053},{"$f":"LX5","v":1.9002927007802053},{"$f":"LY5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"NX5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"OG5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"OM5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"PS5","v":1.9002927007802053},1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,1.9002927007802053,{"$f":"QY5","v":1.9002927007802053},1.9002927007802053]
[]
[null,"Salary","Bonus","Payroll Tax","Loaded","FTE","Employees","Payroll","Subsidy","FTE","Employees","Payroll","Subsidy","FTE","Employees","Payroll","Subsidy","FTE increase/year"]
["FTEs",null,0.05,0.26500000000000001,null,null,null,null,0,null,null,null,0]
[null,"EUR 000s/yr"]
["Admininistration and Finance"]
["Operations Manager",null,null,null,null,0,0,{"$f":"$E11*F11","v":0},{"$f":"I$8*F11*$B11","v":0},0,0,{"$f":"$E11*J11","v":0},{"$f":"M$8*J11*$B11","v":0},{"$f":"F11+J11","v":0},0,0,0,0,"Oversees all Sales, Marketing, Business Development,",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accounting Manager",null,null,null,null,0,0,{"$f":"$E12*F12","v":0},{"$f":"I$8*F12*$B12","v":0},0,0,{"$f":"$E12*J12","v":0},{"$f":"M$8*J12*$B12","v":0},0,0,0,0,0,"Basic bookkeeping functions and government filings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Administrative Assistant",null,null,null,null,0,0,{"$f":"$E13*F13","v":0},{"$f":"I$8*F13*$B13","v":0},0,0,{"$f":"$E13*J13","v":0},{"$f":"M$8*J13*$B13","v":0},{"$f":"F13+J13","v":0},0,{"$f":"H13+L13","v":0},{"$f":"I13+M13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Admin",null,null,null,null,{"$f":"SUM(F11:F13)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(N11:N13)","v":0},{"$f":"SUM(O11:O13)","v":0},{"$f":"SUM(P11:P13)","v":0},{"$f":"SUM(Q11:Q13)","v":0}]
[]
["Electricity Generation and Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N16","v":0}]
["Photovoltaics Engineer",null,null,null,null,0.125,1,{"$f":"$E17*F17","v":0},{"$f":"I$8*F17*$B17","v":0},0,0,{"$f":"$E17*J17","v":0},{"$f":"M$8*J17*$B17","v":0},{"$f":"F17+J17","v":0.125},{"$f":"G17+K17","v":1},{"$f":"H17+L17","v":0},{"$f":"I17+M17","v":0},0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N17","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Storage Systems Engineer",null,null,null,null,0.125,1,{"$f":"$E18*F18","v":0},{"$f":"I$8*F18*$B18","v":0},0,0,0,0,0.125,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N18","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Electrician",null,null,null,null,0,0,{"$f":"$E19*F19","v":0},{"$f":"I$8*F19*$B19","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assistant Electrician",null,null,null,null,0,0,0,0,0.33,1,0,0,0.33,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,{"$f":"$N20","v":0.33},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,{"$f":"$N20","v":0.33},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33]
["Solar Panel Technician",null,null,null,null,0,0,0,0,{"$f":"E64/2","v":1.07472049689441},2,0,0,1.07472049689441,2,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},{"$f":"$E$64/2","v":1.07472049689441},{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"$E$64/2","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441]
["Gardener (vegetation removal)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":1.07472049689441},1,0,0,1.07472049689441,1,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"AX21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"BJ21","v":1.07472049689441},{"$f":"BK21","v":1.07472049689441},{"$f":"BL21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"DW21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"GI21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"IU21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"LG21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"NS21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,{"$f":"QE21","v":1.07472049689441},1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441,1.07472049689441]
["SysAdmin",null,null,null,null,0.125,1,0,0,0,0,0,0,0.125,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},{"$f":"$N23","v":0.125},{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,{"$f":"$N23","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["General Maintenance",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N24","v":0},0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Engineering",null,null,null,null,{"$f":"SUM(F17:F24)","v":0.375},3,0,0,2.47944099378882,4,0,0,{"$f":"SUM(N17:N24)","v":2.85444099378882},{"$f":"SUM(O17:O24)","v":7},{"$f":"SUM(P17:P24)","v":0},{"$f":"SUM(Q17:Q24)","v":0},{"$f":"SUM(R24:R24)","v":0}]
[]
["Total Employees",null,null,null,null,{"$f":"F14+F25","v":0.375},3,0,0,2.47944099378882,4,0,0,{"$f":"N14+N25","v":2.85444099378882},{"$f":"O14+O25","v":7},{"$f":"P14+P25","v":0},{"$f":"Q14+Q25","v":0}]
[]
["Admininistration and Finance"]
[]
[]
["Operations Manager",70,{"$f":"B32*C$8","v":3.5},{"$f":"(B32+C32)*D$8","v":19.477500000000003},{"$f":"B32+C32+D32","v":92.977500000000006},0,{"$f":"G11","v":0},{"$f":"$E32*F32","v":0},null,null,null,null,null,0,{"$f":"G32+K32","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$5*$E32/12*AM11*1000","v":0},0,{"$f":"AO$5*$E32/12*AO11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E32/12*CY11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E32/12*FK11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E32/12*HW11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E32/12*KI11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E32/12*MU11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E32/12*PG11*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Accounting Manager",25,{"$f":"B33*C$8","v":1.25},{"$f":"(B33+C33)*D$8","v":6.9562500000000007},{"$f":"B33+C33+D33","v":33.206249999999997},0,{"$f":"G12","v":0},{"$f":"$E33*F33","v":0},{"$f":"I$8*F33*$B33","v":0},{"$f":"J12","v":0},{"$f":"K12","v":0},{"$f":"$E33*J33","v":0},{"$f":"M$8*J33*$B33","v":0},0,0,0,0,0,null,{"$f":"T$5*$E33/12*T12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E33/12*AM12*1000","v":0},0,{"$f":"AO$5*$E33/12*AO12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E33/12*CY12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E33/12*FK12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E33/12*HW12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E33/12*KI12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E33/12*MU12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E33/12*PG12*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Administrative Assistant",15,{"$f":"B34*C$8","v":0.75},{"$f":"(B34+C34)*D$8","v":4.1737500000000001},{"$f":"B34+C34+D34","v":19.923749999999998},0,{"$f":"G13","v":0},{"$f":"$E34*F34","v":0},{"$f":"I$8*F34*$B34","v":0},{"$f":"J13","v":0},{"$f":"K13","v":0},{"$f":"$E34*J34","v":0},{"$f":"M$8*J34*$B34","v":0},0,1,{"$f":"H34+L34","v":0},{"$f":"I34+M34","v":0},0,null,{"$f":"T$5*$E34/12*T13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E34/12*AM13*1000","v":0},0,{"$f":"AO$5*$E34/12*AO13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E34/12*CY13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E34/12*FK13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E34/12*HW13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E34/12*KI13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E34/12*MU13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E34/12*PG13*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F32:F34)","v":0},{"$f":"SUM(G32:G34)","v":0},{"$f":"SUM(H32:H34)","v":0},{"$f":"SUM(I33:I34)","v":0},{"$f":"SUM(J33:J34)","v":0},{"$f":"SUM(K33:K34)","v":0},{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M33:M34)","v":0},{"$f":"SUM(N32:N34)","v":0},{"$f":"SUM(O32:O34)","v":1},{"$f":"SUM(P32:P34)","v":0},{"$f":"SUM(Q33:Q34)","v":0},{"$f":"SUM(R33:R34)","v":0},null,{"$f":"T$5*$E35/12*T14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E35/12*AM14*1000","v":0},0,{"$f":"AO$5*$E35/12*AO14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E35/12*CY14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E35/12*FK14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E35/12*HW14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E35/12*KI14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E35/12*MU14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E35/12*PG14*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*$E36/12*T15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E36/12*AM15*1000","v":0},0,{"$f":"AO$5*$E36/12*AO15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E36/12*CY15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E36/12*FK15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E36/12*HW15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E36/12*KI15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E36/12*MU15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E36/12*PG15*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electrical Systems Engineering and Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$5*$E37/12*T16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E37/12*AM16*1000","v":0},0,{"$f":"AO$5*$E37/12*AO16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E37/12*CY16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E37/12*FK16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E37/12*HW16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E37/12*KI16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E37/12*MU16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E37/12*PG16*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Photovoltaics Engineer",70,{"$f":"B38*C$8","v":3.5},{"$f":"(B38+C38)*D$8","v":19.477500000000003},{"$f":"B38+C38+D38","v":92.977500000000006},0.125,{"$f":"G17","v":1},{"$f":"$E38*F38","v":11.622187500000001},{"$f":"I$8*F38*$B38","v":0},{"$f":"J17","v":0},0,{"$f":"$E38*J38","v":0},{"$f":"M$8*J38*$B38","v":0},{"$f":"F38+J38","v":0.125},{"$f":"G38+K38","v":1},{"$f":"H38+L38","v":11.622187500000001},{"$f":"I38+M38","v":0},0,null,{"$f":"T$5*$E38/12*T17*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E38/12*AM17*1000","v":0},0,{"$f":"AO$5*$E38/12*AO17*1000","v":0},0,0,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,{"$f":"CY$5*$E38/12*CY17*1000","v":1123.1811957488437},1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1302.5458401704177,1302.5458401704177,1302.5458401704177,{"$f":"FK$5*$E38/12*FK17*1000","v":1302.5458401704177},1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,{"$f":"HW$5*$E38/12*HW17*1000","v":1473.7110612353292},1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,{"$f":"KI$5*$E38/12*KI17*1000","v":1667.3687981094095},1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"MU$5*$E38/12*MU17*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"PG$5*$E38/12*PG17*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788]
["Storage Systems Engineer",70,{"$f":"B39*C$8","v":3.5},{"$f":"(B39+C39)*D$8","v":19.477500000000003},92.977500000000006,0.125,1,11.622187500000001,0,0,0,0,0,0.125,1,11.622187500000001,0,0,null,{"$f":"T$5*$E39/12*T18*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E39/12*AM18*1000","v":0},0,0,0,0,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1017.546728515625,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1042.9853967285158,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1069.0600316467285,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1095.7865324378965,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,1123.1811957488437,{"$f":"CY$5*$E39/12*CY18*1000","v":1123.1811957488437},1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1151.2607256425647,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1180.0422437836289,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1209.5432998782194,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1239.7818823751745,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1270.7764294345541,1302.5458401704177,1302.5458401704177,1302.5458401704177,{"$f":"FK$5*$E39/12*FK18*1000","v":1302.5458401704177},1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1302.5458401704177,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1335.1094861746781,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1368.4872233290448,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1402.6994039122708,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1437.7668890100776,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,{"$f":"HW$5*$E39/12*HW18*1000","v":1473.7110612353292},1473.7110612353292,1473.7110612353292,1473.7110612353292,1473.7110612353292,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1510.5538377662124,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1548.3176837103674,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1587.0256258031263,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1626.7012664482045,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,1667.3687981094095,{"$f":"KI$5*$E39/12*KI18*1000","v":1667.3687981094095},1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1709.0530180621447,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1751.7793435136982,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1795.5738271015402,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"MU$5*$E39/12*MU18*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,{"$f":"PG$5*$E39/12*PG18*1000","v":1840.4631727790788},1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788,1840.4631727790788]
["Electrician",35,{"$f":"B40*C$8","v":1.75},{"$f":"(B40+C40)*D$8","v":9.7387500000000014},46.488750000000003,{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T$5*$E40/12*T19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E40/12*AM19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E40/12*CY19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E40/12*FK19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E40/12*HW19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E40/12*KI19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E40/12*MU19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E40/12*PG19*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assistant Electrician",28,1.4000000000000001,7.7910000000000004,37.191000000000003,{"$f":"F20","v":0},0,0,0,0.33,1,12.273030000000002,0,0.33,1,12.273030000000002,0,0,null,{"$f":"T$5*$E41/12*T20*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E41/12*AM20*1000","v":0},0,0,0,0,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1074.5293453125,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1101.3925789453126,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1128.9273934189453,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1157.1505782544186,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,1186.079342710779,{"$f":"CY$5*$E41/12*CY20*1000","v":1186.079342710779},1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1215.7313262785485,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1246.124609435512,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1277.2777246713995,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1309.2096677881843,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1341.9399094828891,1375.4884072199611,1375.4884072199611,1375.4884072199611,{"$f":"FK$5*$E41/12*FK20*1000","v":1375.4884072199611},1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1375.4884072199611,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1409.8756174004598,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1445.1225078354714,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1481.2505705313579,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1518.2818347946416,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,{"$f":"HW$5*$E41/12*HW20*1000","v":1556.2388806645076},1556.2388806645076,1556.2388806645076,1556.2388806645076,1556.2388806645076,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1595.1448526811203,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1635.0234739981479,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1675.8990608481017,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1717.7965373693041,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,1760.7414508035365,{"$f":"KI$5*$E41/12*KI20*1000","v":1760.7414508035365},1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1804.7599870736246,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1849.8789867504647,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1896.1259614192263,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,{"$f":"MU$5*$E41/12*MU20*1000","v":1943.5291104547073},1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,{"$f":"PG$5*$E41/12*PG20*1000","v":1943.5291104547073},1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073,1943.5291104547073]
["Solar Panel Technician",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F21","v":0},0,0,0,{"$f":"J21","v":1.07472049689441},2,14.274975000000001,0,1.07472049689441,2,14.274975000000001,0,0,null,{"$f":"T$5*$E42/12*T21*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E42/12*AM21*1000","v":0},0,0,0,0,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,{"$f":"CY$5*$E42/12*CY21*1000","v":1379.5495460544628},1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1599.8545286579406,1599.8545286579406,1599.8545286579406,{"$f":"FK$5*$E42/12*FK21*1000","v":1599.8545286579406},1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,{"$f":"HW$5*$E42/12*HW21*1000","v":1810.0885531538529},1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,{"$f":"KI$5*$E42/12*KI21*1000","v":2047.9490550975768},2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,{"$f":"MU$5*$E42/12*MU21*1000","v":2260.5525663599929},2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,{"$f":"PG$5*$E42/12*PG21*1000","v":2260.5525663599929},2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929]
["Gardener (vegetation removal)",10,{"$f":"B43*C$8","v":0.5},{"$f":"(B43+C43)*D$8","v":2.7825000000000002},13.282500000000001,{"$f":"F22","v":0},0,{"$f":"$E43*F43","v":0},{"$f":"I$8*F43*$B43","v":0},{"$f":"J22","v":1.07472049689441},1,{"$f":"$E43*J43","v":14.274975000000001},{"$f":"M$8*J43*$B43","v":0},1.07472049689441,1,14.274975000000001,0,0,null,{"$f":"T$5*$E43/12*T22*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E43/12*AM22*1000","v":0},0,0,0,0,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1249.8038007812497,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1281.0488958007811,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1313.0751181958008,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1345.9019961506954,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,1379.5495460544628,{"$f":"CY$5*$E43/12*CY22*1000","v":1379.5495460544628},1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1414.038284705824,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1449.3892418234698,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1485.6239728690564,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1522.7645721907822,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1560.8336864955515,1599.8545286579406,1599.8545286579406,1599.8545286579406,{"$f":"FK$5*$E43/12*FK22*1000","v":1599.8545286579406},1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1599.8545286579406,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1639.8508918743889,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1680.8471641712486,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1722.8683432755297,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1765.9400518574175,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,{"$f":"HW$5*$E43/12*HW22*1000","v":1810.0885531538529},1810.0885531538529,1810.0885531538529,1810.0885531538529,1810.0885531538529,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1855.3407669826991,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1901.7242861572661,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1949.2673933111978,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,1997.9990781439774,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,2047.9490550975768,{"$f":"KI$5*$E43/12*KI22*1000","v":2047.9490550975768},2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2099.147781475016,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2151.6264760118911,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2205.4171379121881,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,{"$f":"MU$5*$E43/12*MU22*1000","v":2260.5525663599929},2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,{"$f":"PG$5*$E43/12*PG22*1000","v":2260.5525663599929},2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929,2260.5525663599929]
["Sys Admin",40,2,11.13,53.13,0.125,1,6.6412500000000003,0,{"$f":"J23","v":0},{"$f":"K23","v":0},0,0,0.125,1,6.6412500000000003,0,0,null,{"$f":"T$5*$E44/12*T23*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E44/12*AM23*1000","v":0},0,0,0,0,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,581.45527343749995,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,595.99165527343746,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,610.8914466552734,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,626.163732821655,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,641.8178261421964,{"$f":"CY$5*$E44/12*CY23*1000","v":641.8178261421964},657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,657.86327179575119,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,674.30985359064505,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,691.16759993041114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,708.44678992867114,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,726.15795967688791,744.31190866881013,744.31190866881013,744.31190866881013,{"$f":"FK$5*$E44/12*FK23*1000","v":744.31190866881013},744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,744.31190866881013,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,762.91970638553028,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,781.99269904516859,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,801.54251652129756,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,821.58107943432992,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,{"$f":"HW$5*$E44/12*HW23*1000","v":842.12060642018821},842.12060642018821,842.12060642018821,842.12060642018821,842.12060642018821,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,863.17362158069272,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,884.75296212020999,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,906.87178617321501,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,929.54358082754538,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,952.78217034823388,{"$f":"KI$5*$E44/12*KI23*1000","v":952.78217034823388},976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,976.60172460693968,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1001.0167677221132,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1026.0421869151658,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,{"$f":"MU$5*$E44/12*MU23*1000","v":1051.6932415880449},1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,{"$f":"PG$5*$E44/12*PG23*1000","v":1051.6932415880449},1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449,1051.6932415880449]
["General Maintenance",10,0.5,2.7825000000000002,13.282500000000001,{"$f":"F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T$5*$E45/12*T24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$5*$E45/12*AM24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY$5*$E45/12*CY24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FK$5*$E45/12*FK24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HW$5*$E45/12*HW24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KI$5*$E45/12*KI24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU$5*$E45/12*MU24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PG$5*$E45/12*PG24*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Electrical Systems Engineering and Maintenance",null,null,null,null,{"$f":"SUM(F38:F45)","v":0.375},3,29.885625000000001,0,2.47944099378882,4,40.822980000000001,0,2.85444099378882,7,70.708605000000006,0,0]
[]
["Gross Payroll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,{"$f":"SUM(CF32:CF45)","v":6666.6913682532577},6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,{"$f":"SUM(ER32:ER45)","v":7542.7493668487687},7542.7493668487687,7542.7493668487687,7542.7493668487687,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,{"$f":"SUM(HD32:HD45)","v":8747.2767959639623},8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,{"$f":"SUM(JP32:JP45)","v":9896.740807381213},9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"SUM(MB32:MB45)","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"SUM(ON32:ON45)","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"SUM(QZ32:QZ45)","v":11197.253830320897},11197.253830320897]
["Payroll Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Payroll",null,null,null,null,{"$f":"F35+F46","v":0.375},3,29.885625000000001,0,2.47944099378882,4,40.822980000000001,0,2.85444099378882,8,70.708605000000006,0,0,null,{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6190.6856773437494,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6345.4528192773432,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6504.0891397592759,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,{"$f":"CG48+CG49","v":6666.6913682532577},6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6666.6913682532577,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,6833.3586524595876,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7004.1926187710778,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7179.2974342403541,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7358.7798700963613,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,7542.7493668487687,{"$f":"ES48+ES49","v":7542.7493668487687},7542.7493668487687,7542.7493668487687,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7731.3181010199887,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,7924.6010535454889,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8122.7160798841242,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8325.7839818812281,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8533.9285814282575,8747.2767959639623,{"$f":"HE48+HE49","v":8747.2767959639623},8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8747.2767959639623,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,8965.958715863062,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9190.1076837596356,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9419.8603758536246,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9655.3568852499648,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,{"$f":"JQ48+JQ49","v":9896.740807381213},9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,9896.740807381213,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10144.159327565741,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10397.763310754886,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10657.707393523755,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,10924.150078361849,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"LZ48+LZ49","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"NY48+NY49","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"OH48+OH49","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"ON48+ON49","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"QK48+QK49","v":11197.253830320897},11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,11197.253830320897,{"$f":"QV48+QV49","v":11197.253830320897},{"$f":"QW48+QW49","v":11197.253830320897},{"$f":"QX48+QX49","v":11197.253830320897},{"$f":"QY48+QY49","v":11197.253830320897},11197.253830320897,11197.253830320897]
[]
[]
[null,"Solar Panel Technicians "]
[null,"Panels","Min/panel/yr","Minutes/yr","hours/yr"]
[null,{"$f":"Inputs!E33","v":15288},2,{"$f":"B55*C55","v":30576},{"$f":"D55/60","v":509.6},"once every 3 months x 0.5 minutes per panel (cleaning)=2 minute/year/panel"]
[null,{"$f":"B55","v":15288},5,{"$f":"B56*C56","v":76440},1274,"0.4 minutes per panel per month(inspection)=5 minutes/year/panel"]
[null,{"$f":"B56","v":15288},2.5,{"$f":"B57*C57","v":38220},637,"0.2 minute per panel per month (change tilt)=2.5 minutes/year/panel"]
[null,"Tilt Motors"]
[null,0,20,{"$f":"B59*C59","v":0},0,"20 minutes of inspection and repair per motor per year (assumes 8 panels per tilt motor)"]
[null,"Hectares"]
[null,{"$f":"Inputs!E30","v":10},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":62400},1040,"2 person-hours per week per hectare (vegetation maintenance)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":3460.6}]
[null,"Hours/ee/yr",null,null,{"$f":"35*46","v":1610}]
[null,"FTEs",null,null,{"$f":"E62/E63","v":2.1494409937888199}]

{"sheet":"Hourly Production","index":11,"n_rows":82,"n_cols":26,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["From PVSyst Report:"]
["January",0,0,0,0,0,0,0,0,0,0.89,2.97,4.62,5.7,6.94,6.49,5.86,4.1399999999999997,1.98,0,0,0,0,0,0]
["February",0,0,0,0,0,0,0,0,0.32,2.02,3.57,5.77,6.45,6.12,6.82,6.3,4.62,2.4300000000000002,0.18,0,0,0,0,0]
["March",0,0,0,0,0,0,0,0.08,1.36,3.02,5.28,5.47,7.92,8.2799999999999994,8.49,7.77,6.38,3.29,0.98,0,0,0,0,0]
["April",0,0,0,0,0,0,0,0.62,2.54,4.5999999999999996,7.48,8.7100000000000009,9.4499999999999993,8.74,8.5399999999999991,8.27,6.43,3.65,1.4,0.04,0,0,0,0]
["May",0,0,0,0,0,0,0.32,1.1299999999999999,3.05,4.82,6.97,8.58,8.6,9.27,8.69,8.1,6.02,3.46,1.61,0.27,0,0,0,0]
["June",0,0,0,0,0,0,0.6,1.3,2.95,4.34,6.83,8.34,9.5299999999999994,10.24,10.23,9.0500000000000007,7.92,4.9400000000000004,2.2999999999999998,0.51,0,0,0,0]
["July",0,0,0,0,0,0,0.5,1.1499999999999999,3.26,5.28,7.36,9.4,9.7899999999999991,10.029999999999999,10.15,8.84,7.8,5.18,2.69,0.72,0,0,0,0]
["August",0,0,0,0,0,0,0.01,0.83,2.61,4.66,6.72,9.4700000000000006,9.74,10.15,10.71,9.84,7.78,5,2.11,0.28000000000000003,0,0,0,0]
["September",0,0,0,0,0,0,0,0.47,2.4300000000000002,5.17,7.46,8.85,9.24,9.0299999999999994,9.16,8.39,5.96,3.69,1.18,0,0,0,0,0]
["October",0,0,0,0,0,0,0,0.05,1.47,4.0199999999999996,5.81,7.34,7.9,7.38,7.7,6.19,4.3099999999999996,1.76,0.02,0,0,0,0,0]
["November",0,0,0,0,0,0,0,0,0.64,2.85,4.6900000000000004,6.2,7.07,6.84,6.43,5.66,3.21,0.71,0,0,0,0,0,0]
["December",0,0,0,0,0,0,0,0,0.01,1.31,2.89,3.72,3.58,4.42,3.96,3.81,2.12,0.24,0,0,0,0,0,0]
[null,"0.00","0.00","0.00","0.00","0.00","0.00","0.06","0.36","1.34","2.76","4.03","4.92","5.27","5.33","5.38","4.89","3.58","2.03","0.68","0.11","0.00","0.00","0.00","0.00"]
[null,{"$f":"B2*Inputs!$E$40","v":0},{"$f":"C2*Inputs!$E$40","v":0},{"$f":"D2*Inputs!$E$40","v":0},{"$f":"E2*Inputs!$E$40","v":0},{"$f":"F2*Inputs!$E$40","v":0},{"$f":"G2*Inputs!$E$40","v":0},{"$f":"H2*Inputs!$E$40","v":0},{"$f":"I2*Inputs!$E$40","v":0},{"$f":"J2*Inputs!$E$40","v":0},{"$f":"K2*Inputs!$E$40","v":575.5630000000001},{"$f":"L2*Inputs!$E$40","v":1920.6990000000003},{"$f":"M2*Inputs!$E$40","v":2987.7540000000004},{"$f":"N2*Inputs!$E$40","v":3686.1900000000005},{"$f":"O2*Inputs!$E$40","v":4488.0980000000009},{"$f":"P2*Inputs!$E$40","v":4197.0830000000005},{"$f":"Q2*Inputs!$E$40","v":3789.6620000000003},{"$f":"R2*Inputs!$E$40","v":2677.3380000000002},{"$f":"S2*Inputs!$E$40","v":1280.4660000000001},{"$f":"T2*Inputs!$E$40","v":0},{"$f":"U2*Inputs!$E$40","v":0},{"$f":"V2*Inputs!$E$40","v":0},{"$f":"W2*Inputs!$E$40","v":0},{"$f":"X2*Inputs!$E$40","v":0},{"$f":"Y2*Inputs!$E$40","v":0}]
[null,{"$f":"B3*Inputs!$E$40","v":0},{"$f":"C3*Inputs!$E$40","v":0},{"$f":"D3*Inputs!$E$40","v":0},{"$f":"E3*Inputs!$E$40","v":0},{"$f":"F3*Inputs!$E$40","v":0},{"$f":"G3*Inputs!$E$40","v":0},{"$f":"H3*Inputs!$E$40","v":0},{"$f":"I3*Inputs!$E$40","v":0},{"$f":"J3*Inputs!$E$40","v":206.94400000000002},{"$f":"K3*Inputs!$E$40","v":1306.3340000000001},{"$f":"L3*Inputs!$E$40","v":2308.7190000000001},{"$f":"M3*Inputs!$E$40","v":3731.4589999999998},{"$f":"N3*Inputs!$E$40","v":4171.2150000000001},{"$f":"O3*Inputs!$E$40","v":3957.8040000000005},{"$f":"P3*Inputs!$E$40","v":4410.4940000000006},{"$f":"Q3*Inputs!$E$40","v":4074.21},{"$f":"R3*Inputs!$E$40","v":2987.7540000000004},{"$f":"S3*Inputs!$E$40","v":1571.4810000000002},{"$f":"T3*Inputs!$E$40","v":116.40600000000001},{"$f":"U3*Inputs!$E$40","v":0},{"$f":"V3*Inputs!$E$40","v":0},{"$f":"W3*Inputs!$E$40","v":0},{"$f":"X3*Inputs!$E$40","v":0},{"$f":"Y3*Inputs!$E$40","v":0}]
[null,{"$f":"B4*Inputs!$E$40","v":0},{"$f":"C4*Inputs!$E$40","v":0},{"$f":"D4*Inputs!$E$40","v":0},{"$f":"E4*Inputs!$E$40","v":0},{"$f":"F4*Inputs!$E$40","v":0},{"$f":"G4*Inputs!$E$40","v":0},{"$f":"H4*Inputs!$E$40","v":0},{"$f":"I4*Inputs!$E$40","v":51.736000000000004},{"$f":"J4*Inputs!$E$40","v":879.51200000000017},{"$f":"K4*Inputs!$E$40","v":1953.0340000000001},{"$f":"L4*Inputs!$E$40","v":3414.5760000000005},{"$f":"M4*Inputs!$E$40","v":3537.4490000000001},{"$f":"N4*Inputs!$E$40","v":5121.8640000000005},{"$f":"O4*Inputs!$E$40","v":5354.6760000000004},{"$f":"P4*Inputs!$E$40","v":5490.4830000000002},{"$f":"Q4*Inputs!$E$40","v":5024.8590000000004},{"$f":"R4*Inputs!$E$40","v":4125.9459999999999},{"$f":"S4*Inputs!$E$40","v":2127.643},{"$f":"T4*Inputs!$E$40","v":633.76600000000008},{"$f":"U4*Inputs!$E$40","v":0},{"$f":"V4*Inputs!$E$40","v":0},{"$f":"W4*Inputs!$E$40","v":0},{"$f":"X4*Inputs!$E$40","v":0},{"$f":"Y4*Inputs!$E$40","v":0}]
[null,{"$f":"B5*Inputs!$E$40","v":0},{"$f":"C5*Inputs!$E$40","v":0},{"$f":"D5*Inputs!$E$40","v":0},{"$f":"E5*Inputs!$E$40","v":0},{"$f":"F5*Inputs!$E$40","v":0},{"$f":"G5*Inputs!$E$40","v":0},{"$f":"H5*Inputs!$E$40","v":0},{"$f":"I5*Inputs!$E$40","v":400.95400000000001},{"$f":"J5*Inputs!$E$40","v":1642.6180000000002},{"$f":"K5*Inputs!$E$40","v":2974.82},{"$f":"L5*Inputs!$E$40","v":4837.3160000000007},{"$f":"M5*Inputs!$E$40","v":5632.7570000000005},{"$f":"N5*Inputs!$E$40","v":6111.3149999999996},{"$f":"O5*Inputs!$E$40","v":5652.1580000000004},{"$f":"P5*Inputs!$E$40","v":5522.8180000000002},{"$f":"Q5*Inputs!$E$40","v":5348.2089999999998},{"$f":"R5*Inputs!$E$40","v":4158.2809999999999},{"$f":"S5*Inputs!$E$40","v":2360.4549999999999},{"$f":"T5*Inputs!$E$40","v":905.38},{"$f":"U5*Inputs!$E$40","v":25.868000000000002},{"$f":"V5*Inputs!$E$40","v":0},{"$f":"W5*Inputs!$E$40","v":0},{"$f":"X5*Inputs!$E$40","v":0},{"$f":"Y5*Inputs!$E$40","v":0}]
[null,{"$f":"B6*Inputs!$E$40","v":0},{"$f":"C6*Inputs!$E$40","v":0},{"$f":"D6*Inputs!$E$40","v":0},{"$f":"E6*Inputs!$E$40","v":0},{"$f":"F6*Inputs!$E$40","v":0},{"$f":"G6*Inputs!$E$40","v":0},{"$f":"H6*Inputs!$E$40","v":206.94400000000002},{"$f":"I6*Inputs!$E$40","v":730.77099999999996},{"$f":"J6*Inputs!$E$40","v":1972.4349999999999},{"$f":"K6*Inputs!$E$40","v":3117.0940000000005},{"$f":"L6*Inputs!$E$40","v":4507.4989999999998},{"$f":"M6*Inputs!$E$40","v":5548.6860000000006},{"$f":"N6*Inputs!$E$40","v":5561.62},{"$f":"O6*Inputs!$E$40","v":5994.9090000000006},{"$f":"P6*Inputs!$E$40","v":5619.8230000000003},{"$f":"Q6*Inputs!$E$40","v":5238.2700000000004},{"$f":"R6*Inputs!$E$40","v":3893.134},{"$f":"S6*Inputs!$E$40","v":2237.5820000000003},{"$f":"T6*Inputs!$E$40","v":1041.1870000000001},{"$f":"U6*Inputs!$E$40","v":174.60900000000004},{"$f":"V6*Inputs!$E$40","v":0},{"$f":"W6*Inputs!$E$40","v":0},{"$f":"X6*Inputs!$E$40","v":0},{"$f":"Y6*Inputs!$E$40","v":0}]
[null,{"$f":"B7*Inputs!$E$40","v":0},{"$f":"C7*Inputs!$E$40","v":0},{"$f":"D7*Inputs!$E$40","v":0},{"$f":"E7*Inputs!$E$40","v":0},{"$f":"F7*Inputs!$E$40","v":0},{"$f":"G7*Inputs!$E$40","v":0},{"$f":"H7*Inputs!$E$40","v":388.02000000000004},{"$f":"I7*Inputs!$E$40","v":840.71},{"$f":"J7*Inputs!$E$40","v":1907.7650000000003},{"$f":"K7*Inputs!$E$40","v":2806.6779999999999},{"$f":"L7*Inputs!$E$40","v":4416.9610000000002},{"$f":"M7*Inputs!$E$40","v":5393.4780000000001},{"$f":"N7*Inputs!$E$40","v":6163.0510000000004},{"$f":"O7*Inputs!$E$40","v":6622.2080000000005},{"$f":"P7*Inputs!$E$40","v":6615.7410000000009},{"$f":"Q7*Inputs!$E$40","v":5852.6350000000011},{"$f":"R7*Inputs!$E$40","v":5121.8640000000005},{"$f":"S7*Inputs!$E$40","v":3194.6980000000003},{"$f":"T7*Inputs!$E$40","v":1487.41},{"$f":"U7*Inputs!$E$40","v":329.81700000000001},{"$f":"V7*Inputs!$E$40","v":0},{"$f":"W7*Inputs!$E$40","v":0},{"$f":"X7*Inputs!$E$40","v":0},{"$f":"Y7*Inputs!$E$40","v":0}]
[null,{"$f":"B8*Inputs!$E$40","v":0},{"$f":"C8*Inputs!$E$40","v":0},{"$f":"D8*Inputs!$E$40","v":0},{"$f":"E8*Inputs!$E$40","v":0},{"$f":"F8*Inputs!$E$40","v":0},{"$f":"G8*Inputs!$E$40","v":0},{"$f":"H8*Inputs!$E$40","v":323.35000000000002},{"$f":"I8*Inputs!$E$40","v":743.70500000000004},{"$f":"J8*Inputs!$E$40","v":2108.2420000000002},{"$f":"K8*Inputs!$E$40","v":3414.5760000000005},{"$f":"L8*Inputs!$E$40","v":4759.7120000000004},{"$f":"M8*Inputs!$E$40","v":6078.9800000000005},{"$f":"N8*Inputs!$E$40","v":6331.1930000000002},{"$f":"O8*Inputs!$E$40","v":6486.4009999999998},{"$f":"P8*Inputs!$E$40","v":6564.005000000001},{"$f":"Q8*Inputs!$E$40","v":5716.8280000000004},{"$f":"R8*Inputs!$E$40","v":5044.26},{"$f":"S8*Inputs!$E$40","v":3349.9059999999999},{"$f":"T8*Inputs!$E$40","v":1739.623},{"$f":"U8*Inputs!$E$40","v":465.62400000000002},{"$f":"V8*Inputs!$E$40","v":0},{"$f":"W8*Inputs!$E$40","v":0},{"$f":"X8*Inputs!$E$40","v":0},{"$f":"Y8*Inputs!$E$40","v":0}]
[null,{"$f":"B9*Inputs!$E$40","v":0},{"$f":"C9*Inputs!$E$40","v":0},{"$f":"D9*Inputs!$E$40","v":0},{"$f":"E9*Inputs!$E$40","v":0},{"$f":"F9*Inputs!$E$40","v":0},{"$f":"G9*Inputs!$E$40","v":0},{"$f":"H9*Inputs!$E$40","v":6.4670000000000005},{"$f":"I9*Inputs!$E$40","v":536.76099999999997},{"$f":"J9*Inputs!$E$40","v":1687.8869999999999},{"$f":"K9*Inputs!$E$40","v":3013.6220000000003},{"$f":"L9*Inputs!$E$40","v":4345.8240000000005},{"$f":"M9*Inputs!$E$40","v":6124.2490000000007},{"$f":"N9*Inputs!$E$40","v":6298.8580000000002},{"$f":"O9*Inputs!$E$40","v":6564.005000000001},{"$f":"P9*Inputs!$E$40","v":6926.1570000000011},{"$f":"Q9*Inputs!$E$40","v":6363.5280000000002},{"$f":"R9*Inputs!$E$40","v":5031.3260000000009},{"$f":"S9*Inputs!$E$40","v":3233.5},{"$f":"T9*Inputs!$E$40","v":1364.537},{"$f":"U9*Inputs!$E$40","v":181.07600000000002},{"$f":"V9*Inputs!$E$40","v":0},{"$f":"W9*Inputs!$E$40","v":0},{"$f":"X9*Inputs!$E$40","v":0},{"$f":"Y9*Inputs!$E$40","v":0}]
[null,{"$f":"B10*Inputs!$E$40","v":0},{"$f":"C10*Inputs!$E$40","v":0},{"$f":"D10*Inputs!$E$40","v":0},{"$f":"E10*Inputs!$E$40","v":0},{"$f":"F10*Inputs!$E$40","v":0},{"$f":"G10*Inputs!$E$40","v":0},{"$f":"H10*Inputs!$E$40","v":0},{"$f":"I10*Inputs!$E$40","v":303.94900000000001},{"$f":"J10*Inputs!$E$40","v":1571.4810000000002},{"$f":"K10*Inputs!$E$40","v":3343.4390000000003},{"$f":"L10*Inputs!$E$40","v":4824.3820000000005},{"$f":"M10*Inputs!$E$40","v":5723.2950000000001},{"$f":"N10*Inputs!$E$40","v":5975.5080000000007},{"$f":"O10*Inputs!$E$40","v":5839.701},{"$f":"P10*Inputs!$E$40","v":5923.7720000000008},{"$f":"Q10*Inputs!$E$40","v":5425.813000000001},{"$f":"R10*Inputs!$E$40","v":3854.3320000000003},{"$f":"S10*Inputs!$E$40","v":2386.3230000000003},{"$f":"T10*Inputs!$E$40","v":763.10599999999999},{"$f":"U10*Inputs!$E$40","v":0},{"$f":"V10*Inputs!$E$40","v":0},{"$f":"W10*Inputs!$E$40","v":0},{"$f":"X10*Inputs!$E$40","v":0},{"$f":"Y10*Inputs!$E$40","v":0}]
[null,{"$f":"B11*Inputs!$E$40","v":0},{"$f":"C11*Inputs!$E$40","v":0},{"$f":"D11*Inputs!$E$40","v":0},{"$f":"E11*Inputs!$E$40","v":0},{"$f":"F11*Inputs!$E$40","v":0},{"$f":"G11*Inputs!$E$40","v":0},{"$f":"H11*Inputs!$E$40","v":0},{"$f":"I11*Inputs!$E$40","v":32.335000000000001},{"$f":"J11*Inputs!$E$40","v":950.649},{"$f":"K11*Inputs!$E$40","v":2599.7339999999999},{"$f":"L11*Inputs!$E$40","v":3757.3270000000002},{"$f":"M11*Inputs!$E$40","v":4746.7780000000002},{"$f":"N11*Inputs!$E$40","v":5108.93},{"$f":"O11*Inputs!$E$40","v":4772.6460000000006},{"$f":"P11*Inputs!$E$40","v":4979.59},{"$f":"Q11*Inputs!$E$40","v":4003.0730000000003},{"$f":"R11*Inputs!$E$40","v":2787.277},{"$f":"S11*Inputs!$E$40","v":1138.192},{"$f":"T11*Inputs!$E$40","v":12.934000000000001},{"$f":"U11*Inputs!$E$40","v":0},{"$f":"V11*Inputs!$E$40","v":0},{"$f":"W11*Inputs!$E$40","v":0},{"$f":"X11*Inputs!$E$40","v":0},{"$f":"Y11*Inputs!$E$40","v":0}]
[null,{"$f":"B12*Inputs!$E$40","v":0},{"$f":"C12*Inputs!$E$40","v":0},{"$f":"D12*Inputs!$E$40","v":0},{"$f":"E12*Inputs!$E$40","v":0},{"$f":"F12*Inputs!$E$40","v":0},{"$f":"G12*Inputs!$E$40","v":0},{"$f":"H12*Inputs!$E$40","v":0},{"$f":"I12*Inputs!$E$40","v":0},{"$f":"J12*Inputs!$E$40","v":413.88800000000003},{"$f":"K12*Inputs!$E$40","v":1843.0950000000003},{"$f":"L12*Inputs!$E$40","v":3033.0230000000006},{"$f":"M12*Inputs!$E$40","v":4009.5400000000004},{"$f":"N12*Inputs!$E$40","v":4572.1690000000008},{"$f":"O12*Inputs!$E$40","v":4423.4279999999999},{"$f":"P12*Inputs!$E$40","v":4158.2809999999999},{"$f":"Q12*Inputs!$E$40","v":3660.3220000000006},{"$f":"R12*Inputs!$E$40","v":2075.9070000000002},{"$f":"S12*Inputs!$E$40","v":459.15699999999998},{"$f":"T12*Inputs!$E$40","v":0},{"$f":"U12*Inputs!$E$40","v":0},{"$f":"V12*Inputs!$E$40","v":0},{"$f":"W12*Inputs!$E$40","v":0},{"$f":"X12*Inputs!$E$40","v":0},{"$f":"Y12*Inputs!$E$40","v":0}]
[null,{"$f":"B13*Inputs!$E$40","v":0},{"$f":"C13*Inputs!$E$40","v":0},{"$f":"D13*Inputs!$E$40","v":0},{"$f":"E13*Inputs!$E$40","v":0},{"$f":"F13*Inputs!$E$40","v":0},{"$f":"G13*Inputs!$E$40","v":0},{"$f":"H13*Inputs!$E$40","v":0},{"$f":"I13*Inputs!$E$40","v":0},{"$f":"J13*Inputs!$E$40","v":6.4670000000000005},{"$f":"K13*Inputs!$E$40","v":847.17700000000013},{"$f":"L13*Inputs!$E$40","v":1868.9630000000002},{"$f":"M13*Inputs!$E$40","v":2405.7240000000002},{"$f":"N13*Inputs!$E$40","v":2315.1860000000001},{"$f":"O13*Inputs!$E$40","v":2858.4140000000002},{"$f":"P13*Inputs!$E$40","v":2560.9320000000002},{"$f":"Q13*Inputs!$E$40","v":2463.9270000000001},{"$f":"R13*Inputs!$E$40","v":1371.0040000000001},{"$f":"S13*Inputs!$E$40","v":155.208},{"$f":"T13*Inputs!$E$40","v":0},{"$f":"U13*Inputs!$E$40","v":0},{"$f":"V13*Inputs!$E$40","v":0},{"$f":"W13*Inputs!$E$40","v":0},{"$f":"X13*Inputs!$E$40","v":0},{"$f":"Y13*Inputs!$E$40","v":0}]
[null,{"$f":"SUM(B15:B26)","v":0},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,924.78100000000006,3640.9210000000003,13347.888000000001,27795.166000000005,43995.001000000004,55920.149000000005,61417.099000000002,63014.448000000004,62969.179000000004,56961.336000000003,43128.42300000001,23494.610999999997,8064.3490000000011,1176.9940000000001,0,0,0,0,{"$f":"SUM(B27:Y27)","v":465850.34499999997}]
[]
[null,{"$f":"B2*1000","v":0},{"$f":"C2*1000","v":0},0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0,0]
[null,{"$f":"B3*1000","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6450,6120,6820,6300,4620,2430,180,0,0,0,0,0,0]
[null,{"$f":"B4*1000","v":0},0,0,0,0,0,0,80,1360,3020,5280,5470,7920,8280,8490,7770,6380,3290,980,0,0,0,0,0,0]
[null,{"$f":"B5*1000","v":0},0,0,0,0,0,0,620,2540,4600,7480,8710,9450,8740,8540,8270,6430,3650,1400,40,0,0,0,0,0]
[null,{"$f":"B6*1000","v":0},0,0,0,0,0,320,1130,3050,4820,6970,8580,8600,9270,8690,8100,6020,3460,1610,270,0,0,0,0,0]
[null,{"$f":"B7*1000","v":0},0,0,0,0,0,600,1300,2950,4340,6830,8340,9530,10240,10230,9050,7920,4940,2300,510,0,0,0,0,0]
[null,{"$f":"B8*1000","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9400,9790,10030,10150,8840,7800,5180,2690,720,0,0,0,0,0]
[null,{"$f":"B9*1000","v":0},0,0,0,0,0,10,830,2610,4660,6720,9470,9740,10150,10710,9840,7780,5000,2110,280,0,0,0,0,0]
[null,{"$f":"B10*1000","v":0},0,0,0,0,0,0,470,2430,5170,7460,8850,9240,9030,9160,8390,5960,3690,1180,0,0,0,0,0,0]
[null,{"$f":"B11*1000","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7340,7900,7380,7700,6190,4310,1760,20,0,0,0,0,0,0]
[null,{"$f":"B12*1000","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0,0]
[null,{"$f":"B13*1000","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0,0]
[null,{"$f":"B14*1000","v":0},0,0,0,0,0,60,360,1340,2760,4030.0000000000005,4920,5270,5330,5380,4890,3580,2029.9999999999998,680,110,0,0,0,0,0]
[]
["Peak by hour",null,null,null,null,null,null,null,null,null,null,5.6749999999999998]
["January","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.533","5.675","7.873","9.201","9.734","9.668","8.291","6.319","3.163","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["February","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","1.306","4.595","7.708","9.502","10.719","10.855","10.089","9.045","7.317","3.806","0.235","-0.001","-0.001","-0.001","-0.001","-0.001"]
["March","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.472","3.293","5.905","8.433","10.537","11.711","11.754","10.860","9.599","7.523","4.707","1.314","-0.001","-0.001","-0.001","-0.001","-0.001"]
["April","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.906","3.427","6.544","8.962","10.605","11.533","11.806","11.385","10.097","8.390","5.399","2.027","0.289","-0.001","-0.001","-0.001","-0.001"]
["May","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.577","1.671","4.431","7.357","9.491","10.820","11.515","11.493","10.817","9.531","7.483","4.827","2.018","0.441","-0.001","-0.001","-0.001","-0.001"]
["June","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.625","1.653","4.250","7.069","9.127","10.655","11.271","11.333","10.755","9.520","7.526","5.044","2.217","0.588","-0.001","-0.001","-0.001","-0.001"]
["July","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.605","1.466","3.998","6.652","8.782","10.277","11.079","10.996","10.506","9.479","7.648","5.130","2.296","0.593","-0.001","-0.001","-0.001","-0.001"]
["August","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.247","1.161","3.703","6.564","8.983","10.373","11.309","11.435","10.808","9.638","7.660","4.932","2.038","0.392","-0.001","-0.001","-0.001","-0.001"]
["September","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.785","3.557","6.678","8.858","10.633","11.034","11.257","10.637","9.251","7.181","4.260","1.330","-0.001","-0.001","-0.001","-0.001","-0.001"]
["October","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.515","3.437","6.675","8.895","10.433","11.028","10.916","9.955","8.446","6.517","2.693","0.096","-0.001","-0.001","-0.001","-0.001","-0.001"]
["November","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","2.512","5.704","7.765","9.500","9.971","9.988","8.941","7.346","4.742","1.045","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
["December","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001","0.777","4.323","7.355","8.709","9.791","9.612","8.713","7.053","4.278","0.727","-0.001","-0.001","-0.001","-0.001","-0.001","-0.001"]
[]
[null,{"$f":"B44*1000","v":-1},{"$f":"C44*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2533,5675,7873,9201,9734,9668,8291,6319,3163,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B45*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,1306,4595,7708,9502,10719,10855,10089,9045,7317,3806,235,-1,-1,-1,-1,-1]
[null,{"$f":"B46*1000","v":-1},-1,-1,-1,-1,-1,-1,472,3293,5905,8433,10537,11711,11754,10860,9599,7523,4707,1314,-1,-1,-1,-1,-1]
[null,{"$f":"B47*1000","v":-1},-1,-1,-1,-1,-1,-1,906,3427,6544,8962,10605,11533,11806,11385,10097,8390,5399,2027.0000000000002,289,-1,-1,-1,-1]
[null,{"$f":"B48*1000","v":-1},-1,-1,-1,-1,-1,577,1671,4431,7357,9491,10820,11515,11493,10817,9531,7483,4827,2017.9999999999998,441,-1,-1,-1,-1]
[null,{"$f":"B49*1000","v":-1},-1,-1,-1,-1,-1,625,1653,4250,7069,9127,10655,11271,11333,10755,9520,7526,5044,2217,588,-1,-1,-1,-1]
[null,{"$f":"B50*1000","v":-1},-1,-1,-1,-1,-1,605,1466,3998,6652,8782,10277,11079,10996,10506,9479,7648,5130,2296,593,-1,-1,-1,-1]
[null,{"$f":"B51*1000","v":-1},-1,-1,-1,-1,-1,247,1161,3703,6564,8983,10373,11309,11435,10808,9638,7660,4932,2037.9999999999998,392,-1,-1,-1,-1]
[null,{"$f":"B52*1000","v":-1},-1,-1,-1,-1,-1,-1,785,3557,6678,8858,10633,11034,11257,10637,9251,7181,4260,1330,-1,-1,-1,-1,-1]
[null,{"$f":"B53*1000","v":-1},-1,-1,-1,-1,-1,-1,515,3437,6675,8895,10433,11028,10916,9955,8446,6517,2693,96,-1,-1,-1,-1,-1]
[null,{"$f":"B54*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,2512,5704,7765,9500,9971,9988,8941,7346,4742,1045,-1,-1,-1,-1,-1,-1]
[null,{"$f":"B55*1000","v":-1},-1,-1,-1,-1,-1,-1,-1,777,4323,7355,8709,9791,9612,8713,7053,4278,727,-1,-1,-1,-1,-1,-1]
[]
[null,{"$f":"IF(B57>10000,10000/B57,1)*B29","v":0},0,0,0,0,0,0,0,0,890,2970,4620,5700,6940,6490,5860,4140,1980,0,0,0,0,0,0]
[null,{"$f":"IF(B58>10000,10000/B58,1)*B30","v":0},0,0,0,0,0,0,0,320,2020,3570,5770,6017.3523649594181,5637.9548595117458,6759.8374467241547,6300,4620,2430,180,0,0,0,0,0]
[null,{"$f":"IF(B59>10000,10000/B59,1)*B31","v":0},0,0,0,0,0,0,80,1360,3020,5280,5191.2309006358546,6762.8725130219455,7044.4104134762629,7817.6795580110493,7770,6380,3290,980,0,0,0,0,0]
[null,{"$f":"IF(B60>10000,10000/B60,1)*B32","v":0},0,0,0,0,0,0,620,2540,4600,7480,8213.1070249882123,8193.8784357929417,7403.0154158902251,7501.0979358805444,8190.5516490046548,6430,3650,1400,40,0,0,0,0]
[null,{"$f":"IF(B61>10000,10000/B61,1)*B33","v":0},0,0,0,0,0,320,1130,3050,4820,6970,7929.7597042513862,7468.5193226226656,8065.7791699295221,8033.6507349542389,8100,6020,3460,1610,270,0,0,0,0]
[null,{"$f":"IF(B62>10000,10000/B62,1)*B34","v":0},0,0,0,0,0,600,1300,2950,4340,6830,7827.3111215391837,8455.3278324904622,9035.5598694079235,9511.8549511854944,9050,7920,4940,2300,510,0,0,0,0]
[null,{"$f":"IF(B63>10000,10000/B63,1)*B35","v":0},0,0,0,0,0,500,1150,3260,5280,7360,9146.6381239661387,8836.5375936456367,9121.4987268097484,9661.146011802779,8840,7800,5180,2690,720,0,0,0,0]
[null,{"$f":"IF(B64>10000,10000/B64,1)*B36","v":0},0,0,0,0,0,10,830,2610,4660,6720,9129.4707413477299,8612.6094261207891,8876.2571053782249,9909.3264248704672,9840,7780,5000,2110,280,0,0,0,0]
[null,{"$f":"IF(B65>10000,10000/B65,1)*B37","v":0},0,0,0,0,0,0,470,2430,5170,7460,8323.1449261732341,8374.1163675910811,8021.6754019721056,8611.4505969728307,8390,5960,3690,1180,0,0,0,0,0]
[null,{"$f":"IF(B66>10000,10000/B66,1)*B38","v":0},0,0,0,0,0,0,50,1470,4019.9999999999995,5810,7035.368542125947,7163.5836053681542,6760.7182117991933,7700,6190,4310,1760,20,0,0,0,0,0]
[null,{"$f":"IF(B67>10000,10000/B67,1)*B39","v":0},0,0,0,0,0,0,0,640,2850,4690,6200,7070,6840,6430,5660,3210,710,0,0,0,0,0,0]
[null,{"$f":"IF(B68>10000,10000/B68,1)*B40","v":0},0,0,0,0,0,0,0,10,1310,2890,3720,3580,4420,3960,3810,2120,240,0,0,0,0,0,0]
[null,{"$f":"SUM(B70:B81)","v":0},{"$f":"SUM(C70:C81)","v":0},0,0,0,0,1430,5630,20640,42980,68030,83106.031085027687,86234.797461613096,88166.86917417495,92386.043660401556,88000.551649004658,66690,36330,12470,1820,0,0,0,0,{"$f":"SUM(B82:Y82)","v":693914.29303022195}]

{"sheet":"Production Forecast","index":12,"n_rows":858,"n_cols":111,"rows_kept":858,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,1,5,2],[4,10,4,11],[4,3,4,9],[20,3,20,7],[20,8,20,10]]}
[{"$f":"Inputs!$D$6&\" - Electricity Production Forecast by Month\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Electricity Production Forecast by Month"}]
[]
[]
[]
[null,"Monthly Production",null,"Production",null,null,null,null,null,null,"Excess",null,"Totals"]
[null,null,null,"Gross","Losses","Curtailed","Net","Used Internally",null,"Prod Sold","Amount","%","(Figures in Kwh unless noted)"]
[1,"January","kWh",{"$f":"E7+F7+G7","v":837914.67136589962},{"$f":"G7/0.915-G7","v":71222.747066101409},0,{"$f":"'Detailed Production Projections'!B40","v":766691.92429979821},{"$f":"'Detailed Production Projections'!B32","v":-30411},null,{"$f":"'Detailed Production Projections'!B36*-1","v":-526746.75094759511},{"$f":"SUM(G7:J7)","v":209534.1733522031},{"$f":"K7/G7","v":0.27329643982303031},"Projected Demand (2028)",{"$f":"'Detailed Production Projections'!B542","v":63202316.057354867}]
[2,"February","kWh",852600.31581919128,72471.026844631182,0,{"$f":"'Detailed Production Projections'!B84","v":780129.2889745601},{"$f":"'Detailed Production Projections'!B76","v":-33572},null,{"$f":"'Detailed Production Projections'!B80*-1","v":-519050.74672227551},227506.54225228459,0.2916267155554822,"Projected Renewables Production",{"$f":"'Detailed Production Projections'!B547","v":19616535.636446673}]
[3,"March","kWh",1234331.4886097312,104918.17653182708,0,{"$f":"'Detailed Production Projections'!B128","v":1129413.3120779041},{"$f":"'Detailed Production Projections'!B120","v":-38718.263802575995},null,{"$f":"'Detailed Production Projections'!B124*-1","v":-772573.2072397772},318121.84103555104,0.28166999417623989,"   Wind",{"$f":"'Detailed Production Projections'!B545","v":14315072.550926751}]
[4,"April","kWh",1443371.498777508,122686.57739608805,0,{"$f":"'Detailed Production Projections'!B172","v":1320684.92138142},{"$f":"'Detailed Production Projections'!B164","v":-39989.643775440003},null,{"$f":"'Detailed Production Projections'!B168*-1","v":-801931.49999530334},478763.7776106766,0.36251173149602983,"   PV",{"$f":"'Detailed Production Projections'!B546","v":5301463.0855199238}]
[5,"May","kWh",1500373.1006094622,127531.71355180419,0,{"$f":"'Detailed Production Projections'!B216","v":1372841.3870576581},{"$f":"'Detailed Production Projections'!B208","v":-47306},null,{"$f":"'Detailed Production Projections'!B212*-1","v":-935026.53064355906},390508.85641409899,0.28445300389075318,"Minimum Non-Renewables Production",{"$f":"'Detailed Production Projections'!B549","v":13140000}]
[6,"June","kWh",{"$f":"E12+F12+G12","v":1619722.1246392133},{"$f":"G12/0.915-G12","v":137676.38059433317},0,{"$f":"'Detailed Production Projections'!B260","v":1482045.7440448801},{"$f":"'Detailed Production Projections'!B252","v":-45780},null,{"$f":"'Detailed Production Projections'!B256*-1","v":-1040577.9076146863},{"$f":"SUM(G12:J12)","v":395687.83643019386},0.26698760009273464,"Net Projected Demand (Surplus)",{"$f":"'Detailed Production Projections'!B551","v":32420747.83521032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":1619722.1246392133},137676.38059433317,0,1482045.7440448801,-45780,0,-1040577.9076146863,395687.83643019386,0.26698760009273464,{"$f":"M10","v":"   PV"},{"$f":"N10","v":5301463.0855199238},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1619722.1246392133,137676.38059433317,0,1482045.7440448801,-45780,0,-1040577.9076146863,{"$f":"AJ12","v":395687.83643019386},0.26698760009273464,"   PV",5301463.0855199238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1619722.1246392133,137676.38059433317,0,1482045.7440448801,-45780,0,-1040577.9076146863,395687.83643019386,0.26698760009273464,"   PV",5301463.0855199238,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"July","kWh",1738688.8166887758,147788.54941854579,0,{"$f":"'Detailed Production Projections'!B304","v":1590900.26727023},{"$f":"'Detailed Production Projections'!B296","v":-47306},null,{"$f":"'Detailed Production Projections'!B300*-1","v":-1219006.1650260752},324588.10224415478,0.20402793872245942,"PV Production Net of Curtailment",{"$f":"'Detailed Production Projections'!B559","v":13701095.601993255}]
[8,"August","kWh",1691279.6511454668,143758.77034736471,0,{"$f":"'Detailed Production Projections'!B348","v":1547520.8807981021},{"$f":"'Detailed Production Projections'!B340","v":-44120.657975321999},null,{"$f":"'Detailed Production Projections'!B344*-1","v":-1134957.8755510612},368442.34727171878,0.23808554174836219,"PV Production Sold Directly",{"$f":"J19*-1","v":10243758.666568639}]
[9,"September","kWh",1454841.4581831477,123661.52394556743,0,{"$f":"'Detailed Production Projections'!B392","v":1331179.9342375803},{"$f":"'Detailed Production Projections'!B384","v":-39240},null,{"$f":"'Detailed Production Projections'!B388*-1","v":-1103187.1215903428},188752.81264723744,0.14179361316420661,"PV Production Stored",{"$f":"E35","v":2992443.1060687033}]
[10,"October","kWh",1141841.2861881859,97056.509325995808,0,{"$f":"'Detailed Production Projections'!B436","v":1044784.7768621901},{"$f":"'Detailed Production Projections'!B428","v":-35145.605827253996},null,{"$f":"'Detailed Production Projections'!B432*-1","v":-935057.73996556178},74581.431069374317,7.1384492501283647E-2]
[11,"November","kWh",907355.71726754075,77125.235967740882,0,{"$f":"'Detailed Production Projections'!B480","v":830230.48129979987},{"$f":"'Detailed Production Projections'!B472","v":-32700},null,{"$f":"'Detailed Production Projections'!B476*-1","v":-781575.09555859037},15955.385741209495,1.9218019695241634E-2,"Excess as % of Available Production (2028)",{"$f":"L19","v":0.21840903771471812}]
[12,"December","kWh",551554.84556189296,46882.161872760858,0,{"$f":"'Detailed Production Projections'!B524","v":504672.6836891321},{"$f":"'Detailed Production Projections'!B516","v":-30604.657975321999},null,{"$f":"'Detailed Production Projections'!B520*-1","v":-474068.02571381},0,0,"Weekday Excess as% of Available Production",{"$f":"'Detailed Production Projections'!C576","v":0.18568383277078473}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":14973874.974856015},{"$f":"SUM(E7:E18)","v":1272779.3728627607},0,13701095.601993255,-464893.82935591397,null,-10243758.666568639,2992443.1060687033,0.21840903771471812,"Saturday Excess",{"$f":"'Detailed Production Projections'!AB576","v":0.26981809346853169}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunday Excess",{"$f":"'Detailed Production Projections'!BA576","v":0.34822992234625511}]
[null,null,null,"Storage",null,null,null,null,"Usage",null,null,null,"Gwh/MWp",{"$f":"(D19-E19)/Inputs!E10/1000000","v":1.2802847800322623}]
[null,null,null,"Purchased","Prod Stored","Storage Used","Losses","Storage Sold","Storage Used","Prod Used","Total Used",null,"MWp",{"$f":"Inputs!E10","v":10.701599999999999}]
[1,"January","kWh",{"$f":"(H7-J23+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K7))*(1+Inputs!$E$66*2)","v":78634.374620582719},{"$f":"K7","v":209534.1733522031},{"$f":"J23-K23","v":-50685},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},{"$f":"SUM(D23:G23)","v":188525.77507489207},{"$f":"K23-J23","v":50685},{"$f":"H7*-1","v":30411},{"$f":"Inputs!$E$81*24*31","v":81096},null,"Peak Production in MW",8]
[2,"February","kWh",{"$f":"(H8-J24+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*28-K8))*(1+Inputs!$E$66*2)","v":13281.178172860875},{"$f":"K8","v":227506.54225228459},{"$f":"J24-K24","v":-39676},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*28","v":-44219.923907775024},{"$f":"SUM(D24:G24)","v":156891.79651737044},{"$f":"K24-J24","v":39676},{"$f":"H8*-1","v":33572},{"$f":"Inputs!$E$81*24*28","v":73248},null,"Available Storage in MW Y1",{"$f":"Inputs!E54/1000*(0.95-0.2)/2","v":5.6418749999999998}]
[3,"March","kWh",{"$f":"(H9-J25+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K9))*(1+Inputs!$E$66*2)","v":-64645.609142879621},318121.84103555104,-42377.736197424005,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},162140.72279735366,42377.736197424005,38718.263802575995,{"$f":"Inputs!$E$81*24*31","v":81096},null,"Available storage in MW Y25",{"$f":"0.78*N24","v":4.4006625000000001}]
[4,"April","kWh",{"$f":"(H10-J26+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K10))*(1+Inputs!$E$66*2)","v":-263909.33801021479},478763.7776106766,-38490.356224559997,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-47378.489901187524},128985.59347471427,38490.356224559997,39989.643775440003,{"$f":"Inputs!$E$81*24*30","v":78480},null,"Available Storage in Minutes of Peak Production Y1",{"$f":"N24/N23*60","v":42.314062499999999}]
[5,"May","kWh",{"$f":"(H11-J27+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K11))*(1+Inputs!$E$66*2)","v":-167139.91257276651},390508.85641409899,-33790,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},140621.17094343872,33790,47306,{"$f":"Inputs!$E$81*24*31","v":81096},null,"Available Storage in Minutes of Peak Production Y25",{"$f":"N25/N23*60","v":33.004968750000003}]
[6,"June","kWh",{"$f":"(H12-J28+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K12))*(1+Inputs!$E$66*2)","v":-182091.00257136649},395687.83643019386,-32700,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-47378.489901187524},133518.34395763982,32700,45780,{"$f":"Inputs!$E$81*24*30","v":78480}]
[7,"July","kWh",{"$f":"(H13-J29+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K13))*(1+Inputs!$E$66*2)","v":-91700.943109166765},324588.10224415478,-33790,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},150139.38623709427,33790,47306,{"$f":"Inputs!$E$81*24*31","v":81096}]
[8,"August","kWh",{"$f":"(H14-J30+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K14))*(1+Inputs!$E$66*2)","v":-134596.708602567},368442.34727171878,-36975.342024678001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},147912.52374658003,36975.342024678001,44120.657975321999,{"$f":"Inputs!$E$81*24*31","v":81096}]
[9,"September","kWh",{"$f":"(H15-J31+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K15))*(1+Inputs!$E$66*2)","v":69691.715476831276},188752.81264723744,-39240,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-47378.489901187524},171826.03822288121,39240,39240,{"$f":"Inputs!$E$81*24*30","v":78480},null,null,null,"Decreases over time due to battery degradation"]
[10,"October","kWh",{"$f":"(H16-J32+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K16))*(1+Inputs!$E$66*2)","v":222236.31538191347},74581.431069374317,-45950.394172746004,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},201909.57938064801,45950.394172746004,35145.605827253996,{"$f":"Inputs!$E$81*24*31","v":81096}]
[11,"November","kWh",{"$f":"(H17-J33+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K17))*(1+Inputs!$E$66*2)","v":282407.75170703698},15955.385741209495,-45780,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-47378.489901187524},205204.64754705894,45780,32700,{"$f":"Inputs!$E$81*24*30","v":78480}]
[12,"December","kWh",{"$f":"(H18-J34+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K18))*(1+Inputs!$E$66*2)","v":317979.68532878114},0,-50491.342024678001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-48957.772897893774},218530.57040620936,50491.342024678001,30604.657975321999,{"$f":"Inputs!$E$81*24*31","v":81096}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":80147.506679045269},2992443.1060687033,-489946.17064408603,-576438.29379778157,2006206.1483058808,489946.17064408603,464893.82935591397,954840]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D60","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP60","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T61+T62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX61+BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ36+BZ64-BZ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36+T64-T63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ36+AQ64-AQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW36+BW64-BW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK67/AK36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ67/BJ36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI67/CI36","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72+T73","v":0},{"$f":"U72+U73","v":0},{"$f":"V72+V73","v":0},{"$f":"W72+W73","v":0},{"$f":"X72+X73","v":0},{"$f":"Y72+Y73","v":0},{"$f":"Z72+Z73","v":0},{"$f":"AA72+AA73","v":0},{"$f":"AB72+AB73","v":0},{"$f":"AC72+AC73","v":0},{"$f":"AD72+AD73","v":0},{"$f":"AE72+AE73","v":0},{"$f":"AF72+AF73","v":0},{"$f":"AG72+AG73","v":0},{"$f":"AH72+AH73","v":0},{"$f":"AI72+AI73","v":0},{"$f":"AJ72+AJ73","v":0},{"$f":"AK72+AK73","v":0},{"$f":"AL72+AL73","v":0},{"$f":"AM72+AM73","v":0},{"$f":"AN72+AN73","v":0},{"$f":"AO72+AO73","v":0},{"$f":"AP72+AP73","v":0},{"$f":"AQ72+AQ73","v":0},{"$f":"AR72+AR73","v":0},{"$f":"AS72+AS73","v":0},{"$f":"AT72+AT73","v":0},{"$f":"AU72+AU73","v":0},{"$f":"AV72+AV73","v":0},{"$f":"AW72+AW73","v":0},{"$f":"AX72+AX73","v":0},{"$f":"AY72+AY73","v":0},{"$f":"AZ72+AZ73","v":0},{"$f":"BA72+BA73","v":0},{"$f":"BB72+BB73","v":0},{"$f":"BC72+BC73","v":0},{"$f":"BD72+BD73","v":0},{"$f":"BE72+BE73","v":0},{"$f":"BF72+BF73","v":0},{"$f":"BG72+BG73","v":0},{"$f":"BH72+BH73","v":0},{"$f":"BI72+BI73","v":0},{"$f":"BJ72+BJ73","v":0},{"$f":"BK72+BK73","v":0},{"$f":"BL72+BL73","v":0},{"$f":"BM72+BM73","v":0},{"$f":"BN72+BN73","v":0},{"$f":"BO72+BO73","v":0},{"$f":"BP72+BP73","v":0},{"$f":"BQ72+BQ73","v":0},{"$f":"BR72+BR73","v":0},{"$f":"BS72+BS73","v":0},{"$f":"BT72+BT73","v":0},{"$f":"BU72+BU73","v":0},{"$f":"BV72+BV73","v":0},{"$f":"BW72+BW73","v":0},{"$f":"BX72+BX73","v":0},{"$f":"BY72+BY73","v":0},{"$f":"BZ72+BZ73","v":0},{"$f":"CA72+CA73","v":0},{"$f":"CB72+CB73","v":0},{"$f":"CC72+CC73","v":0},{"$f":"CD72+CD73","v":0},{"$f":"CE72+CE73","v":0},{"$f":"CF72+CF73","v":0},{"$f":"CG72+CG73","v":0},{"$f":"CH72+CH73","v":0},{"$f":"CI72+CI73","v":0},{"$f":"CJ72+CJ73","v":0},{"$f":"CK72+CK73","v":0},{"$f":"CL72+CL73","v":0},{"$f":"CM72+CM73","v":0},{"$f":"CN72+CN73","v":0},{"$f":"CO72+CO73","v":0},{"$f":"CP72+CP73","v":0},{"$f":"CQ72+CQ73","v":0},{"$f":"CR72+CR73","v":0},{"$f":"CS72+CS73","v":0},{"$f":"CT72+CT73","v":0},{"$f":"CU72+CU73","v":0},{"$f":"CV72+CV73","v":0},{"$f":"CW72+CW73","v":0},{"$f":"CX72+CX73","v":0},{"$f":"CY72+CY73","v":0},{"$f":"CZ72+CZ73","v":0},{"$f":"DA72+DA73","v":0},{"$f":"DB72+DB73","v":0},{"$f":"DC72+DC73","v":0},{"$f":"DD72+DD73","v":0},{"$f":"DE72+DE73","v":0},{"$f":"DF72+DF73","v":0},{"$f":"DG72+DG73","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N103+N104","v":0},null,{"$f":"P103+P104","v":0},{"$f":"Q103+Q104","v":0},{"$f":"R103+R104","v":0},{"$f":"S103+S104","v":0},{"$f":"T103+T104","v":0},{"$f":"U103+U104","v":0},{"$f":"V103+V104","v":0},{"$f":"W103+W104","v":0},{"$f":"X103+X104","v":0},{"$f":"Y103+Y104","v":0},{"$f":"Z103+Z104","v":0},{"$f":"AA103+AA104","v":0},{"$f":"AB103+AB104","v":0},{"$f":"AC103+AC104","v":0},{"$f":"AD103+AD104","v":0},{"$f":"AE103+AE104","v":0},{"$f":"AF103+AF104","v":0},{"$f":"AG103+AG104","v":0},{"$f":"AH103+AH104","v":0},{"$f":"AI103+AI104","v":0},{"$f":"AJ103+AJ104","v":0},{"$f":"AK103+AK104","v":0},{"$f":"AL103+AL104","v":0},{"$f":"AM103+AM104","v":0},{"$f":"AN103+AN104","v":0},{"$f":"AO103+AO104","v":0},{"$f":"AP103+AP104","v":0},{"$f":"AQ103+AQ104","v":0},{"$f":"AR103+AR104","v":0},{"$f":"AS103+AS104","v":0},{"$f":"AT103+AT104","v":0},{"$f":"AU103+AU104","v":0},{"$f":"AV103+AV104","v":0},{"$f":"AW103+AW104","v":0},{"$f":"AX103+AX104","v":0},{"$f":"AY103+AY104","v":0},{"$f":"AZ103+AZ104","v":0},{"$f":"BA103+BA104","v":0},{"$f":"BB103+BB104","v":0},{"$f":"BC103+BC104","v":0},{"$f":"BD103+BD104","v":0},{"$f":"BE103+BE104","v":0},{"$f":"BF103+BF104","v":0},{"$f":"BG103+BG104","v":0},{"$f":"BH103+BH104","v":0},{"$f":"BI103+BI104","v":0},{"$f":"BJ103+BJ104","v":0},{"$f":"BK103+BK104","v":0},{"$f":"BL103+BL104","v":0},{"$f":"BM103+BM104","v":0},{"$f":"BN103+BN104","v":0},{"$f":"BO103+BO104","v":0},{"$f":"BP103+BP104","v":0},{"$f":"BQ103+BQ104","v":0},{"$f":"BR103+BR104","v":0},{"$f":"BS103+BS104","v":0},{"$f":"BT103+BT104","v":0},{"$f":"BU103+BU104","v":0},{"$f":"BV103+BV104","v":0},{"$f":"BW103+BW104","v":0},{"$f":"BX103+BX104","v":0},{"$f":"BY103+BY104","v":0},{"$f":"BZ103+BZ104","v":0},{"$f":"CA103+CA104","v":0},{"$f":"CB103+CB104","v":0},{"$f":"CC103+CC104","v":0},{"$f":"CD103+CD104","v":0},{"$f":"CE103+CE104","v":0},{"$f":"CF103+CF104","v":0},{"$f":"CG103+CG104","v":0},{"$f":"CH103+CH104","v":0},{"$f":"CI103+CI104","v":0},{"$f":"CJ103+CJ104","v":0},{"$f":"CK103+CK104","v":0},{"$f":"CL103+CL104","v":0},{"$f":"CM103+CM104","v":0},{"$f":"CN103+CN104","v":0},{"$f":"CO103+CO104","v":0},{"$f":"CP103+CP104","v":0},{"$f":"CQ103+CQ104","v":0},{"$f":"CR103+CR104","v":0},{"$f":"CS103+CS104","v":0},{"$f":"CT103+CT104","v":0},{"$f":"CU103+CU104","v":0},{"$f":"CV103+CV104","v":0},{"$f":"CW103+CW104","v":0},{"$f":"CX103+CX104","v":0},{"$f":"CY103+CY104","v":0},{"$f":"CZ103+CZ104","v":0},{"$f":"DA103+DA104","v":0},{"$f":"DB103+DB104","v":0},{"$f":"DC103+DC104","v":0},{"$f":"DD103+DD104","v":0},{"$f":"DE103+DE104","v":0},{"$f":"DF103+DF104","v":0},{"$f":"DG103+DG104","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,{"$f":"P78+P106-P105","v":0},{"$f":"Q78+Q106-Q105","v":0},{"$f":"R78+R106-R105","v":0},{"$f":"S78+S106-S105","v":0},{"$f":"T78+T106-T105","v":0},{"$f":"U78+U106-U105","v":0},{"$f":"V78+V106-V105","v":0},{"$f":"W78+W106-W105","v":0},{"$f":"X78+X106-X105","v":0},{"$f":"Y78+Y106-Y105","v":0},{"$f":"Z78+Z106-Z105","v":0},{"$f":"AA78+AA106-AA105","v":0},{"$f":"AB78+AB106-AB105","v":0},{"$f":"AC78+AC106-AC105","v":0},{"$f":"AD78+AD106-AD105","v":0},{"$f":"AE78+AE106-AE105","v":0},{"$f":"AF78+AF106-AF105","v":0},{"$f":"AG78+AG106-AG105","v":0},{"$f":"AH78+AH106-AH105","v":0},{"$f":"AI78+AI106-AI105","v":0},{"$f":"AJ78+AJ106-AJ105","v":0},{"$f":"AK78+AK106-AK105","v":0},{"$f":"AL78+AL106-AL105","v":0},{"$f":"AM78+AM106-AM105","v":0},{"$f":"AN78+AN106-AN105","v":0},{"$f":"AO78+AO106-AO105","v":0},{"$f":"AP78+AP106-AP105","v":0},{"$f":"AQ78+AQ106-AQ105","v":0},{"$f":"AR78+AR106-AR105","v":0},{"$f":"AS78+AS106-AS105","v":0},{"$f":"AT78+AT106-AT105","v":0},{"$f":"AU78+AU106-AU105","v":0},{"$f":"AV78+AV106-AV105","v":0},{"$f":"AW78+AW106-AW105","v":0},{"$f":"AX78+AX106-AX105","v":0},{"$f":"AY78+AY106-AY105","v":0},{"$f":"AZ78+AZ106-AZ105","v":0},{"$f":"BA78+BA106-BA105","v":0},{"$f":"BB78+BB106-BB105","v":0},{"$f":"BC78+BC106-BC105","v":0},{"$f":"BD78+BD106-BD105","v":0},{"$f":"BE78+BE106-BE105","v":0},{"$f":"BF78+BF106-BF105","v":0},{"$f":"BG78+BG106-BG105","v":0},{"$f":"BH78+BH106-BH105","v":0},{"$f":"BI78+BI106-BI105","v":0},{"$f":"BJ78+BJ106-BJ105","v":0},{"$f":"BK78+BK106-BK105","v":0},{"$f":"BL78+BL106-BL105","v":0},{"$f":"BM78+BM106-BM105","v":0},{"$f":"BN78+BN106-BN105","v":0},{"$f":"BO78+BO106-BO105","v":0},{"$f":"BP78+BP106-BP105","v":0},{"$f":"BQ78+BQ106-BQ105","v":0},{"$f":"BR78+BR106-BR105","v":0},{"$f":"BS78+BS106-BS105","v":0},{"$f":"BT78+BT106-BT105","v":0},{"$f":"BU78+BU106-BU105","v":0},{"$f":"BV78+BV106-BV105","v":0},{"$f":"BW78+BW106-BW105","v":0},{"$f":"BX78+BX106-BX105","v":0},{"$f":"BY78+BY106-BY105","v":0},{"$f":"BZ78+BZ106-BZ105","v":0},{"$f":"CA78+CA106-CA105","v":0},{"$f":"CB78+CB106-CB105","v":0},{"$f":"CC78+CC106-CC105","v":0},{"$f":"CD78+CD106-CD105","v":0},{"$f":"CE78+CE106-CE105","v":0},{"$f":"CF78+CF106-CF105","v":0},{"$f":"CG78+CG106-CG105","v":0},{"$f":"CH78+CH106-CH105","v":0},{"$f":"CI78+CI106-CI105","v":0},{"$f":"CJ78+CJ106-CJ105","v":0},{"$f":"CK78+CK106-CK105","v":0},{"$f":"CL78+CL106-CL105","v":0},{"$f":"CM78+CM106-CM105","v":0},{"$f":"CN78+CN106-CN105","v":0},{"$f":"CO78+CO106-CO105","v":0},{"$f":"CP78+CP106-CP105","v":0},{"$f":"CQ78+CQ106-CQ105","v":0},{"$f":"CR78+CR106-CR105","v":0},{"$f":"CS78+CS106-CS105","v":0},{"$f":"CT78+CT106-CT105","v":0},{"$f":"CU78+CU106-CU105","v":0},{"$f":"CV78+CV106-CV105","v":0},{"$f":"CW78+CW106-CW105","v":0},{"$f":"CX78+CX106-CX105","v":0},{"$f":"CY78+CY106-CY105","v":0},{"$f":"CZ78+CZ106-CZ105","v":0},{"$f":"DA78+DA106-DA105","v":0},{"$f":"DB78+DB106-DB105","v":0},{"$f":"DC78+DC106-DC105","v":0},{"$f":"DD78+DD106-DD105","v":0},{"$f":"DE78+DE106-DE105","v":0},{"$f":"DF78+DF106-DF105","v":0},{"$f":"DG78+DG106-DG105","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D108","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP108","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N78+N106-N105","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR78+AR106-AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX78+BX106-BX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G109/G78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK109/AK78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ109/BJ78","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI109/CI78","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK110/AK79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ110/BJ79","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI110/CI79","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,2500,null,null,null,{"$f":"N114+N115","v":0},null,{"$f":"P114+P115","v":0},{"$f":"Q114+Q115","v":0},{"$f":"R114+R115","v":0},{"$f":"S114+S115","v":0},{"$f":"T114+T115","v":0},{"$f":"U114+U115","v":0},{"$f":"V114+V115","v":0},{"$f":"W114+W115","v":0},{"$f":"X114+X115","v":0},{"$f":"Y114+Y115","v":0},{"$f":"Z114+Z115","v":0},{"$f":"AA114+AA115","v":0},{"$f":"AB114+AB115","v":0},{"$f":"AC114+AC115","v":0},{"$f":"AD114+AD115","v":0},{"$f":"AE114+AE115","v":0},{"$f":"AF114+AF115","v":0},{"$f":"AG114+AG115","v":0},{"$f":"AH114+AH115","v":0},{"$f":"AI114+AI115","v":0},{"$f":"AJ114+AJ115","v":0},{"$f":"AK114+AK115","v":0},{"$f":"AL114+AL115","v":0},{"$f":"AM114+AM115","v":0},{"$f":"AN114+AN115","v":0},{"$f":"AO114+AO115","v":0},{"$f":"AP114+AP115","v":0},{"$f":"AQ114+AQ115","v":0},{"$f":"AR114+AR115","v":0},{"$f":"AS114+AS115","v":0},{"$f":"AT114+AT115","v":0},{"$f":"AU114+AU115","v":0},{"$f":"AV114+AV115","v":0},{"$f":"AW114+AW115","v":0},{"$f":"AX114+AX115","v":0},{"$f":"AY114+AY115","v":0},{"$f":"AZ114+AZ115","v":0},{"$f":"BA114+BA115","v":0},{"$f":"BB114+BB115","v":0},{"$f":"BC114+BC115","v":0},{"$f":"BD114+BD115","v":0},{"$f":"BE114+BE115","v":0},{"$f":"BF114+BF115","v":0},{"$f":"BG114+BG115","v":0},{"$f":"BH114+BH115","v":0},{"$f":"BI114+BI115","v":0},{"$f":"BJ114+BJ115","v":0},{"$f":"BK114+BK115","v":0},{"$f":"BL114+BL115","v":0},{"$f":"BM114+BM115","v":0},{"$f":"BN114+BN115","v":0},{"$f":"BO114+BO115","v":0},{"$f":"BP114+BP115","v":0},{"$f":"BQ114+BQ115","v":0},{"$f":"BR114+BR115","v":0},{"$f":"BS114+BS115","v":0},{"$f":"BT114+BT115","v":0},{"$f":"BU114+BU115","v":0},{"$f":"BV114+BV115","v":0},{"$f":"BW114+BW115","v":0},{"$f":"BX114+BX115","v":0},{"$f":"BY114+BY115","v":0},{"$f":"BZ114+BZ115","v":0},{"$f":"CA114+CA115","v":0},{"$f":"CB114+CB115","v":0},{"$f":"CC114+CC115","v":0},{"$f":"CD114+CD115","v":0},{"$f":"CE114+CE115","v":0},{"$f":"CF114+CF115","v":0},{"$f":"CG114+CG115","v":0},{"$f":"CH114+CH115","v":0},{"$f":"CI114+CI115","v":0},{"$f":"CJ114+CJ115","v":0},{"$f":"CK114+CK115","v":0},{"$f":"CL114+CL115","v":0},{"$f":"CM114+CM115","v":0},{"$f":"CN114+CN115","v":0},{"$f":"CO114+CO115","v":0},{"$f":"CP114+CP115","v":0},{"$f":"CQ114+CQ115","v":0},{"$f":"CR114+CR115","v":0},{"$f":"CS114+CS115","v":0},{"$f":"CT114+CT115","v":0},{"$f":"CU114+CU115","v":0},{"$f":"CV114+CV115","v":0},{"$f":"CW114+CW115","v":0},{"$f":"CX114+CX115","v":0},{"$f":"CY114+CY115","v":0},{"$f":"CZ114+CZ115","v":0},{"$f":"DA114+DA115","v":0},{"$f":"DB114+DB115","v":0},{"$f":"DC114+DC115","v":0},{"$f":"DD114+DD115","v":0},{"$f":"DE114+DE115","v":0},{"$f":"DF114+DF115","v":0},{"$f":"DG114+DG115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N145+N146","v":0},null,{"$f":"P145+P146","v":0},{"$f":"Q145+Q146","v":0},{"$f":"R145+R146","v":0},{"$f":"S145+S146","v":0},{"$f":"T145+T146","v":0},{"$f":"U145+U146","v":0},{"$f":"V145+V146","v":0},{"$f":"W145+W146","v":0},{"$f":"X145+X146","v":0},{"$f":"Y145+Y146","v":0},{"$f":"Z145+Z146","v":0},{"$f":"AA145+AA146","v":0},{"$f":"AB145+AB146","v":0},{"$f":"AC145+AC146","v":0},{"$f":"AD145+AD146","v":0},{"$f":"AE145+AE146","v":0},{"$f":"AF145+AF146","v":0},{"$f":"AG145+AG146","v":0},{"$f":"AH145+AH146","v":0},{"$f":"AI145+AI146","v":0},{"$f":"AJ145+AJ146","v":0},{"$f":"AK145+AK146","v":0},{"$f":"AL145+AL146","v":0},{"$f":"AM145+AM146","v":0},{"$f":"AN145+AN146","v":0},{"$f":"AO145+AO146","v":0},{"$f":"AP145+AP146","v":0},{"$f":"AQ145+AQ146","v":0},{"$f":"AR145+AR146","v":0},{"$f":"AS145+AS146","v":0},{"$f":"AT145+AT146","v":0},{"$f":"AU145+AU146","v":0},{"$f":"AV145+AV146","v":0},{"$f":"AW145+AW146","v":0},{"$f":"AX145+AX146","v":0},{"$f":"AY145+AY146","v":0},{"$f":"AZ145+AZ146","v":0},{"$f":"BA145+BA146","v":0},{"$f":"BB145+BB146","v":0},{"$f":"BC145+BC146","v":0},{"$f":"BD145+BD146","v":0},{"$f":"BE145+BE146","v":0},{"$f":"BF145+BF146","v":0},{"$f":"BG145+BG146","v":0},{"$f":"BH145+BH146","v":0},{"$f":"BI145+BI146","v":0},{"$f":"BJ145+BJ146","v":0},{"$f":"BK145+BK146","v":0},{"$f":"BL145+BL146","v":0},{"$f":"BM145+BM146","v":0},{"$f":"BN145+BN146","v":0},{"$f":"BO145+BO146","v":0},{"$f":"BP145+BP146","v":0},{"$f":"BQ145+BQ146","v":0},{"$f":"BR145+BR146","v":0},{"$f":"BS145+BS146","v":0},{"$f":"BT145+BT146","v":0},{"$f":"BU145+BU146","v":0},{"$f":"BV145+BV146","v":0},{"$f":"BW145+BW146","v":0},{"$f":"BX145+BX146","v":0},{"$f":"BY145+BY146","v":0},{"$f":"BZ145+BZ146","v":0},{"$f":"CA145+CA146","v":0},{"$f":"CB145+CB146","v":0},{"$f":"CC145+CC146","v":0},{"$f":"CD145+CD146","v":0},{"$f":"CE145+CE146","v":0},{"$f":"CF145+CF146","v":0},{"$f":"CG145+CG146","v":0},{"$f":"CH145+CH146","v":0},{"$f":"CI145+CI146","v":0},{"$f":"CJ145+CJ146","v":0},{"$f":"CK145+CK146","v":0},{"$f":"CL145+CL146","v":0},{"$f":"CM145+CM146","v":0},{"$f":"CN145+CN146","v":0},{"$f":"CO145+CO146","v":0},{"$f":"CP145+CP146","v":0},{"$f":"CQ145+CQ146","v":0},{"$f":"CR145+CR146","v":0},{"$f":"CS145+CS146","v":0},{"$f":"CT145+CT146","v":0},{"$f":"CU145+CU146","v":0},{"$f":"CV145+CV146","v":0},{"$f":"CW145+CW146","v":0},{"$f":"CX145+CX146","v":0},{"$f":"CY145+CY146","v":0},{"$f":"CZ145+CZ146","v":0},{"$f":"DA145+DA146","v":0},{"$f":"DB145+DB146","v":0},{"$f":"DC145+DC146","v":0},{"$f":"DD145+DD146","v":0},{"$f":"DE145+DE146","v":0},{"$f":"DF145+DF146","v":0},{"$f":"DG145+DG146","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,{"$f":"P120+P148-P147","v":0},{"$f":"Q120+Q148-Q147","v":0},{"$f":"R120+R148-R147","v":0},{"$f":"S120+S148-S147","v":0},{"$f":"T120+T148-T147","v":0},{"$f":"U120+U148-U147","v":0},{"$f":"V120+V148-V147","v":0},{"$f":"W120+W148-W147","v":0},{"$f":"X120+X148-X147","v":0},{"$f":"Y120+Y148-Y147","v":0},{"$f":"Z120+Z148-Z147","v":0},{"$f":"AA120+AA148-AA147","v":0},{"$f":"AB120+AB148-AB147","v":0},{"$f":"AC120+AC148-AC147","v":0},{"$f":"AD120+AD148-AD147","v":0},{"$f":"AE120+AE148-AE147","v":0},{"$f":"AF120+AF148-AF147","v":0},{"$f":"AG120+AG148-AG147","v":0},{"$f":"AH120+AH148-AH147","v":0},{"$f":"AI120+AI148-AI147","v":0},{"$f":"AJ120+AJ148-AJ147","v":0},{"$f":"AK120+AK148-AK147","v":0},{"$f":"AL120+AL148-AL147","v":0},{"$f":"AM120+AM148-AM147","v":0},{"$f":"AN120+AN148-AN147","v":0},{"$f":"AO120+AO148-AO147","v":0},{"$f":"AP120+AP148-AP147","v":0},{"$f":"AQ120+AQ148-AQ147","v":0},{"$f":"AR120+AR148-AR147","v":0},{"$f":"AS120+AS148-AS147","v":0},{"$f":"AT120+AT148-AT147","v":0},{"$f":"AU120+AU148-AU147","v":0},{"$f":"AV120+AV148-AV147","v":0},{"$f":"AW120+AW148-AW147","v":0},{"$f":"AX120+AX148-AX147","v":0},{"$f":"AY120+AY148-AY147","v":0},{"$f":"AZ120+AZ148-AZ147","v":0},{"$f":"BA120+BA148-BA147","v":0},{"$f":"BB120+BB148-BB147","v":0},{"$f":"BC120+BC148-BC147","v":0},{"$f":"BD120+BD148-BD147","v":0},{"$f":"BE120+BE148-BE147","v":0},{"$f":"BF120+BF148-BF147","v":0},{"$f":"BG120+BG148-BG147","v":0},{"$f":"BH120+BH148-BH147","v":0},{"$f":"BI120+BI148-BI147","v":0},{"$f":"BJ120+BJ148-BJ147","v":0},{"$f":"BK120+BK148-BK147","v":0},{"$f":"BL120+BL148-BL147","v":0},{"$f":"BM120+BM148-BM147","v":0},{"$f":"BN120+BN148-BN147","v":0},{"$f":"BO120+BO148-BO147","v":0},{"$f":"BP120+BP148-BP147","v":0},{"$f":"BQ120+BQ148-BQ147","v":0},{"$f":"BR120+BR148-BR147","v":0},{"$f":"BS120+BS148-BS147","v":0},{"$f":"BT120+BT148-BT147","v":0},{"$f":"BU120+BU148-BU147","v":0},{"$f":"BV120+BV148-BV147","v":0},{"$f":"BW120+BW148-BW147","v":0},{"$f":"BX120+BX148-BX147","v":0},{"$f":"BY120+BY148-BY147","v":0},{"$f":"BZ120+BZ148-BZ147","v":0},{"$f":"CA120+CA148-CA147","v":0},{"$f":"CB120+CB148-CB147","v":0},{"$f":"CC120+CC148-CC147","v":0},{"$f":"CD120+CD148-CD147","v":0},{"$f":"CE120+CE148-CE147","v":0},{"$f":"CF120+CF148-CF147","v":0},{"$f":"CG120+CG148-CG147","v":0},{"$f":"CH120+CH148-CH147","v":0},{"$f":"CI120+CI148-CI147","v":0},{"$f":"CJ120+CJ148-CJ147","v":0},{"$f":"CK120+CK148-CK147","v":0},{"$f":"CL120+CL148-CL147","v":0},{"$f":"CM120+CM148-CM147","v":0},{"$f":"CN120+CN148-CN147","v":0},{"$f":"CO120+CO148-CO147","v":0},{"$f":"CP120+CP148-CP147","v":0},{"$f":"CQ120+CQ148-CQ147","v":0},{"$f":"CR120+CR148-CR147","v":0},{"$f":"CS120+CS148-CS147","v":0},{"$f":"CT120+CT148-CT147","v":0},{"$f":"CU120+CU148-CU147","v":0},{"$f":"CV120+CV148-CV147","v":0},{"$f":"CW120+CW148-CW147","v":0},{"$f":"CX120+CX148-CX147","v":0},{"$f":"CY120+CY148-CY147","v":0},{"$f":"CZ120+CZ148-CZ147","v":0},{"$f":"DA120+DA148-DA147","v":0},{"$f":"DB120+DB148-DB147","v":0},{"$f":"DC120+DC148-DC147","v":0},{"$f":"DD120+DD148-DD147","v":0},{"$f":"DE120+DE148-DE147","v":0},{"$f":"DF120+DF148-DF147","v":0},{"$f":"DG120+DG148-DG147","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120+N148-N147","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR120+AR148-AR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX120+BX148-BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G151/G120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK151/AK120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ151/BJ120","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI151/CI120","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G156+G157","v":2500},null,null,null,null,null,null,{"$f":"N156+N157","v":0},null,{"$f":"P156+P157","v":0},{"$f":"Q156+Q157","v":0},{"$f":"R156+R157","v":0},{"$f":"S156+S157","v":0},{"$f":"T156+T157","v":0},{"$f":"U156+U157","v":0},{"$f":"V156+V157","v":0},{"$f":"W156+W157","v":0},{"$f":"X156+X157","v":0},{"$f":"Y156+Y157","v":0},{"$f":"Z156+Z157","v":0},{"$f":"AA156+AA157","v":0},{"$f":"AB156+AB157","v":0},{"$f":"AC156+AC157","v":2500},{"$f":"AD156+AD157","v":2500},{"$f":"AE156+AE157","v":2500},{"$f":"AF156+AF157","v":2500},{"$f":"AG156+AG157","v":2500},{"$f":"AH156+AH157","v":2500},{"$f":"AI156+AI157","v":2500},{"$f":"AJ156+AJ157","v":0},{"$f":"AK156+AK157","v":0},{"$f":"AL156+AL157","v":0},{"$f":"AM156+AM157","v":0},{"$f":"AN156+AN157","v":0},{"$f":"AO156+AO157","v":0},{"$f":"AP156+AP157","v":0},{"$f":"AQ156+AQ157","v":0},{"$f":"AR156+AR157","v":0},{"$f":"AS156+AS157","v":0},{"$f":"AT156+AT157","v":0},{"$f":"AU156+AU157","v":0},{"$f":"AV156+AV157","v":0},{"$f":"AW156+AW157","v":0},{"$f":"AX156+AX157","v":0},{"$f":"AY156+AY157","v":0},{"$f":"AZ156+AZ157","v":0},{"$f":"BA156+BA157","v":0},{"$f":"BB156+BB157","v":2500},{"$f":"BC156+BC157","v":2500},{"$f":"BD156+BD157","v":2500},{"$f":"BE156+BE157","v":2500},{"$f":"BF156+BF157","v":2500},{"$f":"BG156+BG157","v":2500},{"$f":"BH156+BH157","v":2500},{"$f":"BI156+BI157","v":0},{"$f":"BJ156+BJ157","v":0},{"$f":"BK156+BK157","v":0},{"$f":"BL156+BL157","v":0},{"$f":"BM156+BM157","v":0},{"$f":"BN156+BN157","v":0},{"$f":"BO156+BO157","v":0},{"$f":"BP156+BP157","v":0},{"$f":"BQ156+BQ157","v":0},{"$f":"BR156+BR157","v":0},{"$f":"BS156+BS157","v":0},{"$f":"BT156+BT157","v":0},{"$f":"BU156+BU157","v":0},{"$f":"BV156+BV157","v":0},{"$f":"BW156+BW157","v":0},{"$f":"BX156+BX157","v":0},{"$f":"BY156+BY157","v":0},{"$f":"BZ156+BZ157","v":0},{"$f":"CA156+CA157","v":2500},{"$f":"CB156+CB157","v":2500},{"$f":"CC156+CC157","v":2500},{"$f":"CD156+CD157","v":2500},{"$f":"CE156+CE157","v":2500},{"$f":"CF156+CF157","v":2500},{"$f":"CG156+CG157","v":2500},{"$f":"CH156+CH157","v":0},{"$f":"CI156+CI157","v":0},{"$f":"CJ156+CJ157","v":0},{"$f":"CK156+CK157","v":0},{"$f":"CL156+CL157","v":0},{"$f":"CM156+CM157","v":0},{"$f":"CN156+CN157","v":0},{"$f":"CO156+CO157","v":0},{"$f":"CP156+CP157","v":0},{"$f":"CQ156+CQ157","v":0},{"$f":"CR156+CR157","v":0},{"$f":"CS156+CS157","v":0},{"$f":"CT156+CT157","v":0},{"$f":"CU156+CU157","v":0},{"$f":"CV156+CV157","v":0},{"$f":"CW156+CW157","v":0},{"$f":"CX156+CX157","v":0},{"$f":"CY156+CY157","v":0},{"$f":"CZ156+CZ157","v":0},{"$f":"DA156+DA157","v":0},{"$f":"DB156+DB157","v":0},{"$f":"DC156+DC157","v":0},{"$f":"DD156+DD157","v":0},{"$f":"DE156+DE157","v":0},{"$f":"DF156+DF157","v":0},{"$f":"DG156+DG157","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D156","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP156","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N187+N188","v":0},null,{"$f":"P187+P188","v":0},{"$f":"Q187+Q188","v":0},{"$f":"R187+R188","v":0},{"$f":"S187+S188","v":0},{"$f":"T187+T188","v":0},{"$f":"U187+U188","v":0},{"$f":"V187+V188","v":0},{"$f":"W187+W188","v":0},{"$f":"X187+X188","v":0},{"$f":"Y187+Y188","v":0},{"$f":"Z187+Z188","v":0},{"$f":"AA187+AA188","v":0},{"$f":"AB187+AB188","v":0},{"$f":"AC187+AC188","v":0},{"$f":"AD187+AD188","v":0},{"$f":"AE187+AE188","v":0},{"$f":"AF187+AF188","v":0},{"$f":"AG187+AG188","v":0},{"$f":"AH187+AH188","v":0},{"$f":"AI187+AI188","v":0},{"$f":"AJ187+AJ188","v":0},{"$f":"AK187+AK188","v":0},{"$f":"AL187+AL188","v":0},{"$f":"AM187+AM188","v":0},{"$f":"AN187+AN188","v":0},{"$f":"AO187+AO188","v":0},{"$f":"AP187+AP188","v":0},{"$f":"AQ187+AQ188","v":0},{"$f":"AR187+AR188","v":0},{"$f":"AS187+AS188","v":0},{"$f":"AT187+AT188","v":0},{"$f":"AU187+AU188","v":0},{"$f":"AV187+AV188","v":0},{"$f":"AW187+AW188","v":0},{"$f":"AX187+AX188","v":0},{"$f":"AY187+AY188","v":0},{"$f":"AZ187+AZ188","v":0},{"$f":"BA187+BA188","v":0},{"$f":"BB187+BB188","v":0},{"$f":"BC187+BC188","v":0},{"$f":"BD187+BD188","v":0},{"$f":"BE187+BE188","v":0},{"$f":"BF187+BF188","v":0},{"$f":"BG187+BG188","v":0},{"$f":"BH187+BH188","v":0},{"$f":"BI187+BI188","v":0},{"$f":"BJ187+BJ188","v":0},{"$f":"BK187+BK188","v":0},{"$f":"BL187+BL188","v":0},{"$f":"BM187+BM188","v":0},{"$f":"BN187+BN188","v":0},{"$f":"BO187+BO188","v":0},{"$f":"BP187+BP188","v":0},{"$f":"BQ187+BQ188","v":0},{"$f":"BR187+BR188","v":0},{"$f":"BS187+BS188","v":0},{"$f":"BT187+BT188","v":0},{"$f":"BU187+BU188","v":0},{"$f":"BV187+BV188","v":0},{"$f":"BW187+BW188","v":0},{"$f":"BX187+BX188","v":0},{"$f":"BY187+BY188","v":0},{"$f":"BZ187+BZ188","v":0},{"$f":"CA187+CA188","v":0},{"$f":"CB187+CB188","v":0},{"$f":"CC187+CC188","v":0},{"$f":"CD187+CD188","v":0},{"$f":"CE187+CE188","v":0},{"$f":"CF187+CF188","v":0},{"$f":"CG187+CG188","v":0},{"$f":"CH187+CH188","v":0},{"$f":"CI187+CI188","v":0},{"$f":"CJ187+CJ188","v":0},{"$f":"CK187+CK188","v":0},{"$f":"CL187+CL188","v":0},{"$f":"CM187+CM188","v":0},{"$f":"CN187+CN188","v":0},{"$f":"CO187+CO188","v":0},{"$f":"CP187+CP188","v":0},{"$f":"CQ187+CQ188","v":0},{"$f":"CR187+CR188","v":0},{"$f":"CS187+CS188","v":0},{"$f":"CT187+CT188","v":0},{"$f":"CU187+CU188","v":0},{"$f":"CV187+CV188","v":0},{"$f":"CW187+CW188","v":0},{"$f":"CX187+CX188","v":0},{"$f":"CY187+CY188","v":0},{"$f":"CZ187+CZ188","v":0},{"$f":"DA187+DA188","v":0},{"$f":"DB187+DB188","v":0},{"$f":"DC187+DC188","v":0},{"$f":"DD187+DD188","v":0},{"$f":"DE187+DE188","v":0},{"$f":"DF187+DF188","v":0},{"$f":"DG187+DG188","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,{"$f":"P162+P190-P189","v":0},{"$f":"Q162+Q190-Q189","v":0},{"$f":"R162+R190-R189","v":0},{"$f":"S162+S190-S189","v":0},{"$f":"T162+T190-T189","v":0},{"$f":"U162+U190-U189","v":0},{"$f":"V162+V190-V189","v":0},{"$f":"W162+W190-W189","v":0},{"$f":"X162+X190-X189","v":0},{"$f":"Y162+Y190-Y189","v":0},{"$f":"Z162+Z190-Z189","v":0},{"$f":"AA162+AA190-AA189","v":0},{"$f":"AB162+AB190-AB189","v":0},{"$f":"AC162+AC190-AC189","v":0},{"$f":"AD162+AD190-AD189","v":0},{"$f":"AE162+AE190-AE189","v":0},{"$f":"AF162+AF190-AF189","v":0},{"$f":"AG162+AG190-AG189","v":0},{"$f":"AH162+AH190-AH189","v":0},{"$f":"AI162+AI190-AI189","v":0},{"$f":"AJ162+AJ190-AJ189","v":0},{"$f":"AK162+AK190-AK189","v":0},{"$f":"AL162+AL190-AL189","v":0},{"$f":"AM162+AM190-AM189","v":0},{"$f":"AN162+AN190-AN189","v":0},{"$f":"AO162+AO190-AO189","v":0},{"$f":"AP162+AP190-AP189","v":0},{"$f":"AQ162+AQ190-AQ189","v":0},{"$f":"AR162+AR190-AR189","v":0},{"$f":"AS162+AS190-AS189","v":0},{"$f":"AT162+AT190-AT189","v":0},{"$f":"AU162+AU190-AU189","v":0},{"$f":"AV162+AV190-AV189","v":0},{"$f":"AW162+AW190-AW189","v":0},{"$f":"AX162+AX190-AX189","v":0},{"$f":"AY162+AY190-AY189","v":0},{"$f":"AZ162+AZ190-AZ189","v":0},{"$f":"BA162+BA190-BA189","v":0},{"$f":"BB162+BB190-BB189","v":0},{"$f":"BC162+BC190-BC189","v":0},{"$f":"BD162+BD190-BD189","v":0},{"$f":"BE162+BE190-BE189","v":0},{"$f":"BF162+BF190-BF189","v":0},{"$f":"BG162+BG190-BG189","v":0},{"$f":"BH162+BH190-BH189","v":0},{"$f":"BI162+BI190-BI189","v":0},{"$f":"BJ162+BJ190-BJ189","v":0},{"$f":"BK162+BK190-BK189","v":0},{"$f":"BL162+BL190-BL189","v":0},{"$f":"BM162+BM190-BM189","v":0},{"$f":"BN162+BN190-BN189","v":0},{"$f":"BO162+BO190-BO189","v":0},{"$f":"BP162+BP190-BP189","v":0},{"$f":"BQ162+BQ190-BQ189","v":0},{"$f":"BR162+BR190-BR189","v":0},{"$f":"BS162+BS190-BS189","v":0},{"$f":"BT162+BT190-BT189","v":0},{"$f":"BU162+BU190-BU189","v":0},{"$f":"BV162+BV190-BV189","v":0},{"$f":"BW162+BW190-BW189","v":0},{"$f":"BX162+BX190-BX189","v":0},{"$f":"BY162+BY190-BY189","v":0},{"$f":"BZ162+BZ190-BZ189","v":0},{"$f":"CA162+CA190-CA189","v":0},{"$f":"CB162+CB190-CB189","v":0},{"$f":"CC162+CC190-CC189","v":0},{"$f":"CD162+CD190-CD189","v":0},{"$f":"CE162+CE190-CE189","v":0},{"$f":"CF162+CF190-CF189","v":0},{"$f":"CG162+CG190-CG189","v":0},{"$f":"CH162+CH190-CH189","v":0},{"$f":"CI162+CI190-CI189","v":0},{"$f":"CJ162+CJ190-CJ189","v":0},{"$f":"CK162+CK190-CK189","v":0},{"$f":"CL162+CL190-CL189","v":0},{"$f":"CM162+CM190-CM189","v":0},{"$f":"CN162+CN190-CN189","v":0},{"$f":"CO162+CO190-CO189","v":0},{"$f":"CP162+CP190-CP189","v":0},{"$f":"CQ162+CQ190-CQ189","v":0},{"$f":"CR162+CR190-CR189","v":0},{"$f":"CS162+CS190-CS189","v":0},{"$f":"CT162+CT190-CT189","v":0},{"$f":"CU162+CU190-CU189","v":0},{"$f":"CV162+CV190-CV189","v":0},{"$f":"CW162+CW190-CW189","v":0},{"$f":"CX162+CX190-CX189","v":0},{"$f":"CY162+CY190-CY189","v":0},{"$f":"CZ162+CZ190-CZ189","v":0},{"$f":"DA162+DA190-DA189","v":0},{"$f":"DB162+DB190-DB189","v":0},{"$f":"DC162+DC190-DC189","v":0},{"$f":"DD162+DD190-DD189","v":0},{"$f":"DE162+DE190-DE189","v":0},{"$f":"DF162+DF190-DF189","v":0},{"$f":"DG162+DG190-DG189","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N162+N190-N189","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR162+AR190-AR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX162+BX190-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G193/G162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK193/AK162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ193/BJ162","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI193/CI162","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G198+G199","v":0},null,null,null,null,null,null,{"$f":"N198+N199","v":0},null,{"$f":"P198+P199","v":0},{"$f":"Q198+Q199","v":0},{"$f":"R198+R199","v":0},{"$f":"S198+S199","v":0},{"$f":"T198+T199","v":0},{"$f":"U198+U199","v":0},{"$f":"V198+V199","v":0},{"$f":"W198+W199","v":0},{"$f":"X198+X199","v":0},{"$f":"Y198+Y199","v":0},{"$f":"Z198+Z199","v":0},{"$f":"AA198+AA199","v":0},{"$f":"AB198+AB199","v":0},{"$f":"AC198+AC199","v":0},{"$f":"AD198+AD199","v":0},{"$f":"AE198+AE199","v":0},{"$f":"AF198+AF199","v":0},{"$f":"AG198+AG199","v":0},{"$f":"AH198+AH199","v":0},{"$f":"AI198+AI199","v":0},{"$f":"AJ198+AJ199","v":0},{"$f":"AK198+AK199","v":0},{"$f":"AL198+AL199","v":0},{"$f":"AM198+AM199","v":0},{"$f":"AN198+AN199","v":0},{"$f":"AO198+AO199","v":0},{"$f":"AP198+AP199","v":0},{"$f":"AQ198+AQ199","v":0},{"$f":"AR198+AR199","v":0},{"$f":"AS198+AS199","v":0},{"$f":"AT198+AT199","v":0},{"$f":"AU198+AU199","v":0},{"$f":"AV198+AV199","v":0},{"$f":"AW198+AW199","v":0},{"$f":"AX198+AX199","v":0},{"$f":"AY198+AY199","v":0},{"$f":"AZ198+AZ199","v":0},{"$f":"BA198+BA199","v":0},{"$f":"BB198+BB199","v":0},{"$f":"BC198+BC199","v":0},{"$f":"BD198+BD199","v":0},{"$f":"BE198+BE199","v":0},{"$f":"BF198+BF199","v":0},{"$f":"BG198+BG199","v":0},{"$f":"BH198+BH199","v":0},{"$f":"BI198+BI199","v":0},{"$f":"BJ198+BJ199","v":0},{"$f":"BK198+BK199","v":0},{"$f":"BL198+BL199","v":0},{"$f":"BM198+BM199","v":0},{"$f":"BN198+BN199","v":0},{"$f":"BO198+BO199","v":0},{"$f":"BP198+BP199","v":0},{"$f":"BQ198+BQ199","v":0},{"$f":"BR198+BR199","v":0},{"$f":"BS198+BS199","v":0},{"$f":"BT198+BT199","v":0},{"$f":"BU198+BU199","v":0},{"$f":"BV198+BV199","v":0},{"$f":"BW198+BW199","v":0},{"$f":"BX198+BX199","v":0},{"$f":"BY198+BY199","v":0},{"$f":"BZ198+BZ199","v":0},{"$f":"CA198+CA199","v":0},{"$f":"CB198+CB199","v":0},{"$f":"CC198+CC199","v":0},{"$f":"CD198+CD199","v":0},{"$f":"CE198+CE199","v":0},{"$f":"CF198+CF199","v":0},{"$f":"CG198+CG199","v":0},{"$f":"CH198+CH199","v":0},{"$f":"CI198+CI199","v":0},{"$f":"CJ198+CJ199","v":0},{"$f":"CK198+CK199","v":0},{"$f":"CL198+CL199","v":0},{"$f":"CM198+CM199","v":0},{"$f":"CN198+CN199","v":0},{"$f":"CO198+CO199","v":0},{"$f":"CP198+CP199","v":0},{"$f":"CQ198+CQ199","v":0},{"$f":"CR198+CR199","v":0},{"$f":"CS198+CS199","v":0},{"$f":"CT198+CT199","v":0},{"$f":"CU198+CU199","v":0},{"$f":"CV198+CV199","v":0},{"$f":"CW198+CW199","v":0},{"$f":"CX198+CX199","v":0},{"$f":"CY198+CY199","v":0},{"$f":"CZ198+CZ199","v":0},{"$f":"DA198+DA199","v":0},{"$f":"DB198+DB199","v":0},{"$f":"DC198+DC199","v":0},{"$f":"DD198+DD199","v":0},{"$f":"DE198+DE199","v":0},{"$f":"DF198+DF199","v":0},{"$f":"DG198+DG199","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D204","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP204","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N229+N230","v":0},null,{"$f":"P229+P230","v":0},{"$f":"Q229+Q230","v":0},{"$f":"R229+R230","v":0},{"$f":"S229+S230","v":0},{"$f":"T229+T230","v":0},{"$f":"U229+U230","v":0},{"$f":"V229+V230","v":0},{"$f":"W229+W230","v":0},{"$f":"X229+X230","v":0},{"$f":"Y229+Y230","v":0},{"$f":"Z229+Z230","v":0},{"$f":"AA229+AA230","v":0},{"$f":"AB229+AB230","v":0},{"$f":"AC229+AC230","v":0},{"$f":"AD229+AD230","v":0},{"$f":"AE229+AE230","v":0},{"$f":"AF229+AF230","v":0},{"$f":"AG229+AG230","v":0},{"$f":"AH229+AH230","v":0},{"$f":"AI229+AI230","v":0},{"$f":"AJ229+AJ230","v":0},{"$f":"AK229+AK230","v":0},{"$f":"AL229+AL230","v":0},{"$f":"AM229+AM230","v":0},{"$f":"AN229+AN230","v":0},{"$f":"AO229+AO230","v":0},{"$f":"AP229+AP230","v":0},{"$f":"AQ229+AQ230","v":0},{"$f":"AR229+AR230","v":0},{"$f":"AS229+AS230","v":0},{"$f":"AT229+AT230","v":0},{"$f":"AU229+AU230","v":0},{"$f":"AV229+AV230","v":0},{"$f":"AW229+AW230","v":0},{"$f":"AX229+AX230","v":0},{"$f":"AY229+AY230","v":0},{"$f":"AZ229+AZ230","v":0},{"$f":"BA229+BA230","v":0},{"$f":"BB229+BB230","v":0},{"$f":"BC229+BC230","v":0},{"$f":"BD229+BD230","v":0},{"$f":"BE229+BE230","v":0},{"$f":"BF229+BF230","v":0},{"$f":"BG229+BG230","v":0},{"$f":"BH229+BH230","v":0},{"$f":"BI229+BI230","v":0},{"$f":"BJ229+BJ230","v":0},{"$f":"BK229+BK230","v":0},{"$f":"BL229+BL230","v":0},{"$f":"BM229+BM230","v":0},{"$f":"BN229+BN230","v":0},{"$f":"BO229+BO230","v":0},{"$f":"BP229+BP230","v":0},{"$f":"BQ229+BQ230","v":0},{"$f":"BR229+BR230","v":0},{"$f":"BS229+BS230","v":0},{"$f":"BT229+BT230","v":0},{"$f":"BU229+BU230","v":0},{"$f":"BV229+BV230","v":0},{"$f":"BW229+BW230","v":0},{"$f":"BX229+BX230","v":0},{"$f":"BY229+BY230","v":0},{"$f":"BZ229+BZ230","v":0},{"$f":"CA229+CA230","v":0},{"$f":"CB229+CB230","v":0},{"$f":"CC229+CC230","v":0},{"$f":"CD229+CD230","v":0},{"$f":"CE229+CE230","v":0},{"$f":"CF229+CF230","v":0},{"$f":"CG229+CG230","v":0},{"$f":"CH229+CH230","v":0},{"$f":"CI229+CI230","v":0},{"$f":"CJ229+CJ230","v":0},{"$f":"CK229+CK230","v":0},{"$f":"CL229+CL230","v":0},{"$f":"CM229+CM230","v":0},{"$f":"CN229+CN230","v":0},{"$f":"CO229+CO230","v":0},{"$f":"CP229+CP230","v":0},{"$f":"CQ229+CQ230","v":0},{"$f":"CR229+CR230","v":0},{"$f":"CS229+CS230","v":0},{"$f":"CT229+CT230","v":0},{"$f":"CU229+CU230","v":0},{"$f":"CV229+CV230","v":0},{"$f":"CW229+CW230","v":0},{"$f":"CX229+CX230","v":0},{"$f":"CY229+CY230","v":0},{"$f":"CZ229+CZ230","v":0},{"$f":"DA229+DA230","v":0},{"$f":"DB229+DB230","v":0},{"$f":"DC229+DC230","v":0},{"$f":"DD229+DD230","v":0},{"$f":"DE229+DE230","v":0},{"$f":"DF229+DF230","v":0},{"$f":"DG229+DG230","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,{"$f":"P204+P232-P231","v":0},{"$f":"Q204+Q232-Q231","v":0},{"$f":"R204+R232-R231","v":0},{"$f":"S204+S232-S231","v":0},{"$f":"T204+T232-T231","v":0},{"$f":"U204+U232-U231","v":0},{"$f":"V204+V232-V231","v":0},{"$f":"W204+W232-W231","v":0},{"$f":"X204+X232-X231","v":0},{"$f":"Y204+Y232-Y231","v":0},{"$f":"Z204+Z232-Z231","v":0},{"$f":"AA204+AA232-AA231","v":0},{"$f":"AB204+AB232-AB231","v":0},{"$f":"AC204+AC232-AC231","v":2500},{"$f":"AD204+AD232-AD231","v":2500},{"$f":"AE204+AE232-AE231","v":2500},{"$f":"AF204+AF232-AF231","v":2500},{"$f":"AG204+AG232-AG231","v":2500},{"$f":"AH204+AH232-AH231","v":2500},{"$f":"AI204+AI232-AI231","v":2500},{"$f":"AJ204+AJ232-AJ231","v":0},{"$f":"AK204+AK232-AK231","v":0},{"$f":"AL204+AL232-AL231","v":0},{"$f":"AM204+AM232-AM231","v":0},{"$f":"AN204+AN232-AN231","v":0},{"$f":"AO204+AO232-AO231","v":0},{"$f":"AP204+AP232-AP231","v":0},{"$f":"AQ204+AQ232-AQ231","v":0},{"$f":"AR204+AR232-AR231","v":0},{"$f":"AS204+AS232-AS231","v":0},{"$f":"AT204+AT232-AT231","v":0},{"$f":"AU204+AU232-AU231","v":0},{"$f":"AV204+AV232-AV231","v":0},{"$f":"AW204+AW232-AW231","v":0},{"$f":"AX204+AX232-AX231","v":0},{"$f":"AY204+AY232-AY231","v":0},{"$f":"AZ204+AZ232-AZ231","v":0},{"$f":"BA204+BA232-BA231","v":0},{"$f":"BB204+BB232-BB231","v":2500},{"$f":"BC204+BC232-BC231","v":2500},{"$f":"BD204+BD232-BD231","v":2500},{"$f":"BE204+BE232-BE231","v":2500},{"$f":"BF204+BF232-BF231","v":2500},{"$f":"BG204+BG232-BG231","v":2500},{"$f":"BH204+BH232-BH231","v":2500},{"$f":"BI204+BI232-BI231","v":0},{"$f":"BJ204+BJ232-BJ231","v":0},{"$f":"BK204+BK232-BK231","v":0},{"$f":"BL204+BL232-BL231","v":0},{"$f":"BM204+BM232-BM231","v":0},{"$f":"BN204+BN232-BN231","v":0},{"$f":"BO204+BO232-BO231","v":0},{"$f":"BP204+BP232-BP231","v":0},{"$f":"BQ204+BQ232-BQ231","v":0},{"$f":"BR204+BR232-BR231","v":0},{"$f":"BS204+BS232-BS231","v":0},{"$f":"BT204+BT232-BT231","v":0},{"$f":"BU204+BU232-BU231","v":0},{"$f":"BV204+BV232-BV231","v":0},{"$f":"BW204+BW232-BW231","v":0},{"$f":"BX204+BX232-BX231","v":0},{"$f":"BY204+BY232-BY231","v":0},{"$f":"BZ204+BZ232-BZ231","v":0},{"$f":"CA204+CA232-CA231","v":2500},{"$f":"CB204+CB232-CB231","v":2500},{"$f":"CC204+CC232-CC231","v":2500},{"$f":"CD204+CD232-CD231","v":2500},{"$f":"CE204+CE232-CE231","v":2500},{"$f":"CF204+CF232-CF231","v":2500},{"$f":"CG204+CG232-CG231","v":2500},{"$f":"CH204+CH232-CH231","v":0},{"$f":"CI204+CI232-CI231","v":0},{"$f":"CJ204+CJ232-CJ231","v":0},{"$f":"CK204+CK232-CK231","v":0},{"$f":"CL204+CL232-CL231","v":0},{"$f":"CM204+CM232-CM231","v":0},{"$f":"CN204+CN232-CN231","v":0},{"$f":"CO204+CO232-CO231","v":0},{"$f":"CP204+CP232-CP231","v":0},{"$f":"CQ204+CQ232-CQ231","v":0},{"$f":"CR204+CR232-CR231","v":0},{"$f":"CS204+CS232-CS231","v":0},{"$f":"CT204+CT232-CT231","v":0},{"$f":"CU204+CU232-CU231","v":0},{"$f":"CV204+CV232-CV231","v":0},{"$f":"CW204+CW232-CW231","v":0},{"$f":"CX204+CX232-CX231","v":0},{"$f":"CY204+CY232-CY231","v":0},{"$f":"CZ204+CZ232-CZ231","v":0},{"$f":"DA204+DA232-DA231","v":0},{"$f":"DB204+DB232-DB231","v":0},{"$f":"DC204+DC232-DC231","v":0},{"$f":"DD204+DD232-DD231","v":0},{"$f":"DE204+DE232-DE231","v":0},{"$f":"DF204+DF232-DF231","v":0},{"$f":"DG204+DG232-DG231","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N204+N232-N231","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,{"$f":"AR204+AR232-AR231","v":0},0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX204+BX232-BX231","v":0},0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G235/G204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK235/AK204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ235/BJ204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI235/CI204","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G240+G241","v":0},null,null,null,null,null,null,{"$f":"N240+N241","v":0},null,{"$f":"P240+P241","v":0},{"$f":"Q240+Q241","v":0},{"$f":"R240+R241","v":0},{"$f":"S240+S241","v":0},{"$f":"T240+T241","v":0},{"$f":"U240+U241","v":0},{"$f":"V240+V241","v":0},{"$f":"W240+W241","v":0},{"$f":"X240+X241","v":0},{"$f":"Y240+Y241","v":0},{"$f":"Z240+Z241","v":0},{"$f":"AA240+AA241","v":0},{"$f":"AB240+AB241","v":0},{"$f":"AC240+AC241","v":0},{"$f":"AD240+AD241","v":0},{"$f":"AE240+AE241","v":0},{"$f":"AF240+AF241","v":0},{"$f":"AG240+AG241","v":0},{"$f":"AH240+AH241","v":0},{"$f":"AI240+AI241","v":0},{"$f":"AJ240+AJ241","v":0},{"$f":"AK240+AK241","v":0},{"$f":"AL240+AL241","v":0},{"$f":"AM240+AM241","v":0},{"$f":"AN240+AN241","v":0},{"$f":"AO240+AO241","v":0},{"$f":"AP240+AP241","v":0},{"$f":"AQ240+AQ241","v":0},{"$f":"AR240+AR241","v":0},{"$f":"AS240+AS241","v":0},{"$f":"AT240+AT241","v":0},{"$f":"AU240+AU241","v":0},{"$f":"AV240+AV241","v":0},{"$f":"AW240+AW241","v":0},{"$f":"AX240+AX241","v":0},{"$f":"AY240+AY241","v":0},{"$f":"AZ240+AZ241","v":0},{"$f":"BA240+BA241","v":0},{"$f":"BB240+BB241","v":0},{"$f":"BC240+BC241","v":0},{"$f":"BD240+BD241","v":0},{"$f":"BE240+BE241","v":0},{"$f":"BF240+BF241","v":0},{"$f":"BG240+BG241","v":0},{"$f":"BH240+BH241","v":0},{"$f":"BI240+BI241","v":0},{"$f":"BJ240+BJ241","v":0},{"$f":"BK240+BK241","v":0},{"$f":"BL240+BL241","v":0},{"$f":"BM240+BM241","v":0},{"$f":"BN240+BN241","v":0},{"$f":"BO240+BO241","v":0},{"$f":"BP240+BP241","v":0},{"$f":"BQ240+BQ241","v":0},{"$f":"BR240+BR241","v":0},{"$f":"BS240+BS241","v":0},{"$f":"BT240+BT241","v":0},{"$f":"BU240+BU241","v":0},{"$f":"BV240+BV241","v":0},{"$f":"BW240+BW241","v":0},{"$f":"BX240+BX241","v":0},{"$f":"BY240+BY241","v":0},{"$f":"BZ240+BZ241","v":0},{"$f":"CA240+CA241","v":0},{"$f":"CB240+CB241","v":0},{"$f":"CC240+CC241","v":0},{"$f":"CD240+CD241","v":0},{"$f":"CE240+CE241","v":0},{"$f":"CF240+CF241","v":0},{"$f":"CG240+CG241","v":0},{"$f":"CH240+CH241","v":0},{"$f":"CI240+CI241","v":0},{"$f":"CJ240+CJ241","v":0},{"$f":"CK240+CK241","v":0},{"$f":"CL240+CL241","v":0},{"$f":"CM240+CM241","v":0},{"$f":"CN240+CN241","v":0},{"$f":"CO240+CO241","v":0},{"$f":"CP240+CP241","v":0},{"$f":"CQ240+CQ241","v":0},{"$f":"CR240+CR241","v":0},{"$f":"CS240+CS241","v":0},{"$f":"CT240+CT241","v":0},{"$f":"CU240+CU241","v":0},{"$f":"CV240+CV241","v":0},{"$f":"CW240+CW241","v":0},{"$f":"CX240+CX241","v":0},{"$f":"CY240+CY241","v":0},{"$f":"CZ240+CZ241","v":0},{"$f":"DA240+DA241","v":0},{"$f":"DB240+DB241","v":0},{"$f":"DC240+DC241","v":0},{"$f":"DD240+DD241","v":0},{"$f":"DE240+DE241","v":0},{"$f":"DF240+DF241","v":0},{"$f":"DG240+DG241","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D252","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP252","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N271+N272","v":0},null,{"$f":"P271+P272","v":0},{"$f":"Q271+Q272","v":0},{"$f":"R271+R272","v":0},{"$f":"S271+S272","v":0},{"$f":"T271+T272","v":0},{"$f":"U271+U272","v":0},{"$f":"V271+V272","v":0},{"$f":"W271+W272","v":0},{"$f":"X271+X272","v":0},{"$f":"Y271+Y272","v":0},{"$f":"Z271+Z272","v":0},{"$f":"AA271+AA272","v":0},{"$f":"AB271+AB272","v":0},{"$f":"AC271+AC272","v":0},{"$f":"AD271+AD272","v":0},{"$f":"AE271+AE272","v":0},{"$f":"AF271+AF272","v":0},{"$f":"AG271+AG272","v":0},{"$f":"AH271+AH272","v":0},{"$f":"AI271+AI272","v":0},{"$f":"AJ271+AJ272","v":0},{"$f":"AK271+AK272","v":0},{"$f":"AL271+AL272","v":0},{"$f":"AM271+AM272","v":0},{"$f":"AN271+AN272","v":0},{"$f":"AO271+AO272","v":0},{"$f":"AP271+AP272","v":0},{"$f":"AQ271+AQ272","v":0},{"$f":"AR271+AR272","v":0},{"$f":"AS271+AS272","v":0},{"$f":"AT271+AT272","v":0},{"$f":"AU271+AU272","v":0},{"$f":"AV271+AV272","v":0},{"$f":"AW271+AW272","v":0},{"$f":"AX271+AX272","v":0},{"$f":"AY271+AY272","v":0},{"$f":"AZ271+AZ272","v":0},{"$f":"BA271+BA272","v":0},{"$f":"BB271+BB272","v":0},{"$f":"BC271+BC272","v":0},{"$f":"BD271+BD272","v":0},{"$f":"BE271+BE272","v":0},{"$f":"BF271+BF272","v":0},{"$f":"BG271+BG272","v":0},{"$f":"BH271+BH272","v":0},{"$f":"BI271+BI272","v":0},{"$f":"BJ271+BJ272","v":0},{"$f":"BK271+BK272","v":0},{"$f":"BL271+BL272","v":0},{"$f":"BM271+BM272","v":0},{"$f":"BN271+BN272","v":0},{"$f":"BO271+BO272","v":0},{"$f":"BP271+BP272","v":0},{"$f":"BQ271+BQ272","v":0},{"$f":"BR271+BR272","v":0},{"$f":"BS271+BS272","v":0},{"$f":"BT271+BT272","v":0},{"$f":"BU271+BU272","v":0},{"$f":"BV271+BV272","v":0},{"$f":"BW271+BW272","v":0},{"$f":"BX271+BX272","v":0},{"$f":"BY271+BY272","v":0},{"$f":"BZ271+BZ272","v":0},{"$f":"CA271+CA272","v":0},{"$f":"CB271+CB272","v":0},{"$f":"CC271+CC272","v":0},{"$f":"CD271+CD272","v":0},{"$f":"CE271+CE272","v":0},{"$f":"CF271+CF272","v":0},{"$f":"CG271+CG272","v":0},{"$f":"CH271+CH272","v":0},{"$f":"CI271+CI272","v":0},{"$f":"CJ271+CJ272","v":0},{"$f":"CK271+CK272","v":0},{"$f":"CL271+CL272","v":0},{"$f":"CM271+CM272","v":0},{"$f":"CN271+CN272","v":0},{"$f":"CO271+CO272","v":0},{"$f":"CP271+CP272","v":0},{"$f":"CQ271+CQ272","v":0},{"$f":"CR271+CR272","v":0},{"$f":"CS271+CS272","v":0},{"$f":"CT271+CT272","v":0},{"$f":"CU271+CU272","v":0},{"$f":"CV271+CV272","v":0},{"$f":"CW271+CW272","v":0},{"$f":"CX271+CX272","v":0},{"$f":"CY271+CY272","v":0},{"$f":"CZ271+CZ272","v":0},{"$f":"DA271+DA272","v":0},{"$f":"DB271+DB272","v":0},{"$f":"DC271+DC272","v":0},{"$f":"DD271+DD272","v":0},{"$f":"DE271+DE272","v":0},{"$f":"DF271+DF272","v":0},{"$f":"DG271+DG272","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,{"$f":"P246+P274-P273","v":0},{"$f":"Q246+Q274-Q273","v":0},{"$f":"R246+R274-R273","v":0},{"$f":"S246+S274-S273","v":0},{"$f":"T246+T274-T273","v":0},{"$f":"U246+U274-U273","v":0},{"$f":"V246+V274-V273","v":0},{"$f":"W246+W274-W273","v":0},{"$f":"X246+X274-X273","v":0},{"$f":"Y246+Y274-Y273","v":0},{"$f":"Z246+Z274-Z273","v":0},{"$f":"AA246+AA274-AA273","v":0},{"$f":"AB246+AB274-AB273","v":0},{"$f":"AC246+AC274-AC273","v":0},{"$f":"AD246+AD274-AD273","v":0},{"$f":"AE246+AE274-AE273","v":0},{"$f":"AF246+AF274-AF273","v":0},{"$f":"AG246+AG274-AG273","v":0},{"$f":"AH246+AH274-AH273","v":0},{"$f":"AI246+AI274-AI273","v":0},{"$f":"AJ246+AJ274-AJ273","v":0},{"$f":"AK246+AK274-AK273","v":0},{"$f":"AL246+AL274-AL273","v":0},{"$f":"AM246+AM274-AM273","v":0},{"$f":"AN246+AN274-AN273","v":0},{"$f":"AO246+AO274-AO273","v":0},{"$f":"AP246+AP274-AP273","v":0},{"$f":"AQ246+AQ274-AQ273","v":0},{"$f":"AR246+AR274-AR273","v":0},{"$f":"AS246+AS274-AS273","v":0},{"$f":"AT246+AT274-AT273","v":0},{"$f":"AU246+AU274-AU273","v":0},{"$f":"AV246+AV274-AV273","v":0},{"$f":"AW246+AW274-AW273","v":0},{"$f":"AX246+AX274-AX273","v":0},{"$f":"AY246+AY274-AY273","v":0},{"$f":"AZ246+AZ274-AZ273","v":0},{"$f":"BA246+BA274-BA273","v":0},{"$f":"BB246+BB274-BB273","v":0},{"$f":"BC246+BC274-BC273","v":0},{"$f":"BD246+BD274-BD273","v":0},{"$f":"BE246+BE274-BE273","v":0},{"$f":"BF246+BF274-BF273","v":0},{"$f":"BG246+BG274-BG273","v":0},{"$f":"BH246+BH274-BH273","v":0},{"$f":"BI246+BI274-BI273","v":0},{"$f":"BJ246+BJ274-BJ273","v":0},{"$f":"BK246+BK274-BK273","v":0},{"$f":"BL246+BL274-BL273","v":0},{"$f":"BM246+BM274-BM273","v":0},{"$f":"BN246+BN274-BN273","v":0},{"$f":"BO246+BO274-BO273","v":0},{"$f":"BP246+BP274-BP273","v":0},{"$f":"BQ246+BQ274-BQ273","v":0},{"$f":"BR246+BR274-BR273","v":0},{"$f":"BS246+BS274-BS273","v":0},{"$f":"BT246+BT274-BT273","v":0},{"$f":"BU246+BU274-BU273","v":0},{"$f":"BV246+BV274-BV273","v":0},{"$f":"BW246+BW274-BW273","v":0},{"$f":"BX246+BX274-BX273","v":0},{"$f":"BY246+BY274-BY273","v":0},{"$f":"BZ246+BZ274-BZ273","v":0},{"$f":"CA246+CA274-CA273","v":0},{"$f":"CB246+CB274-CB273","v":0},{"$f":"CC246+CC274-CC273","v":0},{"$f":"CD246+CD274-CD273","v":0},{"$f":"CE246+CE274-CE273","v":0},{"$f":"CF246+CF274-CF273","v":0},{"$f":"CG246+CG274-CG273","v":0},{"$f":"CH246+CH274-CH273","v":0},{"$f":"CI246+CI274-CI273","v":0},{"$f":"CJ246+CJ274-CJ273","v":0},{"$f":"CK246+CK274-CK273","v":0},{"$f":"CL246+CL274-CL273","v":0},{"$f":"CM246+CM274-CM273","v":0},{"$f":"CN246+CN274-CN273","v":0},{"$f":"CO246+CO274-CO273","v":0},{"$f":"CP246+CP274-CP273","v":0},{"$f":"CQ246+CQ274-CQ273","v":0},{"$f":"CR246+CR274-CR273","v":0},{"$f":"CS246+CS274-CS273","v":0},{"$f":"CT246+CT274-CT273","v":0},{"$f":"CU246+CU274-CU273","v":0},{"$f":"CV246+CV274-CV273","v":0},{"$f":"CW246+CW274-CW273","v":0},{"$f":"CX246+CX274-CX273","v":0},{"$f":"CY246+CY274-CY273","v":0},{"$f":"CZ246+CZ274-CZ273","v":0},{"$f":"DA246+DA274-DA273","v":0},{"$f":"DB246+DB274-DB273","v":0},{"$f":"DC246+DC274-DC273","v":0},{"$f":"DD246+DD274-DD273","v":0},{"$f":"DE246+DE274-DE273","v":0},{"$f":"DF246+DF274-DF273","v":0},{"$f":"DG246+DG274-DG273","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N246+N274-N273","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR246+AR274-AR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX246+BX274-BX273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G277/G246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK277/AK246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ277/BJ246","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI277/CI246","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G282+G283","v":0},null,null,null,null,null,null,{"$f":"N282+N283","v":0},null,{"$f":"P282+P283","v":0},{"$f":"Q282+Q283","v":0},{"$f":"R282+R283","v":0},{"$f":"S282+S283","v":0},{"$f":"T282+T283","v":0},{"$f":"U282+U283","v":0},{"$f":"V282+V283","v":0},{"$f":"W282+W283","v":0},{"$f":"X282+X283","v":0},{"$f":"Y282+Y283","v":0},{"$f":"Z282+Z283","v":0},{"$f":"AA282+AA283","v":0},{"$f":"AB282+AB283","v":0},{"$f":"AC282+AC283","v":0},{"$f":"AD282+AD283","v":0},{"$f":"AE282+AE283","v":0},{"$f":"AF282+AF283","v":0},{"$f":"AG282+AG283","v":0},{"$f":"AH282+AH283","v":0},{"$f":"AI282+AI283","v":0},{"$f":"AJ282+AJ283","v":0},{"$f":"AK282+AK283","v":0},{"$f":"AL282+AL283","v":0},{"$f":"AM282+AM283","v":0},{"$f":"AN282+AN283","v":0},{"$f":"AO282+AO283","v":0},{"$f":"AP282+AP283","v":0},{"$f":"AQ282+AQ283","v":0},{"$f":"AR282+AR283","v":0},{"$f":"AS282+AS283","v":0},{"$f":"AT282+AT283","v":0},{"$f":"AU282+AU283","v":0},{"$f":"AV282+AV283","v":0},{"$f":"AW282+AW283","v":0},{"$f":"AX282+AX283","v":0},{"$f":"AY282+AY283","v":0},{"$f":"AZ282+AZ283","v":0},{"$f":"BA282+BA283","v":0},{"$f":"BB282+BB283","v":0},{"$f":"BC282+BC283","v":0},{"$f":"BD282+BD283","v":0},{"$f":"BE282+BE283","v":0},{"$f":"BF282+BF283","v":0},{"$f":"BG282+BG283","v":0},{"$f":"BH282+BH283","v":0},{"$f":"BI282+BI283","v":0},{"$f":"BJ282+BJ283","v":0},{"$f":"BK282+BK283","v":0},{"$f":"BL282+BL283","v":0},{"$f":"BM282+BM283","v":0},{"$f":"BN282+BN283","v":0},{"$f":"BO282+BO283","v":0},{"$f":"BP282+BP283","v":0},{"$f":"BQ282+BQ283","v":0},{"$f":"BR282+BR283","v":0},{"$f":"BS282+BS283","v":0},{"$f":"BT282+BT283","v":0},{"$f":"BU282+BU283","v":0},{"$f":"BV282+BV283","v":0},{"$f":"BW282+BW283","v":0},{"$f":"BX282+BX283","v":0},{"$f":"BY282+BY283","v":0},{"$f":"BZ282+BZ283","v":0},{"$f":"CA282+CA283","v":0},{"$f":"CB282+CB283","v":0},{"$f":"CC282+CC283","v":0},{"$f":"CD282+CD283","v":0},{"$f":"CE282+CE283","v":0},{"$f":"CF282+CF283","v":0},{"$f":"CG282+CG283","v":0},{"$f":"CH282+CH283","v":0},{"$f":"CI282+CI283","v":0},{"$f":"CJ282+CJ283","v":0},{"$f":"CK282+CK283","v":0},{"$f":"CL282+CL283","v":0},{"$f":"CM282+CM283","v":0},{"$f":"CN282+CN283","v":0},{"$f":"CO282+CO283","v":0},{"$f":"CP282+CP283","v":0},{"$f":"CQ282+CQ283","v":0},{"$f":"CR282+CR283","v":0},{"$f":"CS282+CS283","v":0},{"$f":"CT282+CT283","v":0},{"$f":"CU282+CU283","v":0},{"$f":"CV282+CV283","v":0},{"$f":"CW282+CW283","v":0},{"$f":"CX282+CX283","v":0},{"$f":"CY282+CY283","v":0},{"$f":"CZ282+CZ283","v":0},{"$f":"DA282+DA283","v":0},{"$f":"DB282+DB283","v":0},{"$f":"DC282+DC283","v":0},{"$f":"DD282+DD283","v":0},{"$f":"DE282+DE283","v":0},{"$f":"DF282+DF283","v":0},{"$f":"DG282+DG283","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D300","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP300","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N313+N314","v":0},null,{"$f":"P313+P314","v":0},{"$f":"Q313+Q314","v":0},{"$f":"R313+R314","v":0},{"$f":"S313+S314","v":0},{"$f":"T313+T314","v":0},{"$f":"U313+U314","v":0},{"$f":"V313+V314","v":0},{"$f":"W313+W314","v":0},{"$f":"X313+X314","v":0},{"$f":"Y313+Y314","v":0},{"$f":"Z313+Z314","v":0},{"$f":"AA313+AA314","v":0},{"$f":"AB313+AB314","v":0},{"$f":"AC313+AC314","v":0},{"$f":"AD313+AD314","v":0},{"$f":"AE313+AE314","v":0},{"$f":"AF313+AF314","v":0},{"$f":"AG313+AG314","v":0},{"$f":"AH313+AH314","v":0},{"$f":"AI313+AI314","v":0},{"$f":"AJ313+AJ314","v":0},{"$f":"AK313+AK314","v":0},{"$f":"AL313+AL314","v":0},{"$f":"AM313+AM314","v":0},{"$f":"AN313+AN314","v":0},{"$f":"AO313+AO314","v":0},{"$f":"AP313+AP314","v":0},{"$f":"AQ313+AQ314","v":0},{"$f":"AR313+AR314","v":0},{"$f":"AS313+AS314","v":0},{"$f":"AT313+AT314","v":0},{"$f":"AU313+AU314","v":0},{"$f":"AV313+AV314","v":0},{"$f":"AW313+AW314","v":0},{"$f":"AX313+AX314","v":0},{"$f":"AY313+AY314","v":0},{"$f":"AZ313+AZ314","v":0},{"$f":"BA313+BA314","v":0},{"$f":"BB313+BB314","v":0},{"$f":"BC313+BC314","v":0},{"$f":"BD313+BD314","v":0},{"$f":"BE313+BE314","v":0},{"$f":"BF313+BF314","v":0},{"$f":"BG313+BG314","v":0},{"$f":"BH313+BH314","v":0},{"$f":"BI313+BI314","v":0},{"$f":"BJ313+BJ314","v":0},{"$f":"BK313+BK314","v":0},{"$f":"BL313+BL314","v":0},{"$f":"BM313+BM314","v":0},{"$f":"BN313+BN314","v":0},{"$f":"BO313+BO314","v":0},{"$f":"BP313+BP314","v":0},{"$f":"BQ313+BQ314","v":0},{"$f":"BR313+BR314","v":0},{"$f":"BS313+BS314","v":0},{"$f":"BT313+BT314","v":0},{"$f":"BU313+BU314","v":0},{"$f":"BV313+BV314","v":0},{"$f":"BW313+BW314","v":0},{"$f":"BX313+BX314","v":0},{"$f":"BY313+BY314","v":0},{"$f":"BZ313+BZ314","v":0},{"$f":"CA313+CA314","v":0},{"$f":"CB313+CB314","v":0},{"$f":"CC313+CC314","v":0},{"$f":"CD313+CD314","v":0},{"$f":"CE313+CE314","v":0},{"$f":"CF313+CF314","v":0},{"$f":"CG313+CG314","v":0},{"$f":"CH313+CH314","v":0},{"$f":"CI313+CI314","v":0},{"$f":"CJ313+CJ314","v":0},{"$f":"CK313+CK314","v":0},{"$f":"CL313+CL314","v":0},{"$f":"CM313+CM314","v":0},{"$f":"CN313+CN314","v":0},{"$f":"CO313+CO314","v":0},{"$f":"CP313+CP314","v":0},{"$f":"CQ313+CQ314","v":0},{"$f":"CR313+CR314","v":0},{"$f":"CS313+CS314","v":0},{"$f":"CT313+CT314","v":0},{"$f":"CU313+CU314","v":0},{"$f":"CV313+CV314","v":0},{"$f":"CW313+CW314","v":0},{"$f":"CX313+CX314","v":0},{"$f":"CY313+CY314","v":0},{"$f":"CZ313+CZ314","v":0},{"$f":"DA313+DA314","v":0},{"$f":"DB313+DB314","v":0},{"$f":"DC313+DC314","v":0},{"$f":"DD313+DD314","v":0},{"$f":"DE313+DE314","v":0},{"$f":"DF313+DF314","v":0},{"$f":"DG313+DG314","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,{"$f":"P288+P316-P315","v":0},{"$f":"Q288+Q316-Q315","v":0},{"$f":"R288+R316-R315","v":0},{"$f":"S288+S316-S315","v":0},{"$f":"T288+T316-T315","v":0},{"$f":"U288+U316-U315","v":0},{"$f":"V288+V316-V315","v":0},{"$f":"W288+W316-W315","v":0},{"$f":"X288+X316-X315","v":0},{"$f":"Y288+Y316-Y315","v":0},{"$f":"Z288+Z316-Z315","v":0},{"$f":"AA288+AA316-AA315","v":0},{"$f":"AB288+AB316-AB315","v":0},{"$f":"AC288+AC316-AC315","v":0},{"$f":"AD288+AD316-AD315","v":0},{"$f":"AE288+AE316-AE315","v":0},{"$f":"AF288+AF316-AF315","v":0},{"$f":"AG288+AG316-AG315","v":0},{"$f":"AH288+AH316-AH315","v":0},{"$f":"AI288+AI316-AI315","v":0},{"$f":"AJ288+AJ316-AJ315","v":0},{"$f":"AK288+AK316-AK315","v":0},{"$f":"AL288+AL316-AL315","v":0},{"$f":"AM288+AM316-AM315","v":0},{"$f":"AN288+AN316-AN315","v":0},{"$f":"AO288+AO316-AO315","v":0},{"$f":"AP288+AP316-AP315","v":0},{"$f":"AQ288+AQ316-AQ315","v":0},{"$f":"AR288+AR316-AR315","v":0},{"$f":"AS288+AS316-AS315","v":0},{"$f":"AT288+AT316-AT315","v":0},{"$f":"AU288+AU316-AU315","v":0},{"$f":"AV288+AV316-AV315","v":0},{"$f":"AW288+AW316-AW315","v":0},{"$f":"AX288+AX316-AX315","v":0},{"$f":"AY288+AY316-AY315","v":0},{"$f":"AZ288+AZ316-AZ315","v":0},{"$f":"BA288+BA316-BA315","v":0},{"$f":"BB288+BB316-BB315","v":0},{"$f":"BC288+BC316-BC315","v":0},{"$f":"BD288+BD316-BD315","v":0},{"$f":"BE288+BE316-BE315","v":0},{"$f":"BF288+BF316-BF315","v":0},{"$f":"BG288+BG316-BG315","v":0},{"$f":"BH288+BH316-BH315","v":0},{"$f":"BI288+BI316-BI315","v":0},{"$f":"BJ288+BJ316-BJ315","v":0},{"$f":"BK288+BK316-BK315","v":0},{"$f":"BL288+BL316-BL315","v":0},{"$f":"BM288+BM316-BM315","v":0},{"$f":"BN288+BN316-BN315","v":0},{"$f":"BO288+BO316-BO315","v":0},{"$f":"BP288+BP316-BP315","v":0},{"$f":"BQ288+BQ316-BQ315","v":0},{"$f":"BR288+BR316-BR315","v":0},{"$f":"BS288+BS316-BS315","v":0},{"$f":"BT288+BT316-BT315","v":0},{"$f":"BU288+BU316-BU315","v":0},{"$f":"BV288+BV316-BV315","v":0},{"$f":"BW288+BW316-BW315","v":0},{"$f":"BX288+BX316-BX315","v":0},{"$f":"BY288+BY316-BY315","v":0},{"$f":"BZ288+BZ316-BZ315","v":0},{"$f":"CA288+CA316-CA315","v":0},{"$f":"CB288+CB316-CB315","v":0},{"$f":"CC288+CC316-CC315","v":0},{"$f":"CD288+CD316-CD315","v":0},{"$f":"CE288+CE316-CE315","v":0},{"$f":"CF288+CF316-CF315","v":0},{"$f":"CG288+CG316-CG315","v":0},{"$f":"CH288+CH316-CH315","v":0},{"$f":"CI288+CI316-CI315","v":0},{"$f":"CJ288+CJ316-CJ315","v":0},{"$f":"CK288+CK316-CK315","v":0},{"$f":"CL288+CL316-CL315","v":0},{"$f":"CM288+CM316-CM315","v":0},{"$f":"CN288+CN316-CN315","v":0},{"$f":"CO288+CO316-CO315","v":0},{"$f":"CP288+CP316-CP315","v":0},{"$f":"CQ288+CQ316-CQ315","v":0},{"$f":"CR288+CR316-CR315","v":0},{"$f":"CS288+CS316-CS315","v":0},{"$f":"CT288+CT316-CT315","v":0},{"$f":"CU288+CU316-CU315","v":0},{"$f":"CV288+CV316-CV315","v":0},{"$f":"CW288+CW316-CW315","v":0},{"$f":"CX288+CX316-CX315","v":0},{"$f":"CY288+CY316-CY315","v":0},{"$f":"CZ288+CZ316-CZ315","v":0},{"$f":"DA288+DA316-DA315","v":0},{"$f":"DB288+DB316-DB315","v":0},{"$f":"DC288+DC316-DC315","v":0},{"$f":"DD288+DD316-DD315","v":0},{"$f":"DE288+DE316-DE315","v":0},{"$f":"DF288+DF316-DF315","v":0},{"$f":"DG288+DG316-DG315","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N288+N316-N315","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR288+AR316-AR315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX288+BX316-BX315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G319/G288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK319/AK288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ319/BJ288","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI319/CI288","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G324+G325","v":0},null,null,null,null,null,null,{"$f":"N324+N325","v":0},null,{"$f":"P324+P325","v":0},{"$f":"Q324+Q325","v":0},{"$f":"R324+R325","v":0},{"$f":"S324+S325","v":0},{"$f":"T324+T325","v":0},{"$f":"U324+U325","v":0},{"$f":"V324+V325","v":0},{"$f":"W324+W325","v":0},{"$f":"X324+X325","v":0},{"$f":"Y324+Y325","v":0},{"$f":"Z324+Z325","v":0},{"$f":"AA324+AA325","v":0},{"$f":"AB324+AB325","v":0},{"$f":"AC324+AC325","v":0},{"$f":"AD324+AD325","v":0},{"$f":"AE324+AE325","v":0},{"$f":"AF324+AF325","v":0},{"$f":"AG324+AG325","v":0},{"$f":"AH324+AH325","v":0},{"$f":"AI324+AI325","v":0},{"$f":"AJ324+AJ325","v":0},{"$f":"AK324+AK325","v":0},{"$f":"AL324+AL325","v":0},{"$f":"AM324+AM325","v":0},{"$f":"AN324+AN325","v":0},{"$f":"AO324+AO325","v":0},{"$f":"AP324+AP325","v":0},{"$f":"AQ324+AQ325","v":0},{"$f":"AR324+AR325","v":0},{"$f":"AS324+AS325","v":0},{"$f":"AT324+AT325","v":0},{"$f":"AU324+AU325","v":0},{"$f":"AV324+AV325","v":0},{"$f":"AW324+AW325","v":0},{"$f":"AX324+AX325","v":0},{"$f":"AY324+AY325","v":0},{"$f":"AZ324+AZ325","v":0},{"$f":"BA324+BA325","v":0},{"$f":"BB324+BB325","v":0},{"$f":"BC324+BC325","v":0},{"$f":"BD324+BD325","v":0},{"$f":"BE324+BE325","v":0},{"$f":"BF324+BF325","v":0},{"$f":"BG324+BG325","v":0},{"$f":"BH324+BH325","v":0},{"$f":"BI324+BI325","v":0},{"$f":"BJ324+BJ325","v":0},{"$f":"BK324+BK325","v":0},{"$f":"BL324+BL325","v":0},{"$f":"BM324+BM325","v":0},{"$f":"BN324+BN325","v":0},{"$f":"BO324+BO325","v":0},{"$f":"BP324+BP325","v":0},{"$f":"BQ324+BQ325","v":0},{"$f":"BR324+BR325","v":0},{"$f":"BS324+BS325","v":0},{"$f":"BT324+BT325","v":0},{"$f":"BU324+BU325","v":0},{"$f":"BV324+BV325","v":0},{"$f":"BW324+BW325","v":0},{"$f":"BX324+BX325","v":0},{"$f":"BY324+BY325","v":0},{"$f":"BZ324+BZ325","v":0},{"$f":"CA324+CA325","v":0},{"$f":"CB324+CB325","v":0},{"$f":"CC324+CC325","v":0},{"$f":"CD324+CD325","v":0},{"$f":"CE324+CE325","v":0},{"$f":"CF324+CF325","v":0},{"$f":"CG324+CG325","v":0},{"$f":"CH324+CH325","v":0},{"$f":"CI324+CI325","v":0},{"$f":"CJ324+CJ325","v":0},{"$f":"CK324+CK325","v":0},{"$f":"CL324+CL325","v":0},{"$f":"CM324+CM325","v":0},{"$f":"CN324+CN325","v":0},{"$f":"CO324+CO325","v":0},{"$f":"CP324+CP325","v":0},{"$f":"CQ324+CQ325","v":0},{"$f":"CR324+CR325","v":0},{"$f":"CS324+CS325","v":0},{"$f":"CT324+CT325","v":0},{"$f":"CU324+CU325","v":0},{"$f":"CV324+CV325","v":0},{"$f":"CW324+CW325","v":0},{"$f":"CX324+CX325","v":0},{"$f":"CY324+CY325","v":0},{"$f":"CZ324+CZ325","v":0},{"$f":"DA324+DA325","v":0},{"$f":"DB324+DB325","v":0},{"$f":"DC324+DC325","v":0},{"$f":"DD324+DD325","v":0},{"$f":"DE324+DE325","v":0},{"$f":"DF324+DF325","v":0},{"$f":"DG324+DG325","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D348","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP348","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N355+N356","v":0},null,{"$f":"P355+P356","v":0},{"$f":"Q355+Q356","v":0},{"$f":"R355+R356","v":0},{"$f":"S355+S356","v":0},{"$f":"T355+T356","v":0},{"$f":"U355+U356","v":0},{"$f":"V355+V356","v":0},{"$f":"W355+W356","v":0},{"$f":"X355+X356","v":0},{"$f":"Y355+Y356","v":0},{"$f":"Z355+Z356","v":0},{"$f":"AA355+AA356","v":0},{"$f":"AB355+AB356","v":0},{"$f":"AC355+AC356","v":0},{"$f":"AD355+AD356","v":0},{"$f":"AE355+AE356","v":0},{"$f":"AF355+AF356","v":0},{"$f":"AG355+AG356","v":0},{"$f":"AH355+AH356","v":0},{"$f":"AI355+AI356","v":0},{"$f":"AJ355+AJ356","v":0},{"$f":"AK355+AK356","v":0},{"$f":"AL355+AL356","v":0},{"$f":"AM355+AM356","v":0},{"$f":"AN355+AN356","v":0},{"$f":"AO355+AO356","v":0},{"$f":"AP355+AP356","v":0},{"$f":"AQ355+AQ356","v":0},{"$f":"AR355+AR356","v":0},{"$f":"AS355+AS356","v":0},{"$f":"AT355+AT356","v":0},{"$f":"AU355+AU356","v":0},{"$f":"AV355+AV356","v":0},{"$f":"AW355+AW356","v":0},{"$f":"AX355+AX356","v":0},{"$f":"AY355+AY356","v":0},{"$f":"AZ355+AZ356","v":0},{"$f":"BA355+BA356","v":0},{"$f":"BB355+BB356","v":0},{"$f":"BC355+BC356","v":0},{"$f":"BD355+BD356","v":0},{"$f":"BE355+BE356","v":0},{"$f":"BF355+BF356","v":0},{"$f":"BG355+BG356","v":0},{"$f":"BH355+BH356","v":0},{"$f":"BI355+BI356","v":0},{"$f":"BJ355+BJ356","v":0},{"$f":"BK355+BK356","v":0},{"$f":"BL355+BL356","v":0},{"$f":"BM355+BM356","v":0},{"$f":"BN355+BN356","v":0},{"$f":"BO355+BO356","v":0},{"$f":"BP355+BP356","v":0},{"$f":"BQ355+BQ356","v":0},{"$f":"BR355+BR356","v":0},{"$f":"BS355+BS356","v":0},{"$f":"BT355+BT356","v":0},{"$f":"BU355+BU356","v":0},{"$f":"BV355+BV356","v":0},{"$f":"BW355+BW356","v":0},{"$f":"BX355+BX356","v":0},{"$f":"BY355+BY356","v":0},{"$f":"BZ355+BZ356","v":0},{"$f":"CA355+CA356","v":0},{"$f":"CB355+CB356","v":0},{"$f":"CC355+CC356","v":0},{"$f":"CD355+CD356","v":0},{"$f":"CE355+CE356","v":0},{"$f":"CF355+CF356","v":0},{"$f":"CG355+CG356","v":0},{"$f":"CH355+CH356","v":0},{"$f":"CI355+CI356","v":0},{"$f":"CJ355+CJ356","v":0},{"$f":"CK355+CK356","v":0},{"$f":"CL355+CL356","v":0},{"$f":"CM355+CM356","v":0},{"$f":"CN355+CN356","v":0},{"$f":"CO355+CO356","v":0},{"$f":"CP355+CP356","v":0},{"$f":"CQ355+CQ356","v":0},{"$f":"CR355+CR356","v":0},{"$f":"CS355+CS356","v":0},{"$f":"CT355+CT356","v":0},{"$f":"CU355+CU356","v":0},{"$f":"CV355+CV356","v":0},{"$f":"CW355+CW356","v":0},{"$f":"CX355+CX356","v":0},{"$f":"CY355+CY356","v":0},{"$f":"CZ355+CZ356","v":0},{"$f":"DA355+DA356","v":0},{"$f":"DB355+DB356","v":0},{"$f":"DC355+DC356","v":0},{"$f":"DD355+DD356","v":0},{"$f":"DE355+DE356","v":0},{"$f":"DF355+DF356","v":0},{"$f":"DG355+DG356","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,{"$f":"P330+P358-P357","v":0},{"$f":"Q330+Q358-Q357","v":0},{"$f":"R330+R358-R357","v":0},{"$f":"S330+S358-S357","v":0},{"$f":"T330+T358-T357","v":0},{"$f":"U330+U358-U357","v":0},{"$f":"V330+V358-V357","v":0},{"$f":"W330+W358-W357","v":0},{"$f":"X330+X358-X357","v":0},{"$f":"Y330+Y358-Y357","v":0},{"$f":"Z330+Z358-Z357","v":0},{"$f":"AA330+AA358-AA357","v":0},{"$f":"AB330+AB358-AB357","v":0},{"$f":"AC330+AC358-AC357","v":0},{"$f":"AD330+AD358-AD357","v":0},{"$f":"AE330+AE358-AE357","v":0},{"$f":"AF330+AF358-AF357","v":0},{"$f":"AG330+AG358-AG357","v":0},{"$f":"AH330+AH358-AH357","v":0},{"$f":"AI330+AI358-AI357","v":0},{"$f":"AJ330+AJ358-AJ357","v":0},{"$f":"AK330+AK358-AK357","v":0},{"$f":"AL330+AL358-AL357","v":0},{"$f":"AM330+AM358-AM357","v":0},{"$f":"AN330+AN358-AN357","v":0},{"$f":"AO330+AO358-AO357","v":0},{"$f":"AP330+AP358-AP357","v":0},{"$f":"AQ330+AQ358-AQ357","v":0},{"$f":"AR330+AR358-AR357","v":0},{"$f":"AS330+AS358-AS357","v":0},{"$f":"AT330+AT358-AT357","v":0},{"$f":"AU330+AU358-AU357","v":0},{"$f":"AV330+AV358-AV357","v":0},{"$f":"AW330+AW358-AW357","v":0},{"$f":"AX330+AX358-AX357","v":0},{"$f":"AY330+AY358-AY357","v":0},{"$f":"AZ330+AZ358-AZ357","v":0},{"$f":"BA330+BA358-BA357","v":0},{"$f":"BB330+BB358-BB357","v":0},{"$f":"BC330+BC358-BC357","v":0},{"$f":"BD330+BD358-BD357","v":0},{"$f":"BE330+BE358-BE357","v":0},{"$f":"BF330+BF358-BF357","v":0},{"$f":"BG330+BG358-BG357","v":0},{"$f":"BH330+BH358-BH357","v":0},{"$f":"BI330+BI358-BI357","v":0},{"$f":"BJ330+BJ358-BJ357","v":0},{"$f":"BK330+BK358-BK357","v":0},{"$f":"BL330+BL358-BL357","v":0},{"$f":"BM330+BM358-BM357","v":0},{"$f":"BN330+BN358-BN357","v":0},{"$f":"BO330+BO358-BO357","v":0},{"$f":"BP330+BP358-BP357","v":0},{"$f":"BQ330+BQ358-BQ357","v":0},{"$f":"BR330+BR358-BR357","v":0},{"$f":"BS330+BS358-BS357","v":0},{"$f":"BT330+BT358-BT357","v":0},{"$f":"BU330+BU358-BU357","v":0},{"$f":"BV330+BV358-BV357","v":0},{"$f":"BW330+BW358-BW357","v":0},{"$f":"BX330+BX358-BX357","v":0},{"$f":"BY330+BY358-BY357","v":0},{"$f":"BZ330+BZ358-BZ357","v":0},{"$f":"CA330+CA358-CA357","v":0},{"$f":"CB330+CB358-CB357","v":0},{"$f":"CC330+CC358-CC357","v":0},{"$f":"CD330+CD358-CD357","v":0},{"$f":"CE330+CE358-CE357","v":0},{"$f":"CF330+CF358-CF357","v":0},{"$f":"CG330+CG358-CG357","v":0},{"$f":"CH330+CH358-CH357","v":0},{"$f":"CI330+CI358-CI357","v":0},{"$f":"CJ330+CJ358-CJ357","v":0},{"$f":"CK330+CK358-CK357","v":0},{"$f":"CL330+CL358-CL357","v":0},{"$f":"CM330+CM358-CM357","v":0},{"$f":"CN330+CN358-CN357","v":0},{"$f":"CO330+CO358-CO357","v":0},{"$f":"CP330+CP358-CP357","v":0},{"$f":"CQ330+CQ358-CQ357","v":0},{"$f":"CR330+CR358-CR357","v":0},{"$f":"CS330+CS358-CS357","v":0},{"$f":"CT330+CT358-CT357","v":0},{"$f":"CU330+CU358-CU357","v":0},{"$f":"CV330+CV358-CV357","v":0},{"$f":"CW330+CW358-CW357","v":0},{"$f":"CX330+CX358-CX357","v":0},{"$f":"CY330+CY358-CY357","v":0},{"$f":"CZ330+CZ358-CZ357","v":0},{"$f":"DA330+DA358-DA357","v":0},{"$f":"DB330+DB358-DB357","v":0},{"$f":"DC330+DC358-DC357","v":0},{"$f":"DD330+DD358-DD357","v":0},{"$f":"DE330+DE358-DE357","v":0},{"$f":"DF330+DF358-DF357","v":0},{"$f":"DG330+DG358-DG357","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N330+N358-N357","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR330+AR358-AR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX330+BX358-BX357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G361/G330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK361/AK330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ361/BJ330","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI361/CI330","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G366+G367","v":0},null,null,null,null,null,null,{"$f":"N366+N367","v":0},null,{"$f":"P366+P367","v":0},{"$f":"Q366+Q367","v":0},{"$f":"R366+R367","v":0},{"$f":"S366+S367","v":0},{"$f":"T366+T367","v":0},{"$f":"U366+U367","v":0},{"$f":"V366+V367","v":0},{"$f":"W366+W367","v":0},{"$f":"X366+X367","v":0},{"$f":"Y366+Y367","v":0},{"$f":"Z366+Z367","v":0},{"$f":"AA366+AA367","v":0},{"$f":"AB366+AB367","v":0},{"$f":"AC366+AC367","v":0},{"$f":"AD366+AD367","v":0},{"$f":"AE366+AE367","v":0},{"$f":"AF366+AF367","v":0},{"$f":"AG366+AG367","v":0},{"$f":"AH366+AH367","v":0},{"$f":"AI366+AI367","v":0},{"$f":"AJ366+AJ367","v":0},{"$f":"AK366+AK367","v":0},{"$f":"AL366+AL367","v":0},{"$f":"AM366+AM367","v":0},{"$f":"AN366+AN367","v":0},{"$f":"AO366+AO367","v":0},{"$f":"AP366+AP367","v":0},{"$f":"AQ366+AQ367","v":0},{"$f":"AR366+AR367","v":0},{"$f":"AS366+AS367","v":0},{"$f":"AT366+AT367","v":0},{"$f":"AU366+AU367","v":0},{"$f":"AV366+AV367","v":0},{"$f":"AW366+AW367","v":0},{"$f":"AX366+AX367","v":0},{"$f":"AY366+AY367","v":0},{"$f":"AZ366+AZ367","v":0},{"$f":"BA366+BA367","v":0},{"$f":"BB366+BB367","v":0},{"$f":"BC366+BC367","v":0},{"$f":"BD366+BD367","v":0},{"$f":"BE366+BE367","v":0},{"$f":"BF366+BF367","v":0},{"$f":"BG366+BG367","v":0},{"$f":"BH366+BH367","v":0},{"$f":"BI366+BI367","v":0},{"$f":"BJ366+BJ367","v":0},{"$f":"BK366+BK367","v":0},{"$f":"BL366+BL367","v":0},{"$f":"BM366+BM367","v":0},{"$f":"BN366+BN367","v":0},{"$f":"BO366+BO367","v":0},{"$f":"BP366+BP367","v":0},{"$f":"BQ366+BQ367","v":0},{"$f":"BR366+BR367","v":0},{"$f":"BS366+BS367","v":0},{"$f":"BT366+BT367","v":0},{"$f":"BU366+BU367","v":0},{"$f":"BV366+BV367","v":0},{"$f":"BW366+BW367","v":0},{"$f":"BX366+BX367","v":0},{"$f":"BY366+BY367","v":0},{"$f":"BZ366+BZ367","v":0},{"$f":"CA366+CA367","v":0},{"$f":"CB366+CB367","v":0},{"$f":"CC366+CC367","v":0},{"$f":"CD366+CD367","v":0},{"$f":"CE366+CE367","v":0},{"$f":"CF366+CF367","v":0},{"$f":"CG366+CG367","v":0},{"$f":"CH366+CH367","v":0},{"$f":"CI366+CI367","v":0},{"$f":"CJ366+CJ367","v":0},{"$f":"CK366+CK367","v":0},{"$f":"CL366+CL367","v":0},{"$f":"CM366+CM367","v":0},{"$f":"CN366+CN367","v":0},{"$f":"CO366+CO367","v":0},{"$f":"CP366+CP367","v":0},{"$f":"CQ366+CQ367","v":0},{"$f":"CR366+CR367","v":0},{"$f":"CS366+CS367","v":0},{"$f":"CT366+CT367","v":0},{"$f":"CU366+CU367","v":0},{"$f":"CV366+CV367","v":0},{"$f":"CW366+CW367","v":0},{"$f":"CX366+CX367","v":0},{"$f":"CY366+CY367","v":0},{"$f":"CZ366+CZ367","v":0},{"$f":"DA366+DA367","v":0},{"$f":"DB366+DB367","v":0},{"$f":"DC366+DC367","v":0},{"$f":"DD366+DD367","v":0},{"$f":"DE366+DE367","v":0},{"$f":"DF366+DF367","v":0},{"$f":"DG366+DG367","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683,1338559.2402120642,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,47563.018687738324,48798.421770536697,51886.929477532685,58063.944891524683,61770.15413991989,62387.855681319088,63005.557222718278,63005.557222718278,62387.855681319088,60534.751057121488,58681.646432923895,58681.646432923895,60534.751057121488,61770.15413991989,59917.049515722269,58063.944891524683,58063.944891524683,58063.944891524683,1189693.1687348571,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,43239.107897943933,44474.510980742321,46327.615604939921,49416.123311935917,53740.034101730293,56828.541808726288,57446.2433501255,56210.84026732709,54357.735643129497,51886.929477532685,50651.52639473429,51886.929477532685,54357.735643129497,55593.138725927907,55593.138725927907,49416.123311935917,49416.123311935917,49416.123311935917,1494837.7301860615,53122.332560331102,50651.52639473429,48798.421770536697,47563.018687738324,46945.317146339119,47563.018687738324,48180.720229137507,50651.52639473429,56828.541808726288,67329.468012512676,73506.483426504667,74124.184967903857,72888.781885105447,73506.483426504667,74741.886509303062,74124.184967903857,72271.080343706257,69182.572636710276,67947.169553911866,66711.766471113471,72888.781885105447,64240.960305516688,63005.557222718278,58063.944891524683]
[null,null,null,2500,2500,2500,2500,2500,2500,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D396","v":2500},2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,{"$f":"AJ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,{"$f":"BP396","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N397+N398","v":0},null,{"$f":"P397+P398","v":0},{"$f":"Q397+Q398","v":0},{"$f":"R397+R398","v":0},{"$f":"S397+S398","v":0},{"$f":"T397+T398","v":0},{"$f":"U397+U398","v":0},{"$f":"V397+V398","v":0},{"$f":"W397+W398","v":0},{"$f":"X397+X398","v":0},{"$f":"Y397+Y398","v":0},{"$f":"Z397+Z398","v":0},{"$f":"AA397+AA398","v":0},{"$f":"AB397+AB398","v":0},{"$f":"AC397+AC398","v":0},{"$f":"AD397+AD398","v":0},{"$f":"AE397+AE398","v":0},{"$f":"AF397+AF398","v":0},{"$f":"AG397+AG398","v":0},{"$f":"AH397+AH398","v":0},{"$f":"AI397+AI398","v":0},{"$f":"AJ397+AJ398","v":0},{"$f":"AK397+AK398","v":0},{"$f":"AL397+AL398","v":0},{"$f":"AM397+AM398","v":0},{"$f":"AN397+AN398","v":0},{"$f":"AO397+AO398","v":0},{"$f":"AP397+AP398","v":0},{"$f":"AQ397+AQ398","v":0},{"$f":"AR397+AR398","v":0},{"$f":"AS397+AS398","v":0},{"$f":"AT397+AT398","v":0},{"$f":"AU397+AU398","v":0},{"$f":"AV397+AV398","v":0},{"$f":"AW397+AW398","v":0},{"$f":"AX397+AX398","v":0},{"$f":"AY397+AY398","v":0},{"$f":"AZ397+AZ398","v":0},{"$f":"BA397+BA398","v":0},{"$f":"BB397+BB398","v":0},{"$f":"BC397+BC398","v":0},{"$f":"BD397+BD398","v":0},{"$f":"BE397+BE398","v":0},{"$f":"BF397+BF398","v":0},{"$f":"BG397+BG398","v":0},{"$f":"BH397+BH398","v":0},{"$f":"BI397+BI398","v":0},{"$f":"BJ397+BJ398","v":0},{"$f":"BK397+BK398","v":0},{"$f":"BL397+BL398","v":0},{"$f":"BM397+BM398","v":0},{"$f":"BN397+BN398","v":0},{"$f":"BO397+BO398","v":0},{"$f":"BP397+BP398","v":0},{"$f":"BQ397+BQ398","v":0},{"$f":"BR397+BR398","v":0},{"$f":"BS397+BS398","v":0},{"$f":"BT397+BT398","v":0},{"$f":"BU397+BU398","v":0},{"$f":"BV397+BV398","v":0},{"$f":"BW397+BW398","v":0},{"$f":"BX397+BX398","v":0},{"$f":"BY397+BY398","v":0},{"$f":"BZ397+BZ398","v":0},{"$f":"CA397+CA398","v":0},{"$f":"CB397+CB398","v":0},{"$f":"CC397+CC398","v":0},{"$f":"CD397+CD398","v":0},{"$f":"CE397+CE398","v":0},{"$f":"CF397+CF398","v":0},{"$f":"CG397+CG398","v":0},{"$f":"CH397+CH398","v":0},{"$f":"CI397+CI398","v":0},{"$f":"CJ397+CJ398","v":0},{"$f":"CK397+CK398","v":0},{"$f":"CL397+CL398","v":0},{"$f":"CM397+CM398","v":0},{"$f":"CN397+CN398","v":0},{"$f":"CO397+CO398","v":0},{"$f":"CP397+CP398","v":0},{"$f":"CQ397+CQ398","v":0},{"$f":"CR397+CR398","v":0},{"$f":"CS397+CS398","v":0},{"$f":"CT397+CT398","v":0},{"$f":"CU397+CU398","v":0},{"$f":"CV397+CV398","v":0},{"$f":"CW397+CW398","v":0},{"$f":"CX397+CX398","v":0},{"$f":"CY397+CY398","v":0},{"$f":"CZ397+CZ398","v":0},{"$f":"DA397+DA398","v":0},{"$f":"DB397+DB398","v":0},{"$f":"DC397+DC398","v":0},{"$f":"DD397+DD398","v":0},{"$f":"DE397+DE398","v":0},{"$f":"DF397+DF398","v":0},{"$f":"DG397+DG398","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY372+CY400-CY399","v":0},{"$f":"CZ372+CZ400-CZ399","v":0},{"$f":"DA372+DA400-DA399","v":0},{"$f":"DB372+DB400-DB399","v":0},{"$f":"DC372+DC400-DC399","v":0},{"$f":"DD372+DD400-DD399","v":0},{"$f":"DE372+DE400-DE399","v":0},{"$f":"DF372+DF400-DF399","v":0},{"$f":"DG372+DG400-DG399","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N372+N400-N399","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR372+AR400-AR399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX372+BX400-BX399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G403/G372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK403/AK372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ403/BJ372","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI403/CI372","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G408+G409","v":0},null,null,null,null,null,null,{"$f":"N408+N409","v":0},null,{"$f":"P408+P409","v":0},{"$f":"Q408+Q409","v":0},{"$f":"R408+R409","v":0},{"$f":"S408+S409","v":0},{"$f":"T408+T409","v":0},{"$f":"U408+U409","v":0},{"$f":"V408+V409","v":0},{"$f":"W408+W409","v":0},{"$f":"X408+X409","v":0},{"$f":"Y408+Y409","v":0},{"$f":"Z408+Z409","v":0},{"$f":"AA408+AA409","v":0},{"$f":"AB408+AB409","v":0},{"$f":"AC408+AC409","v":0},{"$f":"AD408+AD409","v":0},{"$f":"AE408+AE409","v":0},{"$f":"AF408+AF409","v":0},{"$f":"AG408+AG409","v":0},{"$f":"AH408+AH409","v":0},{"$f":"AI408+AI409","v":0},{"$f":"AJ408+AJ409","v":0},{"$f":"AK408+AK409","v":0},{"$f":"AL408+AL409","v":0},{"$f":"AM408+AM409","v":0},{"$f":"AN408+AN409","v":0},{"$f":"AO408+AO409","v":0},{"$f":"AP408+AP409","v":0},{"$f":"AQ408+AQ409","v":0},{"$f":"AR408+AR409","v":0},{"$f":"AS408+AS409","v":0},{"$f":"AT408+AT409","v":0},{"$f":"AU408+AU409","v":0},{"$f":"AV408+AV409","v":0},{"$f":"AW408+AW409","v":0},{"$f":"AX408+AX409","v":0},{"$f":"AY408+AY409","v":0},{"$f":"AZ408+AZ409","v":0},{"$f":"BA408+BA409","v":0},{"$f":"BB408+BB409","v":0},{"$f":"BC408+BC409","v":0},{"$f":"BD408+BD409","v":0},{"$f":"BE408+BE409","v":0},{"$f":"BF408+BF409","v":0},{"$f":"BG408+BG409","v":0},{"$f":"BH408+BH409","v":0},{"$f":"BI408+BI409","v":0},{"$f":"BJ408+BJ409","v":0},{"$f":"BK408+BK409","v":0},{"$f":"BL408+BL409","v":0},{"$f":"BM408+BM409","v":0},{"$f":"BN408+BN409","v":0},{"$f":"BO408+BO409","v":0},{"$f":"BP408+BP409","v":0},{"$f":"BQ408+BQ409","v":0},{"$f":"BR408+BR409","v":0},{"$f":"BS408+BS409","v":0},{"$f":"BT408+BT409","v":0},{"$f":"BU408+BU409","v":0},{"$f":"BV408+BV409","v":0},{"$f":"BW408+BW409","v":0},{"$f":"BX408+BX409","v":0},{"$f":"BY408+BY409","v":0},{"$f":"BZ408+BZ409","v":0},{"$f":"CA408+CA409","v":0},{"$f":"CB408+CB409","v":0},{"$f":"CC408+CC409","v":0},{"$f":"CD408+CD409","v":0},{"$f":"CE408+CE409","v":0},{"$f":"CF408+CF409","v":0},{"$f":"CG408+CG409","v":0},{"$f":"CH408+CH409","v":0},{"$f":"CI408+CI409","v":0},{"$f":"CJ408+CJ409","v":0},{"$f":"CK408+CK409","v":0},{"$f":"CL408+CL409","v":0},{"$f":"CM408+CM409","v":0},{"$f":"CN408+CN409","v":0},{"$f":"CO408+CO409","v":0},{"$f":"CP408+CP409","v":0},{"$f":"CQ408+CQ409","v":0},{"$f":"CR408+CR409","v":0},{"$f":"CS408+CS409","v":0},{"$f":"CT408+CT409","v":0},{"$f":"CU408+CU409","v":0},{"$f":"CV408+CV409","v":0},{"$f":"CW408+CW409","v":0},{"$f":"CX408+CX409","v":0},{"$f":"CY408+CY409","v":0},{"$f":"CZ408+CZ409","v":0},{"$f":"DA408+DA409","v":0},{"$f":"DB408+DB409","v":0},{"$f":"DC408+DC409","v":0},{"$f":"DD408+DD409","v":0},{"$f":"DE408+DE409","v":0},{"$f":"DF408+DF409","v":0},{"$f":"DG408+DG409","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N439+N440","v":0},null,{"$f":"P439+P440","v":0},{"$f":"Q439+Q440","v":0},{"$f":"R439+R440","v":0},{"$f":"S439+S440","v":0},{"$f":"T439+T440","v":0},{"$f":"U439+U440","v":0},{"$f":"V439+V440","v":0},{"$f":"W439+W440","v":0},{"$f":"X439+X440","v":0},{"$f":"Y439+Y440","v":0},{"$f":"Z439+Z440","v":0},{"$f":"AA439+AA440","v":0},{"$f":"AB439+AB440","v":0},{"$f":"AC439+AC440","v":0},{"$f":"AD439+AD440","v":0},{"$f":"AE439+AE440","v":0},{"$f":"AF439+AF440","v":0},{"$f":"AG439+AG440","v":0},{"$f":"AH439+AH440","v":0},{"$f":"AI439+AI440","v":0},{"$f":"AJ439+AJ440","v":0},{"$f":"AK439+AK440","v":0},{"$f":"AL439+AL440","v":0},{"$f":"AM439+AM440","v":0},{"$f":"AN439+AN440","v":0},{"$f":"AO439+AO440","v":0},{"$f":"AP439+AP440","v":0},{"$f":"AQ439+AQ440","v":0},{"$f":"AR439+AR440","v":0},{"$f":"AS439+AS440","v":0},{"$f":"AT439+AT440","v":0},{"$f":"AU439+AU440","v":0},{"$f":"AV439+AV440","v":0},{"$f":"AW439+AW440","v":0},{"$f":"AX439+AX440","v":0},{"$f":"AY439+AY440","v":0},{"$f":"AZ439+AZ440","v":0},{"$f":"BA439+BA440","v":0},{"$f":"BB439+BB440","v":0},{"$f":"BC439+BC440","v":0},{"$f":"BD439+BD440","v":0},{"$f":"BE439+BE440","v":0},{"$f":"BF439+BF440","v":0},{"$f":"BG439+BG440","v":0},{"$f":"BH439+BH440","v":0},{"$f":"BI439+BI440","v":0},{"$f":"BJ439+BJ440","v":0},{"$f":"BK439+BK440","v":0},{"$f":"BL439+BL440","v":0},{"$f":"BM439+BM440","v":0},{"$f":"BN439+BN440","v":0},{"$f":"BO439+BO440","v":0},{"$f":"BP439+BP440","v":0},{"$f":"BQ439+BQ440","v":0},{"$f":"BR439+BR440","v":0},{"$f":"BS439+BS440","v":0},{"$f":"BT439+BT440","v":0},{"$f":"BU439+BU440","v":0},{"$f":"BV439+BV440","v":0},{"$f":"BW439+BW440","v":0},{"$f":"BX439+BX440","v":0},{"$f":"BY439+BY440","v":0},{"$f":"BZ439+BZ440","v":0},{"$f":"CA439+CA440","v":0},{"$f":"CB439+CB440","v":0},{"$f":"CC439+CC440","v":0},{"$f":"CD439+CD440","v":0},{"$f":"CE439+CE440","v":0},{"$f":"CF439+CF440","v":0},{"$f":"CG439+CG440","v":0},{"$f":"CH439+CH440","v":0},{"$f":"CI439+CI440","v":0},{"$f":"CJ439+CJ440","v":0},{"$f":"CK439+CK440","v":0},{"$f":"CL439+CL440","v":0},{"$f":"CM439+CM440","v":0},{"$f":"CN439+CN440","v":0},{"$f":"CO439+CO440","v":0},{"$f":"CP439+CP440","v":0},{"$f":"CQ439+CQ440","v":0},{"$f":"CR439+CR440","v":0},{"$f":"CS439+CS440","v":0},{"$f":"CT439+CT440","v":0},{"$f":"CU439+CU440","v":0},{"$f":"CV439+CV440","v":0},{"$f":"CW439+CW440","v":0},{"$f":"CX439+CX440","v":0},{"$f":"CY439+CY440","v":0},{"$f":"CZ439+CZ440","v":0},{"$f":"DA439+DA440","v":0},{"$f":"DB439+DB440","v":0},{"$f":"DC439+DC440","v":0},{"$f":"DD439+DD440","v":0},{"$f":"DE439+DE440","v":0},{"$f":"DF439+DF440","v":0},{"$f":"DG439+DG440","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,{"$f":"P414+P442-P441","v":0},{"$f":"Q414+Q442-Q441","v":0},{"$f":"R414+R442-R441","v":0},{"$f":"S414+S442-S441","v":0},{"$f":"T414+T442-T441","v":0},{"$f":"U414+U442-U441","v":0},{"$f":"V414+V442-V441","v":0},{"$f":"W414+W442-W441","v":0},{"$f":"X414+X442-X441","v":0},{"$f":"Y414+Y442-Y441","v":0},{"$f":"Z414+Z442-Z441","v":0},{"$f":"AA414+AA442-AA441","v":0},{"$f":"AB414+AB442-AB441","v":0},{"$f":"AC414+AC442-AC441","v":0},{"$f":"AD414+AD442-AD441","v":0},{"$f":"AE414+AE442-AE441","v":0},{"$f":"AF414+AF442-AF441","v":0},{"$f":"AG414+AG442-AG441","v":0},{"$f":"AH414+AH442-AH441","v":0},{"$f":"AI414+AI442-AI441","v":0},{"$f":"AJ414+AJ442-AJ441","v":0},{"$f":"AK414+AK442-AK441","v":0},{"$f":"AL414+AL442-AL441","v":0},{"$f":"AM414+AM442-AM441","v":0},{"$f":"AN414+AN442-AN441","v":0},{"$f":"AO414+AO442-AO441","v":0},{"$f":"AP414+AP442-AP441","v":0},{"$f":"AQ414+AQ442-AQ441","v":0},{"$f":"AR414+AR442-AR441","v":0},{"$f":"AS414+AS442-AS441","v":0},{"$f":"AT414+AT442-AT441","v":0},{"$f":"AU414+AU442-AU441","v":0},{"$f":"AV414+AV442-AV441","v":0},{"$f":"AW414+AW442-AW441","v":0},{"$f":"AX414+AX442-AX441","v":0},{"$f":"AY414+AY442-AY441","v":0},{"$f":"AZ414+AZ442-AZ441","v":0},{"$f":"BA414+BA442-BA441","v":0},{"$f":"BB414+BB442-BB441","v":0},{"$f":"BC414+BC442-BC441","v":0},{"$f":"BD414+BD442-BD441","v":0},{"$f":"BE414+BE442-BE441","v":0},{"$f":"BF414+BF442-BF441","v":0},{"$f":"BG414+BG442-BG441","v":0},{"$f":"BH414+BH442-BH441","v":0},{"$f":"BI414+BI442-BI441","v":0},{"$f":"BJ414+BJ442-BJ441","v":0},{"$f":"BK414+BK442-BK441","v":0},{"$f":"BL414+BL442-BL441","v":0},{"$f":"BM414+BM442-BM441","v":0},{"$f":"BN414+BN442-BN441","v":0},{"$f":"BO414+BO442-BO441","v":0},{"$f":"BP414+BP442-BP441","v":0},{"$f":"BQ414+BQ442-BQ441","v":0},{"$f":"BR414+BR442-BR441","v":0},{"$f":"BS414+BS442-BS441","v":0},{"$f":"BT414+BT442-BT441","v":0},{"$f":"BU414+BU442-BU441","v":0},{"$f":"BV414+BV442-BV441","v":0},{"$f":"BW414+BW442-BW441","v":0},{"$f":"BX414+BX442-BX441","v":0},{"$f":"BY414+BY442-BY441","v":0},{"$f":"BZ414+BZ442-BZ441","v":0},{"$f":"CA414+CA442-CA441","v":0},{"$f":"CB414+CB442-CB441","v":0},{"$f":"CC414+CC442-CC441","v":0},{"$f":"CD414+CD442-CD441","v":0},{"$f":"CE414+CE442-CE441","v":0},{"$f":"CF414+CF442-CF441","v":0},{"$f":"CG414+CG442-CG441","v":0},{"$f":"CH414+CH442-CH441","v":0},{"$f":"CI414+CI442-CI441","v":0},{"$f":"CJ414+CJ442-CJ441","v":0},{"$f":"CK414+CK442-CK441","v":0},{"$f":"CL414+CL442-CL441","v":0},{"$f":"CM414+CM442-CM441","v":0},{"$f":"CN414+CN442-CN441","v":0},{"$f":"CO414+CO442-CO441","v":0},{"$f":"CP414+CP442-CP441","v":0},{"$f":"CQ414+CQ442-CQ441","v":0},{"$f":"CR414+CR442-CR441","v":0},{"$f":"CS414+CS442-CS441","v":0},{"$f":"CT414+CT442-CT441","v":0},{"$f":"CU414+CU442-CU441","v":0},{"$f":"CV414+CV442-CV441","v":0},{"$f":"CW414+CW442-CW441","v":0},{"$f":"CX414+CX442-CX441","v":0},{"$f":"CY414+CY442-CY441","v":0},{"$f":"CZ414+CZ442-CZ441","v":0},{"$f":"DA414+DA442-DA441","v":0},{"$f":"DB414+DB442-DB441","v":0},{"$f":"DC414+DC442-DC441","v":0},{"$f":"DD414+DD442-DD441","v":0},{"$f":"DE414+DE442-DE441","v":0},{"$f":"DF414+DF442-DF441","v":0},{"$f":"DG414+DG442-DG441","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N414+N442-N441","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR414+AR442-AR441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX414+BX442-BX441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G445/G414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK445/AK414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ445/BJ414","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI445/CI414","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY450+CY451","v":0},{"$f":"CZ450+CZ451","v":0},{"$f":"DA450+DA451","v":0},{"$f":"DB450+DB451","v":0},{"$f":"DC450+DC451","v":0},{"$f":"DD450+DD451","v":0},{"$f":"DE450+DE451","v":0},{"$f":"DF450+DF451","v":0},{"$f":"DG450+DG451","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N481+N482","v":0},null,{"$f":"P481+P482","v":0},{"$f":"Q481+Q482","v":0},{"$f":"R481+R482","v":0},{"$f":"S481+S482","v":0},{"$f":"T481+T482","v":0},{"$f":"U481+U482","v":0},{"$f":"V481+V482","v":0},{"$f":"W481+W482","v":0},{"$f":"X481+X482","v":0},{"$f":"Y481+Y482","v":0},{"$f":"Z481+Z482","v":0},{"$f":"AA481+AA482","v":0},{"$f":"AB481+AB482","v":0},{"$f":"AC481+AC482","v":0},{"$f":"AD481+AD482","v":0},{"$f":"AE481+AE482","v":0},{"$f":"AF481+AF482","v":0},{"$f":"AG481+AG482","v":0},{"$f":"AH481+AH482","v":0},{"$f":"AI481+AI482","v":0},{"$f":"AJ481+AJ482","v":0},{"$f":"AK481+AK482","v":0},{"$f":"AL481+AL482","v":0},{"$f":"AM481+AM482","v":0},{"$f":"AN481+AN482","v":0},{"$f":"AO481+AO482","v":0},{"$f":"AP481+AP482","v":0},{"$f":"AQ481+AQ482","v":0},{"$f":"AR481+AR482","v":0},{"$f":"AS481+AS482","v":0},{"$f":"AT481+AT482","v":0},{"$f":"AU481+AU482","v":0},{"$f":"AV481+AV482","v":0},{"$f":"AW481+AW482","v":0},{"$f":"AX481+AX482","v":0},{"$f":"AY481+AY482","v":0},{"$f":"AZ481+AZ482","v":0},{"$f":"BA481+BA482","v":0},{"$f":"BB481+BB482","v":0},{"$f":"BC481+BC482","v":0},{"$f":"BD481+BD482","v":0},{"$f":"BE481+BE482","v":0},{"$f":"BF481+BF482","v":0},{"$f":"BG481+BG482","v":0},{"$f":"BH481+BH482","v":0},{"$f":"BI481+BI482","v":0},{"$f":"BJ481+BJ482","v":0},{"$f":"BK481+BK482","v":0},{"$f":"BL481+BL482","v":0},{"$f":"BM481+BM482","v":0},{"$f":"BN481+BN482","v":0},{"$f":"BO481+BO482","v":0},{"$f":"BP481+BP482","v":0},{"$f":"BQ481+BQ482","v":0},{"$f":"BR481+BR482","v":0},{"$f":"BS481+BS482","v":0},{"$f":"BT481+BT482","v":0},{"$f":"BU481+BU482","v":0},{"$f":"BV481+BV482","v":0},{"$f":"BW481+BW482","v":0},{"$f":"BX481+BX482","v":0},{"$f":"BY481+BY482","v":0},{"$f":"BZ481+BZ482","v":0},{"$f":"CA481+CA482","v":0},{"$f":"CB481+CB482","v":0},{"$f":"CC481+CC482","v":0},{"$f":"CD481+CD482","v":0},{"$f":"CE481+CE482","v":0},{"$f":"CF481+CF482","v":0},{"$f":"CG481+CG482","v":0},{"$f":"CH481+CH482","v":0},{"$f":"CI481+CI482","v":0},{"$f":"CJ481+CJ482","v":0},{"$f":"CK481+CK482","v":0},{"$f":"CL481+CL482","v":0},{"$f":"CM481+CM482","v":0},{"$f":"CN481+CN482","v":0},{"$f":"CO481+CO482","v":0},{"$f":"CP481+CP482","v":0},{"$f":"CQ481+CQ482","v":0},{"$f":"CR481+CR482","v":0},{"$f":"CS481+CS482","v":0},{"$f":"CT481+CT482","v":0},{"$f":"CU481+CU482","v":0},{"$f":"CV481+CV482","v":0},{"$f":"CW481+CW482","v":0},{"$f":"CX481+CX482","v":0},{"$f":"CY481+CY482","v":0},{"$f":"CZ481+CZ482","v":0},{"$f":"DA481+DA482","v":0},{"$f":"DB481+DB482","v":0},{"$f":"DC481+DC482","v":0},{"$f":"DD481+DD482","v":0},{"$f":"DE481+DE482","v":0},{"$f":"DF481+DF482","v":0},{"$f":"DG481+DG482","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,{"$f":"P456+P484-P483","v":0},{"$f":"Q456+Q484-Q483","v":0},{"$f":"R456+R484-R483","v":0},{"$f":"S456+S484-S483","v":0},{"$f":"T456+T484-T483","v":0},{"$f":"U456+U484-U483","v":0},{"$f":"V456+V484-V483","v":0},{"$f":"W456+W484-W483","v":0},{"$f":"X456+X484-X483","v":0},{"$f":"Y456+Y484-Y483","v":0},{"$f":"Z456+Z484-Z483","v":0},{"$f":"AA456+AA484-AA483","v":0},{"$f":"AB456+AB484-AB483","v":0},{"$f":"AC456+AC484-AC483","v":0},{"$f":"AD456+AD484-AD483","v":0},{"$f":"AE456+AE484-AE483","v":0},{"$f":"AF456+AF484-AF483","v":0},{"$f":"AG456+AG484-AG483","v":0},{"$f":"AH456+AH484-AH483","v":0},{"$f":"AI456+AI484-AI483","v":0},{"$f":"AJ456+AJ484-AJ483","v":0},{"$f":"AK456+AK484-AK483","v":0},{"$f":"AL456+AL484-AL483","v":0},{"$f":"AM456+AM484-AM483","v":0},{"$f":"AN456+AN484-AN483","v":0},{"$f":"AO456+AO484-AO483","v":0},{"$f":"AP456+AP484-AP483","v":0},{"$f":"AQ456+AQ484-AQ483","v":0},{"$f":"AR456+AR484-AR483","v":0},{"$f":"AS456+AS484-AS483","v":0},{"$f":"AT456+AT484-AT483","v":0},{"$f":"AU456+AU484-AU483","v":0},{"$f":"AV456+AV484-AV483","v":0},{"$f":"AW456+AW484-AW483","v":0},{"$f":"AX456+AX484-AX483","v":0},{"$f":"AY456+AY484-AY483","v":0},{"$f":"AZ456+AZ484-AZ483","v":0},{"$f":"BA456+BA484-BA483","v":0},{"$f":"BB456+BB484-BB483","v":0},{"$f":"BC456+BC484-BC483","v":0},{"$f":"BD456+BD484-BD483","v":0},{"$f":"BE456+BE484-BE483","v":0},{"$f":"BF456+BF484-BF483","v":0},{"$f":"BG456+BG484-BG483","v":0},{"$f":"BH456+BH484-BH483","v":0},{"$f":"BI456+BI484-BI483","v":0},{"$f":"BJ456+BJ484-BJ483","v":0},{"$f":"BK456+BK484-BK483","v":0},{"$f":"BL456+BL484-BL483","v":0},{"$f":"BM456+BM484-BM483","v":0},{"$f":"BN456+BN484-BN483","v":0},{"$f":"BO456+BO484-BO483","v":0},{"$f":"BP456+BP484-BP483","v":0},{"$f":"BQ456+BQ484-BQ483","v":0},{"$f":"BR456+BR484-BR483","v":0},{"$f":"BS456+BS484-BS483","v":0},{"$f":"BT456+BT484-BT483","v":0},{"$f":"BU456+BU484-BU483","v":0},{"$f":"BV456+BV484-BV483","v":0},{"$f":"BW456+BW484-BW483","v":0},{"$f":"BX456+BX484-BX483","v":0},{"$f":"BY456+BY484-BY483","v":0},{"$f":"BZ456+BZ484-BZ483","v":0},{"$f":"CA456+CA484-CA483","v":0},{"$f":"CB456+CB484-CB483","v":0},{"$f":"CC456+CC484-CC483","v":0},{"$f":"CD456+CD484-CD483","v":0},{"$f":"CE456+CE484-CE483","v":0},{"$f":"CF456+CF484-CF483","v":0},{"$f":"CG456+CG484-CG483","v":0},{"$f":"CH456+CH484-CH483","v":0},{"$f":"CI456+CI484-CI483","v":0},{"$f":"CJ456+CJ484-CJ483","v":0},{"$f":"CK456+CK484-CK483","v":0},{"$f":"CL456+CL484-CL483","v":0},{"$f":"CM456+CM484-CM483","v":0},{"$f":"CN456+CN484-CN483","v":0},{"$f":"CO456+CO484-CO483","v":0},{"$f":"CP456+CP484-CP483","v":0},{"$f":"CQ456+CQ484-CQ483","v":0},{"$f":"CR456+CR484-CR483","v":0},{"$f":"CS456+CS484-CS483","v":0},{"$f":"CT456+CT484-CT483","v":0},{"$f":"CU456+CU484-CU483","v":0},{"$f":"CV456+CV484-CV483","v":0},{"$f":"CW456+CW484-CW483","v":0},{"$f":"CX456+CX484-CX483","v":0},{"$f":"CY456+CY484-CY483","v":0},{"$f":"CZ456+CZ484-CZ483","v":0},{"$f":"DA456+DA484-DA483","v":0},{"$f":"DB456+DB484-DB483","v":0},{"$f":"DC456+DC484-DC483","v":0},{"$f":"DD456+DD484-DD483","v":0},{"$f":"DE456+DE484-DE483","v":0},{"$f":"DF456+DF484-DF483","v":0},{"$f":"DG456+DG484-DG483","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N456+N484-N483","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR456+AR484-AR483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX456+BX484-BX483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G487/G456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK487/AK456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ487/BJ456","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI487/CI456","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,{"$f":"G492+G493","v":2500},null,null,null,null,null,null,{"$f":"N492+N493","v":0},null,{"$f":"P492+P493","v":0},{"$f":"Q492+Q493","v":0},{"$f":"R492+R493","v":0},{"$f":"S492+S493","v":0},{"$f":"T492+T493","v":0},{"$f":"U492+U493","v":0},{"$f":"V492+V493","v":0},{"$f":"W492+W493","v":0},{"$f":"X492+X493","v":0},{"$f":"Y492+Y493","v":0},{"$f":"Z492+Z493","v":0},{"$f":"AA492+AA493","v":0},{"$f":"AB492+AB493","v":0},{"$f":"AC492+AC493","v":0},{"$f":"AD492+AD493","v":0},{"$f":"AE492+AE493","v":0},{"$f":"AF492+AF493","v":0},{"$f":"AG492+AG493","v":0},{"$f":"AH492+AH493","v":0},{"$f":"AI492+AI493","v":0},{"$f":"AJ492+AJ493","v":0},{"$f":"AK492+AK493","v":0},{"$f":"AL492+AL493","v":0},{"$f":"AM492+AM493","v":0},{"$f":"AN492+AN493","v":0},{"$f":"AO492+AO493","v":0},{"$f":"AP492+AP493","v":0},{"$f":"AQ492+AQ493","v":0},{"$f":"AR492+AR493","v":0},{"$f":"AS492+AS493","v":0},{"$f":"AT492+AT493","v":0},{"$f":"AU492+AU493","v":0},{"$f":"AV492+AV493","v":0},{"$f":"AW492+AW493","v":0},{"$f":"AX492+AX493","v":0},{"$f":"AY492+AY493","v":0},{"$f":"AZ492+AZ493","v":0},{"$f":"BA492+BA493","v":0},{"$f":"BB492+BB493","v":0},{"$f":"BC492+BC493","v":0},{"$f":"BD492+BD493","v":0},{"$f":"BE492+BE493","v":0},{"$f":"BF492+BF493","v":0},{"$f":"BG492+BG493","v":0},{"$f":"BH492+BH493","v":0},{"$f":"BI492+BI493","v":0},{"$f":"BJ492+BJ493","v":0},{"$f":"BK492+BK493","v":0},{"$f":"BL492+BL493","v":0},{"$f":"BM492+BM493","v":0},{"$f":"BN492+BN493","v":0},{"$f":"BO492+BO493","v":0},{"$f":"BP492+BP493","v":0},{"$f":"BQ492+BQ493","v":0},{"$f":"BR492+BR493","v":0},{"$f":"BS492+BS493","v":0},{"$f":"BT492+BT493","v":0},{"$f":"BU492+BU493","v":0},{"$f":"BV492+BV493","v":0},{"$f":"BW492+BW493","v":0},{"$f":"BX492+BX493","v":0},{"$f":"BY492+BY493","v":0},{"$f":"BZ492+BZ493","v":0},{"$f":"CA492+CA493","v":0},{"$f":"CB492+CB493","v":0},{"$f":"CC492+CC493","v":0},{"$f":"CD492+CD493","v":0},{"$f":"CE492+CE493","v":0},{"$f":"CF492+CF493","v":0},{"$f":"CG492+CG493","v":0},{"$f":"CH492+CH493","v":0},{"$f":"CI492+CI493","v":0},{"$f":"CJ492+CJ493","v":0},{"$f":"CK492+CK493","v":0},{"$f":"CL492+CL493","v":0},{"$f":"CM492+CM493","v":0},{"$f":"CN492+CN493","v":0},{"$f":"CO492+CO493","v":0},{"$f":"CP492+CP493","v":0},{"$f":"CQ492+CQ493","v":0},{"$f":"CR492+CR493","v":0},{"$f":"CS492+CS493","v":0},{"$f":"CT492+CT493","v":0},{"$f":"CU492+CU493","v":0},{"$f":"CV492+CV493","v":0},{"$f":"CW492+CW493","v":0},{"$f":"CX492+CX493","v":0},{"$f":"CY492+CY493","v":0},{"$f":"CZ492+CZ493","v":0},{"$f":"DA492+DA493","v":0},{"$f":"DB492+DB493","v":0},{"$f":"DC492+DC493","v":0},{"$f":"DD492+DD493","v":0},{"$f":"DE492+DE493","v":0},{"$f":"DF492+DF493","v":0},{"$f":"DG492+DG493","v":0}]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força",null,null,null,null,null,null,null,null,{"$f":"N523+N524","v":0},null,{"$f":"P523+P524","v":0},{"$f":"Q523+Q524","v":0},{"$f":"R523+R524","v":0},{"$f":"S523+S524","v":0},{"$f":"T523+T524","v":0},{"$f":"U523+U524","v":0},{"$f":"V523+V524","v":0},{"$f":"W523+W524","v":0},{"$f":"X523+X524","v":0},{"$f":"Y523+Y524","v":0},{"$f":"Z523+Z524","v":0},{"$f":"AA523+AA524","v":0},{"$f":"AB523+AB524","v":0},{"$f":"AC523+AC524","v":0},{"$f":"AD523+AD524","v":0},{"$f":"AE523+AE524","v":0},{"$f":"AF523+AF524","v":0},{"$f":"AG523+AG524","v":0},{"$f":"AH523+AH524","v":0},{"$f":"AI523+AI524","v":0},{"$f":"AJ523+AJ524","v":0},{"$f":"AK523+AK524","v":0},{"$f":"AL523+AL524","v":0},{"$f":"AM523+AM524","v":0},{"$f":"AN523+AN524","v":0},{"$f":"AO523+AO524","v":0},{"$f":"AP523+AP524","v":0},{"$f":"AQ523+AQ524","v":0},{"$f":"AR523+AR524","v":0},{"$f":"AS523+AS524","v":0},{"$f":"AT523+AT524","v":0},{"$f":"AU523+AU524","v":0},{"$f":"AV523+AV524","v":0},{"$f":"AW523+AW524","v":0},{"$f":"AX523+AX524","v":0},{"$f":"AY523+AY524","v":0},{"$f":"AZ523+AZ524","v":0},{"$f":"BA523+BA524","v":0},{"$f":"BB523+BB524","v":0},{"$f":"BC523+BC524","v":0},{"$f":"BD523+BD524","v":0},{"$f":"BE523+BE524","v":0},{"$f":"BF523+BF524","v":0},{"$f":"BG523+BG524","v":0},{"$f":"BH523+BH524","v":0},{"$f":"BI523+BI524","v":0},{"$f":"BJ523+BJ524","v":0},{"$f":"BK523+BK524","v":0},{"$f":"BL523+BL524","v":0},{"$f":"BM523+BM524","v":0},{"$f":"BN523+BN524","v":0},{"$f":"BO523+BO524","v":0},{"$f":"BP523+BP524","v":0},{"$f":"BQ523+BQ524","v":0},{"$f":"BR523+BR524","v":0},{"$f":"BS523+BS524","v":0},{"$f":"BT523+BT524","v":0},{"$f":"BU523+BU524","v":0},{"$f":"BV523+BV524","v":0},{"$f":"BW523+BW524","v":0},{"$f":"BX523+BX524","v":0},{"$f":"BY523+BY524","v":0},{"$f":"BZ523+BZ524","v":0},{"$f":"CA523+CA524","v":0},{"$f":"CB523+CB524","v":0},{"$f":"CC523+CC524","v":0},{"$f":"CD523+CD524","v":0},{"$f":"CE523+CE524","v":0},{"$f":"CF523+CF524","v":0},{"$f":"CG523+CG524","v":0},{"$f":"CH523+CH524","v":0},{"$f":"CI523+CI524","v":0},{"$f":"CJ523+CJ524","v":0},{"$f":"CK523+CK524","v":0},{"$f":"CL523+CL524","v":0},{"$f":"CM523+CM524","v":0},{"$f":"CN523+CN524","v":0},{"$f":"CO523+CO524","v":0},{"$f":"CP523+CP524","v":0},{"$f":"CQ523+CQ524","v":0},{"$f":"CR523+CR524","v":0},{"$f":"CS523+CS524","v":0},{"$f":"CT523+CT524","v":0},{"$f":"CU523+CU524","v":0},{"$f":"CV523+CV524","v":0},{"$f":"CW523+CW524","v":0},{"$f":"CX523+CX524","v":0},{"$f":"CY523+CY524","v":0},{"$f":"CZ523+CZ524","v":0},{"$f":"DA523+DA524","v":0},{"$f":"DB523+DB524","v":0},{"$f":"DC523+DC524","v":0},{"$f":"DD523+DD524","v":0},{"$f":"DE523+DE524","v":0},{"$f":"DF523+DF524","v":0},{"$f":"DG523+DG524","v":0}]
[]
[null,null,null,null,"Total Excess Production",null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,{"$f":"P498+P526-P525","v":0},{"$f":"Q498+Q526-Q525","v":0},{"$f":"R498+R526-R525","v":0},{"$f":"S498+S526-S525","v":0},{"$f":"T498+T526-T525","v":0},{"$f":"U498+U526-U525","v":0},{"$f":"V498+V526-V525","v":0},{"$f":"W498+W526-W525","v":0},{"$f":"X498+X526-X525","v":0},{"$f":"Y498+Y526-Y525","v":0},{"$f":"Z498+Z526-Z525","v":0},{"$f":"AA498+AA526-AA525","v":0},{"$f":"AB498+AB526-AB525","v":0},{"$f":"AC498+AC526-AC525","v":0},{"$f":"AD498+AD526-AD525","v":0},{"$f":"AE498+AE526-AE525","v":0},{"$f":"AF498+AF526-AF525","v":0},{"$f":"AG498+AG526-AG525","v":0},{"$f":"AH498+AH526-AH525","v":0},{"$f":"AI498+AI526-AI525","v":0},{"$f":"AJ498+AJ526-AJ525","v":0},{"$f":"AK498+AK526-AK525","v":0},{"$f":"AL498+AL526-AL525","v":0},{"$f":"AM498+AM526-AM525","v":0},{"$f":"AN498+AN526-AN525","v":0},{"$f":"AO498+AO526-AO525","v":0},{"$f":"AP498+AP526-AP525","v":0},{"$f":"AQ498+AQ526-AQ525","v":0},{"$f":"AR498+AR526-AR525","v":0},{"$f":"AS498+AS526-AS525","v":0},{"$f":"AT498+AT526-AT525","v":0},{"$f":"AU498+AU526-AU525","v":0},{"$f":"AV498+AV526-AV525","v":0},{"$f":"AW498+AW526-AW525","v":0},{"$f":"AX498+AX526-AX525","v":0},{"$f":"AY498+AY526-AY525","v":0},{"$f":"AZ498+AZ526-AZ525","v":0},{"$f":"BA498+BA526-BA525","v":0},{"$f":"BB498+BB526-BB525","v":0},{"$f":"BC498+BC526-BC525","v":0},{"$f":"BD498+BD526-BD525","v":0},{"$f":"BE498+BE526-BE525","v":0},{"$f":"BF498+BF526-BF525","v":0},{"$f":"BG498+BG526-BG525","v":0},{"$f":"BH498+BH526-BH525","v":0},{"$f":"BI498+BI526-BI525","v":0},{"$f":"BJ498+BJ526-BJ525","v":0},{"$f":"BK498+BK526-BK525","v":0},{"$f":"BL498+BL526-BL525","v":0},{"$f":"BM498+BM526-BM525","v":0},{"$f":"BN498+BN526-BN525","v":0},{"$f":"BO498+BO526-BO525","v":0},{"$f":"BP498+BP526-BP525","v":0},{"$f":"BQ498+BQ526-BQ525","v":0},{"$f":"BR498+BR526-BR525","v":0},{"$f":"BS498+BS526-BS525","v":0},{"$f":"BT498+BT526-BT525","v":0},{"$f":"BU498+BU526-BU525","v":0},{"$f":"BV498+BV526-BV525","v":0},{"$f":"BW498+BW526-BW525","v":0},{"$f":"BX498+BX526-BX525","v":0},{"$f":"BY498+BY526-BY525","v":0},{"$f":"BZ498+BZ526-BZ525","v":0},{"$f":"CA498+CA526-CA525","v":0},{"$f":"CB498+CB526-CB525","v":0},{"$f":"CC498+CC526-CC525","v":0},{"$f":"CD498+CD526-CD525","v":0},{"$f":"CE498+CE526-CE525","v":0},{"$f":"CF498+CF526-CF525","v":0},{"$f":"CG498+CG526-CG525","v":0},{"$f":"CH498+CH526-CH525","v":0},{"$f":"CI498+CI526-CI525","v":0},{"$f":"CJ498+CJ526-CJ525","v":0},{"$f":"CK498+CK526-CK525","v":0},{"$f":"CL498+CL526-CL525","v":0},{"$f":"CM498+CM526-CM525","v":0},{"$f":"CN498+CN526-CN525","v":0},{"$f":"CO498+CO526-CO525","v":0},{"$f":"CP498+CP526-CP525","v":0},{"$f":"CQ498+CQ526-CQ525","v":0},{"$f":"CR498+CR526-CR525","v":0},{"$f":"CS498+CS526-CS525","v":0},{"$f":"CT498+CT526-CT525","v":0},{"$f":"CU498+CU526-CU525","v":0},{"$f":"CV498+CV526-CV525","v":0},{"$f":"CW498+CW526-CW525","v":0},{"$f":"CX498+CX526-CX525","v":0},{"$f":"CY498+CY526-CY525","v":0},{"$f":"CZ498+CZ526-CZ525","v":0},{"$f":"DA498+DA526-DA525","v":0},{"$f":"DB498+DB526-DB525","v":0},{"$f":"DC498+DC526-DC525","v":0},{"$f":"DD498+DD526-DD525","v":0},{"$f":"DE498+DE526-DE525","v":0},{"$f":"DF498+DF526-DF525","v":0},{"$f":"DG498+DG526-DG525","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N498+N526-N525","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR498+AR526-AR525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX498+BX526-BX525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G529/G498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK529/AK498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ529/BJ498","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI529/CI498","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2500,2500,2500,2500,2500,2500,2500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Produced by Forca",null,{"$f":"G540","v":2500},null,null,null,null,null,null,{"$f":"N540","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total EV Charging Sold by Força "]
[null,null,null,null,"Total Sold by Força"]
[]
[]
[null,null,null,null,"Net Excess Production"]
[null,null,null,null,null,null,{"$f":"G571/G565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK571/AK565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ571/BJ565","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI571/CI565","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C844*C$858+D844*D$858+B844*B$858","v":0}]
[null,null,null,null,{"$f":"C845*C$858+D845*D$858+B845*B$858","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[]
[null,0.22]

{"sheet":"Detailed Production Projections","index":13,"n_rows":607,"n_cols":102,"rows_kept":607,"cut":false,"hidden":false,"merged":[[3,77,3,101],[3,52,3,76],[3,2,3,26],[3,27,3,51]]}
["Detailed Production Projections"]
[]
[]
[null,null,"Weekdays",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saturday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunday",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monday"]
[null,"Monthly","Weekday ","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Saturday","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Sunday","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00","Monday","00:00:00","01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00"]
["JANUARY","Total","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB11+4*BA11+19*C11+BZ11*4","v":4431732.5416388866},148202.08649644942,4744.2569295318644,4473.1539508917649,4473.1539508917649,4337.603831167773,4337.603831167773,4473.1539508917649,4608.7040706157604,5015.3544297877388,5964.1810736687585,6913.0561059236379,7319.7064650956181,7184.1563453716244,7048.6062256476298,7184.1563453716244,7048.6062256476298,6913.0561059236379,6913.0561059236379,7048.6062256476298,7590.8067045436028,8008.0572063829177,7600.8807740907214,6786.4891579516252,6379.2998084745286,5836.380675838398,131374.89427141697,4507.0440830552707,4249.4962533471771,4249.4962533471771,4120.7236396093858,4077.3476012977071,4160.0331743293436,4193.9207042603393,3806.6540122088932,4502.9567106199102,5219.3573599723486,5526.3783811471922,5445.5905097916921,7048.6062256476298,6681.265401195612,6343.7456030828716,6221.7504953312764,6221.7504953312764,6484.7177275958229,6983.5421681801145,7207.2514857446276,6840.7926966816503,6107.8402421564615,5805.1628257118209,5369.4702217713284,124396.24378372051,4744.2569295318644,4473.1539508917649,4473.1539508917649,4337.603831167773,4337.603831167773,4473.1539508917649,4193.9207042603393,3425.9886109880035,4052.6610395579214,4697.4216239751122,4973.7405430324725,4901.0314588125229,6343.7456030828716,6013.1388610760514,5709.3710427745837,5599.5754457981493,5599.5754457981493,5836.2459548362394,6285.1879513621025,6486.5263371701658,6156.7134270134866,6107.8402421564615,5805.1628257118209,5369.4702217713284,148202.0864964494,4744.2569295318644,4473.1539508917649,4473.1539508917649,4337.603831167773,4337.603831167773,4473.1539508917649,4608.7040706157604,5015.3544297877388,5964.1810736687585,6913.0561059236379,7319.7064650956181,7184.1563453716244,7048.6062256476298,7184.1563453716244,7048.6062256476298,6913.0561059236379,6913.0561059236379,7048.6062256476298,7590.8067045436028,8008.0572063829177,7600.8807740907214,6786.4891579516252,6379.2998084745286,5836.380675838398]
["Electric Boat Demand",{"$f":"4*AB12+4*BA12+19*C12+BZ12*4","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB13+4*BA13+19*C13+BZ13*4","v":81096},{"$f":"SUM(D13:AA13)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC13:AZ13)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB13:BY13)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA13","v":2616},{"$f":"BB13","v":109},{"$f":"BC13","v":109},{"$f":"BD13","v":109},{"$f":"BE13","v":109},{"$f":"BF13","v":109},{"$f":"BG13","v":109},{"$f":"BH13","v":109},{"$f":"BI13","v":109},{"$f":"BJ13","v":109},{"$f":"BK13","v":109},{"$f":"BL13","v":109},{"$f":"BM13","v":109},{"$f":"BN13","v":109},{"$f":"BO13","v":109},{"$f":"BP13","v":109},{"$f":"BQ13","v":109},{"$f":"BR13","v":109},{"$f":"BS13","v":109},{"$f":"BT13","v":109},{"$f":"BU13","v":109},{"$f":"BV13","v":109},{"$f":"BW13","v":109},{"$f":"BX13","v":109},{"$f":"BY13","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B11:B13)","v":5306428.5416388866},176418.08649644942,4853.2569295318644,4582.1539508917649,4582.1539508917649,4446.603831167773,4446.603831167773,4582.1539508917649,4717.7040706157604,6724.3544297877388,7673.1810736687585,8622.0561059236388,9028.7064650956181,8893.1563453716244,8757.6062256476289,8893.1563453716244,8757.6062256476289,8622.0561059236388,8622.0561059236388,8757.6062256476289,9299.8067045436037,9717.0572063829168,9309.8807740907214,8495.4891579516261,8088.2998084745286,5945.380675838398,159590.89427141697,4616.0440830552707,4358.4962533471771,4358.4962533471771,4229.7236396093858,4186.3476012977071,{"$f":"SUM(AH11:AH13)","v":4269.0331743293436},4302.9207042603393,5515.6540122088936,6211.9567106199102,6928.3573599723486,7235.3783811471922,7154.5905097916921,8757.6062256476289,8390.265401195611,8052.7456030828716,7930.7504953312764,7930.7504953312764,8193.7177275958238,8692.5421681801145,8916.2514857446276,8549.7926966816503,7816.8402421564615,7514.1628257118209,5478.4702217713284,152612.24378372051,4853.2569295318644,4582.1539508917649,4582.1539508917649,4446.603831167773,4446.603831167773,4582.1539508917649,4302.9207042603393,5134.9886109880035,5761.661039557921,6406.4216239751122,6682.7405430324725,6610.0314588125229,{"$f":"SUM(BN11:BN13)","v":8052.7456030828716},7722.1388610760514,7418.3710427745837,7308.5754457981493,7308.5754457981493,7545.2459548362394,7994.1879513621025,8195.5263371701658,7865.7134270134866,7816.8402421564615,7514.1628257118209,5478.4702217713284,176418.0864964494,4853.2569295318644,4582.1539508917649,4582.1539508917649,4446.603831167773,4446.603831167773,4582.1539508917649,4717.7040706157604,6724.3544297877388,7673.1810736687585,8622.0561059236388,9028.7064650956181,8893.1563453716244,8757.6062256476289,8893.1563453716244,8757.6062256476289,8622.0561059236388,8622.0561059236388,8757.6062256476289,9299.8067045436037,{"$f":"SUM(CT11:CT13)","v":9717.0572063829168},9309.8807740907214,8495.4891579516261,8088.2998084745286,5945.380675838398]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:U14)","v":78954.006150552668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AT14)","v":70574.162199095706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK14:BS14)","v":65054.845979186153}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB17+4*BA17+19*C17+BZ17*4","v":2086016.2161604485},67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3769.8420610254007,3392.8444193879463,4146.8098459186012,4146.8098459186012,2638.878992857291,3015.8617061226196,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3769.8420610254007,3392.8444193879463,4146.8098459186012,4146.8098459186012,2638.878992857291,3015.8617061226196,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3769.8420610254007,3392.8444193879463,4146.8098459186012,4146.8098459186012,2638.878992857291,3015.8617061226196,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,null,3512.2613037142305,4292.7638156507264,4292.7638156507264,2731.7587917777341,3122.0100477459832,3902.5280134838517,3902.5280134838517,3512.2613037142305,3512.2613037142305,3122.0100477459832,2341.5075358094869]
["   PV",296661.59938700753,{"$f":"SUM(D18:AA18)","v":9569.7290124841147},{"$f":"Inputs!$E$43/Inputs!$E$31*D29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*M29","v":215.13156911116101},{"$f":"Inputs!$E$43/Inputs!$E$31*N29","v":717.9109665844361},{"$f":"Inputs!$E$43/Inputs!$E$31*O29","v":1116.7503924646785},{"$f":"Inputs!$E$43/Inputs!$E$31*P29","v":1377.8089257681097},{"$f":"Inputs!$E$43/Inputs!$E$31*Q29","v":1677.5427973387161},{"$f":"Inputs!$E$43/Inputs!$E$31*R29","v":1568.7684084622863},{"$f":"Inputs!$E$43/Inputs!$E$31*S29","v":1416.4842640352847},{"$f":"Inputs!$E$43/Inputs!$E$31*T29","v":1000.7243776631533},{"$f":"Inputs!$E$43/Inputs!$E$31*U29","v":478.60731105629071},{"$f":"Inputs!$E$43/Inputs!$E$31*V29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z29","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA29","v":0},{"$f":"C18","v":9569.7290124841147},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,215.13156911116101,717.9109665844361,1116.7503924646785,1377.8089257681097,1677.5427973387161,1568.7684084622863,1416.4842640352847,1000.7243776631533,478.60731105629071,0,0,0,0,0,0,9569.7290124841147,0,0,0,0,0,0,0,0,0,215.13156911116101,717.9109665844361,1116.7503924646785,1377.8089257681097,1677.5427973387161,1568.7684084622863,1416.4842640352847,1000.7243776631533,478.60731105629071,0,0,0,0,0,0,9569.7290124841147,0,0,0,0,0,0,0,0,0,215.13156911116101,717.9109665844361,1116.7503924646785,1377.8089257681097,1677.5427973387161,{"$f":"BP18","v":1568.7684084622863},1416.4842640352847,1000.7243776631533,478.60731105629071,0,0,0,0,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B17:B18)","v":2382677.815547456},76860.574695079224,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3230.9932752337804,4110.7553859723821,4886.5924534900787,5147.6509867935101,5070.3872167266627,5715.5782543808873,5563.2941099538857,3639.6033705204445,3494.4690171789102,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,76860.574695079224,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,{"$f":"SUM(AH17:AH18)","v":1507.9308530613098},1884.7988892861579,1884.7988892861579,2827.3153859380063,3230.9932752337804,4110.7553859723821,4886.5924534900787,5147.6509867935101,5070.3872167266627,5715.5782543808873,5563.2941099538857,3639.6033705204445,3494.4690171789102,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,76860.574695079224,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3230.9932752337804,4110.7553859723821,4886.5924534900787,{"$f":"SUM(BN17:BN18)","v":5147.6509867935101},5070.3872167266627,5715.5782543808873,5563.2941099538857,3639.6033705204445,3494.4690171789102,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,76860.574695079224,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3230.9932752337804,4110.7553859723821,4886.5924534900787,1377.8089257681097,5189.8041010529469,5861.5322241130125,5709.2480796860109,3732.4831694408877,3600.6173588022739,3902.5280134838517,{"$f":"SUM(CT17:CT18)","v":3902.5280134838517},3512.2613037142305,3512.2613037142305,3122.0100477459832,2341.5075358094869]
[]
["Minimum Non-Renewables Production",{"$f":"4*AB21+4*BA21+19*C21+BZ21*4","v":1116000},{"$f":"SUM(D21:AA21)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC21:AZ21)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB21:BY21)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA21:CX21)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",{"$f":"4*AB22+4*BA22+19*C22+BZ22*4","v":-237279.97202463332},-7686.0574695079231,{"$f":"0.1*D19*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-282.73153859380062,-323.09932752337807,-411.07553859723822,-488.6592453490079,-514.76509867935101,-507.03872167266627,-571.5578254380888,-556.32941099538857,-363.96033705204445,-349.44690171789102,-376.9842061025401,-376.9842061025401,-339.28444193879466,-339.28444193879466,-301.58617061226198,-226.18962795919643,-7686.0574695079231,{"$f":"0.1*AC19*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-282.73153859380062,-323.09932752337807,-411.07553859723822,-488.6592453490079,-514.76509867935101,-507.03872167266627,-571.5578254380888,-556.32941099538857,-363.96033705204445,-349.44690171789102,-376.9842061025401,-376.9842061025401,-339.28444193879466,-339.28444193879466,-301.58617061226198,-226.18962795919643,-7686.0574695079231,{"$f":"0.1*BB19*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-282.73153859380062,-323.09932752337807,-411.07553859723822,-488.6592453490079,-514.76509867935101,-507.03872167266627,-571.5578254380888,-556.32941099538857,-363.96033705204445,-349.44690171789102,-376.9842061025401,-376.9842061025401,-339.28444193879466,-339.28444193879466,-301.58617061226198,-226.18962795919643,-7439.1050869798519,{"$f":"0.1*CA19*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-282.73153859380062,-323.09932752337807,-411.07553859723822,-488.6592453490079,-137.78089257681097,-518.98041010529471,-586.15322241130127,-570.92480796860116,-373.2483169440888,-360.06173588022739,-390.25280134838522,-390.25280134838522,-351.2261303714231,-351.2261303714231,-312.20100477459835,-234.1507535809487]
["Net Projected Demand (Surplus)",{"$f":"4*AB23+4*BA23+19*C23+BZ23*4","v":2045030.6981160641},{"$f":"C14-C19-C21-C22","v":71243.569270878128},1656.9379291743226,1385.834950534223,1385.834950534223,1589.4660634125942,1928.7505053513892,1725.0161831365861,1521.3850702582185,3528.0354294301969,3628.5972263245526,4214.1621582132357,3829.0266177204744,2995.2231372305537,2624.7203375334698,2829.807850317628,2113.5857967048305,2115.0914069651417,3846.4130724552388,4112.5841101866099,4406.9488496207432,4824.1993514600563,4756.3207966415703,3941.929180502475,3874.0242729641709,2409.6740242056303,54416.377045845671,1419.7250826977288,1162.1772529896352,1162.1772529896352,1372.585871854207,1668.4942754813233,1411.8954065741648,{"$f":"AI14-AI19-AI21-AI22","v":1106.6017039027975},2319.3350118513517,2167.3728632757043,2520.4634122619464,2035.6985337720482,1256.6573016506213,2624.7203375334698,2326.9169061416146,1408.7251741400732,1423.7857963727793,3155.1074618628763,3548.6956121348048,3799.684313257254,4023.3936308217671,3996.2327192324992,3263.2802647073095,3299.8872902014632,1942.7635701385607,47437.72655814921,1656.9379291743226,1385.834950534223,1385.834950534223,1589.4660634125942,1928.7505053513892,1725.0161831365861,1106.6017039027975,1938.6696106304616,1717.0771922137153,1998.52767626471,1483.0606956573286,712.09825067145221,1919.8597149687125,{"$f":"BO14-BO19-BO21-BO22","v":1658.790366022055},774.35061383178515,801.61074683965217,2532.9324123297492,2900.2238393752205,3101.330096439242,3302.6684822473053,3312.1534495643355,3263.2802647073095,3299.8872902014632,1942.7635701385607,70996.616888350021,1656.9379291743226,1385.834950534223,1385.834950534223,1589.4660634125942,1928.7505053513892,1725.0161831365861,1521.3850702582185,3528.0354294301969,3628.5972263245526,4214.1621582132357,3829.0266177204744,2995.2231372305537,6017.5781924563307,2722.3326544239721,1982.2272239459176,1983.7328342062292,3762.82125342684,4017.0506027255824,4287.5314924081367,4704.7819942474498,{"$f":"CU14-CU19-CU21-CU22","v":4648.8456007479135},3834.4539846088182,3778.4907655031434,2338.0238936098599]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D26","v":"V"},{"$f":"E26","v":"SV"},"SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB29+4*BA29+19*C29+BZ29*4","v":793688.44300000009},{"$f":"SUM(D29:AA29)","v":25602.853000000003},{"$f":"'Hourly Production'!B15","v":0},{"$f":"'Hourly Production'!C15","v":0},{"$f":"'Hourly Production'!D15","v":0},{"$f":"'Hourly Production'!E15","v":0},{"$f":"'Hourly Production'!F15","v":0},{"$f":"'Hourly Production'!G15","v":0},{"$f":"'Hourly Production'!H15","v":0},{"$f":"'Hourly Production'!I15","v":0},{"$f":"'Hourly Production'!J15","v":0},{"$f":"'Hourly Production'!K15","v":575.5630000000001},{"$f":"'Hourly Production'!L15","v":1920.6990000000003},{"$f":"'Hourly Production'!M15","v":2987.7540000000004},{"$f":"'Hourly Production'!N15","v":3686.1900000000005},{"$f":"'Hourly Production'!O15","v":4488.0980000000009},{"$f":"'Hourly Production'!P15","v":4197.0830000000005},{"$f":"'Hourly Production'!Q15","v":3789.6620000000003},{"$f":"'Hourly Production'!R15","v":2677.3380000000002},{"$f":"'Hourly Production'!S15","v":1280.4660000000001},{"$f":"'Hourly Production'!T15","v":0},{"$f":"'Hourly Production'!U15","v":0},{"$f":"'Hourly Production'!V15","v":0},{"$f":"'Hourly Production'!W15","v":0},{"$f":"'Hourly Production'!X15","v":0},{"$f":"'Hourly Production'!Y15","v":0},{"$f":"SUM(AC29:AZ29)","v":25602.853000000003},{"$f":"D29","v":0},{"$f":"E29","v":0},0,0,0,0,0,0,0,575.5630000000001,1920.6990000000003,2987.7540000000004,3686.1900000000005,4488.0980000000009,4197.0830000000005,3789.6620000000003,2677.3380000000002,1280.4660000000001,0,0,0,0,0,0,{"$f":"SUM(BB29:BY29)","v":25602.853000000003},{"$f":"AC29","v":0},{"$f":"AD29","v":0},{"$f":"AE29","v":0},{"$f":"AF29","v":0},{"$f":"AG29","v":0},{"$f":"AH29","v":0},{"$f":"AI29","v":0},{"$f":"AJ29","v":0},{"$f":"AK29","v":0},{"$f":"AL29","v":575.5630000000001},{"$f":"AM29","v":1920.6990000000003},{"$f":"AN29","v":2987.7540000000004},{"$f":"AO29","v":3686.1900000000005},{"$f":"AP29","v":4488.0980000000009},{"$f":"AQ29","v":4197.0830000000005},{"$f":"AR29","v":3789.6620000000003},{"$f":"AS29","v":2677.3380000000002},{"$f":"AT29","v":1280.4660000000001},{"$f":"AU29","v":0},{"$f":"AV29","v":0},{"$f":"AW29","v":0},{"$f":"AX29","v":0},{"$f":"AY29","v":0},0,{"$f":"SUM(CA29:CX29)","v":25602.853000000003},{"$f":"BB29","v":0},{"$f":"BC29","v":0},{"$f":"BD29","v":0},{"$f":"BE29","v":0},{"$f":"BF29","v":0},{"$f":"BG29","v":0},{"$f":"BH29","v":0},{"$f":"BI29","v":0},{"$f":"BJ29","v":0},{"$f":"BK29","v":575.5630000000001},{"$f":"BL29","v":1920.6990000000003},{"$f":"BM29","v":2987.7540000000004},{"$f":"BN29","v":3686.1900000000005},{"$f":"BO29","v":4488.0980000000009},{"$f":"BP29","v":4197.0830000000005},{"$f":"BQ29","v":3789.6620000000003},{"$f":"BR29","v":2677.3380000000002},{"$f":"BS29","v":1280.4660000000001},{"$f":"BT29","v":0},{"$f":"BU29","v":0},{"$f":"BV29","v":0},{"$f":"BW29","v":0},{"$f":"BX29","v":0},{"$f":"BY29","v":0}]
["AC Losses",{"$f":"4*AB30+4*BA30+19*C30+BZ30*4","v":-26996.518700201992},{"$f":"SUM(D30:AA30)","v":-870.85544194199974},{"$f":"Inputs!$E$51*D29*-1","v":0},{"$f":"Inputs!$E$51*E29*-1","v":0},{"$f":"Inputs!$E$51*F29*-1","v":0},{"$f":"Inputs!$E$51*G29*-1","v":0},{"$f":"Inputs!$E$51*H29*-1","v":0},{"$f":"Inputs!$E$51*I29*-1","v":0},{"$f":"Inputs!$E$51*J29*-1","v":0},{"$f":"Inputs!$E$51*K29*-1","v":0},{"$f":"Inputs!$E$51*L29*-1","v":0},{"$f":"Inputs!$E$51*M29*-1","v":-19.577199881999999},{"$f":"Inputs!$E$51*N29*-1","v":-65.330655785999994},{"$f":"Inputs!$E$51*O29*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*P29*-1","v":-125.38206665999998},{"$f":"Inputs!$E$51*Q29*-1","v":-152.65816537199998},{"$f":"Inputs!$E$51*R29*-1","v":-142.75958116199996},{"$f":"Inputs!$E$51*S29*-1","v":-128.90156326799996},{"$f":"Inputs!$E$51*T29*-1","v":-91.066974731999977},{"$f":"Inputs!$E$51*U29*-1","v":-43.553770523999987},{"$f":"Inputs!$E$51*V29*-1","v":0},{"$f":"Inputs!$E$51*W29*-1","v":0},{"$f":"Inputs!$E$51*X29*-1","v":0},{"$f":"Inputs!$E$51*Y29*-1","v":0},{"$f":"Inputs!$E$51*Z29*-1","v":0},{"$f":"Inputs!$E$51*AA29*-1","v":0},{"$f":"SUM(AC30:AZ30)","v":-870.85544194199974},{"$f":"Inputs!$E$51*AC29*-1","v":0},{"$f":"Inputs!$E$51*AD29*-1","v":0},{"$f":"Inputs!$E$51*AE29*-1","v":0},{"$f":"Inputs!$E$51*AF29*-1","v":0},{"$f":"Inputs!$E$51*AG29*-1","v":0},{"$f":"Inputs!$E$51*AH29*-1","v":0},{"$f":"Inputs!$E$51*AI29*-1","v":0},{"$f":"Inputs!$E$51*AJ29*-1","v":0},{"$f":"Inputs!$E$51*AK29*-1","v":0},{"$f":"Inputs!$E$51*AL29*-1","v":-19.577199881999999},{"$f":"Inputs!$E$51*AM29*-1","v":-65.330655785999994},{"$f":"Inputs!$E$51*AN29*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*AO29*-1","v":-125.38206665999998},{"$f":"Inputs!$E$51*AP29*-1","v":-152.65816537199998},{"$f":"Inputs!$E$51*AQ29*-1","v":-142.75958116199996},{"$f":"Inputs!$E$51*AR29*-1","v":-128.90156326799996},{"$f":"Inputs!$E$51*AS29*-1","v":-91.066974731999977},{"$f":"Inputs!$E$51*AT29*-1","v":-43.553770523999987},{"$f":"Inputs!$E$51*AU29*-1","v":0},{"$f":"Inputs!$E$51*AV29*-1","v":0},{"$f":"Inputs!$E$51*AW29*-1","v":0},{"$f":"Inputs!$E$51*AX29*-1","v":0},{"$f":"Inputs!$E$51*AY29*-1","v":0},{"$f":"Inputs!$E$51*AZ29*-1","v":0},-870.85544194199974,{"$f":"Inputs!$E$51*BB29*-1","v":0},{"$f":"Inputs!$E$51*BC29*-1","v":0},{"$f":"Inputs!$E$51*BD29*-1","v":0},{"$f":"Inputs!$E$51*BE29*-1","v":0},{"$f":"Inputs!$E$51*BF29*-1","v":0},{"$f":"Inputs!$E$51*BG29*-1","v":0},{"$f":"Inputs!$E$51*BH29*-1","v":0},{"$f":"Inputs!$E$51*BI29*-1","v":0},{"$f":"Inputs!$E$51*BJ29*-1","v":0},{"$f":"Inputs!$E$51*BK29*-1","v":-19.577199881999999},{"$f":"Inputs!$E$51*BL29*-1","v":-65.330655785999994},{"$f":"Inputs!$E$51*BM29*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*BN29*-1","v":-125.38206665999998},{"$f":"Inputs!$E$51*BO29*-1","v":-152.65816537199998},{"$f":"Inputs!$E$51*BP29*-1","v":-142.75958116199996},{"$f":"Inputs!$E$51*BQ29*-1","v":-128.90156326799996},{"$f":"Inputs!$E$51*BR29*-1","v":-91.066974731999977},{"$f":"Inputs!$E$51*BS29*-1","v":-43.553770523999987},{"$f":"Inputs!$E$51*BT29*-1","v":0},{"$f":"Inputs!$E$51*BU29*-1","v":0},{"$f":"Inputs!$E$51*BV29*-1","v":0},{"$f":"Inputs!$E$51*BW29*-1","v":0},{"$f":"Inputs!$E$51*BX29*-1","v":0},{"$f":"Inputs!$E$51*BY29*-1","v":0},-870.85544194199974,{"$f":"Inputs!$E$51*CA29*-1","v":0},{"$f":"Inputs!$E$51*CB29*-1","v":0},{"$f":"Inputs!$E$51*CC29*-1","v":0},{"$f":"Inputs!$E$51*CD29*-1","v":0},{"$f":"Inputs!$E$51*CE29*-1","v":0},{"$f":"Inputs!$E$51*CF29*-1","v":0},{"$f":"Inputs!$E$51*CG29*-1","v":0},{"$f":"Inputs!$E$51*CH29*-1","v":0},{"$f":"Inputs!$E$51*CI29*-1","v":0},{"$f":"Inputs!$E$51*CJ29*-1","v":-19.577199881999999},{"$f":"Inputs!$E$51*CK29*-1","v":-65.330655785999994},{"$f":"Inputs!$E$51*CL29*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*CM29*-1","v":-125.38206665999998},{"$f":"Inputs!$E$51*CN29*-1","v":-152.65816537199998},{"$f":"Inputs!$E$51*CO29*-1","v":-142.75958116199996},{"$f":"Inputs!$E$51*CP29*-1","v":-128.90156326799996},{"$f":"Inputs!$E$51*CQ29*-1","v":-91.066974731999977},{"$f":"Inputs!$E$51*CR29*-1","v":-43.553770523999987},{"$f":"Inputs!$E$51*CS29*-1","v":0},{"$f":"Inputs!$E$51*CT29*-1","v":0},{"$f":"Inputs!$E$51*CU29*-1","v":0},{"$f":"Inputs!$E$51*CV29*-1","v":0},{"$f":"Inputs!$E$51*CW29*-1","v":0},{"$f":"Inputs!$E$51*CX29*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB31+4*BA31+19*C31+BZ31*4","v":766691.92429979821},{"$f":"SUM(D31:AA31)","v":24731.997558058007},{"$f":"D29+D30","v":0},{"$f":"E29+E30","v":0},0,0,0,0,0,0,0,555.98580011800016,1855.3683442140002,2886.1285354440006,3560.8079333400005,4335.4398346280013,4054.3234188380006,3660.7604367320005,2586.2710252680004,1236.9122294760002,0,0,0,0,0,0,{"$f":"SUM(AC31:AZ31)","v":24731.997558058007},{"$f":"AC29+AC30","v":0},{"$f":"AD29+AD30","v":0},{"$f":"AE29+AE30","v":0},{"$f":"AF29+AF30","v":0},{"$f":"AG29+AG30","v":0},{"$f":"AH29+AH30","v":0},{"$f":"AI29+AI30","v":0},{"$f":"AJ29+AJ30","v":0},{"$f":"AK29+AK30","v":0},{"$f":"AL29+AL30","v":555.98580011800016},{"$f":"AM29+AM30","v":1855.3683442140002},{"$f":"AN29+AN30","v":2886.1285354440006},{"$f":"AO29+AO30","v":3560.8079333400005},{"$f":"AP29+AP30","v":4335.4398346280013},{"$f":"AQ29+AQ30","v":4054.3234188380006},{"$f":"AR29+AR30","v":3660.7604367320005},{"$f":"AS29+AS30","v":2586.2710252680004},{"$f":"AT29+AT30","v":1236.9122294760002},{"$f":"AU29+AU30","v":0},{"$f":"AV29+AV30","v":0},{"$f":"AW29+AW30","v":0},{"$f":"AX29+AX30","v":0},{"$f":"AY29+AY30","v":0},{"$f":"AZ29+AZ30","v":0},24731.997558058007,{"$f":"BB29+BB30","v":0},{"$f":"BC29+BC30","v":0},{"$f":"BD29+BD30","v":0},{"$f":"BE29+BE30","v":0},{"$f":"BF29+BF30","v":0},{"$f":"BG29+BG30","v":0},{"$f":"BH29+BH30","v":0},{"$f":"BI29+BI30","v":0},{"$f":"BJ29+BJ30","v":0},{"$f":"BK29+BK30","v":555.98580011800016},{"$f":"BL29+BL30","v":1855.3683442140002},{"$f":"BM29+BM30","v":2886.1285354440006},{"$f":"BN29+BN30","v":3560.8079333400005},{"$f":"BO29+BO30","v":4335.4398346280013},{"$f":"BP29+BP30","v":4054.3234188380006},{"$f":"BQ29+BQ30","v":3660.7604367320005},{"$f":"BR29+BR30","v":2586.2710252680004},{"$f":"BS29+BS30","v":1236.9122294760002},{"$f":"BT29+BT30","v":0},{"$f":"BU29+BU30","v":0},{"$f":"BV29+BV30","v":0},{"$f":"BW29+BW30","v":0},{"$f":"BX29+BX30","v":0},{"$f":"BY29+BY30","v":0},24731.997558058007,{"$f":"CA29+CA30","v":0},{"$f":"CB29+CB30","v":0},{"$f":"CC29+CC30","v":0},{"$f":"CD29+CD30","v":0},{"$f":"CE29+CE30","v":0},{"$f":"CF29+CF30","v":0},{"$f":"CG29+CG30","v":0},{"$f":"CH29+CH30","v":0},{"$f":"CI29+CI30","v":0},{"$f":"CJ29+CJ30","v":555.98580011800016},{"$f":"CK29+CK30","v":1855.3683442140002},{"$f":"CL29+CL30","v":2886.1285354440006},{"$f":"CM29+CM30","v":3560.8079333400005},{"$f":"CN29+CN30","v":4335.4398346280013},{"$f":"CO29+CO30","v":4054.3234188380006},{"$f":"CP29+CP30","v":3660.7604367320005},{"$f":"CQ29+CQ30","v":2586.2710252680004},{"$f":"CR29+CR30","v":1236.9122294760002},{"$f":"CS29+CS30","v":0},{"$f":"CT29+CT30","v":0},{"$f":"CU29+CU30","v":0},{"$f":"CV29+CV30","v":0},{"$f":"CW29+CW30","v":0},{"$f":"CX29+CX30","v":0}]
["PV Production used internally",{"$f":"4*AB32+4*BA32+19*C32+BZ32*4","v":-30411},{"$f":"SUM(D32:AA32)","v":-981},{"$f":"IF(D31>Inputs!$E$81,Inputs!$E$81,D31)*-1","v":0},{"$f":"IF(E31>Inputs!$E$81,Inputs!$E$81,E31)*-1","v":0},{"$f":"IF(F31>Inputs!$E$81,Inputs!$E$81,F31)*-1","v":0},{"$f":"IF(G31>Inputs!$E$81,Inputs!$E$81,G31)*-1","v":0},{"$f":"IF(H31>Inputs!$E$81,Inputs!$E$81,H31)*-1","v":0},{"$f":"IF(I31>Inputs!$E$81,Inputs!$E$81,I31)*-1","v":0},{"$f":"IF(J31>Inputs!$E$81,Inputs!$E$81,J31)*-1","v":0},{"$f":"IF(K31>Inputs!$E$81,Inputs!$E$81,K31)*-1","v":0},{"$f":"IF(L31>Inputs!$E$81,Inputs!$E$81,L31)*-1","v":0},{"$f":"IF(M31>Inputs!$E$81,Inputs!$E$81,M31)*-1","v":-109},{"$f":"IF(N31>Inputs!$E$81,Inputs!$E$81,N31)*-1","v":-109},{"$f":"IF(O31>Inputs!$E$81,Inputs!$E$81,O31)*-1","v":-109},{"$f":"IF(P31>Inputs!$E$81,Inputs!$E$81,P31)*-1","v":-109},{"$f":"IF(Q31>Inputs!$E$81,Inputs!$E$81,Q31)*-1","v":-109},{"$f":"IF(R31>Inputs!$E$81,Inputs!$E$81,R31)*-1","v":-109},{"$f":"IF(S31>Inputs!$E$81,Inputs!$E$81,S31)*-1","v":-109},{"$f":"IF(T31>Inputs!$E$81,Inputs!$E$81,T31)*-1","v":-109},{"$f":"IF(U31>Inputs!$E$81,Inputs!$E$81,U31)*-1","v":-109},{"$f":"IF(V31>Inputs!$E$81,Inputs!$E$81,V31)*-1","v":0},{"$f":"IF(W31>Inputs!$E$81,Inputs!$E$81,W31)*-1","v":0},{"$f":"IF(X31>Inputs!$E$81,Inputs!$E$81,X31)*-1","v":0},{"$f":"IF(Y31>Inputs!$E$81,Inputs!$E$81,Y31)*-1","v":0},{"$f":"IF(Z31>Inputs!$E$81,Inputs!$E$81,Z31)*-1","v":0},{"$f":"IF(AA31>Inputs!$E$81,Inputs!$E$81,AA31)*-1","v":0},{"$f":"SUM(AC32:AZ32)","v":-981},{"$f":"IF(AC31>Inputs!$E$81,Inputs!$E$81,AC31)*-1","v":0},{"$f":"IF(AD31>Inputs!$E$81,Inputs!$E$81,AD31)*-1","v":0},{"$f":"IF(AE31>Inputs!$E$81,Inputs!$E$81,AE31)*-1","v":0},{"$f":"IF(AF31>Inputs!$E$81,Inputs!$E$81,AF31)*-1","v":0},{"$f":"IF(AG31>Inputs!$E$81,Inputs!$E$81,AG31)*-1","v":0},{"$f":"IF(AH31>Inputs!$E$81,Inputs!$E$81,AH31)*-1","v":0},{"$f":"IF(AI31>Inputs!$E$81,Inputs!$E$81,AI31)*-1","v":0},{"$f":"IF(AJ31>Inputs!$E$81,Inputs!$E$81,AJ31)*-1","v":0},{"$f":"IF(AK31>Inputs!$E$81,Inputs!$E$81,AK31)*-1","v":0},{"$f":"IF(AL31>Inputs!$E$81,Inputs!$E$81,AL31)*-1","v":-109},{"$f":"IF(AM31>Inputs!$E$81,Inputs!$E$81,AM31)*-1","v":-109},{"$f":"IF(AN31>Inputs!$E$81,Inputs!$E$81,AN31)*-1","v":-109},{"$f":"IF(AO31>Inputs!$E$81,Inputs!$E$81,AO31)*-1","v":-109},{"$f":"IF(AP31>Inputs!$E$81,Inputs!$E$81,AP31)*-1","v":-109},{"$f":"IF(AQ31>Inputs!$E$81,Inputs!$E$81,AQ31)*-1","v":-109},{"$f":"IF(AR31>Inputs!$E$81,Inputs!$E$81,AR31)*-1","v":-109},{"$f":"IF(AS31>Inputs!$E$81,Inputs!$E$81,AS31)*-1","v":-109},{"$f":"IF(AT31>Inputs!$E$81,Inputs!$E$81,AT31)*-1","v":-109},{"$f":"IF(AU31>Inputs!$E$81,Inputs!$E$81,AU31)*-1","v":0},{"$f":"IF(AV31>Inputs!$E$81,Inputs!$E$81,AV31)*-1","v":0},{"$f":"IF(AW31>Inputs!$E$81,Inputs!$E$81,AW31)*-1","v":0},{"$f":"IF(AX31>Inputs!$E$81,Inputs!$E$81,AX31)*-1","v":0},{"$f":"IF(AY31>Inputs!$E$81,Inputs!$E$81,AY31)*-1","v":0},{"$f":"IF(AZ31>Inputs!$E$81,Inputs!$E$81,AZ31)*-1","v":0},{"$f":"SUM(BB32:BY32)","v":-981},{"$f":"IF(BB31>Inputs!$E$81,Inputs!$E$81,BB31)*-1","v":0},{"$f":"IF(BC31>Inputs!$E$81,Inputs!$E$81,BC31)*-1","v":0},{"$f":"IF(BD31>Inputs!$E$81,Inputs!$E$81,BD31)*-1","v":0},{"$f":"IF(BE31>Inputs!$E$81,Inputs!$E$81,BE31)*-1","v":0},{"$f":"IF(BF31>Inputs!$E$81,Inputs!$E$81,BF31)*-1","v":0},{"$f":"IF(BG31>Inputs!$E$81,Inputs!$E$81,BG31)*-1","v":0},{"$f":"IF(BH31>Inputs!$E$81,Inputs!$E$81,BH31)*-1","v":0},{"$f":"IF(BI31>Inputs!$E$81,Inputs!$E$81,BI31)*-1","v":0},{"$f":"IF(BJ31>Inputs!$E$81,Inputs!$E$81,BJ31)*-1","v":0},{"$f":"IF(BK31>Inputs!$E$81,Inputs!$E$81,BK31)*-1","v":-109},{"$f":"IF(BL31>Inputs!$E$81,Inputs!$E$81,BL31)*-1","v":-109},{"$f":"IF(BM31>Inputs!$E$81,Inputs!$E$81,BM31)*-1","v":-109},{"$f":"IF(BN31>Inputs!$E$81,Inputs!$E$81,BN31)*-1","v":-109},{"$f":"IF(BO31>Inputs!$E$81,Inputs!$E$81,BO31)*-1","v":-109},{"$f":"IF(BP31>Inputs!$E$81,Inputs!$E$81,BP31)*-1","v":-109},{"$f":"IF(BQ31>Inputs!$E$81,Inputs!$E$81,BQ31)*-1","v":-109},{"$f":"IF(BR31>Inputs!$E$81,Inputs!$E$81,BR31)*-1","v":-109},{"$f":"IF(BS31>Inputs!$E$81,Inputs!$E$81,BS31)*-1","v":-109},{"$f":"IF(BT31>Inputs!$E$81,Inputs!$E$81,BT31)*-1","v":0},{"$f":"IF(BU31>Inputs!$E$81,Inputs!$E$81,BU31)*-1","v":0},{"$f":"IF(BV31>Inputs!$E$81,Inputs!$E$81,BV31)*-1","v":0},{"$f":"IF(BW31>Inputs!$E$81,Inputs!$E$81,BW31)*-1","v":0},{"$f":"IF(BX31>Inputs!$E$81,Inputs!$E$81,BX31)*-1","v":0},{"$f":"IF(BY31>Inputs!$E$81,Inputs!$E$81,BY31)*-1","v":0},{"$f":"SUM(CA32:CX32)","v":-981},{"$f":"IF(CA31>Inputs!$E$81,Inputs!$E$81,CA31)*-1","v":0},{"$f":"IF(CB31>Inputs!$E$81,Inputs!$E$81,CB31)*-1","v":0},{"$f":"IF(CC31>Inputs!$E$81,Inputs!$E$81,CC31)*-1","v":0},{"$f":"IF(CD31>Inputs!$E$81,Inputs!$E$81,CD31)*-1","v":0},{"$f":"IF(CE31>Inputs!$E$81,Inputs!$E$81,CE31)*-1","v":0},{"$f":"IF(CF31>Inputs!$E$81,Inputs!$E$81,CF31)*-1","v":0},{"$f":"IF(CG31>Inputs!$E$81,Inputs!$E$81,CG31)*-1","v":0},{"$f":"IF(CH31>Inputs!$E$81,Inputs!$E$81,CH31)*-1","v":0},{"$f":"IF(CI31>Inputs!$E$81,Inputs!$E$81,CI31)*-1","v":0},{"$f":"IF(CJ31>Inputs!$E$81,Inputs!$E$81,CJ31)*-1","v":-109},{"$f":"IF(CK31>Inputs!$E$81,Inputs!$E$81,CK31)*-1","v":-109},{"$f":"IF(CL31>Inputs!$E$81,Inputs!$E$81,CL31)*-1","v":-109},{"$f":"IF(CM31>Inputs!$E$81,Inputs!$E$81,CM31)*-1","v":-109},{"$f":"IF(CN31>Inputs!$E$81,Inputs!$E$81,CN31)*-1","v":-109},{"$f":"IF(CO31>Inputs!$E$81,Inputs!$E$81,CO31)*-1","v":-109},{"$f":"IF(CP31>Inputs!$E$81,Inputs!$E$81,CP31)*-1","v":-109},{"$f":"IF(CQ31>Inputs!$E$81,Inputs!$E$81,CQ31)*-1","v":-109},{"$f":"IF(CR31>Inputs!$E$81,Inputs!$E$81,CR31)*-1","v":-109},{"$f":"IF(CS31>Inputs!$E$81,Inputs!$E$81,CS31)*-1","v":0},{"$f":"IF(CT31>Inputs!$E$81,Inputs!$E$81,CT31)*-1","v":0},{"$f":"IF(CU31>Inputs!$E$81,Inputs!$E$81,CU31)*-1","v":0},{"$f":"IF(CV31>Inputs!$E$81,Inputs!$E$81,CV31)*-1","v":0},{"$f":"IF(CW31>Inputs!$E$81,Inputs!$E$81,CW31)*-1","v":0},{"$f":"IF(CX31>Inputs!$E$81,Inputs!$E$81,CX31)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB33+4*BA33+19*C33+BZ33*4","v":736280.92429979821},{"$f":"SUM(D33:AA33)","v":23750.997558058007},{"$f":"D31+D32","v":0},{"$f":"E31+E32","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,4226.4398346280013,3945.3234188380006,3551.7604367320005,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(AC33:AZ33)","v":23750.997558058007},{"$f":"AC31+AC32","v":0},{"$f":"AD31+AD32","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,4226.4398346280013,3945.3234188380006,3551.7604367320005,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(BB33:BY33)","v":23750.997558058007},{"$f":"BB31+BB32","v":0},{"$f":"BC31+BC32","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,4226.4398346280013,3945.3234188380006,3551.7604367320005,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(CA33:CX33)","v":23750.997558058007},{"$f":"CA31+CA32","v":0},{"$f":"CB31+CB32","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,4226.4398346280013,3945.3234188380006,3551.7604367320005,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0]
[]
["Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB36+4*BA36+19*C36+BZ36*4","v":526746.75094759511},{"$f":"SUM(D36:AA36)","v":18258.871326041073},{"$f":"IF(D23<0,0,IF(D23>D33,D33,D23))","v":0},{"$f":"IF(E23<0,0,IF(E23>E33,E33,E23))","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,2624.7203375334698,2829.807850317628,2113.5857967048305,2115.0914069651417,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(AC36:AZ36)","v":14839.342914914561},{"$f":"IF(AC23<0,0,IF(AC23>AC33,AC33,AC23))","v":0},{"$f":"IF(AD23<0,0,IF(AD23>AD33,AD33,AD23))","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,1256.6573016506213,2624.7203375334698,2326.9169061416146,1408.7251741400732,1423.7857963727793,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(BB36:BY36)","v":11401.939442852987},{"$f":"IF(BB23<0,0,IF(BB23>BB33,BB33,BB23))","v":0},0,0,0,0,0,0,0,0,446.98580011800016,1483.0606956573286,712.09825067145221,1919.8597149687125,1658.790366022055,774.35061383178515,801.61074683965217,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(CA36:CX36)","v":18715.766580436124},{"$f":"IF(CA23<0,0,IF(CA23>CA33,CA33,CA23))","v":0},{"$f":"IF(CB23<0,0,IF(CB23>CB33,CB33,CB23))","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,2722.3326544239721,1982.2272239459176,1983.7328342062292,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B23-B36","v":1518283.947168469},{"$f":"C23-C36","v":52984.697944837055},1656.9379291743226,1385.834950534223,1385.834950534223,1589.4660634125942,1928.7505053513892,1725.0161831365861,1521.3850702582185,3528.0354294301969,3628.5972263245526,3767.1763580952356,2082.658273506474,218.09460178655308,0,0,0,0,1369.1420471872384,2984.6718807106099,4406.9488496207432,4824.1993514600563,4756.3207966415703,3941.929180502475,3874.0242729641709,2409.6740242056303,39577.034130931112,1419.7250826977288,1162.1772529896352,1162.1772529896352,1372.585871854207,1668.4942754813233,1411.8954065741648,1106.6017039027975,2319.3350118513517,2167.3728632757043,2073.4776121439463,289.330189558048,0,0,0,0,0,677.83643659487598,2420.7833826588048,3799.684313257254,4023.3936308217671,3996.2327192324992,3263.2802647073095,3299.8872902014632,1942.7635701385607,36035.787115296225,1656.9379291743226,1385.834950534223,1385.834950534223,1589.4660634125942,1928.7505053513892,1725.0161831365861,1106.6017039027975,1938.6696106304616,1717.0771922137153,1551.5418761467099,0,0,0,{"$f":"BO23-BO36","v":0},0,0,55.661387061748883,1772.3116098992202,3101.330096439242,3302.6684822473053,3312.1534495643355,3263.2802647073095,3299.8872902014632,1942.7635701385607,52280.850307913897,1656.9379291743226,1385.834950534223,1385.834950534223,1589.4660634125942,1928.7505053513892,1725.0161831365861,1521.3850702582185,3528.0354294301969,3628.5972263245526,3767.1763580952356,2082.658273506474,218.09460178655308,2565.7702591163302,0,0,0,1285.5502281588397,2889.1383732495824,4287.5314924081367,4704.7819942474498,4648.8456007479135,3834.4539846088182,3778.4907655031434,2338.0238936098599]
[]
["Summary"]
["Produced",{"$f":"B31","v":766691.92429979821},{"$f":"SUM(D40:AA40)","v":24731.997558058007},{"$f":"D31","v":0},0,0,0,0,0,0,0,0,555.98580011800016,1855.3683442140002,2886.1285354440006,3560.8079333400005,4335.4398346280013,4054.3234188380006,3660.7604367320005,2586.2710252680004,1236.9122294760002,0,0,0,0,0,0,24731.997558058007,0,0,0,0,0,0,0,{"$f":"AJ31","v":0},0,555.98580011800016,1855.3683442140002,2886.1285354440006,3560.8079333400005,4335.4398346280013,4054.3234188380006,3660.7604367320005,2586.2710252680004,1236.9122294760002,0,0,0,0,0,0,24731.997558058007,0,0,0,0,0,0,0,0,0,555.98580011800016,1855.3683442140002,2886.1285354440006,3560.8079333400005,4335.4398346280013,{"$f":"BP31","v":4054.3234188380006},3660.7604367320005,2586.2710252680004,1236.9122294760002,0,0,0,0,0,0,24731.997558058007,0,0,0,0,0,0,0,0,0,555.98580011800016,1855.3683442140002,2886.1285354440006,3560.8079333400005,4335.4398346280013,4054.3234188380006,3660.7604367320005,2586.2710252680004,1236.9122294760002,0,0,0,0,0,0]
["Used",{"$f":"B32","v":-30411},{"$f":"C32","v":-981},{"$f":"D32","v":0},0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0,-981,0,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0,-981,0,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,{"$f":"BP32","v":-109},-109,-109,-109,0,0,0,0,0,0,-981,0,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB42+4*BA42+18*C42+BZ42*4","v":508487.87962155393},{"$f":"SUM(D42:AA42)","v":18258.871326041073},{"$f":"D36","v":0},{"$f":"E36","v":0},0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,2624.7203375334698,2829.807850317628,2113.5857967048305,2115.0914069651417,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,14839.342914914561,0,0,0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,1256.6573016506213,2624.7203375334698,2326.9169061416146,1408.7251741400732,1423.7857963727793,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,11401.939442852987,0,0,0,0,0,0,0,0,0,446.98580011800016,1483.0606956573286,712.09825067145221,1919.8597149687125,1658.790366022055,774.35061383178515,{"$f":"BQ36","v":801.61074683965217},2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,18715.766580436124,0,0,0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,2722.3326544239721,1982.2272239459176,1983.7328342062292,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0]
["  Ponta",24814.069048472003,{"$f":"SUM(D43:AA43)","v":1127.9122294760002},{"$f":"IF(D26=\"P\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1127.9122294760002,0,0,0,0,0,0,{"$f":"SUM(AC43:AZ43)","v":0},{"$f":"IF(AC26=\"P\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB43:BY43)","v":0},{"$f":"IF(BB26=\"P\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA43:CX43)","v":1127.9122294760002},{"$f":"IF(CA26=\"P\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1127.9122294760002,0,0,0,0,0,0]
["  Cheia",421335.54128007125,17130.959096565071,{"$f":"IF(D26=\"C\",D42,0)","v":0},0,0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,2624.7203375334698,2829.807850317628,2113.5857967048305,2115.0914069651417,2477.2710252680004,0,0,0,0,0,0,0,10656.715034514871,{"$f":"IF(AC26=\"C\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,1746.3683442140002,1256.6573016506213,2624.7203375334698,0,0,1423.7857963727793,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,0,{"$f":"IF(BB26=\"C\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17587.854350960122,{"$f":"IF(CA26=\"C\",CA42,0)","v":0},0,0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,2722.3326544239721,1982.2272239459176,1983.7328342062292,2477.2710252680004,0,0,0,0,0,0,0]
["  Vazio",62338.2692930107,0,{"$f":"IF(D26=\"V\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4182.6278803996884,{"$f":"IF(AC26=\"V\",AC42,0)","v":0},0,0,0,0,0,0,0,0,446.98580011800016,0,0,0,2326.9169061416146,1408.7251741400732,0,0,0,0,0,0,0,0,0,11401.939442852987,{"$f":"IF(BB26=\"V\",BB42,0)","v":0},0,0,0,0,0,0,0,0,446.98580011800016,1483.0606956573286,712.09825067145221,1919.8597149687125,1658.790366022055,774.35061383178515,801.61074683965217,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,0,{"$f":"IF(CA26=\"V\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D26=\"SV\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC26=\"SV\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB26=\"SV\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA26=\"SV\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",204042.04712018618,5492.1262320169335,{"$f":"D40+D41-D42","v":0},{"$f":"E40+E41-E42","v":0},0,0,0,0,0,0,0,0,0,0,827.08759580653077,1396.6319843103734,1831.7376221331701,1436.6690297668588,0,0,0,0,0,0,0,0,8911.6546431434454,0,0,0,0,0,0,0,0,0,0,0,1520.4712337933793,827.08759580653077,1899.5229284863867,2536.5982446979274,2127.9746403592212,0,0,0,0,0,0,0,0,12349.05811520502,0,0,0,0,0,0,0,0,0,0,263.30764855667167,2065.0302847725484,1531.948218371288,2567.6494686059464,3170.9728050062154,{"$f":"BQ40+BQ41-BQ42","v":2750.1496898923483},0,0,0,0,0,0,0,0,5035.2309776218826,0,0,0,0,0,0,0,0,0,0,0,0,0,1504.1071802040292,1963.0961948920831,1568.0276025257713,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B47=0,0,B47/B40)","v":0.26613303290827406},0.2220656143574431,0,0,0,0,0,0,0,0,0,0,0,0,0.23227526204445723,0.32214308987872509,0.45179859446392162,0.39245098241101745,0,0,0,0,0,0,0,0,0.36032894723620545,0,0,0,0,0,{"$f":"IF(AH47=0,0,AH47/AH40)","v":0},0,0,0,0,0,0.52682034605207584,0.23227526204445723,0.43813845905887738,0.62565266325618774,0.58129306113756152,0,0,0,0,0,0,0,0,0.4993150305071713,0,0,0,0,0,0,0,0,0,0,0.14191664387171493,0.71550184248979232,{"$f":"IF(BN47=0,0,BN47/BN40)","v":0.43022489475705494},0.5922465923982223,0.78212132516922883,0.75125093199145143,0,0,0,0,0,0,0,0,0.20359176268725365,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34693300739418237,0.48419822300578108,0.42833384746846914,0,0,0,{"$f":"IF(CT47=0,0,CT47/CT40)","v":0},0,0,0,0]
[]
["FEBRUARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB55+4*BA55+16*C55+BZ55*4","v":4037817.7547147311},150269.09289222647,4811.9130625708758,4536.9481535430605,4536.9481535430605,4399.4633714933707,4399.4633714933707,4536.9481535430605,4674.4298322117065,5086.8795232892089,6049.2621358033848,7011.6099634610418,7424.094439395064,7286.6112090358956,7149.1352483947221,7286.6112090358956,7149.1352483947221,7011.6099634610418,7011.6099634610418,7149.1352483947221,7699.0609001133971,8111.510591190905,7699.0609001133971,6874.1615179583923,6461.711826880889,5911.7789054442173,132575.7059853434,4548.2400159626213,4288.3381105193994,4288.3381105193994,4158.3884708066889,4114.6159605876719,4198.0573081926741,4232.2545818012813,3841.4481390021115,4544.1152835375424,5267.064081197751,5576.8913800917344,5495.3650798088147,7113.0329105903893,6742.3344646730829,6401.7296195313538,6278.6194345403628,6278.6194345403628,6543.9902777431598,7047.3741452618615,7273.1282429233315,6903.3198945018594,6163.6680024774023,5858.2240103546301,5418.5490261779096,125533.26823220708,4787.6210694343381,4514.0401163362076,4514.0401163362076,4377.2510219017777,4377.2510219017777,4514.0401163362076,4232.2545818012813,3457.3033251019024,4089.7037551837884,4740.3576730779751,5019.2022420825624,4945.828571827933,6401.7296195313538,6068.1010182057753,5761.5566575782168,5650.7574910863277,5650.7574910863277,5889.591249968842,6342.6367307356777,6545.8154186309985,6212.9879050516765,6163.6680024774023,5858.2240103546301,5418.5490261779096,150269.09289222647,4811.9130625708758,4536.9481535430605,4536.9481535430605,4399.4633714933707,4399.4633714933707,4536.9481535430605,4674.4298322117065,5086.8795232892089,6049.2621358033848,7011.6099634610418,7424.094439395064,7286.6112090358956,7149.1352483947221,7286.6112090358956,7149.1352483947221,7011.6099634610418,7011.6099634610418,7149.1352483947221,7699.0609001133971,8111.510591190905,7699.0609001133971,6874.1615179583923,6461.711826880889,6289.126495153424]
["Electric Boat Demand",{"$f":"4*AB56+4*BA56+16*C56+BZ56*4","v":716800},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB57+4*BA57+16*C57+BZ57*4","v":73248},{"$f":"SUM(D57:AA57)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC57:AZ57)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB57:BY57)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA57","v":2616},{"$f":"BB57","v":109},{"$f":"BC57","v":109},{"$f":"BD57","v":109},{"$f":"BE57","v":109},{"$f":"BF57","v":109},{"$f":"BG57","v":109},{"$f":"BH57","v":109},{"$f":"BI57","v":109},{"$f":"BJ57","v":109},{"$f":"BK57","v":109},{"$f":"BL57","v":109},{"$f":"BM57","v":109},{"$f":"BN57","v":109},{"$f":"BO57","v":109},{"$f":"BP57","v":109},{"$f":"BQ57","v":109},{"$f":"BR57","v":109},{"$f":"BS57","v":109},{"$f":"BT57","v":109},{"$f":"BU57","v":109},{"$f":"BV57","v":109},{"$f":"BW57","v":109},{"$f":"BX57","v":109},{"$f":"BY57","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B55:B57)","v":4827865.7547147311},178485.09289222647,4920.9130625708758,4645.9481535430605,4645.9481535430605,4508.4633714933707,4508.4633714933707,4645.9481535430605,4783.4298322117065,6795.8795232892089,7758.2621358033848,8720.6099634610418,9133.0944393950631,8995.6112090358947,8858.135248394723,8995.6112090358947,8858.135248394723,8720.6099634610418,8720.6099634610418,8858.135248394723,9408.0609001133962,9820.510591190905,9408.0609001133962,8583.1615179583932,8170.711826880889,6020.7789054442173,160791.7059853434,4657.2400159626213,4397.3381105193994,4397.3381105193994,4267.3884708066889,4223.6159605876719,{"$f":"SUM(AH55:AH57)","v":4307.0573081926741},4341.2545818012813,5550.4481390021119,6253.1152835375424,6976.064081197751,7285.8913800917344,7204.3650798088147,8822.0329105903893,8451.3344646730839,8110.7296195313538,7987.6194345403628,7987.6194345403628,8252.9902777431598,8756.3741452618615,8982.1282429233324,8612.3198945018594,7872.6680024774023,7567.2240103546301,5527.5490261779096,153749.26823220708,4896.6210694343381,4623.0401163362076,4623.0401163362076,4486.2510219017777,4486.2510219017777,4623.0401163362076,4341.2545818012813,5166.3033251019024,5798.7037551837884,6449.3576730779751,6728.2022420825624,6654.828571827933,{"$f":"SUM(BN55:BN57)","v":8110.7296195313538},7777.1010182057753,7470.5566575782168,7359.7574910863277,7359.7574910863277,7598.591249968842,8051.6367307356777,8254.8154186309985,7921.9879050516765,7872.6680024774023,7567.2240103546301,5527.5490261779096,178485.09289222647,4920.9130625708758,4645.9481535430605,4645.9481535430605,4508.4633714933707,4508.4633714933707,4645.9481535430605,4783.4298322117065,6795.8795232892089,7758.2621358033848,8720.6099634610418,9133.0944393950631,8995.6112090358947,8858.135248394723,8995.6112090358947,8858.135248394723,8720.6099634610418,8720.6099634610418,8858.135248394723,9408.0609001133962,{"$f":"SUM(CT55:CT57)","v":9820.510591190905},9408.0609001133962,8583.1615179583932,8170.711826880889,6398.126495153424]
[null,{"$f":"4*AB59+4*BA59+16*C59+BZ59*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L58:V58)","v":97026.875528950943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK58:AU58)","v":86088.136111516404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ58:BT58)","v":79359.222500364791}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB61+4*BA61+16*C61+BZ61*4","v":1884143.6791126633},67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3769.8420610254007,3392.8444193879463,4146.8098459186012,4146.8098459186012,2638.878992857291,3015.8617061226196,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3769.8420610254007,3392.8444193879463,4146.8098459186012,4146.8098459186012,2638.878992857291,3015.8617061226196,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3769.8420610254007,3392.8444193879463,4146.8098459186012,4146.8098459186012,2638.878992857291,3015.8617061226196,3769.8420610254007,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,67290.845682595114,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2827.3153859380063,3015.8617061226196,3392.8444193879463,3769.8420610254007,3902.5280134838517,3512.2613037142305,4292.7638156507264,4292.7638156507264,2731.7587917777341,3122.0100477459832,3902.5280134838517,3902.5280134838517,3512.2613037142305,3512.2613037142305,3122.0100477459832,2341.5075358094869]
["   PV",301861.015175301,{"$f":"SUM(D62:AA62)","v":10780.750541975036},{"$f":"Inputs!$E$43/Inputs!$E$31*D73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L73","v":77.350676534350015},{"$f":"Inputs!$E$43/Inputs!$E$31*M73","v":488.27614562308446},{"$f":"Inputs!$E$43/Inputs!$E$31*N73","v":862.94348508634232},{"$f":"Inputs!$E$43/Inputs!$E$31*O73","v":1394.7293862599986},{"$f":"Inputs!$E$43/Inputs!$E$31*P73","v":1559.0995738954925},{"$f":"Inputs!$E$43/Inputs!$E$31*Q73","v":1479.3316887194442},{"$f":"Inputs!$E$43/Inputs!$E$31*R73","v":1648.5362936383349},{"$f":"Inputs!$E$43/Inputs!$E$31*S73","v":1522.8414442700159},{"$f":"Inputs!$E$43/Inputs!$E$31*T73","v":1116.7503924646785},{"$f":"Inputs!$E$43/Inputs!$E$31*U73","v":587.38169993272049},{"$f":"Inputs!$E$43/Inputs!$E$31*V73","v":43.509755550571882},{"$f":"Inputs!$E$43/Inputs!$E$31*W73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z73","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA73","v":0},{"$f":"C62","v":10780.750541975036},{"$f":"D62","v":0},{"$f":"E62","v":0},{"$f":"F62","v":0},{"$f":"G62","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":77.350676534350015},{"$f":"M62","v":488.27614562308446},{"$f":"N62","v":862.94348508634232},{"$f":"O62","v":1394.7293862599986},{"$f":"P62","v":1559.0995738954925},{"$f":"Q62","v":1479.3316887194442},{"$f":"R62","v":1648.5362936383349},{"$f":"S62","v":1522.8414442700159},{"$f":"T62","v":1116.7503924646785},{"$f":"U62","v":587.38169993272049},{"$f":"V62","v":43.509755550571882},{"$f":"W62","v":0},{"$f":"X62","v":0},{"$f":"Y62","v":0},{"$f":"Z62","v":0},{"$f":"AA62","v":0},{"$f":"AB62","v":10780.750541975036},{"$f":"AC62","v":0},{"$f":"AD62","v":0},{"$f":"AE62","v":0},{"$f":"AF62","v":0},{"$f":"AG62","v":0},{"$f":"AH62","v":0},{"$f":"AI62","v":0},{"$f":"AJ62","v":0},{"$f":"AK62","v":77.350676534350015},{"$f":"AL62","v":488.27614562308446},{"$f":"AM62","v":862.94348508634232},{"$f":"AN62","v":1394.7293862599986},{"$f":"AO62","v":1559.0995738954925},{"$f":"AP62","v":1479.3316887194442},{"$f":"AQ62","v":1648.5362936383349},{"$f":"AR62","v":1522.8414442700159},{"$f":"AS62","v":1116.7503924646785},{"$f":"AT62","v":587.38169993272049},{"$f":"AU62","v":43.509755550571882},{"$f":"AV62","v":0},{"$f":"AW62","v":0},{"$f":"AX62","v":0},{"$f":"AY62","v":0},{"$f":"AZ62","v":0},{"$f":"BA62","v":10780.750541975036},{"$f":"BB62","v":0},{"$f":"BC62","v":0},{"$f":"BD62","v":0},{"$f":"BE62","v":0},{"$f":"BF62","v":0},{"$f":"BG62","v":0},{"$f":"BH62","v":0},{"$f":"BI62","v":0},{"$f":"BJ62","v":77.350676534350015},{"$f":"BK62","v":488.27614562308446},{"$f":"BL62","v":862.94348508634232},{"$f":"BM62","v":1394.7293862599986},{"$f":"BN62","v":1559.0995738954925},{"$f":"BO62","v":1479.3316887194442},{"$f":"BP62","v":1648.5362936383349},{"$f":"BQ62","v":1522.8414442700159},{"$f":"BR62","v":1116.7503924646785},{"$f":"BS62","v":587.38169993272049},{"$f":"BT62","v":43.509755550571882},{"$f":"BU62","v":0},{"$f":"BV62","v":0},{"$f":"BW62","v":0},{"$f":"BX62","v":0},{"$f":"BY62","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B61:B62)","v":2186004.6942879641},78071.596224570152,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2904.6660624723563,3504.1378517457042,4255.7879044742886,5164.5714472853997,5328.9416349208932,4872.176108107391,5795.3461395569357,5669.6512901886172,3755.6293853219695,3603.2434060553401,3813.3518165759724,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,78071.596224570152,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,{"$f":"SUM(AH61:AH62)","v":1507.9308530613098},1884.7988892861579,1884.7988892861579,2904.6660624723563,3504.1378517457042,4255.7879044742886,5164.5714472853997,5328.9416349208932,4872.176108107391,5795.3461395569357,5669.6512901886172,3755.6293853219695,3603.2434060553401,3813.3518165759724,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,78071.596224570152,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2904.6660624723563,3504.1378517457042,4255.7879044742886,5164.5714472853997,{"$f":"SUM(BN61:BN62)","v":5328.9416349208932},4872.176108107391,5795.3461395569357,5669.6512901886172,3755.6293853219695,3603.2434060553401,3813.3518165759724,3769.8420610254007,3392.8444193879463,3392.8444193879463,3015.8617061226196,2261.8962795919642,78071.596224570152,1884.7988892861579,1884.7988892861579,1884.7988892861579,1507.9308530613098,1130.9481397959821,1507.9308530613098,1884.7988892861579,1884.7988892861579,2904.6660624723563,3504.1378517457042,4255.7879044742886,5164.5714472853997,5461.6275873793438,4991.5929924336742,5941.3001092890609,5815.6052599207424,3848.5091842424126,3709.3917476787037,3946.0377690344235,{"$f":"SUM(CT61:CT62)","v":3902.5280134838517},3512.2613037142305,3512.2613037142305,3122.0100477459832,2341.5075358094869]
[null,{"$f":"4*AB64+4*BA64+16*C64+BZ64*4","v":0}]
["Minimum Non-Renewables Production",1008000,{"$f":"SUM(D65:AA65)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC65:AZ65)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB65:BY65)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA65:CX65)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-219173.67110407766,-7807.1596224570148,{"$f":"0.1*D63*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-290.46660624723563,-350.41378517457042,-425.5787904474289,-516.45714472854002,-532.89416349208932,-487.21761081073913,-579.53461395569354,-566.96512901886172,-375.56293853219699,-360.32434060553402,-381.33518165759727,-376.9842061025401,-339.28444193879466,-339.28444193879466,-301.58617061226198,-226.18962795919643,-7807.1596224570148,{"$f":"0.1*AC63*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-290.46660624723563,-350.41378517457042,-425.5787904474289,-516.45714472854002,-532.89416349208932,-487.21761081073913,-579.53461395569354,-566.96512901886172,-375.56293853219699,-360.32434060553402,-381.33518165759727,-376.9842061025401,-339.28444193879466,-339.28444193879466,-301.58617061226198,-226.18962795919643,-7807.1596224570148,{"$f":"0.1*BB63*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-290.46660624723563,-350.41378517457042,-425.5787904474289,-516.45714472854002,-532.89416349208932,-487.21761081073913,-579.53461395569354,-566.96512901886172,-375.56293853219699,-360.32434060553402,-381.33518165759727,-376.9842061025401,-339.28444193879466,-339.28444193879466,-301.58617061226198,-226.18962795919643,-7950.4600412773289,{"$f":"0.1*CA63*-1","v":-188.47988892861579},-188.47988892861579,-188.47988892861579,-150.79308530613099,-113.09481397959821,-150.79308530613099,-188.47988892861579,-188.47988892861579,-290.46660624723563,-350.41378517457042,-425.5787904474289,-516.45714472854002,-546.16275873793438,-499.15929924336746,-594.13001092890613,-581.5605259920743,-384.85091842424129,-370.93917476787038,-394.60377690344239,-390.25280134838522,-351.2261303714231,-351.2261303714231,-312.20100477459835,-234.1507535809487]
["Net Projected Demand (Surplus)",1853034.7315308447,{"$f":"C58-C63-C65-C66","v":72220.656290113329},1724.5940622133339,1449.6291531855186,1449.6291531855186,1651.3256037381918,1990.6100456769868,1788.8103857878816,1587.1108318541646,3599.560522931667,3644.0626795782641,4066.8858968899081,3802.8853253682037,2847.4969064790348,2562.0877769659191,3110.6527117392429,2142.323722793481,2117.9238022912864,3840.5435166712696,4115.2161829449169,4476.0442651950207,4927.6527362680445,4854.5009226642451,4029.6015405092421,3956.4362913705313,2485.0722538114496,54527.269383230268,1460.9210156050794,1201.0191101618575,1201.0191101618575,1410.2507030515101,1705.762634771288,1449.9195404374952,{"$f":"AI58-AI63-AI65-AI66","v":1144.9355814437395},2354.12913864457,2138.9158273124217,2322.3400146266172,1955.6822660648747,1056.250777251955,2525.9854391615854,2566.3759673764321,1394.9180939301118,1384.9332733706074,3107.5529877505905,3510.0712122933533,3824.3575103434864,4089.2703880004719,4058.7599170527083,3319.1080250282503,3352.9484748442724,1991.8423745451419,47484.83163009394,1700.3020690767962,1426.7211159786657,1426.7211159786657,1629.1132541465988,1968.3976960853938,1765.9023485810287,1144.9355814437395,1969.9843247443605,1684.5042989586677,1795.6336065068413,1397.9931280557028,506.71426927107336,1814.6821481025499,{"$f":"BO58-BO63-BO65-BO66","v":1892.1425209091235},754.74513197697468,757.07132991657227,2479.6910442965554,2855.6721845190359,3119.6200958173026,3361.957563708138,3368.4279276025245,3319.1080250282503,3352.9484748442724,1991.8423745451419,72363.956708933649,1724.5940622133339,1449.6291531855186,1449.6291531855186,1651.3256037381918,1990.6100456769868,1788.8103857878816,1587.1108318541646,3599.560522931667,3644.0626795782641,4066.8858968899081,3802.8853253682037,2847.4969064790348,2442.6704197533136,3003.177515845588,2010.9651500345683,1986.5652295323739,3756.9516976428704,4019.6826754838899,4356.626907982416,4808.235379055438,{"$f":"CU58-CU63-CU65-CU66","v":4747.0257267705883},3922.1263446155854,3860.9027839095047,2790.7697129248859]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D70","v":"V"},{"$f":"E70","v":"SV"},{"$f":"F70","v":"SV"},{"$f":"G70","v":"SV"},{"$f":"H70","v":"SV"},{"$f":"I70","v":"SV"},{"$f":"J70","v":"C"},{"$f":"K70","v":"C"},{"$f":"L70","v":"C"},{"$f":"M70","v":"C"},{"$f":"N70","v":"C"},{"$f":"O70","v":"C"},{"$f":"P70","v":"C"},{"$f":"Q70","v":"C"},{"$f":"R70","v":"C"},{"$f":"S70","v":"C"},{"$f":"T70","v":"C"},{"$f":"U70","v":"P"},{"$f":"V70","v":"P"},{"$f":"W70","v":"P"},{"$f":"X70","v":"P"},{"$f":"Y70","v":"V"},{"$f":"Z70","v":"V"},{"$f":"AA70","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB73+4*BA73+16*C73+BZ73*4","v":807598.96},{"$f":"SUM(D73:AA73)","v":28842.82},{"$f":"'Hourly Production'!B16*1","v":0},{"$f":"'Hourly Production'!C16*1","v":0},{"$f":"'Hourly Production'!D16*1","v":0},{"$f":"'Hourly Production'!E16*1","v":0},{"$f":"'Hourly Production'!F16*1","v":0},{"$f":"'Hourly Production'!G16*1","v":0},{"$f":"'Hourly Production'!H16*1","v":0},{"$f":"'Hourly Production'!I16*1","v":0},{"$f":"'Hourly Production'!J16*1","v":206.94400000000002},{"$f":"'Hourly Production'!K16*1","v":1306.3340000000001},{"$f":"'Hourly Production'!L16*1","v":2308.7190000000001},{"$f":"'Hourly Production'!M16*1","v":3731.4589999999998},{"$f":"'Hourly Production'!N16*1","v":4171.2150000000001},{"$f":"'Hourly Production'!O16*1","v":3957.8040000000005},{"$f":"'Hourly Production'!P16*1","v":4410.4940000000006},{"$f":"'Hourly Production'!Q16*1","v":4074.21},{"$f":"'Hourly Production'!R16*1","v":2987.7540000000004},{"$f":"'Hourly Production'!S16*1","v":1571.4810000000002},{"$f":"'Hourly Production'!T16*1","v":116.40600000000001},{"$f":"'Hourly Production'!U16*1","v":0},{"$f":"'Hourly Production'!V16*1","v":0},{"$f":"'Hourly Production'!W16*1","v":0},{"$f":"'Hourly Production'!X16*1","v":0},{"$f":"'Hourly Production'!Y16*1","v":0},{"$f":"SUM(AC73:AZ73)","v":28842.82},{"$f":"D73","v":0},{"$f":"E73","v":0},0,0,0,0,0,0,206.94400000000002,1306.3340000000001,2308.7190000000001,3731.4589999999998,4171.2150000000001,3957.8040000000005,4410.4940000000006,4074.21,2987.7540000000004,1571.4810000000002,116.40600000000001,0,0,0,{"$f":"Z73","v":0},{"$f":"AA73","v":0},{"$f":"SUM(BB73:BY73)","v":28842.82},{"$f":"AC73","v":0},0,0,0,0,0,0,0,206.94400000000002,1306.3340000000001,2308.7190000000001,3731.4589999999998,4171.2150000000001,3957.8040000000005,4410.4940000000006,4074.21,2987.7540000000004,1571.4810000000002,116.40600000000001,0,0,0,{"$f":"AY73","v":0},0,{"$f":"SUM(CA73:CX73)","v":28842.82},{"$f":"BB73","v":0},0,0,0,0,0,0,0,206.94400000000002,1306.3340000000001,2308.7190000000001,3731.4589999999998,4171.2150000000001,3957.8040000000005,4410.4940000000006,4074.21,2987.7540000000004,1571.4810000000002,116.40600000000001,0,0,0,0,0]
["AC Losses",{"$f":"4*AB74+4*BA74+16*C74+BZ74*4","v":-27469.671025439991},{"$f":"SUM(D74:AA74)","v":-981.05967947999977},{"$f":"Inputs!$E$51*D73*-1","v":0},{"$f":"Inputs!$E$51*E73*-1","v":0},{"$f":"Inputs!$E$51*F73*-1","v":0},{"$f":"Inputs!$E$51*G73*-1","v":0},{"$f":"Inputs!$E$51*H73*-1","v":0},{"$f":"Inputs!$E$51*I73*-1","v":0},{"$f":"Inputs!$E$51*J73*-1","v":0},{"$f":"Inputs!$E$51*K73*-1","v":0},{"$f":"Inputs!$E$51*L73*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*M73*-1","v":-44.433644675999986},{"$f":"Inputs!$E$51*N73*-1","v":-78.528768065999969},{"$f":"Inputs!$E$51*O73*-1","v":-126.92184642599995},{"$f":"Inputs!$E$51*P73*-1","v":-141.87970700999995},{"$f":"Inputs!$E$51*Q73*-1","v":-134.62074525599996},{"$f":"Inputs!$E$51*R73*-1","v":-150.01854291599997},{"$f":"Inputs!$E$51*S73*-1","v":-138.58017893999997},{"$f":"Inputs!$E$51*T73*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*U73*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*V73*-1","v":-3.9594336839999991},{"$f":"Inputs!$E$51*W73*-1","v":0},{"$f":"Inputs!$E$51*X73*-1","v":0},{"$f":"Inputs!$E$51*Y73*-1","v":0},{"$f":"Inputs!$E$51*Z73*-1","v":0},{"$f":"Inputs!$E$51*AA73*-1","v":0},{"$f":"SUM(AC74:AZ74)","v":-981.05967947999977},{"$f":"Inputs!$E$51*AC73*-1","v":0},{"$f":"Inputs!$E$51*AD73*-1","v":0},{"$f":"Inputs!$E$51*AE73*-1","v":0},{"$f":"Inputs!$E$51*AF73*-1","v":0},{"$f":"Inputs!$E$51*AG73*-1","v":0},{"$f":"Inputs!$E$51*AH73*-1","v":0},{"$f":"Inputs!$E$51*AI73*-1","v":0},{"$f":"Inputs!$E$51*AJ73*-1","v":0},{"$f":"Inputs!$E$51*AK73*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*AL73*-1","v":-44.433644675999986},{"$f":"Inputs!$E$51*AM73*-1","v":-78.528768065999969},{"$f":"Inputs!$E$51*AN73*-1","v":-126.92184642599995},{"$f":"Inputs!$E$51*AO73*-1","v":-141.87970700999995},{"$f":"Inputs!$E$51*AP73*-1","v":-134.62074525599996},{"$f":"Inputs!$E$51*AQ73*-1","v":-150.01854291599997},{"$f":"Inputs!$E$51*AR73*-1","v":-138.58017893999997},{"$f":"Inputs!$E$51*AS73*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*AT73*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*AU73*-1","v":-3.9594336839999991},{"$f":"Inputs!$E$51*AV73*-1","v":0},{"$f":"Inputs!$E$51*AW73*-1","v":0},{"$f":"Inputs!$E$51*AX73*-1","v":0},{"$f":"Inputs!$E$51*AY73*-1","v":0},{"$f":"Inputs!$E$51*AZ73*-1","v":0},{"$f":"SUM(BB74:BY74)","v":-981.05967947999977},{"$f":"Inputs!$E$51*BB73*-1","v":0},{"$f":"Inputs!$E$51*BC73*-1","v":0},{"$f":"Inputs!$E$51*BD73*-1","v":0},{"$f":"Inputs!$E$51*BE73*-1","v":0},{"$f":"Inputs!$E$51*BF73*-1","v":0},{"$f":"Inputs!$E$51*BG73*-1","v":0},{"$f":"Inputs!$E$51*BH73*-1","v":0},{"$f":"Inputs!$E$51*BI73*-1","v":0},{"$f":"Inputs!$E$51*BJ73*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*BK73*-1","v":-44.433644675999986},{"$f":"Inputs!$E$51*BL73*-1","v":-78.528768065999969},{"$f":"Inputs!$E$51*BM73*-1","v":-126.92184642599995},{"$f":"Inputs!$E$51*BN73*-1","v":-141.87970700999995},{"$f":"Inputs!$E$51*BO73*-1","v":-134.62074525599996},{"$f":"Inputs!$E$51*BP73*-1","v":-150.01854291599997},{"$f":"Inputs!$E$51*BQ73*-1","v":-138.58017893999997},{"$f":"Inputs!$E$51*BR73*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*BS73*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*BT73*-1","v":-3.9594336839999991},{"$f":"Inputs!$E$51*BU73*-1","v":0},{"$f":"Inputs!$E$51*BV73*-1","v":0},{"$f":"Inputs!$E$51*BW73*-1","v":0},{"$f":"Inputs!$E$51*BX73*-1","v":0},{"$f":"Inputs!$E$51*BY73*-1","v":0},{"$f":"SUM(CA74:CX74)","v":-981.05967947999977},{"$f":"Inputs!$E$51*CA73*-1","v":0},{"$f":"Inputs!$E$51*CB73*-1","v":0},{"$f":"Inputs!$E$51*CC73*-1","v":0},{"$f":"Inputs!$E$51*CD73*-1","v":0},{"$f":"Inputs!$E$51*CE73*-1","v":0},{"$f":"Inputs!$E$51*CF73*-1","v":0},{"$f":"Inputs!$E$51*CG73*-1","v":0},{"$f":"Inputs!$E$51*CH73*-1","v":0},{"$f":"Inputs!$E$51*CI73*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*CJ73*-1","v":-44.433644675999986},{"$f":"Inputs!$E$51*CK73*-1","v":-78.528768065999969},{"$f":"Inputs!$E$51*CL73*-1","v":-126.92184642599995},{"$f":"Inputs!$E$51*CM73*-1","v":-141.87970700999995},{"$f":"Inputs!$E$51*CN73*-1","v":-134.62074525599996},{"$f":"Inputs!$E$51*CO73*-1","v":-150.01854291599997},{"$f":"Inputs!$E$51*CP73*-1","v":-138.58017893999997},{"$f":"Inputs!$E$51*CQ73*-1","v":-101.62546455599998},{"$f":"Inputs!$E$51*CR73*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*CS73*-1","v":-3.9594336839999991},{"$f":"Inputs!$E$51*CT73*-1","v":0},{"$f":"Inputs!$E$51*CU73*-1","v":0},{"$f":"Inputs!$E$51*CV73*-1","v":0},{"$f":"Inputs!$E$51*CW73*-1","v":0},{"$f":"Inputs!$E$51*CX73*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB75+4*BA75+16*C75+BZ75*4","v":780129.2889745601},{"$f":"SUM(D75:AA75)","v":27861.760320520003},{"$f":"D73+D74","v":0},{"$f":"E73+E74","v":0},{"$f":"F73+F74","v":0},{"$f":"G73+G74","v":0},{"$f":"H73+H74","v":0},{"$f":"I73+I74","v":0},{"$f":"J73+J74","v":0},{"$f":"K73+K74","v":0},{"$f":"L73+L74","v":199.90500678400002},{"$f":"M73+M74","v":1261.900355324},{"$f":"N73+N74","v":2230.1902319340002},{"$f":"O73+O74","v":3604.5371535740001},{"$f":"P73+P74","v":4029.3352929900002},{"$f":"Q73+Q74","v":3823.1832547440008},{"$f":"R73+R74","v":4260.4754570840005},{"$f":"S73+S74","v":3935.6298210600003},{"$f":"T73+T74","v":2886.1285354440006},{"$f":"U73+U74","v":1518.0286452660002},{"$f":"V73+V74","v":112.446566316},{"$f":"W73+W74","v":0},{"$f":"X73+X74","v":0},{"$f":"Y73+Y74","v":0},{"$f":"Z73+Z74","v":0},{"$f":"AA73+AA74","v":0},{"$f":"SUM(AC75:AZ75)","v":27861.760320520003},{"$f":"AC73+AC74","v":0},{"$f":"AD73+AD74","v":0},{"$f":"AE73+AE74","v":0},{"$f":"AF73+AF74","v":0},{"$f":"AG73+AG74","v":0},{"$f":"AH73+AH74","v":0},{"$f":"AI73+AI74","v":0},{"$f":"AJ73+AJ74","v":0},{"$f":"AK73+AK74","v":199.90500678400002},{"$f":"AL73+AL74","v":1261.900355324},{"$f":"AM73+AM74","v":2230.1902319340002},{"$f":"AN73+AN74","v":3604.5371535740001},{"$f":"AO73+AO74","v":4029.3352929900002},{"$f":"AP73+AP74","v":3823.1832547440008},{"$f":"AQ73+AQ74","v":4260.4754570840005},{"$f":"AR73+AR74","v":3935.6298210600003},{"$f":"AS73+AS74","v":2886.1285354440006},{"$f":"AT73+AT74","v":1518.0286452660002},{"$f":"AU73+AU74","v":112.446566316},{"$f":"AV73+AV74","v":0},{"$f":"AW73+AW74","v":0},{"$f":"AX73+AX74","v":0},{"$f":"AY73+AY74","v":0},{"$f":"AZ73+AZ74","v":0},27861.760320520003,{"$f":"BB73+BB74","v":0},{"$f":"BC73+BC74","v":0},{"$f":"BD73+BD74","v":0},{"$f":"BE73+BE74","v":0},{"$f":"BF73+BF74","v":0},{"$f":"BG73+BG74","v":0},{"$f":"BH73+BH74","v":0},{"$f":"BI73+BI74","v":0},{"$f":"BJ73+BJ74","v":199.90500678400002},{"$f":"BK73+BK74","v":1261.900355324},{"$f":"BL73+BL74","v":2230.1902319340002},{"$f":"BM73+BM74","v":3604.5371535740001},{"$f":"BN73+BN74","v":4029.3352929900002},{"$f":"BO73+BO74","v":3823.1832547440008},{"$f":"BP73+BP74","v":4260.4754570840005},{"$f":"BQ73+BQ74","v":3935.6298210600003},{"$f":"BR73+BR74","v":2886.1285354440006},{"$f":"BS73+BS74","v":1518.0286452660002},{"$f":"BT73+BT74","v":112.446566316},{"$f":"BU73+BU74","v":0},{"$f":"BV73+BV74","v":0},{"$f":"BW73+BW74","v":0},{"$f":"BX73+BX74","v":0},{"$f":"BY73+BY74","v":0},27861.760320520003,{"$f":"CA73+CA74","v":0},{"$f":"CB73+CB74","v":0},{"$f":"CC73+CC74","v":0},{"$f":"CD73+CD74","v":0},{"$f":"CE73+CE74","v":0},{"$f":"CF73+CF74","v":0},{"$f":"CG73+CG74","v":0},{"$f":"CH73+CH74","v":0},{"$f":"CI73+CI74","v":199.90500678400002},{"$f":"CJ73+CJ74","v":1261.900355324},{"$f":"CK73+CK74","v":2230.1902319340002},{"$f":"CL73+CL74","v":3604.5371535740001},{"$f":"CM73+CM74","v":4029.3352929900002},{"$f":"CN73+CN74","v":3823.1832547440008},{"$f":"CO73+CO74","v":4260.4754570840005},{"$f":"CP73+CP74","v":3935.6298210600003},{"$f":"CQ73+CQ74","v":2886.1285354440006},{"$f":"CR73+CR74","v":1518.0286452660002},{"$f":"CS73+CS74","v":112.446566316},{"$f":"CT73+CT74","v":0},{"$f":"CU73+CU74","v":0},{"$f":"CV73+CV74","v":0},{"$f":"CW73+CW74","v":0},{"$f":"CX73+CX74","v":0}]
["PV Production used internally",-33572,{"$f":"SUM(D76:AA76)","v":-1199},{"$f":"IF(D75>Inputs!$E$81,Inputs!$E$81,D75)*-1","v":0},{"$f":"IF(E75>Inputs!$E$81,Inputs!$E$81,E75)*-1","v":0},{"$f":"IF(F75>Inputs!$E$81,Inputs!$E$81,F75)*-1","v":0},{"$f":"IF(G75>Inputs!$E$81,Inputs!$E$81,G75)*-1","v":0},{"$f":"IF(H75>Inputs!$E$81,Inputs!$E$81,H75)*-1","v":0},{"$f":"IF(I75>Inputs!$E$81,Inputs!$E$81,I75)*-1","v":0},{"$f":"IF(J75>Inputs!$E$81,Inputs!$E$81,J75)*-1","v":0},{"$f":"IF(K75>Inputs!$E$81,Inputs!$E$81,K75)*-1","v":0},{"$f":"IF(L75>Inputs!$E$81,Inputs!$E$81,L75)*-1","v":-109},{"$f":"IF(M75>Inputs!$E$81,Inputs!$E$81,M75)*-1","v":-109},{"$f":"IF(N75>Inputs!$E$81,Inputs!$E$81,N75)*-1","v":-109},{"$f":"IF(O75>Inputs!$E$81,Inputs!$E$81,O75)*-1","v":-109},{"$f":"IF(P75>Inputs!$E$81,Inputs!$E$81,P75)*-1","v":-109},{"$f":"IF(Q75>Inputs!$E$81,Inputs!$E$81,Q75)*-1","v":-109},{"$f":"IF(R75>Inputs!$E$81,Inputs!$E$81,R75)*-1","v":-109},{"$f":"IF(S75>Inputs!$E$81,Inputs!$E$81,S75)*-1","v":-109},{"$f":"IF(T75>Inputs!$E$81,Inputs!$E$81,T75)*-1","v":-109},{"$f":"IF(U75>Inputs!$E$81,Inputs!$E$81,U75)*-1","v":-109},{"$f":"IF(V75>Inputs!$E$81,Inputs!$E$81,V75)*-1","v":-109},{"$f":"IF(W75>Inputs!$E$81,Inputs!$E$81,W75)*-1","v":0},{"$f":"IF(X75>Inputs!$E$81,Inputs!$E$81,X75)*-1","v":0},{"$f":"IF(Y75>Inputs!$E$81,Inputs!$E$81,Y75)*-1","v":0},{"$f":"IF(Z75>Inputs!$E$81,Inputs!$E$81,Z75)*-1","v":0},{"$f":"IF(AA75>Inputs!$E$81,Inputs!$E$81,AA75)*-1","v":0},{"$f":"SUM(AC76:AZ76)","v":-1199},{"$f":"IF(AC75>Inputs!$E$81,Inputs!$E$81,AC75)*-1","v":0},{"$f":"IF(AD75>Inputs!$E$81,Inputs!$E$81,AD75)*-1","v":0},{"$f":"IF(AE75>Inputs!$E$81,Inputs!$E$81,AE75)*-1","v":0},{"$f":"IF(AF75>Inputs!$E$81,Inputs!$E$81,AF75)*-1","v":0},{"$f":"IF(AG75>Inputs!$E$81,Inputs!$E$81,AG75)*-1","v":0},{"$f":"IF(AH75>Inputs!$E$81,Inputs!$E$81,AH75)*-1","v":0},{"$f":"IF(AI75>Inputs!$E$81,Inputs!$E$81,AI75)*-1","v":0},{"$f":"IF(AJ75>Inputs!$E$81,Inputs!$E$81,AJ75)*-1","v":0},{"$f":"IF(AK75>Inputs!$E$81,Inputs!$E$81,AK75)*-1","v":-109},{"$f":"IF(AL75>Inputs!$E$81,Inputs!$E$81,AL75)*-1","v":-109},{"$f":"IF(AM75>Inputs!$E$81,Inputs!$E$81,AM75)*-1","v":-109},{"$f":"IF(AN75>Inputs!$E$81,Inputs!$E$81,AN75)*-1","v":-109},{"$f":"IF(AO75>Inputs!$E$81,Inputs!$E$81,AO75)*-1","v":-109},{"$f":"IF(AP75>Inputs!$E$81,Inputs!$E$81,AP75)*-1","v":-109},{"$f":"IF(AQ75>Inputs!$E$81,Inputs!$E$81,AQ75)*-1","v":-109},{"$f":"IF(AR75>Inputs!$E$81,Inputs!$E$81,AR75)*-1","v":-109},{"$f":"IF(AS75>Inputs!$E$81,Inputs!$E$81,AS75)*-1","v":-109},{"$f":"IF(AT75>Inputs!$E$81,Inputs!$E$81,AT75)*-1","v":-109},{"$f":"IF(AU75>Inputs!$E$81,Inputs!$E$81,AU75)*-1","v":-109},{"$f":"IF(AV75>Inputs!$E$81,Inputs!$E$81,AV75)*-1","v":0},{"$f":"IF(AW75>Inputs!$E$81,Inputs!$E$81,AW75)*-1","v":0},{"$f":"IF(AX75>Inputs!$E$81,Inputs!$E$81,AX75)*-1","v":0},{"$f":"IF(AY75>Inputs!$E$81,Inputs!$E$81,AY75)*-1","v":0},{"$f":"IF(AZ75>Inputs!$E$81,Inputs!$E$81,AZ75)*-1","v":0},{"$f":"SUM(BB76:BY76)","v":-1199},{"$f":"IF(BB75>Inputs!$E$81,Inputs!$E$81,BB75)*-1","v":0},{"$f":"IF(BC75>Inputs!$E$81,Inputs!$E$81,BC75)*-1","v":0},{"$f":"IF(BD75>Inputs!$E$81,Inputs!$E$81,BD75)*-1","v":0},{"$f":"IF(BE75>Inputs!$E$81,Inputs!$E$81,BE75)*-1","v":0},{"$f":"IF(BF75>Inputs!$E$81,Inputs!$E$81,BF75)*-1","v":0},{"$f":"IF(BG75>Inputs!$E$81,Inputs!$E$81,BG75)*-1","v":0},{"$f":"IF(BH75>Inputs!$E$81,Inputs!$E$81,BH75)*-1","v":0},{"$f":"IF(BI75>Inputs!$E$81,Inputs!$E$81,BI75)*-1","v":0},{"$f":"IF(BJ75>Inputs!$E$81,Inputs!$E$81,BJ75)*-1","v":-109},{"$f":"IF(BK75>Inputs!$E$81,Inputs!$E$81,BK75)*-1","v":-109},{"$f":"IF(BL75>Inputs!$E$81,Inputs!$E$81,BL75)*-1","v":-109},{"$f":"IF(BM75>Inputs!$E$81,Inputs!$E$81,BM75)*-1","v":-109},{"$f":"IF(BN75>Inputs!$E$81,Inputs!$E$81,BN75)*-1","v":-109},{"$f":"IF(BO75>Inputs!$E$81,Inputs!$E$81,BO75)*-1","v":-109},{"$f":"IF(BP75>Inputs!$E$81,Inputs!$E$81,BP75)*-1","v":-109},{"$f":"IF(BQ75>Inputs!$E$81,Inputs!$E$81,BQ75)*-1","v":-109},{"$f":"IF(BR75>Inputs!$E$81,Inputs!$E$81,BR75)*-1","v":-109},{"$f":"IF(BS75>Inputs!$E$81,Inputs!$E$81,BS75)*-1","v":-109},{"$f":"IF(BT75>Inputs!$E$81,Inputs!$E$81,BT75)*-1","v":-109},{"$f":"IF(BU75>Inputs!$E$81,Inputs!$E$81,BU75)*-1","v":0},{"$f":"IF(BV75>Inputs!$E$81,Inputs!$E$81,BV75)*-1","v":0},{"$f":"IF(BW75>Inputs!$E$81,Inputs!$E$81,BW75)*-1","v":0},{"$f":"IF(BX75>Inputs!$E$81,Inputs!$E$81,BX75)*-1","v":0},{"$f":"IF(BY75>Inputs!$E$81,Inputs!$E$81,BY75)*-1","v":0},{"$f":"SUM(CA76:CX76)","v":-1199},{"$f":"IF(CA75>Inputs!$E$81,Inputs!$E$81,CA75)*-1","v":0},{"$f":"IF(CB75>Inputs!$E$81,Inputs!$E$81,CB75)*-1","v":0},{"$f":"IF(CC75>Inputs!$E$81,Inputs!$E$81,CC75)*-1","v":0},{"$f":"IF(CD75>Inputs!$E$81,Inputs!$E$81,CD75)*-1","v":0},{"$f":"IF(CE75>Inputs!$E$81,Inputs!$E$81,CE75)*-1","v":0},{"$f":"IF(CF75>Inputs!$E$81,Inputs!$E$81,CF75)*-1","v":0},{"$f":"IF(CG75>Inputs!$E$81,Inputs!$E$81,CG75)*-1","v":0},{"$f":"IF(CH75>Inputs!$E$81,Inputs!$E$81,CH75)*-1","v":0},{"$f":"IF(CI75>Inputs!$E$81,Inputs!$E$81,CI75)*-1","v":-109},{"$f":"IF(CJ75>Inputs!$E$81,Inputs!$E$81,CJ75)*-1","v":-109},{"$f":"IF(CK75>Inputs!$E$81,Inputs!$E$81,CK75)*-1","v":-109},{"$f":"IF(CL75>Inputs!$E$81,Inputs!$E$81,CL75)*-1","v":-109},{"$f":"IF(CM75>Inputs!$E$81,Inputs!$E$81,CM75)*-1","v":-109},{"$f":"IF(CN75>Inputs!$E$81,Inputs!$E$81,CN75)*-1","v":-109},{"$f":"IF(CO75>Inputs!$E$81,Inputs!$E$81,CO75)*-1","v":-109},{"$f":"IF(CP75>Inputs!$E$81,Inputs!$E$81,CP75)*-1","v":-109},{"$f":"IF(CQ75>Inputs!$E$81,Inputs!$E$81,CQ75)*-1","v":-109},{"$f":"IF(CR75>Inputs!$E$81,Inputs!$E$81,CR75)*-1","v":-109},{"$f":"IF(CS75>Inputs!$E$81,Inputs!$E$81,CS75)*-1","v":-109},{"$f":"IF(CT75>Inputs!$E$81,Inputs!$E$81,CT75)*-1","v":0},{"$f":"IF(CU75>Inputs!$E$81,Inputs!$E$81,CU75)*-1","v":0},{"$f":"IF(CV75>Inputs!$E$81,Inputs!$E$81,CV75)*-1","v":0},{"$f":"IF(CW75>Inputs!$E$81,Inputs!$E$81,CW75)*-1","v":0},{"$f":"IF(CX75>Inputs!$E$81,Inputs!$E$81,CX75)*-1","v":0}]
["Net PV Production Available",746557.2889745601,{"$f":"SUM(D77:AA77)","v":26662.760320520003},{"$f":"D75+D76","v":0},{"$f":"E75+E76","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,3495.5371535740001,3920.3352929900002,3714.1832547440008,4151.4754570840005,3826.6298210600003,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(AC77:AZ77)","v":26662.760320520003},{"$f":"AC75+AC76","v":0},{"$f":"AD75+AD76","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,3495.5371535740001,3920.3352929900002,3714.1832547440008,4151.4754570840005,3826.6298210600003,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(BB77:BY77)","v":26662.760320520003},{"$f":"BB75+BB76","v":0},{"$f":"BC75+BC76","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,3495.5371535740001,3920.3352929900002,3714.1832547440008,4151.4754570840005,3826.6298210600003,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(CA77:CX77)","v":26662.760320520003},{"$f":"CA75+CA76","v":0},{"$f":"CB75+CB76","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,3495.5371535740001,3920.3352929900002,3714.1832547440008,4151.4754570840005,3826.6298210600003,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB80+4*BA80+16*C80+BZ80*4","v":519050.74672227551},{"$f":"SUM(D80:AA80)","v":20335.084261336968},{"$f":"IF(D67<0,0,IF(D67>D77,D77,D67))","v":0},{"$f":"IF(E67<0,0,IF(E67>E77,E77,E67))","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2562.0877769659191,3110.6527117392429,2142.323722793481,2117.9238022912864,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(AC80:AZ80)","v":16317.554926289567},{"$f":"IF(AC67<0,0,IF(AC67>AC77,AC77,AC67))","v":0},{"$f":"IF(AD67<0,0,IF(AD67>AD77,AD77,AD67))","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,1955.6822660648747,1056.250777251955,2525.9854391615854,2566.3759673764321,1394.9180939301118,1384.9332733706074,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(BB80:BY80)","v":12259.320146218553},{"$f":"IF(BB67<0,0,IF(BB67>BB77,BB77,BB67))","v":0},0,0,0,0,0,0,0,90.905006784000022,1152.900355324,1397.9931280557028,506.71426927107336,1814.6821481025499,1892.1425209091235,754.74513197697468,757.07132991657227,2479.6910442965554,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(CA80:CX80)","v":19845.47456271288},{"$f":"IF(CA67<0,0,IF(CA67>CA77,CA77,CA67))","v":0},{"$f":"IF(CB67<0,0,IF(CB67>CB77,CB77,CB67))","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2442.6704197533136,3003.177515845588,2010.9651500345683,1986.5652295323739,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B67-B80","v":1333983.9848085693},{"$f":"C67-C80","v":51885.572028776362},1724.5940622133339,1449.6291531855186,1449.6291531855186,1651.3256037381918,1990.6100456769868,1788.8103857878816,1587.1108318541646,3599.560522931667,3553.1576727942643,2913.9855415659081,1681.6950934342035,0,0,0,0,0,1063.414981227269,2706.1875376789167,4472.5976988790208,4927.6527362680445,4854.5009226642451,4029.6015405092421,3956.4362913705313,2485.0722538114496,38209.714456940703,1460.9210156050794,1201.0191101618575,1201.0191101618575,1410.2507030515101,1705.762634771288,1449.9195404374952,1144.9355814437395,2354.12913864457,2048.0108205284218,1169.4396593026172,0,0,0,0,0,0,330.42445230658996,2101.042567027353,3820.9109440274865,4089.2703880004719,4058.7599170527083,3319.1080250282503,3352.9484748442724,1991.8423745451419,35225.511483875387,1700.3020690767962,1426.7211159786657,1426.7211159786657,1629.1132541465988,1968.3976960853938,1765.9023485810287,1144.9355814437395,1969.9843247443605,1593.5992921746677,642.73325118284129,0,0,0,{"$f":"BO67-BO80","v":0},0,0,0,1446.6435392530357,3116.1735295013027,3361.957563708138,3368.4279276025245,3319.1080250282503,3352.9484748442724,1991.8423745451419,52518.482146220769,1724.5940622133339,1449.6291531855186,1449.6291531855186,1651.3256037381918,1990.6100456769868,1788.8103857878816,1587.1108318541646,3599.560522931667,3553.1576727942643,2913.9855415659081,1681.6950934342035,0,0,0,0,0,979.8231621988698,2610.6540302178896,4353.1803416664161,4808.235379055438,4747.0257267705883,3922.1263446155854,3860.9027839095047,2790.7697129248859]
[]
["Summary"]
["Produced",{"$f":"B75","v":780129.2889745601},{"$f":"SUM(D84:AA84)","v":27861.760320520003},{"$f":"D75","v":0},0,0,0,0,0,0,0,199.90500678400002,1261.900355324,2230.1902319340002,3604.5371535740001,4029.3352929900002,3823.1832547440008,4260.4754570840005,3935.6298210600003,2886.1285354440006,1518.0286452660002,112.446566316,0,0,0,0,0,27861.760320520003,0,0,0,0,0,0,0,{"$f":"AJ75","v":0},199.90500678400002,1261.900355324,2230.1902319340002,3604.5371535740001,4029.3352929900002,3823.1832547440008,4260.4754570840005,3935.6298210600003,2886.1285354440006,1518.0286452660002,112.446566316,0,0,0,0,0,27861.760320520003,0,0,0,0,0,0,0,0,199.90500678400002,1261.900355324,2230.1902319340002,3604.5371535740001,4029.3352929900002,3823.1832547440008,{"$f":"BP75","v":4260.4754570840005},3935.6298210600003,2886.1285354440006,1518.0286452660002,112.446566316,0,0,0,0,0,27861.760320520003,0,0,0,0,0,0,0,0,199.90500678400002,1261.900355324,2230.1902319340002,3604.5371535740001,4029.3352929900002,3823.1832547440008,4260.4754570840005,3935.6298210600003,2886.1285354440006,1518.0286452660002,112.446566316,0,0,0,0,0]
["Used",{"$f":"B76","v":-33572},{"$f":"C76","v":-1199},{"$f":"D76","v":0},0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,-1199,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,-1199,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,{"$f":"BP76","v":-109},-109,-109,-109,-109,0,0,0,0,0,-1199,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB86+4*BA86+16*C86+BZ86*4","v":519050.74672227551},{"$f":"SUM(D86:AA86)","v":20335.084261336968},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2562.0877769659191,3110.6527117392429,2142.323722793481,2117.9238022912864,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,16317.554926289567,0,0,0,0,0,0,0,0,90.905006784000022,1152.900355324,1955.6822660648747,1056.250777251955,2525.9854391615854,2566.3759673764321,1394.9180939301118,1384.9332733706074,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,12259.320146218553,0,0,0,0,0,0,0,0,90.905006784000022,1152.900355324,1397.9931280557028,506.71426927107336,1814.6821481025499,1892.1425209091235,754.74513197697468,{"$f":"BQ80","v":757.07132991657227},2479.6910442965554,1409.0286452660002,3.446566316000002,0,0,0,0,0,19845.47456271288,0,0,0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2442.6704197533136,3003.177515845588,2010.9651500345683,1986.5652295323739,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0]
["  Ponta",28249.504231640003,{"$f":"SUM(D87:AA87)","v":1412.4752115820002},{"$f":"IF(D70=\"P\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1409.0286452660002,3.446566316000002,0,0,0,0,0,{"$f":"SUM(AC87:AZ87)","v":0},{"$f":"IF(AC70=\"P\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB87:BY87)","v":0},{"$f":"IF(BB70=\"P\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA87:CX87)","v":1412.4752115820002},{"$f":"IF(CA70=\"P\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1409.0286452660002,3.446566316000002,0,0,0,0,0]
["  Cheia",420943.56421210303,18922.609049754967,{"$f":"IF(D70=\"C\",D86,0)","v":0},0,0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2562.0877769659191,3110.6527117392429,2142.323722793481,2117.9238022912864,2777.1285354440006,0,0,0,0,0,0,0,11112.455502875024,{"$f":"IF(AC70=\"C\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,1955.6822660648747,1056.250777251955,2525.9854391615854,0,0,1384.9332733706074,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,0,{"$f":"IF(BB70=\"C\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18432.999351130878,{"$f":"IF(CA70=\"C\",CA86,0)","v":0},0,0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2442.6704197533136,3003.177515845588,2010.9651500345683,1986.5652295323739,2777.1285354440006,0,0,0,0,0,0,0]
["  Vazio",69857.678278532389,0,{"$f":"IF(D70=\"V\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5205.0994234145437,{"$f":"IF(AC70=\"V\",AC86,0)","v":0},0,0,0,0,0,0,0,90.905006784000022,1152.900355324,0,0,0,2566.3759673764321,1394.9180939301118,0,0,0,0,0,0,0,0,0,12259.320146218553,{"$f":"IF(BB70=\"V\",BB86,0)","v":0},0,0,0,0,0,0,0,90.905006784000022,1152.900355324,1397.9931280557028,506.71426927107336,1814.6821481025499,1892.1425209091235,754.74513197697468,757.07132991657227,2479.6910442965554,1409.0286452660002,3.446566316000002,0,0,0,0,0,0,{"$f":"IF(CA70=\"V\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D70=\"SV\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC70=\"SV\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB70=\"SV\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA70=\"SV\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",227506.54225228465,6327.676059183038,{"$f":"D84+D85-D86","v":0},{"$f":"E84+E85-E86","v":0},0,0,0,0,0,0,0,0,0,648.04024709496525,1358.2475160240811,603.53054300475787,2009.1517342905195,1708.7060187687139,0,0,0,0,0,0,0,0,10345.205394230436,0,0,0,0,0,0,0,0,0,0,165.50796586912543,2439.2863763220448,1394.3498538284148,1147.8072873675687,2756.5573631538887,2441.6965476893929,0,0,0,0,0,0,0,0,14403.44017430145,0,0,0,0,0,0,0,0,0,0,723.19710387829741,2988.8228843029265,2105.6531448874503,1822.0407338348773,3396.7303251070257,{"$f":"BQ84+BQ85-BQ86","v":3069.558491143428},297.43749114744514,0,0,0,0,0,0,0,6817.2857578071234,0,0,0,0,0,0,0,0,0,0,0,648.04024709496525,1477.6648732366866,711.0057388984128,2140.5103070494324,1840.0645915276264,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B91=0,0,B91/B84)","v":0.29162671555548225},0.22710970112404372,0,0,0,0,0,0,0,0,0,0,0,0.17978459355105136,0.33708972256220027,0.15786074137457742,0.47157922971950278,0.434163296970979,0,0,0,0,0,0,0,0,0.3713048018222761,0,0,0,0,0,{"$f":"IF(AH91=0,0,AH91/AH84)","v":0},0,0,0,0,7.4212488019732056E-2,0.67672665654269193,0.3460495968787265,0.30022293227595381,0.64700698100971121,0.62040808173156903,0,0,0,0,0,0,0,0,0.5169608814592167,0,0,0,0,0,0,0,0,0,0,0.32427597140498082,0.82918354200883304,{"$f":"IF(BN91=0,0,BN91/BN84)","v":0.52258077121324242},0.47657687650049113,0.79726555388535247,0.77994085590008322,0.10305760380893345,0,0,0,0,0,0,0,0.24468252111070804,0,0,0,0,0,0,0,0,0,0,0,0.17978459355105136,0.36672670944198682,0.18597218378589639,0.50241113429965933,0.46754005716727537,0,0,0,{"$f":"IF(CT91=0,0,CT91/CT84)","v":0},0,0,0,0]
[]
["MARCH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"AB99*5+5*BA99+16*C99+BZ99*5","v":4133979.2423286415},138957.29685891047,4449.6849376609262,4195.417226937443,4195.417226937443,4068.2833715757015,4068.2833715757015,4195.417226937443,4322.5510822991855,4703.9526483844047,5593.8896359165901,6483.8266234487746,6865.2281895339966,6738.0943341722559,6610.960478810518,6738.0943341722559,6610.960478810518,6483.8266234487746,6483.8266234487746,6610.960478810518,7119.4959002574797,7500.8904148705487,7119.4959002574797,6356.6927680870349,5975.2912020018148,5466.7557805548495,126451.06637358297,4049.2132932714403,3817.807547882845,3817.807547882845,3702.1378681338892,3702.1378681338892,3817.807547882845,3933.521484892256,4280.5969100298116,5090.4395686840971,5900.2822273383863,6247.3576524759364,6131.665844096754,6015.9632916394148,6131.665844096754,6015.9632916394148,5900.2822273383863,5900.2822273383863,6015.9632916394148,6478.7412692343087,6825.8221371863647,6478.7412692343087,5784.590418959202,5437.5279842670889,4974.7477603049156,116724.13528472137,3737.735347635175,3524.1504706274513,3524.1504706274513,3417.3580321235895,3417.3580321235895,3524.1504706274513,3630.942909131315,3951.3202246429023,4698.8672941699351,5446.4143636969702,5766.7916792085589,5659.9992407046957,5553.2068022008352,5659.9992407046957,5553.2068022008352,5446.4143636969702,5446.4143636969702,5553.2068022008352,5980.3765562162835,6300.7538717278685,5980.3765562162835,5339.6219251931088,5019.2446096815211,4592.0748556660747,138957.29685891047,4449.6849376609262,4195.417226937443,4195.417226937443,4068.2833715757015,4068.2833715757015,4195.417226937443,4322.5510822991855,4703.9526483844047,5593.8896359165901,6483.8266234487746,6865.2281895339966,6738.0943341722559,6610.960478810518,6738.0943341722559,6610.960478810518,6483.8266234487746,6483.8266234487746,6610.960478810518,7119.4959002574797,7500.8904148705487,7119.4959002574797,6356.6927680870349,5975.2912020018148,5815.6976388881394]
["Electric Boat Demand",{"$f":"AB100*5+5*BA100+16*C100+BZ100*5","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"AB101*5+5*BA101+16*C101+BZ101*5","v":81096},{"$f":"SUM(D101:AA101)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC101:AZ101)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB101:BY101)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA101","v":2616},{"$f":"BB101","v":109},{"$f":"BC101","v":109},{"$f":"BD101","v":109},{"$f":"BE101","v":109},{"$f":"BF101","v":109},{"$f":"BG101","v":109},{"$f":"BH101","v":109},{"$f":"BI101","v":109},{"$f":"BJ101","v":109},{"$f":"BK101","v":109},{"$f":"BL101","v":109},{"$f":"BM101","v":109},{"$f":"BN101","v":109},{"$f":"BO101","v":109},{"$f":"BP101","v":109},{"$f":"BQ101","v":109},{"$f":"BR101","v":109},{"$f":"BS101","v":109},{"$f":"BT101","v":109},{"$f":"BU101","v":109},{"$f":"BV101","v":109},{"$f":"BW101","v":109},{"$f":"BX101","v":109},{"$f":"BY101","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B99:B101)","v":5008675.2423286419},167173.29685891047,4558.6849376609262,4304.417226937443,4304.417226937443,4177.2833715757015,4177.2833715757015,4304.417226937443,4431.5510822991855,6412.9526483844047,7302.8896359165901,8192.8266234487746,8574.2281895339966,8447.0943341722559,8319.9604788105171,8447.0943341722559,8319.9604788105171,8192.8266234487746,8192.8266234487746,8319.9604788105171,8828.4959002574797,9209.8904148705478,8828.4959002574797,8065.6927680870349,7684.2912020018148,5575.7557805548495,154667.06637358299,4158.2132932714403,3926.807547882845,3926.807547882845,3811.1378681338892,3811.1378681338892,{"$f":"SUM(AH99:AH101)","v":3926.807547882845},4042.521484892256,5989.5969100298116,6799.4395686840971,7609.2822273383863,7956.3576524759364,7840.665844096754,7724.9632916394148,7840.665844096754,7724.9632916394148,7609.2822273383863,7609.2822273383863,7724.9632916394148,8187.7412692343087,8534.8221371863656,8187.7412692343087,7493.590418959202,7146.5279842670889,5083.7477603049156,144940.13528472139,3846.735347635175,3633.1504706274513,3633.1504706274513,3526.3580321235895,3526.3580321235895,3633.1504706274513,3739.942909131315,5660.3202246429028,6407.8672941699351,7155.4143636969702,7475.7916792085589,7368.9992407046957,{"$f":"SUM(BN99:BN101)","v":7262.2068022008352},7368.9992407046957,7262.2068022008352,7155.4143636969702,7155.4143636969702,7262.2068022008352,7689.3765562162835,8009.7538717278685,7689.3765562162835,7048.6219251931088,6728.2446096815211,4701.0748556660747,167173.29685891047,4558.6849376609262,4304.417226937443,4304.417226937443,4177.2833715757015,4177.2833715757015,4304.417226937443,4431.5510822991855,6412.9526483844047,7302.8896359165901,8192.8266234487746,8574.2281895339966,8447.0943341722559,8319.9604788105171,8447.0943341722559,8319.9604788105171,8192.8266234487746,8192.8266234487746,8319.9604788105171,8828.4959002574797,{"$f":"SUM(CT99:CT101)","v":9209.8904148705478},8828.4959002574797,8065.6927680870349,7684.2912020018148,5924.6976388881394]
[null,{"$f":"AB103*5+5*BA103+16*C103+BZ103*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K102:V102)","v":97551.116349214863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ102:AU102)","v":90617.203645551039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI102:BT102)","v":85224.217733340483}]
["Projected Renewables Production"]
["   Wind",{"$f":"AB105*5+5*BA105+16*C105+BZ105*5","v":1376213.2439382744},44393.975610912079,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1243.5533478787656,1865.2939830236517,1989.6365001154079,2238.3527796283829,2487.0586440315356,2487.0586440315356,2238.3527796283829,2735.7094739165059,2735.7094739165059,1740.9410508220751,1989.6365001154079,2487.0586440315356,2487.0586440315356,2238.3527796283829,2238.3527796283829,1989.6365001154079,1492.2351864189216,44393.975610912079,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1243.5533478787656,1865.2939830236517,1989.6365001154079,2238.3527796283829,2487.0586440315356,2487.0586440315356,2238.3527796283829,2735.7094739165059,2735.7094739165059,1740.9410508220751,1989.6365001154079,2487.0586440315356,2487.0586440315356,2238.3527796283829,2238.3527796283829,1989.6365001154079,1492.2351864189216,44393.975610912079,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1243.5533478787656,1865.2939830236517,1989.6365001154079,2238.3527796283829,2487.0586440315356,2487.0586440315356,2238.3527796283829,2735.7094739165059,2735.7094739165059,1740.9410508220751,1989.6365001154079,2487.0586440315356,2487.0586440315356,2238.3527796283829,2238.3527796283829,1989.6365001154079,1492.2351864189216,44393.975610912079,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1243.5533478787656,1865.2939830236517,1989.6365001154079,2238.3527796283829,2487.0586440315356,2574.5948695978632,2317.1353826380778,2831.9973850067349,2831.9973850067349,1802.2164087185042,2059.6651139911055,2574.5948695978632,2574.5948695978632,2317.1353826380778,2317.1353826380778,2059.6651139911055,1544.7569217587179]
["   PV",437011.98474994407,{"$f":"SUM(D106:AA106)","v":14097.16079838529},{"$f":"Inputs!$E$43/Inputs!$E$31*D117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K117","v":19.337669133587504},{"$f":"Inputs!$E$43/Inputs!$E$31*L117","v":328.74037527098761},{"$f":"Inputs!$E$43/Inputs!$E$31*M117","v":729.99700979292822},{"$f":"Inputs!$E$43/Inputs!$E$31*N117","v":1276.2861628167752},{"$f":"Inputs!$E$43/Inputs!$E$31*O117","v":1322.2131270090456},{"$f":"Inputs!$E$43/Inputs!$E$31*P117","v":1914.4292442251628},{"$f":"Inputs!$E$43/Inputs!$E$31*Q117","v":2001.4487553263066},{"$f":"Inputs!$E$43/Inputs!$E$31*R117","v":2052.2101368019739},{"$f":"Inputs!$E$43/Inputs!$E$31*S117","v":1878.1711145996862},{"$f":"Inputs!$E$43/Inputs!$E$31*T117","v":1542.1791134036032},{"$f":"Inputs!$E$43/Inputs!$E$31*U117","v":795.26164311878608},{"$f":"Inputs!$E$43/Inputs!$E$31*V117","v":236.88644688644692},{"$f":"Inputs!$E$43/Inputs!$E$31*W117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z117","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA117","v":0},{"$f":"C106","v":14097.16079838529},{"$f":"D106","v":0},{"$f":"E106","v":0},{"$f":"F106","v":0},{"$f":"G106","v":0},{"$f":"H106","v":0},{"$f":"I106","v":0},{"$f":"J106","v":0},{"$f":"K106","v":19.337669133587504},{"$f":"L106","v":328.74037527098761},{"$f":"M106","v":729.99700979292822},{"$f":"N106","v":1276.2861628167752},{"$f":"O106","v":1322.2131270090456},{"$f":"P106","v":1914.4292442251628},{"$f":"Q106","v":2001.4487553263066},{"$f":"R106","v":2052.2101368019739},{"$f":"S106","v":1878.1711145996862},{"$f":"T106","v":1542.1791134036032},{"$f":"U106","v":795.26164311878608},{"$f":"V106","v":236.88644688644692},{"$f":"W106","v":0},{"$f":"X106","v":0},{"$f":"Y106","v":0},{"$f":"Z106","v":0},{"$f":"AA106","v":0},{"$f":"AB106","v":14097.16079838529},{"$f":"AC106","v":0},{"$f":"AD106","v":0},{"$f":"AE106","v":0},{"$f":"AF106","v":0},{"$f":"AG106","v":0},{"$f":"AH106","v":0},{"$f":"AI106","v":0},{"$f":"AJ106","v":19.337669133587504},{"$f":"AK106","v":328.74037527098761},{"$f":"AL106","v":729.99700979292822},{"$f":"AM106","v":1276.2861628167752},{"$f":"AN106","v":1322.2131270090456},{"$f":"AO106","v":1914.4292442251628},{"$f":"AP106","v":2001.4487553263066},{"$f":"AQ106","v":2052.2101368019739},{"$f":"AR106","v":1878.1711145996862},{"$f":"AS106","v":1542.1791134036032},{"$f":"AT106","v":795.26164311878608},{"$f":"AU106","v":236.88644688644692},{"$f":"AV106","v":0},{"$f":"AW106","v":0},{"$f":"AX106","v":0},{"$f":"AY106","v":0},{"$f":"AZ106","v":0},{"$f":"BA106","v":14097.16079838529},{"$f":"BB106","v":0},{"$f":"BC106","v":0},{"$f":"BD106","v":0},{"$f":"BE106","v":0},{"$f":"BF106","v":0},{"$f":"BG106","v":0},{"$f":"BH106","v":0},{"$f":"BI106","v":19.337669133587504},{"$f":"BJ106","v":328.74037527098761},{"$f":"BK106","v":729.99700979292822},{"$f":"BL106","v":1276.2861628167752},{"$f":"BM106","v":1322.2131270090456},{"$f":"BN106","v":1914.4292442251628},{"$f":"BO106","v":2001.4487553263066},{"$f":"BP106","v":2052.2101368019739},{"$f":"BQ106","v":1878.1711145996862},{"$f":"BR106","v":1542.1791134036032},{"$f":"BS106","v":795.26164311878608},{"$f":"BT106","v":236.88644688644692},{"$f":"BU106","v":0},{"$f":"BV106","v":0},{"$f":"BW106","v":0},{"$f":"BX106","v":0},{"$f":"BY106","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B105:B106)","v":1813225.2286882186},58491.136409297367,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1262.8910170123531,2194.0343582946393,2719.6335099083362,3514.6389424451581,3809.2717710405814,4401.4878882566982,4239.8015349546895,4787.9196107184798,4613.8805885161919,3283.1201642256783,2784.8981432341939,2723.9450909179823,2487.0586440315356,2238.3527796283829,2238.3527796283829,1989.6365001154079,1492.2351864189216,58491.136409297367,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,{"$f":"SUM(AH105:AH106)","v":994.82345761261456},1243.5533478787656,1262.8910170123531,2194.0343582946393,2719.6335099083362,3514.6389424451581,3809.2717710405814,4401.4878882566982,4239.8015349546895,4787.9196107184798,4613.8805885161919,3283.1201642256783,2784.8981432341939,2723.9450909179823,2487.0586440315356,2238.3527796283829,2238.3527796283829,1989.6365001154079,1492.2351864189216,58491.136409297367,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1262.8910170123531,2194.0343582946393,2719.6335099083362,3514.6389424451581,3809.2717710405814,{"$f":"SUM(BN105:BN106)","v":4401.4878882566982},4239.8015349546895,4787.9196107184798,4613.8805885161919,3283.1201642256783,2784.8981432341939,2723.9450909179823,2487.0586440315356,2238.3527796283829,2238.3527796283829,1989.6365001154079,1492.2351864189216,58491.136409297367,1243.5533478787656,1243.5533478787656,1243.5533478787656,994.82345761261456,746.11759320946078,994.82345761261456,1243.5533478787656,1262.8910170123531,2194.0343582946393,2719.6335099083362,3514.6389424451581,3809.2717710405814,4489.0241138230258,4318.5841379643844,4884.2075218087084,4710.1684996064214,3344.3955221221076,2854.9267571098917,2811.4813164843099,{"$f":"SUM(CT105:CT106)","v":2574.5948695978632},2317.1353826380778,2317.1353826380778,2059.6651139911055,1544.7569217587179]
[null,{"$f":"AB108*5+5*BA108+16*C108+BZ108*5","v":0}]
["Minimum Non-Renewables Production",1116000,{"$f":"SUM(D109:AA109)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC109:AZ109)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB109:BY109)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA109:CX109)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-181795.21618326992,-5849.1136409297369,{"$f":"0.1*D107*-1","v":-124.35533478787657},-124.35533478787657,-124.35533478787657,-99.482345761261456,-74.611759320946078,-99.482345761261456,-124.35533478787657,-126.28910170123532,-219.40343582946394,-271.96335099083365,-351.46389424451581,-380.92717710405816,-440.14878882566984,-423.98015349546898,-478.79196107184799,-461.38805885161923,-328.31201642256786,-278.48981432341941,-272.39450909179823,-248.70586440315356,-223.83527796283829,-223.83527796283829,-198.96365001154081,-149.22351864189216,-5849.1136409297369,{"$f":"0.1*AC107*-1","v":-124.35533478787657},-124.35533478787657,-124.35533478787657,-99.482345761261456,-74.611759320946078,-99.482345761261456,-124.35533478787657,-126.28910170123532,-219.40343582946394,-271.96335099083365,-351.46389424451581,-380.92717710405816,-440.14878882566984,-423.98015349546898,-478.79196107184799,-461.38805885161923,-328.31201642256786,-278.48981432341941,-272.39450909179823,-248.70586440315356,-223.83527796283829,-223.83527796283829,-198.96365001154081,-149.22351864189216,-5849.1136409297369,{"$f":"0.1*BB107*-1","v":-124.35533478787657},-124.35533478787657,-124.35533478787657,-99.482345761261456,-74.611759320946078,-99.482345761261456,-124.35533478787657,-126.28910170123532,-219.40343582946394,-271.96335099083365,-351.46389424451581,-380.92717710405816,-440.14878882566984,-423.98015349546898,-478.79196107184799,-461.38805885161923,-328.31201642256786,-278.48981432341941,-272.39450909179823,-248.70586440315356,-223.83527796283829,-223.83527796283829,-198.96365001154081,-149.22351864189216,-5943.6523038193509,{"$f":"0.1*CA107*-1","v":-124.35533478787657},-124.35533478787657,-124.35533478787657,-99.482345761261456,-74.611759320946078,-99.482345761261456,-124.35533478787657,-126.28910170123532,-219.40343582946394,-271.96335099083365,-351.46389424451581,-380.92717710405816,-448.9024113823026,-431.85841379643847,-488.42075218087086,-471.01684996064216,-334.4395522122108,-285.4926757109892,-281.14813164843099,-257.45948695978632,-231.71353826380778,-231.71353826380778,-205.96651139911057,-154.47569217587181]
["Net Projected Demand (Surplus)",2261245.2298236932,{"$f":"C102-C107-C109-C110","v":78531.274090542836},1939.486924570037,1685.2192138465539,1685.2192138465539,1781.9422597243483,2005.7775376871869,1909.0761150860899,1812.3530692082963,3776.3507330732864,3828.2587134514151,4245.1564645312719,3911.0531413333542,3518.7497402357326,2858.6213793794886,3131.2729527130355,2510.8328291638854,2540.3340937842022,3738.0184756456642,4313.5521498997432,4876.9453184312952,5471.5376352421663,5313.9783985919348,4551.175266421491,4393.6183518979478,2732.7441127778202,66025.043605215353,1539.0152801805511,1307.6095347919559,1307.6095347919559,1415.7967562825361,1639.6320342453746,1531.4664360314919,{"$f":"AI102-AI107-AI109-AI110","v":1423.3234718013668},3352.9949947186942,3324.8086462189212,3661.6120684208836,3293.1826042752941,2912.3212501602306,2263.6241922083864,2524.8444626375335,1915.8356419927829,1956.7896976738136,3154.4740795352759,3718.5549627286409,4236.1906874081251,4796.469357557984,4673.2237675687647,3979.0729172936572,3855.8551341632215,2240.7360925278863,56298.112516353758,1227.5373345442858,1013.9524575365623,1013.9524575365623,1131.0169202722363,1354.8521982350749,1237.8093587760982,1120.7448960404258,3023.7183093317853,2933.2363717047601,3207.7442047794675,2812.6166310079166,2440.6546467681724,1800.8677027698068,{"$f":"BO102-BO107-BO109-BO110","v":2053.1778592454752},1453.0791525542033,1502.9218340323976,2700.6062158938598,3255.7984732900613,3737.8259743900994,4271.401092099486,4174.8590545507395,3534.104423527564,3437.5717595776537,1858.0631878890454,78625.812753432459,1939.486924570037,1685.2192138465539,1685.2192138465539,1781.9422597243483,2005.7775376871869,1909.0761150860899,1812.3530692082963,3776.3507330732864,3828.2587134514151,4245.1564645312719,3911.0531413333542,3518.7497402357326,2779.8387763697938,3060.3686100043101,2424.1737091826794,2453.6749738029953,3682.8706535388778,4250.5263974116142,4798.1627154216003,5392.7550322324714,{"$f":"CU102-CU107-CU109-CU110","v":5243.0740558832094},4480.2709237127656,4330.5925994098197,3034.4164093052932]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D114","v":"V"},{"$f":"E114","v":"SV"},{"$f":"F114","v":"SV"},{"$f":"G114","v":"SV"},{"$f":"H114","v":"SV"},{"$f":"I114","v":"SV"},{"$f":"J114","v":"C"},{"$f":"K114","v":"C"},{"$f":"L114","v":"C"},{"$f":"M114","v":"C"},{"$f":"N114","v":"C"},{"$f":"O114","v":"C"},{"$f":"P114","v":"C"},{"$f":"Q114","v":"C"},{"$f":"R114","v":"C"},{"$f":"S114","v":"C"},{"$f":"T114","v":"C"},{"$f":"U114","v":"P"},{"$f":"V114","v":"P"},{"$f":"W114","v":"P"},{"$f":"X114","v":"P"},{"$f":"Y114","v":"V"},{"$f":"Z114","v":"V"},{"$f":"AA114","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"AB117*5+5*BA117+16*C117+BZ117*5","v":1169181.8640000003},{"$f":"SUM(D117:AA117)","v":37715.544000000009},{"$f":"'Hourly Production'!B17*1","v":0},{"$f":"'Hourly Production'!C17*1","v":0},{"$f":"'Hourly Production'!D17*1","v":0},{"$f":"'Hourly Production'!E17*1","v":0},{"$f":"'Hourly Production'!F17*1","v":0},{"$f":"'Hourly Production'!G17*1","v":0},{"$f":"'Hourly Production'!H17*1","v":0},{"$f":"'Hourly Production'!I17*1","v":51.736000000000004},{"$f":"'Hourly Production'!J17*1","v":879.51200000000017},{"$f":"'Hourly Production'!K17*1","v":1953.0340000000001},{"$f":"'Hourly Production'!L17*1","v":3414.5760000000005},{"$f":"'Hourly Production'!M17*1","v":3537.4490000000001},{"$f":"'Hourly Production'!N17*1","v":5121.8640000000005},{"$f":"'Hourly Production'!O17*1","v":5354.6760000000004},{"$f":"'Hourly Production'!P17*1","v":5490.4830000000002},{"$f":"'Hourly Production'!Q17*1","v":5024.8590000000004},{"$f":"'Hourly Production'!R17*1","v":4125.9459999999999},{"$f":"'Hourly Production'!S17*1","v":2127.643},{"$f":"'Hourly Production'!T17*1","v":633.76600000000008},{"$f":"'Hourly Production'!U17*1","v":0},{"$f":"'Hourly Production'!V17*1","v":0},{"$f":"'Hourly Production'!W17*1","v":0},{"$f":"'Hourly Production'!X17*1","v":0},{"$f":"'Hourly Production'!Y17*1","v":0},{"$f":"SUM(AC117:AZ117)","v":37715.544000000009},{"$f":"D117","v":0},0,0,0,0,0,0,51.736000000000004,879.51200000000017,1953.0340000000001,3414.5760000000005,3537.4490000000001,5121.8640000000005,5354.6760000000004,5490.4830000000002,5024.8590000000004,4125.9459999999999,2127.643,633.76600000000008,0,0,0,0,0,{"$f":"SUM(BB117:BY117)","v":37715.544000000009},{"$f":"AC117","v":0},0,0,0,0,0,0,51.736000000000004,879.51200000000017,1953.0340000000001,3414.5760000000005,3537.4490000000001,5121.8640000000005,5354.6760000000004,5490.4830000000002,5024.8590000000004,4125.9459999999999,2127.643,633.76600000000008,0,0,0,0,0,{"$f":"SUM(CA117:CX117)","v":37715.544000000009},{"$f":"BB117","v":0},0,0,0,0,0,0,51.736000000000004,879.51200000000017,1953.0340000000001,3414.5760000000005,3537.4490000000001,5121.8640000000005,5354.6760000000004,5490.4830000000002,5024.8590000000004,4125.9459999999999,2127.643,633.76600000000008,0,0,0,0,0]
["AC Losses",{"$f":"4*AB118+4*BA118+19*C118+BZ118*4","v":-39768.551922095983},{"$f":"SUM(D118:AA118)","v":-1282.8565136159996},{"$f":"Inputs!$E$51*D117*-1","v":0},{"$f":"Inputs!$E$51*E117*-1","v":0},{"$f":"Inputs!$E$51*F117*-1","v":0},{"$f":"Inputs!$E$51*G117*-1","v":0},{"$f":"Inputs!$E$51*H117*-1","v":0},{"$f":"Inputs!$E$51*I117*-1","v":0},{"$f":"Inputs!$E$51*J117*-1","v":0},{"$f":"Inputs!$E$51*K117*-1","v":-1.7597483039999995},{"$f":"Inputs!$E$51*L117*-1","v":-29.915721167999997},{"$f":"Inputs!$E$51*M117*-1","v":-66.430498475999983},{"$f":"Inputs!$E$51*N117*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*O117*-1","v":-120.32279028599996},{"$f":"Inputs!$E$51*P117*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*Q117*-1","v":-182.13394946399995},{"$f":"Inputs!$E$51*R117*-1","v":-186.75328876199995},{"$f":"Inputs!$E$51*S117*-1","v":-170.91555402599997},{"$f":"Inputs!$E$51*T117*-1","v":-140.33992724399994},{"$f":"Inputs!$E$51*U117*-1","v":-72.369649001999974},{"$f":"Inputs!$E$51*V117*-1","v":-21.556916723999997},{"$f":"Inputs!$E$51*W117*-1","v":0},{"$f":"Inputs!$E$51*X117*-1","v":0},{"$f":"Inputs!$E$51*Y117*-1","v":0},{"$f":"Inputs!$E$51*Z117*-1","v":0},{"$f":"Inputs!$E$51*AA117*-1","v":0},{"$f":"SUM(AC118:AZ118)","v":-1282.8565136159996},{"$f":"Inputs!$E$51*AC117*-1","v":0},{"$f":"Inputs!$E$51*AD117*-1","v":0},{"$f":"Inputs!$E$51*AE117*-1","v":0},{"$f":"Inputs!$E$51*AF117*-1","v":0},{"$f":"Inputs!$E$51*AG117*-1","v":0},{"$f":"Inputs!$E$51*AH117*-1","v":0},{"$f":"Inputs!$E$51*AI117*-1","v":0},{"$f":"Inputs!$E$51*AJ117*-1","v":-1.7597483039999995},{"$f":"Inputs!$E$51*AK117*-1","v":-29.915721167999997},{"$f":"Inputs!$E$51*AL117*-1","v":-66.430498475999983},{"$f":"Inputs!$E$51*AM117*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*AN117*-1","v":-120.32279028599996},{"$f":"Inputs!$E$51*AO117*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*AP117*-1","v":-182.13394946399995},{"$f":"Inputs!$E$51*AQ117*-1","v":-186.75328876199995},{"$f":"Inputs!$E$51*AR117*-1","v":-170.91555402599997},{"$f":"Inputs!$E$51*AS117*-1","v":-140.33992724399994},{"$f":"Inputs!$E$51*AT117*-1","v":-72.369649001999974},{"$f":"Inputs!$E$51*AU117*-1","v":-21.556916723999997},{"$f":"Inputs!$E$51*AV117*-1","v":0},{"$f":"Inputs!$E$51*AW117*-1","v":0},{"$f":"Inputs!$E$51*AX117*-1","v":0},{"$f":"Inputs!$E$51*AY117*-1","v":0},{"$f":"Inputs!$E$51*AZ117*-1","v":0},{"$f":"SUM(BB118:BY118)","v":-1282.8565136159996},{"$f":"Inputs!$E$51*BB117*-1","v":0},{"$f":"Inputs!$E$51*BC117*-1","v":0},{"$f":"Inputs!$E$51*BD117*-1","v":0},{"$f":"Inputs!$E$51*BE117*-1","v":0},{"$f":"Inputs!$E$51*BF117*-1","v":0},{"$f":"Inputs!$E$51*BG117*-1","v":0},{"$f":"Inputs!$E$51*BH117*-1","v":0},{"$f":"Inputs!$E$51*BI117*-1","v":-1.7597483039999995},{"$f":"Inputs!$E$51*BJ117*-1","v":-29.915721167999997},{"$f":"Inputs!$E$51*BK117*-1","v":-66.430498475999983},{"$f":"Inputs!$E$51*BL117*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*BM117*-1","v":-120.32279028599996},{"$f":"Inputs!$E$51*BN117*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*BO117*-1","v":-182.13394946399995},{"$f":"Inputs!$E$51*BP117*-1","v":-186.75328876199995},{"$f":"Inputs!$E$51*BQ117*-1","v":-170.91555402599997},{"$f":"Inputs!$E$51*BR117*-1","v":-140.33992724399994},{"$f":"Inputs!$E$51*BS117*-1","v":-72.369649001999974},{"$f":"Inputs!$E$51*BT117*-1","v":-21.556916723999997},{"$f":"Inputs!$E$51*BU117*-1","v":0},{"$f":"Inputs!$E$51*BV117*-1","v":0},{"$f":"Inputs!$E$51*BW117*-1","v":0},{"$f":"Inputs!$E$51*BX117*-1","v":0},{"$f":"Inputs!$E$51*BY117*-1","v":0},{"$f":"SUM(CA118:CX118)","v":-1282.8565136159996},{"$f":"Inputs!$E$51*CA117*-1","v":0},{"$f":"Inputs!$E$51*CB117*-1","v":0},{"$f":"Inputs!$E$51*CC117*-1","v":0},{"$f":"Inputs!$E$51*CD117*-1","v":0},{"$f":"Inputs!$E$51*CE117*-1","v":0},{"$f":"Inputs!$E$51*CF117*-1","v":0},{"$f":"Inputs!$E$51*CG117*-1","v":0},{"$f":"Inputs!$E$51*CH117*-1","v":-1.7597483039999995},{"$f":"Inputs!$E$51*CI117*-1","v":-29.915721167999997},{"$f":"Inputs!$E$51*CJ117*-1","v":-66.430498475999983},{"$f":"Inputs!$E$51*CK117*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*CL117*-1","v":-120.32279028599996},{"$f":"Inputs!$E$51*CM117*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*CN117*-1","v":-182.13394946399995},{"$f":"Inputs!$E$51*CO117*-1","v":-186.75328876199995},{"$f":"Inputs!$E$51*CP117*-1","v":-170.91555402599997},{"$f":"Inputs!$E$51*CQ117*-1","v":-140.33992724399994},{"$f":"Inputs!$E$51*CR117*-1","v":-72.369649001999974},{"$f":"Inputs!$E$51*CS117*-1","v":-21.556916723999997},{"$f":"Inputs!$E$51*CT117*-1","v":0},{"$f":"Inputs!$E$51*CU117*-1","v":0},{"$f":"Inputs!$E$51*CV117*-1","v":0},{"$f":"Inputs!$E$51*CW117*-1","v":0},{"$f":"Inputs!$E$51*CX117*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB119+4*BA119+19*C119+BZ119*4","v":1129413.3120779041},{"$f":"SUM(D119:AA119)","v":36432.687486384006},{"$f":"D117+D118","v":0},{"$f":"E117+E118","v":0},{"$f":"F117+F118","v":0},{"$f":"G117+G118","v":0},{"$f":"H117+H118","v":0},{"$f":"I117+I118","v":0},{"$f":"J117+J118","v":0},{"$f":"K117+K118","v":49.976251696000006},{"$f":"L117+L118","v":849.59627883200017},{"$f":"M117+M118","v":1886.6035015240002},{"$f":"N117+N118","v":3298.4326119360003},{"$f":"O117+O118","v":3417.1262097140002},{"$f":"P117+P118","v":4947.6489179040009},{"$f":"Q117+Q118","v":5172.5420505360007},{"$f":"R117+R118","v":5303.7297112380002},{"$f":"S117+S118","v":4853.9434459740005},{"$f":"T117+T118","v":3985.6060727559998},{"$f":"U117+U118","v":2055.2733509979998},{"$f":"V117+V118","v":612.20908327600011},{"$f":"W117+W118","v":0},{"$f":"X117+X118","v":0},{"$f":"Y117+Y118","v":0},{"$f":"Z117+Z118","v":0},{"$f":"AA117+AA118","v":0},{"$f":"SUM(AC119:AZ119)","v":36432.687486384006},{"$f":"AC117+AC118","v":0},{"$f":"AD117+AD118","v":0},{"$f":"AE117+AE118","v":0},{"$f":"AF117+AF118","v":0},{"$f":"AG117+AG118","v":0},{"$f":"AH117+AH118","v":0},{"$f":"AI117+AI118","v":0},{"$f":"AJ117+AJ118","v":49.976251696000006},{"$f":"AK117+AK118","v":849.59627883200017},{"$f":"AL117+AL118","v":1886.6035015240002},{"$f":"AM117+AM118","v":3298.4326119360003},{"$f":"AN117+AN118","v":3417.1262097140002},{"$f":"AO117+AO118","v":4947.6489179040009},{"$f":"AP117+AP118","v":5172.5420505360007},{"$f":"AQ117+AQ118","v":5303.7297112380002},{"$f":"AR117+AR118","v":4853.9434459740005},{"$f":"AS117+AS118","v":3985.6060727559998},{"$f":"AT117+AT118","v":2055.2733509979998},{"$f":"AU117+AU118","v":612.20908327600011},{"$f":"AV117+AV118","v":0},{"$f":"AW117+AW118","v":0},{"$f":"AX117+AX118","v":0},{"$f":"AY117+AY118","v":0},{"$f":"AZ117+AZ118","v":0},36432.687486384006,{"$f":"BB117+BB118","v":0},{"$f":"BC117+BC118","v":0},{"$f":"BD117+BD118","v":0},{"$f":"BE117+BE118","v":0},{"$f":"BF117+BF118","v":0},{"$f":"BG117+BG118","v":0},{"$f":"BH117+BH118","v":0},{"$f":"BI117+BI118","v":49.976251696000006},{"$f":"BJ117+BJ118","v":849.59627883200017},{"$f":"BK117+BK118","v":1886.6035015240002},{"$f":"BL117+BL118","v":3298.4326119360003},{"$f":"BM117+BM118","v":3417.1262097140002},{"$f":"BN117+BN118","v":4947.6489179040009},{"$f":"BO117+BO118","v":5172.5420505360007},{"$f":"BP117+BP118","v":5303.7297112380002},{"$f":"BQ117+BQ118","v":4853.9434459740005},{"$f":"BR117+BR118","v":3985.6060727559998},{"$f":"BS117+BS118","v":2055.2733509979998},{"$f":"BT117+BT118","v":612.20908327600011},{"$f":"BU117+BU118","v":0},{"$f":"BV117+BV118","v":0},{"$f":"BW117+BW118","v":0},{"$f":"BX117+BX118","v":0},{"$f":"BY117+BY118","v":0},36432.687486384006,{"$f":"CA117+CA118","v":0},{"$f":"CB117+CB118","v":0},{"$f":"CC117+CC118","v":0},{"$f":"CD117+CD118","v":0},{"$f":"CE117+CE118","v":0},{"$f":"CF117+CF118","v":0},{"$f":"CG117+CG118","v":0},{"$f":"CH117+CH118","v":49.976251696000006},{"$f":"CI117+CI118","v":849.59627883200017},{"$f":"CJ117+CJ118","v":1886.6035015240002},{"$f":"CK117+CK118","v":3298.4326119360003},{"$f":"CL117+CL118","v":3417.1262097140002},{"$f":"CM117+CM118","v":4947.6489179040009},{"$f":"CN117+CN118","v":5172.5420505360007},{"$f":"CO117+CO118","v":5303.7297112380002},{"$f":"CP117+CP118","v":4853.9434459740005},{"$f":"CQ117+CQ118","v":3985.6060727559998},{"$f":"CR117+CR118","v":2055.2733509979998},{"$f":"CS117+CS118","v":612.20908327600011},{"$f":"CT117+CT118","v":0},{"$f":"CU117+CU118","v":0},{"$f":"CV117+CV118","v":0},{"$f":"CW117+CW118","v":0},{"$f":"CX117+CX118","v":0}]
["PV Production used internally",{"$f":"4*AB120+4*BA120+19*C120+BZ120*4","v":-38718.263802575995},{"$f":"SUM(D120:AA120)","v":-1248.976251696},{"$f":"IF(D119>Inputs!$E$81,Inputs!$E$81,D119)*-1","v":0},{"$f":"IF(E119>Inputs!$E$81,Inputs!$E$81,E119)*-1","v":0},{"$f":"IF(F119>Inputs!$E$81,Inputs!$E$81,F119)*-1","v":0},{"$f":"IF(G119>Inputs!$E$81,Inputs!$E$81,G119)*-1","v":0},{"$f":"IF(H119>Inputs!$E$81,Inputs!$E$81,H119)*-1","v":0},{"$f":"IF(I119>Inputs!$E$81,Inputs!$E$81,I119)*-1","v":0},{"$f":"IF(J119>Inputs!$E$81,Inputs!$E$81,J119)*-1","v":0},{"$f":"IF(K119>Inputs!$E$81,Inputs!$E$81,K119)*-1","v":-49.976251696000006},{"$f":"IF(L119>Inputs!$E$81,Inputs!$E$81,L119)*-1","v":-109},{"$f":"IF(M119>Inputs!$E$81,Inputs!$E$81,M119)*-1","v":-109},{"$f":"IF(N119>Inputs!$E$81,Inputs!$E$81,N119)*-1","v":-109},{"$f":"IF(O119>Inputs!$E$81,Inputs!$E$81,O119)*-1","v":-109},{"$f":"IF(P119>Inputs!$E$81,Inputs!$E$81,P119)*-1","v":-109},{"$f":"IF(Q119>Inputs!$E$81,Inputs!$E$81,Q119)*-1","v":-109},{"$f":"IF(R119>Inputs!$E$81,Inputs!$E$81,R119)*-1","v":-109},{"$f":"IF(S119>Inputs!$E$81,Inputs!$E$81,S119)*-1","v":-109},{"$f":"IF(T119>Inputs!$E$81,Inputs!$E$81,T119)*-1","v":-109},{"$f":"IF(U119>Inputs!$E$81,Inputs!$E$81,U119)*-1","v":-109},{"$f":"IF(V119>Inputs!$E$81,Inputs!$E$81,V119)*-1","v":-109},{"$f":"IF(W119>Inputs!$E$81,Inputs!$E$81,W119)*-1","v":0},{"$f":"IF(X119>Inputs!$E$81,Inputs!$E$81,X119)*-1","v":0},{"$f":"IF(Y119>Inputs!$E$81,Inputs!$E$81,Y119)*-1","v":0},{"$f":"IF(Z119>Inputs!$E$81,Inputs!$E$81,Z119)*-1","v":0},{"$f":"IF(AA119>Inputs!$E$81,Inputs!$E$81,AA119)*-1","v":0},{"$f":"SUM(AC120:AZ120)","v":-1248.976251696},{"$f":"IF(AC119>Inputs!$E$81,Inputs!$E$81,AC119)*-1","v":0},{"$f":"IF(AD119>Inputs!$E$81,Inputs!$E$81,AD119)*-1","v":0},{"$f":"IF(AE119>Inputs!$E$81,Inputs!$E$81,AE119)*-1","v":0},{"$f":"IF(AF119>Inputs!$E$81,Inputs!$E$81,AF119)*-1","v":0},{"$f":"IF(AG119>Inputs!$E$81,Inputs!$E$81,AG119)*-1","v":0},{"$f":"IF(AH119>Inputs!$E$81,Inputs!$E$81,AH119)*-1","v":0},{"$f":"IF(AI119>Inputs!$E$81,Inputs!$E$81,AI119)*-1","v":0},{"$f":"IF(AJ119>Inputs!$E$81,Inputs!$E$81,AJ119)*-1","v":-49.976251696000006},{"$f":"IF(AK119>Inputs!$E$81,Inputs!$E$81,AK119)*-1","v":-109},{"$f":"IF(AL119>Inputs!$E$81,Inputs!$E$81,AL119)*-1","v":-109},{"$f":"IF(AM119>Inputs!$E$81,Inputs!$E$81,AM119)*-1","v":-109},{"$f":"IF(AN119>Inputs!$E$81,Inputs!$E$81,AN119)*-1","v":-109},{"$f":"IF(AO119>Inputs!$E$81,Inputs!$E$81,AO119)*-1","v":-109},{"$f":"IF(AP119>Inputs!$E$81,Inputs!$E$81,AP119)*-1","v":-109},{"$f":"IF(AQ119>Inputs!$E$81,Inputs!$E$81,AQ119)*-1","v":-109},{"$f":"IF(AR119>Inputs!$E$81,Inputs!$E$81,AR119)*-1","v":-109},{"$f":"IF(AS119>Inputs!$E$81,Inputs!$E$81,AS119)*-1","v":-109},{"$f":"IF(AT119>Inputs!$E$81,Inputs!$E$81,AT119)*-1","v":-109},{"$f":"IF(AU119>Inputs!$E$81,Inputs!$E$81,AU119)*-1","v":-109},{"$f":"IF(AV119>Inputs!$E$81,Inputs!$E$81,AV119)*-1","v":0},{"$f":"IF(AW119>Inputs!$E$81,Inputs!$E$81,AW119)*-1","v":0},{"$f":"IF(AX119>Inputs!$E$81,Inputs!$E$81,AX119)*-1","v":0},{"$f":"IF(AY119>Inputs!$E$81,Inputs!$E$81,AY119)*-1","v":0},{"$f":"IF(AZ119>Inputs!$E$81,Inputs!$E$81,AZ119)*-1","v":0},{"$f":"SUM(BB120:BY120)","v":-1248.976251696},{"$f":"IF(BB119>Inputs!$E$81,Inputs!$E$81,BB119)*-1","v":0},{"$f":"IF(BC119>Inputs!$E$81,Inputs!$E$81,BC119)*-1","v":0},{"$f":"IF(BD119>Inputs!$E$81,Inputs!$E$81,BD119)*-1","v":0},{"$f":"IF(BE119>Inputs!$E$81,Inputs!$E$81,BE119)*-1","v":0},{"$f":"IF(BF119>Inputs!$E$81,Inputs!$E$81,BF119)*-1","v":0},{"$f":"IF(BG119>Inputs!$E$81,Inputs!$E$81,BG119)*-1","v":0},{"$f":"IF(BH119>Inputs!$E$81,Inputs!$E$81,BH119)*-1","v":0},{"$f":"IF(BI119>Inputs!$E$81,Inputs!$E$81,BI119)*-1","v":-49.976251696000006},{"$f":"IF(BJ119>Inputs!$E$81,Inputs!$E$81,BJ119)*-1","v":-109},{"$f":"IF(BK119>Inputs!$E$81,Inputs!$E$81,BK119)*-1","v":-109},{"$f":"IF(BL119>Inputs!$E$81,Inputs!$E$81,BL119)*-1","v":-109},{"$f":"IF(BM119>Inputs!$E$81,Inputs!$E$81,BM119)*-1","v":-109},{"$f":"IF(BN119>Inputs!$E$81,Inputs!$E$81,BN119)*-1","v":-109},{"$f":"IF(BO119>Inputs!$E$81,Inputs!$E$81,BO119)*-1","v":-109},{"$f":"IF(BP119>Inputs!$E$81,Inputs!$E$81,BP119)*-1","v":-109},{"$f":"IF(BQ119>Inputs!$E$81,Inputs!$E$81,BQ119)*-1","v":-109},{"$f":"IF(BR119>Inputs!$E$81,Inputs!$E$81,BR119)*-1","v":-109},{"$f":"IF(BS119>Inputs!$E$81,Inputs!$E$81,BS119)*-1","v":-109},{"$f":"IF(BT119>Inputs!$E$81,Inputs!$E$81,BT119)*-1","v":-109},{"$f":"IF(BU119>Inputs!$E$81,Inputs!$E$81,BU119)*-1","v":0},{"$f":"IF(BV119>Inputs!$E$81,Inputs!$E$81,BV119)*-1","v":0},{"$f":"IF(BW119>Inputs!$E$81,Inputs!$E$81,BW119)*-1","v":0},{"$f":"IF(BX119>Inputs!$E$81,Inputs!$E$81,BX119)*-1","v":0},{"$f":"IF(BY119>Inputs!$E$81,Inputs!$E$81,BY119)*-1","v":0},{"$f":"SUM(CA120:CX120)","v":-1248.976251696},{"$f":"IF(CA119>Inputs!$E$81,Inputs!$E$81,CA119)*-1","v":0},{"$f":"IF(CB119>Inputs!$E$81,Inputs!$E$81,CB119)*-1","v":0},{"$f":"IF(CC119>Inputs!$E$81,Inputs!$E$81,CC119)*-1","v":0},{"$f":"IF(CD119>Inputs!$E$81,Inputs!$E$81,CD119)*-1","v":0},{"$f":"IF(CE119>Inputs!$E$81,Inputs!$E$81,CE119)*-1","v":0},{"$f":"IF(CF119>Inputs!$E$81,Inputs!$E$81,CF119)*-1","v":0},{"$f":"IF(CG119>Inputs!$E$81,Inputs!$E$81,CG119)*-1","v":0},{"$f":"IF(CH119>Inputs!$E$81,Inputs!$E$81,CH119)*-1","v":-49.976251696000006},{"$f":"IF(CI119>Inputs!$E$81,Inputs!$E$81,CI119)*-1","v":-109},{"$f":"IF(CJ119>Inputs!$E$81,Inputs!$E$81,CJ119)*-1","v":-109},{"$f":"IF(CK119>Inputs!$E$81,Inputs!$E$81,CK119)*-1","v":-109},{"$f":"IF(CL119>Inputs!$E$81,Inputs!$E$81,CL119)*-1","v":-109},{"$f":"IF(CM119>Inputs!$E$81,Inputs!$E$81,CM119)*-1","v":-109},{"$f":"IF(CN119>Inputs!$E$81,Inputs!$E$81,CN119)*-1","v":-109},{"$f":"IF(CO119>Inputs!$E$81,Inputs!$E$81,CO119)*-1","v":-109},{"$f":"IF(CP119>Inputs!$E$81,Inputs!$E$81,CP119)*-1","v":-109},{"$f":"IF(CQ119>Inputs!$E$81,Inputs!$E$81,CQ119)*-1","v":-109},{"$f":"IF(CR119>Inputs!$E$81,Inputs!$E$81,CR119)*-1","v":-109},{"$f":"IF(CS119>Inputs!$E$81,Inputs!$E$81,CS119)*-1","v":-109},{"$f":"IF(CT119>Inputs!$E$81,Inputs!$E$81,CT119)*-1","v":0},{"$f":"IF(CU119>Inputs!$E$81,Inputs!$E$81,CU119)*-1","v":0},{"$f":"IF(CV119>Inputs!$E$81,Inputs!$E$81,CV119)*-1","v":0},{"$f":"IF(CW119>Inputs!$E$81,Inputs!$E$81,CW119)*-1","v":0},{"$f":"IF(CX119>Inputs!$E$81,Inputs!$E$81,CX119)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB121+4*BA121+19*C121+BZ121*4","v":1090695.048275328},{"$f":"SUM(D121:AA121)","v":35183.711234688002},{"$f":"D119+D120","v":0},{"$f":"E119+E120","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,4838.6489179040009,5063.5420505360007,5194.7297112380002,4744.9434459740005,3876.6060727559998,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(AC121:AZ121)","v":35183.711234688002},{"$f":"AC119+AC120","v":0},{"$f":"AD119+AD120","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,4838.6489179040009,5063.5420505360007,5194.7297112380002,4744.9434459740005,3876.6060727559998,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(BB121:BY121)","v":35183.711234688002},{"$f":"BB119+BB120","v":0},{"$f":"BC119+BC120","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,4838.6489179040009,5063.5420505360007,5194.7297112380002,4744.9434459740005,3876.6060727559998,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(CA121:CX121)","v":35183.711234688002},{"$f":"CA119+CA120","v":0},{"$f":"CB119+CB120","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,4838.6489179040009,5063.5420505360007,5194.7297112380002,4744.9434459740005,3876.6060727559998,1946.2733509979998,503.20908327600011,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB124+4*BA124+19*C124+BZ124*4","v":772573.2072397772},{"$f":"SUM(D124:AA124)","v":26244.320766966277},{"$f":"IF(D111<0,0,IF(D111>D121,D121,D111))","v":0},{"$f":"IF(E111<0,0,IF(E111>E121,E121,E111))","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2858.6213793794886,3131.2729527130355,2510.8328291638854,2540.3340937842022,3738.0184756456642,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(AC124:AZ124)","v":22885.004150774021},{"$f":"IF(AC111<0,0,IF(AC111>AC121,AC121,AC111))","v":0},{"$f":"IF(AD111<0,0,IF(AD111>AD121,AD121,AD111))","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,2912.3212501602306,2263.6241922083864,2524.8444626375335,1915.8356419927829,1956.7896976738136,3154.4740795352759,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(BB124:BY124)","v":19731.606256901829},{"$f":"IF(BB111<0,0,IF(BB111>BB121,BB121,BB111))","v":0},0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,2812.6166310079166,2440.6546467681724,1800.8677027698068,2053.1778592454752,1453.0791525542033,1502.9218340323976,2700.6062158938598,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(CA124:CX124)","v":25866.167759178654},{"$f":"IF(CA111<0,0,IF(CA111>CA121,CA121,CA111))","v":0},{"$f":"IF(CB111<0,0,IF(CB111>CB121,CB121,CB111))","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2779.8387763697938,3060.3686100043101,2424.1737091826794,2453.6749738029953,3682.8706535388778,1946.2733509979998,503.20908327600011,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B121-B124","v":318121.84103555081},{"$f":"C111-C124","v":52286.953323576556},1939.486924570037,1685.2192138465539,1685.2192138465539,1781.9422597243483,2005.7775376871869,1909.0761150860899,1812.3530692082963,3776.3507330732864,3087.6624346194149,2467.5529630072715,721.62052939735395,210.62353052173239,0,0,0,0,0,2367.2787989017434,4373.7362351552947,5471.5376352421663,5313.9783985919348,4551.175266421491,4393.6183518979478,2732.7441127778202,43140.039454441328,1539.0152801805511,1307.6095347919559,1307.6095347919559,1415.7967562825361,1639.6320342453746,1531.4664360314919,1423.3234718013668,3352.9949947186942,2584.212367386921,1884.0085668968834,103.74999233929384,0,0,0,0,0,0,1772.2816117306411,3732.9816041321251,4796.469357557984,4673.2237675687647,3979.0729172936572,3855.8551341632215,2240.7360925278863,36566.506259451926,1227.5373345442858,1013.9524575365623,1013.9524575365623,1131.0169202722363,1354.8521982350749,1237.8093587760982,1120.7448960404258,3023.7183093317853,2192.6400928727599,1430.1407032554673,0,0,0,{"$f":"BO111-BO124","v":0},0,0,0,1309.5251222920615,3234.6168911140994,4271.401092099486,4174.8590545507395,3534.104423527564,3437.5717595776537,1858.0631878890454,52759.644994253802,1939.486924570037,1685.2192138465539,1685.2192138465539,1781.9422597243483,2005.7775376871869,1909.0761150860899,1812.3530692082963,3776.3507330732864,3087.6624346194149,2467.5529630072715,721.62052939735395,210.62353052173239,0,0,0,0,0,2304.2530464136144,4294.9536321455998,5392.7550322324714,5243.0740558832094,4480.2709237127656,4330.5925994098197,3034.4164093052932]
[]
["Summary"]
["Produced",{"$f":"B119","v":1129413.3120779041},{"$f":"SUM(D128:AA128)","v":36432.687486384006},{"$f":"D119","v":0},0,0,0,0,0,0,49.976251696000006,849.59627883200017,1886.6035015240002,3298.4326119360003,3417.1262097140002,4947.6489179040009,5172.5420505360007,5303.7297112380002,4853.9434459740005,3985.6060727559998,2055.2733509979998,612.20908327600011,0,0,0,0,0,36432.687486384006,0,0,0,0,0,0,0,{"$f":"AJ119","v":49.976251696000006},849.59627883200017,1886.6035015240002,3298.4326119360003,3417.1262097140002,4947.6489179040009,5172.5420505360007,5303.7297112380002,4853.9434459740005,3985.6060727559998,2055.2733509979998,612.20908327600011,0,0,0,0,0,36432.687486384006,0,0,0,0,0,0,0,49.976251696000006,849.59627883200017,1886.6035015240002,3298.4326119360003,3417.1262097140002,4947.6489179040009,5172.5420505360007,{"$f":"BP119","v":5303.7297112380002},4853.9434459740005,3985.6060727559998,2055.2733509979998,612.20908327600011,0,0,0,0,0,36432.687486384006,0,0,0,0,0,0,0,49.976251696000006,849.59627883200017,1886.6035015240002,3298.4326119360003,3417.1262097140002,4947.6489179040009,5172.5420505360007,5303.7297112380002,4853.9434459740005,3985.6060727559998,2055.2733509979998,612.20908327600011,0,0,0,0,0]
["Used",{"$f":"B120","v":-38718.263802575995},{"$f":"C120","v":-1248.976251696},{"$f":"D120","v":0},0,0,0,0,0,0,-49.976251696000006,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,-1248.976251696,0,0,0,0,0,0,0,-49.976251696000006,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,-1248.976251696,0,0,0,0,0,0,0,-49.976251696000006,-109,-109,-109,-109,-109,-109,{"$f":"BP120","v":-109},-109,-109,-109,-109,0,0,0,0,0,-1248.976251696,0,0,0,0,0,0,0,-49.976251696000006,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB130+4*BA130+19*C130+BZ130*4","v":772573.2072397772},{"$f":"SUM(D130:AA130)","v":26244.320766966277},{"$f":"D124","v":0},{"$f":"E124","v":0},0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2858.6213793794886,3131.2729527130355,2510.8328291638854,2540.3340937842022,3738.0184756456642,1946.2733509979998,503.20908327600011,0,0,0,0,0,22885.004150774021,0,0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,2912.3212501602306,2263.6241922083864,2524.8444626375335,1915.8356419927829,1956.7896976738136,3154.4740795352759,1946.2733509979998,503.20908327600011,0,0,0,0,0,19731.606256901829,0,0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,2812.6166310079166,2440.6546467681724,1800.8677027698068,2053.1778592454752,1453.0791525542033,{"$f":"BQ124","v":1502.9218340323976},2700.6062158938598,1946.2733509979998,503.20908327600011,0,0,0,0,0,25866.167759178654,0,0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2779.8387763697938,3060.3686100043101,2424.1737091826794,2453.6749738029953,3682.8706535388778,1946.2733509979998,503.20908327600011,0,0,0,0,0]
["  Ponta",56338.095988301997,{"$f":"SUM(D131:AA131)","v":2449.4824342739998},{"$f":"IF(D114=\"P\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1946.2733509979998,503.20908327600011,0,0,0,0,0,{"$f":"SUM(AC131:AZ131)","v":0},{"$f":"IF(AC114=\"P\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB131:BY131)","v":0},{"$f":"IF(BB114=\"P\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA131:CX131)","v":2449.4824342739998},{"$f":"IF(CA114=\"P\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1946.2733509979998,503.20908327600011,0,0,0,0,0]
["  Cheia",609473.16668392275,23794.838332692278,{"$f":"IF(D114=\"C\",D130,0)","v":0},0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2858.6213793794886,3131.2729527130355,2510.8328291638854,2540.3340937842022,3738.0184756456642,0,0,0,0,0,0,0,15926.124265787708,{"$f":"IF(AC114=\"C\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,3189.4326119360003,2912.3212501602306,2263.6241922083864,0,0,1956.7896976738136,3154.4740795352759,1946.2733509979998,503.20908327600011,0,0,0,0,0,0,{"$f":"IF(BB114=\"C\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23416.685324904654,{"$f":"IF(CA114=\"C\",CA130,0)","v":0},0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2779.8387763697938,3060.3686100043101,2424.1737091826794,2453.6749738029953,3682.8706535388778,0,0,0,0,0,0,0]
["  Vazio",106761.94456755258,0,{"$f":"IF(D114=\"V\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6958.8798849863169,{"$f":"IF(AC114=\"V\",AC130,0)","v":0},0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,0,0,0,2524.8444626375335,1915.8356419927829,0,0,0,0,0,0,0,0,0,19731.606256901829,{"$f":"IF(BB114=\"V\",BB130,0)","v":0},0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,2812.6166310079166,2440.6546467681724,1800.8677027698068,2053.1778592454752,1453.0791525542033,1502.9218340323976,2700.6062158938598,1946.2733509979998,503.20908327600011,0,0,0,0,0,0,{"$f":"IF(CA114=\"V\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D114=\"SV\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC114=\"SV\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB114=\"SV\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA114=\"SV\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",318121.84103555081,8939.390467721727,{"$f":"D128+D129-D130","v":0},{"$f":"E128+E129-E130","v":0},0,0,0,0,0,0,0,0,0,0,1980.0275385245122,1932.2690978229653,2683.8968820741147,2204.6093521897983,138.58759711033554,0,0,0,0,0,0,0,12298.707083913981,0,0,0,0,0,0,0,0,0,0,0,395.80495955376955,2575.0247256956145,2538.6975878984672,3278.894069245217,2788.1537483001866,722.13199322072387,0,0,0,0,0,0,0,15452.104977786174,0,0,0,0,0,0,0,0,0,0,376.81598092808372,867.47156294582783,3037.7812151341941,3010.3641912905255,3741.6505586837966,{"$f":"BQ128+BQ129-BQ130","v":3242.0216119416027},1175.9998568621399,0,0,0,0,0,0,0,9317.5434755093484,0,0,0,0,0,0,0,0,0,0,0,0,2058.8101415342071,2003.1734405316906,2770.5560020553207,2291.2684721710052,193.73541921712194,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B135=0,0,B135/B128)","v":0.28166999417623967},0.2453673084386829,0,0,0,0,0,0,0,0,0,0,0,0,0.40019564269392865,0.37356276255361431,0.50603952844490596,0.45418933630517766,3.4772025779884426E-2,0,0,0,0,0,0,0,0.33757342464813717,0,0,0,0,0,{"$f":"IF(AH135=0,0,AH135/AH128)","v":0},0,0,0,0,0,0.11582977486421166,0.52045421338959641,0.49080269683557171,0.61822420216807306,0.57441001926233015,0.18118498919321901,0,0,0,0,0,0,0,0.42412750867091786,0,0,0,0,0,0,0,0,0,0,0.11424092144993475,0.25385997171536479,{"$f":"IF(BN135=0,0,BN135/BN128)","v":0.61398479672666539},0.5819893123882055,0.70547534704788306,0.66791499489567152,0.29506173851470219,0,0,0,0,0,0,0,0.25574680646305864,0,0,0,0,0,0,0,0,null,0,0,0,0.41611888306868627,0.38727059557188392,0.52237880753704846,0.47204267986917914,4.8608772588294505E-2,0,0,{"$f":"IF(CT135=0,0,CT135/CT128)","v":0},0,0,0,0]
[]
["APRIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB143+4*BA143+18*C143+BZ143*4","v":4029761.3375292476},138957.29685891047,4449.6849376609262,4195.417226937443,4195.417226937443,4068.2833715757015,4068.2833715757015,4195.417226937443,4322.5510822991855,4703.9526483844047,5593.8896359165901,6483.8266234487746,6865.2281895339966,6738.0943341722559,6610.960478810518,6738.0943341722559,6610.960478810518,6483.8266234487746,6483.8266234487746,6610.960478810518,7119.4959002574797,7500.8904148705487,7119.4959002574797,6356.6927680870349,5975.2912020018148,5466.7557805548495,126451.06637358297,4049.2132932714403,3817.807547882845,3817.807547882845,3702.1378681338892,3702.1378681338892,3817.807547882845,3933.521484892256,4280.5969100298116,5090.4395686840971,5900.2822273383863,6247.3576524759364,6131.665844096754,6015.9632916394148,6131.665844096754,6015.9632916394148,5900.2822273383863,5900.2822273383863,6015.9632916394148,6478.7412692343087,6825.8221371863647,6478.7412692343087,5784.590418959202,5437.5279842670889,4974.7477603049156,116724.13528472137,3737.735347635175,3524.1504706274513,3524.1504706274513,3417.3580321235895,3417.3580321235895,3524.1504706274513,3630.942909131315,3951.3202246429023,4698.8672941699351,5446.4143636969702,5766.7916792085589,5659.9992407046957,5553.2068022008352,5659.9992407046957,5553.2068022008352,5446.4143636969702,5446.4143636969702,5553.2068022008352,5980.3765562162835,6300.7538717278685,5980.3765562162835,5339.6219251931088,5019.2446096815211,4592.0748556660747,138957.29685891047,4449.6849376609262,4195.417226937443,4195.417226937443,4068.2833715757015,4068.2833715757015,4195.417226937443,4322.5510822991855,4703.9526483844047,5593.8896359165901,6483.8266234487746,6865.2281895339966,6738.0943341722559,6610.960478810518,6738.0943341722559,6610.960478810518,6483.8266234487746,6483.8266234487746,6610.960478810518,7119.4959002574797,7500.8904148705487,7119.4959002574797,6356.6927680870349,5975.2912020018148,5815.6976388881394]
["Electric Boat Demand",{"$f":"4*AB144+4*BA144+18*C144+BZ144*4","v":768000},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB145+4*BA145+18*C145+BZ145*4","v":78480},{"$f":"SUM(D145:AA145)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC145:AZ145)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB145:BY145)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA145","v":2616},{"$f":"BB145","v":109},{"$f":"BC145","v":109},{"$f":"BD145","v":109},{"$f":"BE145","v":109},{"$f":"BF145","v":109},{"$f":"BG145","v":109},{"$f":"BH145","v":109},{"$f":"BI145","v":109},{"$f":"BJ145","v":109},{"$f":"BK145","v":109},{"$f":"BL145","v":109},{"$f":"BM145","v":109},{"$f":"BN145","v":109},{"$f":"BO145","v":109},{"$f":"BP145","v":109},{"$f":"BQ145","v":109},{"$f":"BR145","v":109},{"$f":"BS145","v":109},{"$f":"BT145","v":109},{"$f":"BU145","v":109},{"$f":"BV145","v":109},{"$f":"BW145","v":109},{"$f":"BX145","v":109},{"$f":"BY145","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B143:B145)","v":4876241.3375292476},167173.29685891047,4558.6849376609262,4304.417226937443,4304.417226937443,4177.2833715757015,4177.2833715757015,4304.417226937443,4431.5510822991855,6412.9526483844047,7302.8896359165901,8192.8266234487746,8574.2281895339966,8447.0943341722559,8319.9604788105171,8447.0943341722559,8319.9604788105171,8192.8266234487746,8192.8266234487746,8319.9604788105171,8828.4959002574797,9209.8904148705478,8828.4959002574797,8065.6927680870349,7684.2912020018148,5575.7557805548495,154667.06637358299,4158.2132932714403,3926.807547882845,3926.807547882845,3811.1378681338892,3811.1378681338892,{"$f":"SUM(AH143:AH145)","v":3926.807547882845},4042.521484892256,5989.5969100298116,6799.4395686840971,7609.2822273383863,7956.3576524759364,7840.665844096754,7724.9632916394148,7840.665844096754,7724.9632916394148,7609.2822273383863,7609.2822273383863,7724.9632916394148,8187.7412692343087,8534.8221371863656,8187.7412692343087,7493.590418959202,7146.5279842670889,5083.7477603049156,144940.13528472139,3846.735347635175,3633.1504706274513,3633.1504706274513,3526.3580321235895,3526.3580321235895,3633.1504706274513,3739.942909131315,5660.3202246429028,6407.8672941699351,7155.4143636969702,7475.7916792085589,7368.9992407046957,{"$f":"SUM(BN143:BN145)","v":7262.2068022008352},7368.9992407046957,7262.2068022008352,7155.4143636969702,7155.4143636969702,7262.2068022008352,7689.3765562162835,8009.7538717278685,7689.3765562162835,7048.6219251931088,6728.2446096815211,4701.0748556660747,167173.29685891047,4558.6849376609262,4304.417226937443,4304.417226937443,4177.2833715757015,4177.2833715757015,4304.417226937443,4431.5510822991855,6412.9526483844047,7302.8896359165901,8192.8266234487746,8574.2281895339966,8447.0943341722559,8319.9604788105171,8447.0943341722559,8319.9604788105171,8192.8266234487746,8192.8266234487746,8319.9604788105171,8828.4959002574797,{"$f":"SUM(CT143:CT145)","v":9209.8904148705478},8828.4959002574797,8065.6927680870349,7684.2912020018148,5924.6976388881394]
[null,{"$f":"4*AB147+4*BA147+18*C147+BZ147*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K146:W146)","v":106761.00676408541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ146:AV146)","v":99152.025782737401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI146:BU146)","v":93233.971605068349}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB149+4*BA149+18*C149+BZ149*4","v":1295245.6509041006},43174.855030136685,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1209.377466645383,1814.0661999680751,1935.003946632613,2176.9146452172745,2418.7549332907661,2418.7549332907661,2176.9146452172745,2660.6304266198431,2660.6304266198431,1693.1284533035366,1935.003946632613,2418.7549332907661,2418.7549332907661,2176.9146452172745,2176.9146452172745,1935.003946632613,1451.1916098486327,43174.855030136685,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1209.377466645383,1814.0661999680751,1935.003946632613,2176.9146452172745,2418.7549332907661,2418.7549332907661,2176.9146452172745,2660.6304266198431,2660.6304266198431,1693.1284533035366,1935.003946632613,2418.7549332907661,2418.7549332907661,2176.9146452172745,2176.9146452172745,1935.003946632613,1451.1916098486327,43174.855030136685,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1209.377466645383,1814.0661999680751,1935.003946632613,2176.9146452172745,2418.7549332907661,2418.7549332907661,2176.9146452172745,2660.6304266198431,2660.6304266198431,1693.1284533035366,1935.003946632613,2418.7549332907661,2418.7549332907661,2176.9146452172745,2176.9146452172745,1935.003946632613,1451.1916098486327,43174.855030136685,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1209.377466645383,1814.0661999680751,1935.003946632613,2176.9146452172745,2418.7549332907661,2503.8870945038989,2253.5348294174682,2754.2758039542891,2754.2758039542891,1752.7209661527295,2003.1096756031191,2503.8870945038989,2503.8870945038989,2253.5348294174682,2253.5348294174682,2003.1096756031191,1502.2687472553134]
["   PV",511022.07894146664,{"$f":"SUM(D150:AA150)","v":17034.069298048889},{"$f":"Inputs!$E$43/Inputs!$E$31*D161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K161","v":149.86693578530316},{"$f":"Inputs!$E$43/Inputs!$E$31*L161","v":613.97099499140324},{"$f":"Inputs!$E$43/Inputs!$E$31*M161","v":1111.9159751812815},{"$f":"Inputs!$E$43/Inputs!$E$31*N161","v":1808.0720639904318},{"$f":"Inputs!$E$43/Inputs!$E$31*O161","v":2105.3887269193397},{"$f":"Inputs!$E$43/Inputs!$E$31*P161","v":2284.2621664050234},{"$f":"Inputs!$E$43/Inputs!$E$31*Q161","v":2112.6403528444348},{"$f":"Inputs!$E$43/Inputs!$E$31*R161","v":2064.2961800104658},{"$f":"Inputs!$E$43/Inputs!$E$31*S161","v":1999.031546684608},{"$f":"Inputs!$E$43/Inputs!$E$31*T161","v":1554.2651566120956},{"$f":"Inputs!$E$43/Inputs!$E$31*U161","v":882.28115421992982},{"$f":"Inputs!$E$43/Inputs!$E$31*V161","v":338.4092098377813},{"$f":"Inputs!$E$43/Inputs!$E$31*W161","v":9.6688345667937519},{"$f":"Inputs!$E$43/Inputs!$E$31*X161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z161","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA161","v":0},{"$f":"C150","v":17034.069298048889},{"$f":"D150","v":0},{"$f":"E150","v":0},{"$f":"F150","v":0},{"$f":"G150","v":0},{"$f":"H150","v":0},{"$f":"I150","v":0},{"$f":"J150","v":0},{"$f":"K150","v":149.86693578530316},{"$f":"L150","v":613.97099499140324},{"$f":"M150","v":1111.9159751812815},{"$f":"N150","v":1808.0720639904318},{"$f":"O150","v":2105.3887269193397},{"$f":"P150","v":2284.2621664050234},{"$f":"Q150","v":2112.6403528444348},{"$f":"R150","v":2064.2961800104658},{"$f":"S150","v":1999.031546684608},{"$f":"T150","v":1554.2651566120956},{"$f":"U150","v":882.28115421992982},{"$f":"V150","v":338.4092098377813},{"$f":"W150","v":9.6688345667937519},{"$f":"X150","v":0},{"$f":"Y150","v":0},{"$f":"Z150","v":0},{"$f":"AA150","v":0},{"$f":"AB150","v":17034.069298048889},{"$f":"AC150","v":0},{"$f":"AD150","v":0},{"$f":"AE150","v":0},{"$f":"AF150","v":0},{"$f":"AG150","v":0},{"$f":"AH150","v":0},{"$f":"AI150","v":0},{"$f":"AJ150","v":149.86693578530316},{"$f":"AK150","v":613.97099499140324},{"$f":"AL150","v":1111.9159751812815},{"$f":"AM150","v":1808.0720639904318},{"$f":"AN150","v":2105.3887269193397},{"$f":"AO150","v":2284.2621664050234},{"$f":"AP150","v":2112.6403528444348},{"$f":"AQ150","v":2064.2961800104658},{"$f":"AR150","v":1999.031546684608},{"$f":"AS150","v":1554.2651566120956},{"$f":"AT150","v":882.28115421992982},{"$f":"AU150","v":338.4092098377813},{"$f":"AV150","v":9.6688345667937519},{"$f":"AW150","v":0},{"$f":"AX150","v":0},{"$f":"AY150","v":0},{"$f":"AZ150","v":0},{"$f":"BA150","v":17034.069298048889},{"$f":"BB150","v":0},{"$f":"BC150","v":0},{"$f":"BD150","v":0},{"$f":"BE150","v":0},{"$f":"BF150","v":0},{"$f":"BG150","v":0},{"$f":"BH150","v":0},{"$f":"BI150","v":149.86693578530316},{"$f":"BJ150","v":613.97099499140324},{"$f":"BK150","v":1111.9159751812815},{"$f":"BL150","v":1808.0720639904318},{"$f":"BM150","v":2105.3887269193397},{"$f":"BN150","v":2284.2621664050234},{"$f":"BO150","v":2112.6403528444348},{"$f":"BP150","v":2064.2961800104658},{"$f":"BQ150","v":1999.031546684608},{"$f":"BR150","v":1554.2651566120956},{"$f":"BS150","v":882.28115421992982},{"$f":"BT150","v":338.4092098377813},{"$f":"BU150","v":9.6688345667937519},{"$f":"BV150","v":0},{"$f":"BW150","v":0},{"$f":"BX150","v":0},{"$f":"BY150","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B149:B150)","v":1806267.7298455671},60208.924328185574,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1359.2444024306863,2428.0371949594783,3046.9199218138947,3984.9867092077066,4524.1436602101057,4703.0170996957895,4289.5549980617088,4724.9266066303089,4659.6619733044508,3247.3936099156322,2817.2851008525427,2757.1641431285475,2428.4237678575601,2176.9146452172745,2176.9146452172745,1935.003946632613,1451.1916098486327,60208.924328185574,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,{"$f":"SUM(AH149:AH150)","v":967.50197331630648},1209.377466645383,1359.2444024306863,2428.0371949594783,3046.9199218138947,3984.9867092077066,4524.1436602101057,4703.0170996957895,4289.5549980617088,4724.9266066303089,4659.6619733044508,3247.3936099156322,2817.2851008525427,2757.1641431285475,2428.4237678575601,2176.9146452172745,2176.9146452172745,1935.003946632613,1451.1916098486327,60208.924328185574,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1359.2444024306863,2428.0371949594783,3046.9199218138947,3984.9867092077066,4524.1436602101057,{"$f":"SUM(BN149:BN150)","v":4703.0170996957895},4289.5549980617088,4724.9266066303089,4659.6619733044508,3247.3936099156322,2817.2851008525427,2757.1641431285475,2428.4237678575601,2176.9146452172745,2176.9146452172745,1935.003946632613,1451.1916098486327,60208.924328185574,1209.377466645383,1209.377466645383,1209.377466645383,967.50197331630648,725.62647998722991,967.50197331630648,1209.377466645383,1359.2444024306863,2428.0371949594783,3046.9199218138947,3984.9867092077066,4524.1436602101057,4788.1492609089219,4366.1751822619026,4818.5719839647554,4753.3073506388973,3306.9861227648253,2885.390829823049,2842.2963043416803,{"$f":"SUM(CT149:CT150)","v":2513.5559290706929},2253.5348294174682,2253.5348294174682,2003.1096756031191,1502.2687472553134]
[null,{"$f":"4*AB152+4*BA152+18*C152+BZ152*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB197+4*BA197+18*C197+BZ197*4","v":1080000},{"$f":"SUM(D153:AA153)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC153:AZ153)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB153:BY153)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA153:CX153)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-180994.54454419907,-6020.8924328185585,{"$f":"0.1*D151*-1","v":-120.93774666453831},-120.93774666453831,-120.93774666453831,-96.750197331630659,-72.562647998722994,-96.750197331630659,-120.93774666453831,-135.92444024306863,-242.80371949594783,-304.69199218138948,-398.49867092077068,-452.41436602101061,-470.30170996957895,-428.95549980617091,-472.4926606630309,-465.96619733044508,-324.73936099156322,-281.7285100852543,-275.71641431285474,-242.84237678575602,-217.69146452172745,-217.69146452172745,-193.50039466326132,-145.11916098486327,-6020.8924328185585,{"$f":"0.1*AC151*-1","v":-120.93774666453831},-120.93774666453831,-120.93774666453831,-96.750197331630659,-72.562647998722994,-96.750197331630659,-120.93774666453831,-135.92444024306863,-242.80371949594783,-304.69199218138948,-398.49867092077068,-452.41436602101061,-470.30170996957895,-428.95549980617091,-472.4926606630309,-465.96619733044508,-324.73936099156322,-281.7285100852543,-275.71641431285474,-242.84237678575602,-217.69146452172745,-217.69146452172745,-193.50039466326132,-145.11916098486327,-6020.8924328185585,{"$f":"0.1*BB151*-1","v":-120.93774666453831},-120.93774666453831,-120.93774666453831,-96.750197331630659,-72.562647998722994,-96.750197331630659,-120.93774666453831,-135.92444024306863,-242.80371949594783,-304.69199218138948,-398.49867092077068,-452.41436602101061,-470.30170996957895,-428.95549980617091,-472.4926606630309,-465.96619733044508,-324.73936099156322,-281.7285100852543,-275.71641431285474,-242.84237678575602,-217.69146452172745,-217.69146452172745,-193.50039466326132,-145.11916098486327,-6112.8353227291336,{"$f":"0.1*CA151*-1","v":-120.93774666453831},-120.93774666453831,-120.93774666453831,-96.750197331630659,-72.562647998722994,-96.750197331630659,-120.93774666453831,-135.92444024306863,-242.80371949594783,-304.69199218138948,-398.49867092077068,-452.41436602101061,-478.81492609089219,-436.61751822619027,-481.85719839647555,-475.33073506388973,-330.69861227648255,-288.53908298230493,-284.22963043416803,-251.35559290706931,-225.35348294174685,-225.35348294174685,-200.31096756031192,-150.22687472553136]
["Net Projected Demand (Surplus)",2170968.1522278795,{"$f":"C146-C151-C197-C154","v":76985.26496354345},1970.2452176800816,1715.9775069565985,1715.9775069565985,1806.531595591026,2024.2195395871947,1933.6654509527675,1843.111362318341,3689.6326861967873,3617.6561604530598,3950.5986938162696,3487.7401512470606,2875.3650399831608,2587.2450890843065,3086.4948359167179,2567.5265328432392,2499.1308474747689,3770.1723745247054,4284.4038880432281,4847.0481714417865,5524.3090237987435,5369.2727195619327,4606.4695873914879,4442.7876500324628,2769.6833316910802,64479.034478215974,1569.7735732905958,1338.3678279020005,1338.3678279020005,1440.3860921492137,1658.0740361453825,1556.0557718981695,{"$f":"AI146-AI151-AI197-AI154","v":1454.0817649114115},3266.2769478421942,3114.2060932205668,3367.0542977058813,2869.8696141890005,2268.9365499076589,1992.2479019132043,2480.0663458412159,1972.5293456721367,1915.5864513643805,3186.6279784143171,3689.4067008721258,4206.2935404186164,4849.2407461145613,4728.5180885387617,4034.3672382636551,3905.0244322977369,2277.6753114411463,54752.103389354372,1258.29562765433,1044.7107506466064,1044.7107506466064,1155.606256138914,1373.2942001350827,1262.3986946427754,1151.5031891504705,2937.0002624552853,2722.6338187064048,2913.1864340644652,2389.3036409216229,1797.2699465156006,1529.4914124746247,{"$f":"BO146-BO151-BO197-BO154","v":2008.3997424491577},1509.7728562335571,1461.7185877229645,2732.760114772901,3226.6502114335462,3707.9288274005912,4324.1724806560642,4230.1533755207365,3589.3987444975619,3486.7410577121691,1895.0024068023054,77077.207853454034,1970.2452176800816,1715.9775069565985,1715.9775069565985,1806.531595591026,2024.2195395871947,1933.6654509527675,1843.111362318341,3689.6326861967873,3617.6561604530598,3950.5986938162696,3487.7401512470606,2875.3650399831608,2510.6261439924874,3017.5366701365438,2483.2456932422374,2414.850007873767,3716.5391129604318,4223.1087319697726,4770.4292263499674,5447.6900787069235,{"$f":"CU146-CU151-CU197-CU154","v":5300.3145537817581},4537.5114216113134,4381.4924939590073,3072.6557663583571]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D158","v":"V"},{"$f":"E158","v":"SV"},{"$f":"F158","v":"SV"},{"$f":"G158","v":"SV"},{"$f":"H158","v":"SV"},{"$f":"I158","v":"SV"},{"$f":"J158","v":"C"},{"$f":"K158","v":"C"},{"$f":"L158","v":"C"},{"$f":"M158","v":"C"},{"$f":"N158","v":"C"},{"$f":"O158","v":"C"},{"$f":"P158","v":"C"},{"$f":"Q158","v":"C"},{"$f":"R158","v":"C"},{"$f":"S158","v":"C"},{"$f":"T158","v":"C"},{"$f":"U158","v":"P"},{"$f":"V158","v":"P"},{"$f":"W158","v":"P"},{"$f":"X158","v":"P"},{"$f":"Y158","v":"V"},{"$f":"Z158","v":"V"},{"$f":"AA158","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB161+4*BA161+18*C161+BZ161*4","v":1367188.4700000002},{"$f":"SUM(D161:AA161)","v":45572.949000000008},{"$f":"'Hourly Production'!B18*1","v":0},{"$f":"'Hourly Production'!C18*1","v":0},{"$f":"'Hourly Production'!D18*1","v":0},{"$f":"'Hourly Production'!E18*1","v":0},{"$f":"'Hourly Production'!F18*1","v":0},{"$f":"'Hourly Production'!G18*1","v":0},{"$f":"'Hourly Production'!H18*1","v":0},{"$f":"'Hourly Production'!I18*1","v":400.95400000000001},{"$f":"'Hourly Production'!J18*1","v":1642.6180000000002},{"$f":"'Hourly Production'!K18*1","v":2974.82},{"$f":"'Hourly Production'!L18*1","v":4837.3160000000007},{"$f":"'Hourly Production'!M18*1","v":5632.7570000000005},{"$f":"'Hourly Production'!N18*1","v":6111.3149999999996},{"$f":"'Hourly Production'!O18*1","v":5652.1580000000004},{"$f":"'Hourly Production'!P18*1","v":5522.8180000000002},{"$f":"'Hourly Production'!Q18*1","v":5348.2089999999998},{"$f":"'Hourly Production'!R18*1","v":4158.2809999999999},{"$f":"'Hourly Production'!S18*1","v":2360.4549999999999},{"$f":"'Hourly Production'!T18*1","v":905.38},{"$f":"'Hourly Production'!U18*1","v":25.868000000000002},{"$f":"'Hourly Production'!V18*1","v":0},{"$f":"'Hourly Production'!W18*1","v":0},{"$f":"'Hourly Production'!X18*1","v":0},{"$f":"'Hourly Production'!Y18*1","v":0},{"$f":"SUM(AC161:AZ161)","v":45572.949000000008},{"$f":"D161","v":0},{"$f":"E161","v":0},0,0,0,0,0,400.95400000000001,1642.6180000000002,2974.82,4837.3160000000007,5632.7570000000005,6111.3149999999996,5652.1580000000004,5522.8180000000002,5348.2089999999998,4158.2809999999999,2360.4549999999999,905.38,25.868000000000002,0,0,{"$f":"Z161","v":0},{"$f":"AA161","v":0},{"$f":"SUM(BB161:BY161)","v":45572.949000000008},{"$f":"AC161","v":0},0,0,0,0,0,0,400.95400000000001,1642.6180000000002,2974.82,4837.3160000000007,5632.7570000000005,6111.3149999999996,5652.1580000000004,5522.8180000000002,5348.2089999999998,4158.2809999999999,2360.4549999999999,905.38,25.868000000000002,0,0,{"$f":"AY161","v":0},0,{"$f":"SUM(CA161:CX161)","v":45572.949000000008},{"$f":"BB161","v":0},0,0,0,0,0,0,400.95400000000001,1642.6180000000002,2974.82,4837.3160000000007,5632.7570000000005,6111.3149999999996,5652.1580000000004,5522.8180000000002,5348.2089999999998,4158.2809999999999,2360.4549999999999,905.38,25.868000000000002,0,0,0,0]
["AC Losses",{"$f":"4*AB162+4*BA162+18*C162+BZ162*4","v":-46503.548618579989},{"$f":"SUM(D162:AA162)","v":-1550.1182872859997},{"$f":"Inputs!$E$51*D161*-1","v":0},{"$f":"Inputs!$E$51*E161*-1","v":0},{"$f":"Inputs!$E$51*F161*-1","v":0},{"$f":"Inputs!$E$51*G161*-1","v":0},{"$f":"Inputs!$E$51*H161*-1","v":0},{"$f":"Inputs!$E$51*I161*-1","v":0},{"$f":"Inputs!$E$51*J161*-1","v":0},{"$f":"Inputs!$E$51*K161*-1","v":-13.638049355999996},{"$f":"Inputs!$E$51*L161*-1","v":-55.872008651999984},{"$f":"Inputs!$E$51*M161*-1","v":-101.18552747999998},{"$f":"Inputs!$E$51*N161*-1","v":-164.53646642399997},{"$f":"Inputs!$E$51*O161*-1","v":-191.59259659799994},{"$f":"Inputs!$E$51*P161*-1","v":-207.87026840999991},{"$f":"Inputs!$E$51*Q161*-1","v":-192.25250221199994},{"$f":"Inputs!$E$51*R161*-1","v":-187.85313145199996},{"$f":"Inputs!$E$51*S161*-1","v":-181.91398092599994},{"$f":"Inputs!$E$51*T161*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*U161*-1","v":-80.288516369999968},{"$f":"Inputs!$E$51*V161*-1","v":-30.79559531999999},{"$f":"Inputs!$E$51*W161*-1","v":-0.87987415199999974},{"$f":"Inputs!$E$51*X161*-1","v":0},{"$f":"Inputs!$E$51*Y161*-1","v":0},{"$f":"Inputs!$E$51*Z161*-1","v":0},{"$f":"Inputs!$E$51*AA161*-1","v":0},{"$f":"SUM(AC162:AZ162)","v":-1550.1182872859997},{"$f":"Inputs!$E$51*AC161*-1","v":0},{"$f":"Inputs!$E$51*AD161*-1","v":0},{"$f":"Inputs!$E$51*AE161*-1","v":0},{"$f":"Inputs!$E$51*AF161*-1","v":0},{"$f":"Inputs!$E$51*AG161*-1","v":0},{"$f":"Inputs!$E$51*AH161*-1","v":0},{"$f":"Inputs!$E$51*AI161*-1","v":0},{"$f":"Inputs!$E$51*AJ161*-1","v":-13.638049355999996},{"$f":"Inputs!$E$51*AK161*-1","v":-55.872008651999984},{"$f":"Inputs!$E$51*AL161*-1","v":-101.18552747999998},{"$f":"Inputs!$E$51*AM161*-1","v":-164.53646642399997},{"$f":"Inputs!$E$51*AN161*-1","v":-191.59259659799994},{"$f":"Inputs!$E$51*AO161*-1","v":-207.87026840999991},{"$f":"Inputs!$E$51*AP161*-1","v":-192.25250221199994},{"$f":"Inputs!$E$51*AQ161*-1","v":-187.85313145199996},{"$f":"Inputs!$E$51*AR161*-1","v":-181.91398092599994},{"$f":"Inputs!$E$51*AS161*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*AT161*-1","v":-80.288516369999968},{"$f":"Inputs!$E$51*AU161*-1","v":-30.79559531999999},{"$f":"Inputs!$E$51*AV161*-1","v":-0.87987415199999974},{"$f":"Inputs!$E$51*AW161*-1","v":0},{"$f":"Inputs!$E$51*AX161*-1","v":0},{"$f":"Inputs!$E$51*AY161*-1","v":0},{"$f":"Inputs!$E$51*AZ161*-1","v":0},{"$f":"SUM(BB162:BY162)","v":-1550.1182872859997},{"$f":"Inputs!$E$51*BB161*-1","v":0},{"$f":"Inputs!$E$51*BC161*-1","v":0},{"$f":"Inputs!$E$51*BD161*-1","v":0},{"$f":"Inputs!$E$51*BE161*-1","v":0},{"$f":"Inputs!$E$51*BF161*-1","v":0},{"$f":"Inputs!$E$51*BG161*-1","v":0},{"$f":"Inputs!$E$51*BH161*-1","v":0},{"$f":"Inputs!$E$51*BI161*-1","v":-13.638049355999996},{"$f":"Inputs!$E$51*BJ161*-1","v":-55.872008651999984},{"$f":"Inputs!$E$51*BK161*-1","v":-101.18552747999998},{"$f":"Inputs!$E$51*BL161*-1","v":-164.53646642399997},{"$f":"Inputs!$E$51*BM161*-1","v":-191.59259659799994},{"$f":"Inputs!$E$51*BN161*-1","v":-207.87026840999991},{"$f":"Inputs!$E$51*BO161*-1","v":-192.25250221199994},{"$f":"Inputs!$E$51*BP161*-1","v":-187.85313145199996},{"$f":"Inputs!$E$51*BQ161*-1","v":-181.91398092599994},{"$f":"Inputs!$E$51*BR161*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*BS161*-1","v":-80.288516369999968},{"$f":"Inputs!$E$51*BT161*-1","v":-30.79559531999999},{"$f":"Inputs!$E$51*BU161*-1","v":-0.87987415199999974},{"$f":"Inputs!$E$51*BV161*-1","v":0},{"$f":"Inputs!$E$51*BW161*-1","v":0},{"$f":"Inputs!$E$51*BX161*-1","v":0},{"$f":"Inputs!$E$51*BY161*-1","v":0},{"$f":"SUM(CA162:CX162)","v":-1550.1182872859997},{"$f":"Inputs!$E$51*CA161*-1","v":0},{"$f":"Inputs!$E$51*CB161*-1","v":0},{"$f":"Inputs!$E$51*CC161*-1","v":0},{"$f":"Inputs!$E$51*CD161*-1","v":0},{"$f":"Inputs!$E$51*CE161*-1","v":0},{"$f":"Inputs!$E$51*CF161*-1","v":0},{"$f":"Inputs!$E$51*CG161*-1","v":0},{"$f":"Inputs!$E$51*CH161*-1","v":-13.638049355999996},{"$f":"Inputs!$E$51*CI161*-1","v":-55.872008651999984},{"$f":"Inputs!$E$51*CJ161*-1","v":-101.18552747999998},{"$f":"Inputs!$E$51*CK161*-1","v":-164.53646642399997},{"$f":"Inputs!$E$51*CL161*-1","v":-191.59259659799994},{"$f":"Inputs!$E$51*CM161*-1","v":-207.87026840999991},{"$f":"Inputs!$E$51*CN161*-1","v":-192.25250221199994},{"$f":"Inputs!$E$51*CO161*-1","v":-187.85313145199996},{"$f":"Inputs!$E$51*CP161*-1","v":-181.91398092599994},{"$f":"Inputs!$E$51*CQ161*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*CR161*-1","v":-80.288516369999968},{"$f":"Inputs!$E$51*CS161*-1","v":-30.79559531999999},{"$f":"Inputs!$E$51*CT161*-1","v":-0.87987415199999974},{"$f":"Inputs!$E$51*CU161*-1","v":0},{"$f":"Inputs!$E$51*CV161*-1","v":0},{"$f":"Inputs!$E$51*CW161*-1","v":0},{"$f":"Inputs!$E$51*CX161*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB163+4*BA163+18*C163+BZ163*4","v":1320684.92138142},{"$f":"SUM(D163:AA163)","v":44022.830712714},{"$f":"D161+D162","v":0},{"$f":"E161+E162","v":0},{"$f":"F161+F162","v":0},{"$f":"G161+G162","v":0},{"$f":"H161+H162","v":0},{"$f":"I161+I162","v":0},{"$f":"J161+J162","v":0},{"$f":"K161+K162","v":387.315950644},{"$f":"L161+L162","v":1586.7459913480002},{"$f":"M161+M162","v":2873.6344725200001},{"$f":"N161+N162","v":4672.7795335760011},{"$f":"O161+O162","v":5441.164403402001},{"$f":"P161+P162","v":5903.4447315899997},{"$f":"Q161+Q162","v":5459.9054977880005},{"$f":"R161+R162","v":5334.9648685480006},{"$f":"S161+S162","v":5166.2950190740003},{"$f":"T161+T162","v":4016.8412300660002},{"$f":"U161+U162","v":2280.1664836300001},{"$f":"V161+V162","v":874.58440468000003},{"$f":"W161+W162","v":24.988125848000003},{"$f":"X161+X162","v":0},{"$f":"Y161+Y162","v":0},{"$f":"Z161+Z162","v":0},{"$f":"AA161+AA162","v":0},{"$f":"SUM(AC163:AZ163)","v":44022.830712714},{"$f":"AC161+AC162","v":0},{"$f":"AD161+AD162","v":0},{"$f":"AE161+AE162","v":0},{"$f":"AF161+AF162","v":0},{"$f":"AG161+AG162","v":0},{"$f":"AH161+AH162","v":0},{"$f":"AI161+AI162","v":0},{"$f":"AJ161+AJ162","v":387.315950644},{"$f":"AK161+AK162","v":1586.7459913480002},{"$f":"AL161+AL162","v":2873.6344725200001},{"$f":"AM161+AM162","v":4672.7795335760011},{"$f":"AN161+AN162","v":5441.164403402001},{"$f":"AO161+AO162","v":5903.4447315899997},{"$f":"AP161+AP162","v":5459.9054977880005},{"$f":"AQ161+AQ162","v":5334.9648685480006},{"$f":"AR161+AR162","v":5166.2950190740003},{"$f":"AS161+AS162","v":4016.8412300660002},{"$f":"AT161+AT162","v":2280.1664836300001},{"$f":"AU161+AU162","v":874.58440468000003},{"$f":"AV161+AV162","v":24.988125848000003},{"$f":"AW161+AW162","v":0},{"$f":"AX161+AX162","v":0},{"$f":"AY161+AY162","v":0},{"$f":"AZ161+AZ162","v":0},44022.830712714,{"$f":"BB161+BB162","v":0},{"$f":"BC161+BC162","v":0},{"$f":"BD161+BD162","v":0},{"$f":"BE161+BE162","v":0},{"$f":"BF161+BF162","v":0},{"$f":"BG161+BG162","v":0},{"$f":"BH161+BH162","v":0},{"$f":"BI161+BI162","v":387.315950644},{"$f":"BJ161+BJ162","v":1586.7459913480002},{"$f":"BK161+BK162","v":2873.6344725200001},{"$f":"BL161+BL162","v":4672.7795335760011},{"$f":"BM161+BM162","v":5441.164403402001},{"$f":"BN161+BN162","v":5903.4447315899997},{"$f":"BO161+BO162","v":5459.9054977880005},{"$f":"BP161+BP162","v":5334.9648685480006},{"$f":"BQ161+BQ162","v":5166.2950190740003},{"$f":"BR161+BR162","v":4016.8412300660002},{"$f":"BS161+BS162","v":2280.1664836300001},{"$f":"BT161+BT162","v":874.58440468000003},{"$f":"BU161+BU162","v":24.988125848000003},{"$f":"BV161+BV162","v":0},{"$f":"BW161+BW162","v":0},{"$f":"BX161+BX162","v":0},{"$f":"BY161+BY162","v":0},44022.830712714,{"$f":"CA161+CA162","v":0},{"$f":"CB161+CB162","v":0},{"$f":"CC161+CC162","v":0},{"$f":"CD161+CD162","v":0},{"$f":"CE161+CE162","v":0},{"$f":"CF161+CF162","v":0},{"$f":"CG161+CG162","v":0},{"$f":"CH161+CH162","v":387.315950644},{"$f":"CI161+CI162","v":1586.7459913480002},{"$f":"CJ161+CJ162","v":2873.6344725200001},{"$f":"CK161+CK162","v":4672.7795335760011},{"$f":"CL161+CL162","v":5441.164403402001},{"$f":"CM161+CM162","v":5903.4447315899997},{"$f":"CN161+CN162","v":5459.9054977880005},{"$f":"CO161+CO162","v":5334.9648685480006},{"$f":"CP161+CP162","v":5166.2950190740003},{"$f":"CQ161+CQ162","v":4016.8412300660002},{"$f":"CR161+CR162","v":2280.1664836300001},{"$f":"CS161+CS162","v":874.58440468000003},{"$f":"CT161+CT162","v":24.988125848000003},{"$f":"CU161+CU162","v":0},{"$f":"CV161+CV162","v":0},{"$f":"CW161+CW162","v":0},{"$f":"CX161+CX162","v":0}]
["PV Production used internally",-39989.643775440003,{"$f":"SUM(D164:AA164)","v":-1332.988125848},{"$f":"IF(D163>Inputs!$E$81,Inputs!$E$81,D163)*-1","v":0},{"$f":"IF(E163>Inputs!$E$81,Inputs!$E$81,E163)*-1","v":0},{"$f":"IF(F163>Inputs!$E$81,Inputs!$E$81,F163)*-1","v":0},{"$f":"IF(G163>Inputs!$E$81,Inputs!$E$81,G163)*-1","v":0},{"$f":"IF(H163>Inputs!$E$81,Inputs!$E$81,H163)*-1","v":0},{"$f":"IF(I163>Inputs!$E$81,Inputs!$E$81,I163)*-1","v":0},{"$f":"IF(J163>Inputs!$E$81,Inputs!$E$81,J163)*-1","v":0},{"$f":"IF(K163>Inputs!$E$81,Inputs!$E$81,K163)*-1","v":-109},{"$f":"IF(L163>Inputs!$E$81,Inputs!$E$81,L163)*-1","v":-109},{"$f":"IF(M163>Inputs!$E$81,Inputs!$E$81,M163)*-1","v":-109},{"$f":"IF(N163>Inputs!$E$81,Inputs!$E$81,N163)*-1","v":-109},{"$f":"IF(O163>Inputs!$E$81,Inputs!$E$81,O163)*-1","v":-109},{"$f":"IF(P163>Inputs!$E$81,Inputs!$E$81,P163)*-1","v":-109},{"$f":"IF(Q163>Inputs!$E$81,Inputs!$E$81,Q163)*-1","v":-109},{"$f":"IF(R163>Inputs!$E$81,Inputs!$E$81,R163)*-1","v":-109},{"$f":"IF(S163>Inputs!$E$81,Inputs!$E$81,S163)*-1","v":-109},{"$f":"IF(T163>Inputs!$E$81,Inputs!$E$81,T163)*-1","v":-109},{"$f":"IF(U163>Inputs!$E$81,Inputs!$E$81,U163)*-1","v":-109},{"$f":"IF(V163>Inputs!$E$81,Inputs!$E$81,V163)*-1","v":-109},{"$f":"IF(W163>Inputs!$E$81,Inputs!$E$81,W163)*-1","v":-24.988125848000003},{"$f":"IF(X163>Inputs!$E$81,Inputs!$E$81,X163)*-1","v":0},{"$f":"IF(Y163>Inputs!$E$81,Inputs!$E$81,Y163)*-1","v":0},{"$f":"IF(Z163>Inputs!$E$81,Inputs!$E$81,Z163)*-1","v":0},{"$f":"IF(AA163>Inputs!$E$81,Inputs!$E$81,AA163)*-1","v":0},{"$f":"SUM(AC164:AZ164)","v":-1332.988125848},{"$f":"IF(AC163>Inputs!$E$81,Inputs!$E$81,AC163)*-1","v":0},{"$f":"IF(AD163>Inputs!$E$81,Inputs!$E$81,AD163)*-1","v":0},{"$f":"IF(AE163>Inputs!$E$81,Inputs!$E$81,AE163)*-1","v":0},{"$f":"IF(AF163>Inputs!$E$81,Inputs!$E$81,AF163)*-1","v":0},{"$f":"IF(AG163>Inputs!$E$81,Inputs!$E$81,AG163)*-1","v":0},{"$f":"IF(AH163>Inputs!$E$81,Inputs!$E$81,AH163)*-1","v":0},{"$f":"IF(AI163>Inputs!$E$81,Inputs!$E$81,AI163)*-1","v":0},{"$f":"IF(AJ163>Inputs!$E$81,Inputs!$E$81,AJ163)*-1","v":-109},{"$f":"IF(AK163>Inputs!$E$81,Inputs!$E$81,AK163)*-1","v":-109},{"$f":"IF(AL163>Inputs!$E$81,Inputs!$E$81,AL163)*-1","v":-109},{"$f":"IF(AM163>Inputs!$E$81,Inputs!$E$81,AM163)*-1","v":-109},{"$f":"IF(AN163>Inputs!$E$81,Inputs!$E$81,AN163)*-1","v":-109},{"$f":"IF(AO163>Inputs!$E$81,Inputs!$E$81,AO163)*-1","v":-109},{"$f":"IF(AP163>Inputs!$E$81,Inputs!$E$81,AP163)*-1","v":-109},{"$f":"IF(AQ163>Inputs!$E$81,Inputs!$E$81,AQ163)*-1","v":-109},{"$f":"IF(AR163>Inputs!$E$81,Inputs!$E$81,AR163)*-1","v":-109},{"$f":"IF(AS163>Inputs!$E$81,Inputs!$E$81,AS163)*-1","v":-109},{"$f":"IF(AT163>Inputs!$E$81,Inputs!$E$81,AT163)*-1","v":-109},{"$f":"IF(AU163>Inputs!$E$81,Inputs!$E$81,AU163)*-1","v":-109},{"$f":"IF(AV163>Inputs!$E$81,Inputs!$E$81,AV163)*-1","v":-24.988125848000003},{"$f":"IF(AW163>Inputs!$E$81,Inputs!$E$81,AW163)*-1","v":0},{"$f":"IF(AX163>Inputs!$E$81,Inputs!$E$81,AX163)*-1","v":0},{"$f":"IF(AY163>Inputs!$E$81,Inputs!$E$81,AY163)*-1","v":0},{"$f":"IF(AZ163>Inputs!$E$81,Inputs!$E$81,AZ163)*-1","v":0},{"$f":"SUM(BB164:BY164)","v":-1332.988125848},{"$f":"IF(BB163>Inputs!$E$81,Inputs!$E$81,BB163)*-1","v":0},{"$f":"IF(BC163>Inputs!$E$81,Inputs!$E$81,BC163)*-1","v":0},{"$f":"IF(BD163>Inputs!$E$81,Inputs!$E$81,BD163)*-1","v":0},{"$f":"IF(BE163>Inputs!$E$81,Inputs!$E$81,BE163)*-1","v":0},{"$f":"IF(BF163>Inputs!$E$81,Inputs!$E$81,BF163)*-1","v":0},{"$f":"IF(BG163>Inputs!$E$81,Inputs!$E$81,BG163)*-1","v":0},{"$f":"IF(BH163>Inputs!$E$81,Inputs!$E$81,BH163)*-1","v":0},{"$f":"IF(BI163>Inputs!$E$81,Inputs!$E$81,BI163)*-1","v":-109},{"$f":"IF(BJ163>Inputs!$E$81,Inputs!$E$81,BJ163)*-1","v":-109},{"$f":"IF(BK163>Inputs!$E$81,Inputs!$E$81,BK163)*-1","v":-109},{"$f":"IF(BL163>Inputs!$E$81,Inputs!$E$81,BL163)*-1","v":-109},{"$f":"IF(BM163>Inputs!$E$81,Inputs!$E$81,BM163)*-1","v":-109},{"$f":"IF(BN163>Inputs!$E$81,Inputs!$E$81,BN163)*-1","v":-109},{"$f":"IF(BO163>Inputs!$E$81,Inputs!$E$81,BO163)*-1","v":-109},{"$f":"IF(BP163>Inputs!$E$81,Inputs!$E$81,BP163)*-1","v":-109},{"$f":"IF(BQ163>Inputs!$E$81,Inputs!$E$81,BQ163)*-1","v":-109},{"$f":"IF(BR163>Inputs!$E$81,Inputs!$E$81,BR163)*-1","v":-109},{"$f":"IF(BS163>Inputs!$E$81,Inputs!$E$81,BS163)*-1","v":-109},{"$f":"IF(BT163>Inputs!$E$81,Inputs!$E$81,BT163)*-1","v":-109},{"$f":"IF(BU163>Inputs!$E$81,Inputs!$E$81,BU163)*-1","v":-24.988125848000003},{"$f":"IF(BV163>Inputs!$E$81,Inputs!$E$81,BV163)*-1","v":0},{"$f":"IF(BW163>Inputs!$E$81,Inputs!$E$81,BW163)*-1","v":0},{"$f":"IF(BX163>Inputs!$E$81,Inputs!$E$81,BX163)*-1","v":0},{"$f":"IF(BY163>Inputs!$E$81,Inputs!$E$81,BY163)*-1","v":0},{"$f":"SUM(CA164:CX164)","v":-1332.988125848},{"$f":"IF(CA163>Inputs!$E$81,Inputs!$E$81,CA163)*-1","v":0},{"$f":"IF(CB163>Inputs!$E$81,Inputs!$E$81,CB163)*-1","v":0},{"$f":"IF(CC163>Inputs!$E$81,Inputs!$E$81,CC163)*-1","v":0},{"$f":"IF(CD163>Inputs!$E$81,Inputs!$E$81,CD163)*-1","v":0},{"$f":"IF(CE163>Inputs!$E$81,Inputs!$E$81,CE163)*-1","v":0},{"$f":"IF(CF163>Inputs!$E$81,Inputs!$E$81,CF163)*-1","v":0},{"$f":"IF(CG163>Inputs!$E$81,Inputs!$E$81,CG163)*-1","v":0},{"$f":"IF(CH163>Inputs!$E$81,Inputs!$E$81,CH163)*-1","v":-109},{"$f":"IF(CI163>Inputs!$E$81,Inputs!$E$81,CI163)*-1","v":-109},{"$f":"IF(CJ163>Inputs!$E$81,Inputs!$E$81,CJ163)*-1","v":-109},{"$f":"IF(CK163>Inputs!$E$81,Inputs!$E$81,CK163)*-1","v":-109},{"$f":"IF(CL163>Inputs!$E$81,Inputs!$E$81,CL163)*-1","v":-109},{"$f":"IF(CM163>Inputs!$E$81,Inputs!$E$81,CM163)*-1","v":-109},{"$f":"IF(CN163>Inputs!$E$81,Inputs!$E$81,CN163)*-1","v":-109},{"$f":"IF(CO163>Inputs!$E$81,Inputs!$E$81,CO163)*-1","v":-109},{"$f":"IF(CP163>Inputs!$E$81,Inputs!$E$81,CP163)*-1","v":-109},{"$f":"IF(CQ163>Inputs!$E$81,Inputs!$E$81,CQ163)*-1","v":-109},{"$f":"IF(CR163>Inputs!$E$81,Inputs!$E$81,CR163)*-1","v":-109},{"$f":"IF(CS163>Inputs!$E$81,Inputs!$E$81,CS163)*-1","v":-109},{"$f":"IF(CT163>Inputs!$E$81,Inputs!$E$81,CT163)*-1","v":-24.988125848000003},{"$f":"IF(CU163>Inputs!$E$81,Inputs!$E$81,CU163)*-1","v":0},{"$f":"IF(CV163>Inputs!$E$81,Inputs!$E$81,CV163)*-1","v":0},{"$f":"IF(CW163>Inputs!$E$81,Inputs!$E$81,CW163)*-1","v":0},{"$f":"IF(CX163>Inputs!$E$81,Inputs!$E$81,CX163)*-1","v":0}]
["Net PV Production Available",1280695.2776059799,{"$f":"SUM(D165:AA165)","v":42689.842586865998},{"$f":"D163+D164","v":0},{"$f":"E163+E164","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,4563.7795335760011,5332.164403402001,5794.4447315899997,5350.9054977880005,5225.9648685480006,5057.2950190740003,3907.8412300660002,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(AC165:AZ165)","v":42689.842586865998},{"$f":"AC163+AC164","v":0},{"$f":"AD163+AD164","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,4563.7795335760011,5332.164403402001,5794.4447315899997,5350.9054977880005,5225.9648685480006,5057.2950190740003,3907.8412300660002,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(BB165:BY165)","v":42689.842586865998},{"$f":"BB163+BB164","v":0},{"$f":"BC163+BC164","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,4563.7795335760011,5332.164403402001,5794.4447315899997,5350.9054977880005,5225.9648685480006,5057.2950190740003,3907.8412300660002,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(CA165:CX165)","v":42689.842586865998},{"$f":"CA163+CA164","v":0},{"$f":"CB163+CB164","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,4563.7795335760011,5332.164403402001,5794.4447315899997,5350.9054977880005,5225.9648685480006,5057.2950190740003,3907.8412300660002,2171.1664836300001,765.58440468000003,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB168+4*BA168+18*C168+BZ168*4","v":801931.49999530334},{"$f":"SUM(D168:AA168)","v":28331.122173895958},{"$f":"IF(D155<0,0,IF(D155>D165,D165,D155))","v":0},{"$f":"IF(E155<0,0,IF(E155>E165,E165,E155))","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2587.2450890843065,3086.4948359167179,2567.5265328432392,2499.1308474747689,3770.1723745247054,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(AC168:AZ168)","v":24143.311490123917},{"$f":"IF(AC155<0,0,IF(AC155>AC165,AC165,AC155))","v":0},{"$f":"IF(AD155<0,0,IF(AD155>AD165,AD165,AD155))","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,2869.8696141890005,2268.9365499076589,1992.2479019132043,2480.0663458412159,1972.5293456721367,1915.5864513643805,3186.6279784143171,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(BB168:BY168)","v":20886.163603912431},{"$f":"IF(BB155<0,0,IF(BB155>BB165,BB165,BB155))","v":0},0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,2389.3036409216229,1797.2699465156006,1529.4914124746247,2008.3997424491577,1509.7728562335571,1461.7185877229645,2732.760114772901,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(CA168:CX168)","v":27963.350122257692},{"$f":"IF(CA155<0,0,IF(CA155>CA165,CA165,CA155))","v":0},{"$f":"IF(CB155<0,0,IF(CB155>CB165,CB165,CB155))","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2510.6261439924874,3017.5366701365438,2483.2456932422374,2414.850007873767,3716.5391129604318,2171.1664836300001,765.58440468000003,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B155-B168","v":1369036.6522325762},{"$f":"C155-C168","v":48654.142789647492},1970.2452176800816,1715.9775069565985,1715.9775069565985,1806.531595591026,2024.2195395871947,1933.6654509527675,1843.111362318341,3411.3167355527871,2139.9101691050596,1185.9642212962694,0,0,0,0,0,0,0,2113.237404413228,4081.4637667617862,5524.3090237987435,5369.2727195619327,4606.4695873914879,4442.7876500324628,2769.6833316910802,40335.722988092057,1569.7735732905958,1338.3678279020005,1338.3678279020005,1440.3860921492137,1658.0740361453825,1556.0557718981695,1454.0817649114115,2987.960997198194,1636.4601018725666,602.41982518588111,0,0,0,0,0,0,0,1518.2402172421257,3440.7091357386162,4849.2407461145613,4728.5180885387617,4034.3672382636551,3905.0244322977369,2277.6753114411463,33865.939785441937,1258.29562765433,1044.7107506466064,1044.7107506466064,1155.606256138914,1373.2942001350827,1262.3986946427754,1151.5031891504705,2658.6843118112852,1244.8878273584046,148.55196154446503,0,0,0,{"$f":"BO155-BO168","v":0},0,0,0,1055.4837278035461,2942.344422720591,4324.1724806560642,4230.1533755207365,3589.3987444975619,3486.7410577121691,1895.0024068023054,49113.857731196345,1970.2452176800816,1715.9775069565985,1715.9775069565985,1806.531595591026,2024.2195395871947,1933.6654509527675,1843.111362318341,3411.3167355527871,2139.9101691050596,1185.9642212962694,0,0,0,0,0,0,0,2051.9422483397725,4004.8448216699671,5447.6900787069235,5300.3145537817581,4537.5114216113134,4381.4924939590073,3072.6557663583571]
[]
["Summary"]
["Produced",{"$f":"B163","v":1320684.92138142},{"$f":"SUM(D172:AA172)","v":44022.830712714},{"$f":"D163","v":0},0,0,0,0,0,0,387.315950644,1586.7459913480002,2873.6344725200001,4672.7795335760011,5441.164403402001,5903.4447315899997,5459.9054977880005,5334.9648685480006,5166.2950190740003,4016.8412300660002,2280.1664836300001,874.58440468000003,24.988125848000003,0,0,0,0,44022.830712714,0,0,0,0,0,0,0,{"$f":"AJ163","v":387.315950644},1586.7459913480002,2873.6344725200001,4672.7795335760011,5441.164403402001,5903.4447315899997,5459.9054977880005,5334.9648685480006,5166.2950190740003,4016.8412300660002,2280.1664836300001,874.58440468000003,24.988125848000003,0,0,0,0,44022.830712714,0,0,0,0,0,0,0,387.315950644,1586.7459913480002,2873.6344725200001,4672.7795335760011,5441.164403402001,5903.4447315899997,5459.9054977880005,{"$f":"BP163","v":5334.9648685480006},5166.2950190740003,4016.8412300660002,2280.1664836300001,874.58440468000003,24.988125848000003,0,0,0,0,44022.830712714,0,0,0,0,0,0,0,387.315950644,1586.7459913480002,2873.6344725200001,4672.7795335760011,5441.164403402001,5903.4447315899997,5459.9054977880005,5334.9648685480006,5166.2950190740003,4016.8412300660002,2280.1664836300001,874.58440468000003,24.988125848000003,0,0,0,0]
["Used",{"$f":"B164","v":-39989.643775440003},{"$f":"C164","v":-1332.988125848},{"$f":"D164","v":0},0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-24.988125848000003,0,0,0,0,-1332.988125848,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-24.988125848000003,0,0,0,0,-1332.988125848,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,{"$f":"BP164","v":-109},-109,-109,-109,-109,-24.988125848000003,0,0,0,0,-1332.988125848,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-24.988125848000003,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB174+4*BA174+18*C174+BZ174*4","v":801931.49999530334},{"$f":"SUM(D174:AA174)","v":28331.122173895958},{"$f":"D168","v":0},{"$f":"E168","v":0},0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2587.2450890843065,3086.4948359167179,2567.5265328432392,2499.1308474747689,3770.1723745247054,2171.1664836300001,765.58440468000003,0,0,0,0,0,24143.311490123917,0,0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,2869.8696141890005,2268.9365499076589,1992.2479019132043,2480.0663458412159,1972.5293456721367,1915.5864513643805,3186.6279784143171,2171.1664836300001,765.58440468000003,0,0,0,0,0,20886.163603912431,0,0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,2389.3036409216229,1797.2699465156006,1529.4914124746247,2008.3997424491577,1509.7728562335571,{"$f":"BQ168","v":1461.7185877229645},2732.760114772901,2171.1664836300001,765.58440468000003,0,0,0,0,0,27963.350122257692,0,0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2510.6261439924874,3017.5366701365438,2483.2456932422374,2414.850007873767,3716.5391129604318,2171.1664836300001,765.58440468000003,0,0,0,0,0]
["  Ponta",64608.519542820002,{"$f":"SUM(D175:AA175)","v":2936.7508883099999},{"$f":"IF(D158=\"P\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2171.1664836300001,765.58440468000003,0,0,0,0,0,{"$f":"SUM(AC175:AZ175)","v":0},{"$f":"IF(AC158=\"P\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB175:BY175)","v":0},{"$f":"IF(BB158=\"P\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA175:CX175)","v":2936.7508883099999},{"$f":"IF(CA158=\"P\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2171.1664836300001,765.58440468000003,0,0,0,0,0]
["  Cheia",617885.15761273215,25394.371285585956,{"$f":"IF(D158=\"C\",D174,0)","v":0},0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2587.2450890843065,3086.4948359167179,2567.5265328432392,2499.1308474747689,3770.1723745247054,0,0,0,0,0,0,0,15170.019384098561,{"$f":"IF(AC158=\"C\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,2869.8696141890005,2268.9365499076589,1992.2479019132043,0,0,1915.5864513643805,3186.6279784143171,2171.1664836300001,765.58440468000003,0,0,0,0,0,0,{"$f":"IF(BB158=\"C\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25026.599233947691,{"$f":"IF(CA158=\"C\",CA174,0)","v":0},0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2510.6261439924874,3017.5366701365438,2483.2456932422374,2414.850007873767,3716.5391129604318,0,0,0,0,0,0,0]
["  Vazio",119437.82283975114,0,{"$f":"IF(D158=\"V\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8973.2921060253539,{"$f":"IF(AC158=\"V\",AC174,0)","v":0},0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,0,0,0,2480.0663458412159,1972.5293456721367,0,0,0,0,0,0,0,0,0,20886.163603912431,{"$f":"IF(BB158=\"V\",BB174,0)","v":0},0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,2389.3036409216229,1797.2699465156006,1529.4914124746247,2008.3997424491577,1509.7728562335571,1461.7185877229645,2732.760114772901,2171.1664836300001,765.58440468000003,0,0,0,0,0,0,{"$f":"IF(CA158=\"V\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D158=\"SV\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC158=\"SV\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB158=\"SV\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA158=\"SV\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",478763.7776106766,14358.720412970044,{"$f":"D172+D173-D174","v":0},{"$f":"E172+E173-E174","v":0},0,0,0,0,0,0,0,0,1076.0393823289405,2456.7993634188401,3207.1996425056932,2264.4106618712826,2658.4383357047614,2558.1641715992314,137.66885554129476,0,0,0,0,0,0,0,18546.531096742081,0,0,0,0,0,0,0,0,0,0,1693.9099193870006,3063.2278534943421,3802.1968296767955,2870.8391519467846,3253.4355228758641,3141.7085677096197,721.21325165168309,0,0,0,0,0,0,0,21803.678982953566,0,0,0,0,0,0,0,0,0,0,2174.4758926543782,3534.8944568864003,4264.9533191153751,3342.5057553388428,3716.1920123144437,{"$f":"BQ172+BQ173-BQ174","v":3595.5764313510358},1175.0811152930992,0,0,0,0,0,0,0,14726.492464608305,0,0,0,0,0,0,0,0,0,0,1076.0393823289405,2456.7993634188401,3283.8185875975123,2333.3688276514567,2742.7191753057632,2642.4450112002332,191.30211710556841,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B179=0,0,B179/B172)","v":0.36251173149602983},0.32616531423598749,0,0,0,0,0,0,0,0,0,0,0.23027822618146621,0.45152088436856747,0.54327596654604138,0.4147344057124569,0.49830475011699554,0.49516416738774499,3.4272914376312739E-2,0,0,0,0,0,0,0,0.42129346969470904,0,0,0,0,0,{"$f":"IF(AH179=0,0,AH179/AH172)","v":0},0,0,0,0,0.36250585057897633,0.56297285404188635,0.64406410198622011,0.52580381713746915,0.60983260490735725,0.60811636890855203,0.17954736329965248,0,0,0,0,0,0,0,0.49528116729341898,0,0,0,0,0,0,0,0,0,0,0.4653495584437059,0.64965771934335681,{"$f":"IF(BN179=0,0,BN179/BN172)","v":0.72245163849728755},0.61219113713470119,0.69657291170239088,0.69596808120251363,0.29253860135113968,0,0,0,0,0,0,0,0.33451943517015198,0,0,0,0,0,0,0,0,0,0,0.23027822618146621,0.45152088436856747,0.55625465078472369,0.4273643250046702,0.51410257478457211,0.51147776142173573,4.7625013324817209E-2,0,0,{"$f":"IF(CT179=0,0,CT179/CT172)","v":0},0,0,0,0]
[]
["MAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB187+4*BA187+19*C187+BZ187*4","v":4168718.6343881581},138957.29685891047,4449.6849376609262,4195.417226937443,4195.417226937443,4068.2833715757015,4068.2833715757015,4195.417226937443,4322.5510822991855,4703.9526483844047,5593.8896359165901,6483.8266234487746,6865.2281895339966,6738.0943341722559,6610.960478810518,6738.0943341722559,6610.960478810518,6483.8266234487746,6483.8266234487746,6610.960478810518,7119.4959002574797,7500.8904148705487,7119.4959002574797,6356.6927680870349,5975.2912020018148,5466.7557805548495,126451.06637358297,4049.2132932714403,3817.807547882845,3817.807547882845,3702.1378681338892,3702.1378681338892,3817.807547882845,3933.521484892256,4280.5969100298116,5090.4395686840971,5900.2822273383863,6247.3576524759364,6131.665844096754,6015.9632916394148,6131.665844096754,6015.9632916394148,5900.2822273383863,5900.2822273383863,6015.9632916394148,6478.7412692343087,6825.8221371863647,6478.7412692343087,5784.590418959202,5437.5279842670889,4974.7477603049156,116724.13528472137,3737.735347635175,3524.1504706274513,3524.1504706274513,3417.3580321235895,3417.3580321235895,3524.1504706274513,3630.942909131315,3951.3202246429023,4698.8672941699351,5446.4143636969702,5766.7916792085589,5659.9992407046957,5553.2068022008352,5659.9992407046957,5553.2068022008352,5446.4143636969702,5446.4143636969702,5553.2068022008352,5980.3765562162835,6300.7538717278685,5980.3765562162835,5339.6219251931088,5019.2446096815211,4592.0748556660747,138957.29685891047,4449.6849376609262,4195.417226937443,4195.417226937443,4068.2833715757015,4068.2833715757015,4195.417226937443,4322.5510822991855,4703.9526483844047,5593.8896359165901,6483.8266234487746,6865.2281895339966,6738.0943341722559,6610.960478810518,6738.0943341722559,6610.960478810518,6483.8266234487746,6483.8266234487746,6610.960478810518,7119.4959002574797,7500.8904148705487,7119.4959002574797,6356.6927680870349,5975.2912020018148,5815.6976388881394]
["Electric Boat Demand",{"$f":"4*AB188+4*BA188+19*C188+BZ188*4","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB189+4*BA189+19*C189+BZ189*4","v":81096},{"$f":"SUM(D189:AA189)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC189:AZ189)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB189:BY189)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA189","v":2616},{"$f":"BB189","v":109},{"$f":"BC189","v":109},{"$f":"BD189","v":109},{"$f":"BE189","v":109},{"$f":"BF189","v":109},{"$f":"BG189","v":109},{"$f":"BH189","v":109},{"$f":"BI189","v":109},{"$f":"BJ189","v":109},{"$f":"BK189","v":109},{"$f":"BL189","v":109},{"$f":"BM189","v":109},{"$f":"BN189","v":109},{"$f":"BO189","v":109},{"$f":"BP189","v":109},{"$f":"BQ189","v":109},{"$f":"BR189","v":109},{"$f":"BS189","v":109},{"$f":"BT189","v":109},{"$f":"BU189","v":109},{"$f":"BV189","v":109},{"$f":"BW189","v":109},{"$f":"BX189","v":109},{"$f":"BY189","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B187:B189)","v":5043414.6343881581},167173.29685891047,4558.6849376609262,4304.417226937443,4304.417226937443,4177.2833715757015,4177.2833715757015,4304.417226937443,4431.5510822991855,6412.9526483844047,7302.8896359165901,8192.8266234487746,8574.2281895339966,8447.0943341722559,8319.9604788105171,8447.0943341722559,8319.9604788105171,8192.8266234487746,8192.8266234487746,8319.9604788105171,8828.4959002574797,9209.8904148705478,8828.4959002574797,8065.6927680870349,7684.2912020018148,5575.7557805548495,154667.06637358299,4158.2132932714403,3926.807547882845,3926.807547882845,3811.1378681338892,3811.1378681338892,{"$f":"SUM(AH187:AH189)","v":3926.807547882845},4042.521484892256,5989.5969100298116,6799.4395686840971,7609.2822273383863,7956.3576524759364,7840.665844096754,7724.9632916394148,7840.665844096754,7724.9632916394148,7609.2822273383863,7609.2822273383863,7724.9632916394148,8187.7412692343087,8534.8221371863656,8187.7412692343087,7493.590418959202,7146.5279842670889,5083.7477603049156,144940.13528472139,3846.735347635175,3633.1504706274513,3633.1504706274513,3526.3580321235895,3526.3580321235895,3633.1504706274513,3739.942909131315,5660.3202246429028,6407.8672941699351,7155.4143636969702,7475.7916792085589,7368.9992407046957,{"$f":"SUM(BN187:BN189)","v":7262.2068022008352},7368.9992407046957,7262.2068022008352,7155.4143636969702,7155.4143636969702,7262.2068022008352,7689.3765562162835,8009.7538717278685,7689.3765562162835,7048.6219251931088,6728.2446096815211,4701.0748556660747,167173.29685891047,4558.6849376609262,4304.417226937443,4304.417226937443,4177.2833715757015,4177.2833715757015,4304.417226937443,4431.5510822991855,6412.9526483844047,7302.8896359165901,8192.8266234487746,8574.2281895339966,8447.0943341722559,8319.9604788105171,8447.0943341722559,8319.9604788105171,8192.8266234487746,8192.8266234487746,8319.9604788105171,8828.4959002574797,{"$f":"SUM(CT187:CT189)","v":9209.8904148705478},8828.4959002574797,8065.6927680870349,7684.2912020018148,5924.6976388881394]
[null,{"$f":"4*AB191+4*BA191+19*C191+BZ191*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J190:W190)","v":111192.55784638462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI190:AV190)","v":103194.54726762966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH190:BU190)","v":96973.914514199656}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB193+4*BA193+19*C193+BZ193*4","v":1111622.5007263708},35858.790346011963,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1004.3629589033391,1004.3629589033391,1506.4084606870251,1607.1461350769214,1808.0394019615374,2008.9702002597601,2008.9702002597601,1808.0394019615374,2209.8259357307666,2209.8259357307666,1406.2528681923063,1607.1461350769214,2008.9702002597601,2008.9702002597601,1808.0394019615374,1808.0394019615374,1607.1461350769214,1205.3596013076913,35858.790346011963,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1004.3629589033391,1004.3629589033391,1506.4084606870251,1607.1461350769214,1808.0394019615374,2008.9702002597601,2008.9702002597601,1808.0394019615374,2209.8259357307666,2209.8259357307666,1406.2528681923063,1607.1461350769214,2008.9702002597601,2008.9702002597601,1808.0394019615374,1808.0394019615374,1607.1461350769214,1205.3596013076913,35858.790346011963,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1004.3629589033391,1004.3629589033391,1506.4084606870251,1607.1461350769214,1808.0394019615374,2008.9702002597601,2008.9702002597601,1808.0394019615374,2209.8259357307666,2209.8259357307666,1406.2528681923063,1607.1461350769214,2008.9702002597601,2008.9702002597601,1808.0394019615374,1808.0394019615374,1607.1461350769214,1205.3596013076913,35858.790346011963,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1004.3629589033391,1004.3629589033391,1506.4084606870251,1607.1461350769214,1808.0394019615374,2008.9702002597601,2079.6792963351554,1871.6763995461049,2287.6044883341269,2287.6044883341269,1455.7483107580811,1663.7123551520926,2079.6792963351554,2079.6792963351554,1871.6763995461049,1871.6763995461049,1663.7123551520926,1247.7842663640697]
["   PV",531203.35389100714,{"$f":"SUM(D194:AA194)","v":17135.592061000229},{"$f":"Inputs!$E$43/Inputs!$E$31*D205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J205","v":77.350676534350015},{"$f":"Inputs!$E$43/Inputs!$E$31*K205","v":273.14457651192345},{"$f":"Inputs!$E$43/Inputs!$E$31*L205","v":737.24863571802348},{"$f":"Inputs!$E$43/Inputs!$E$31*M205","v":1165.0945652986472},{"$f":"Inputs!$E$43/Inputs!$E$31*N205","v":1684.794423263811},{"$f":"Inputs!$E$43/Inputs!$E$31*O205","v":2073.9650145772598},{"$f":"Inputs!$E$43/Inputs!$E$31*P205","v":2078.7994318606566},{"$f":"Inputs!$E$43/Inputs!$E$31*Q205","v":2240.7524108544521},{"$f":"Inputs!$E$43/Inputs!$E$31*R205","v":2100.5543096359424},{"$f":"Inputs!$E$43/Inputs!$E$31*S205","v":1957.9389997757348},{"$f":"Inputs!$E$43/Inputs!$E$31*T205","v":1455.1596023024595},{"$f":"Inputs!$E$43/Inputs!$E$31*U205","v":836.35419002765957},{"$f":"Inputs!$E$43/Inputs!$E$31*V205","v":389.17059131344854},{"$f":"Inputs!$E$43/Inputs!$E$31*W205","v":65.26463332585783},{"$f":"Inputs!$E$43/Inputs!$E$31*X205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z205","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA205","v":0},{"$f":"SUM(AC194:AZ194)","v":17135.592061000229},{"$f":"D194","v":0},{"$f":"E194","v":0},{"$f":"F194","v":0},{"$f":"G194","v":0},{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":77.350676534350015},{"$f":"K194","v":273.14457651192345},{"$f":"L194","v":737.24863571802348},{"$f":"M194","v":1165.0945652986472},{"$f":"N194","v":1684.794423263811},{"$f":"O194","v":2073.9650145772598},{"$f":"P194","v":2078.7994318606566},{"$f":"Q194","v":2240.7524108544521},{"$f":"R194","v":2100.5543096359424},{"$f":"S194","v":1957.9389997757348},{"$f":"T194","v":1455.1596023024595},{"$f":"U194","v":836.35419002765957},{"$f":"V194","v":389.17059131344854},{"$f":"W194","v":65.26463332585783},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"SUM(BB194:BY194)","v":17135.592061000229},{"$f":"AC194","v":0},{"$f":"AD194","v":0},{"$f":"AE194","v":0},{"$f":"AF194","v":0},{"$f":"AG194","v":0},{"$f":"AH194","v":0},{"$f":"AI194","v":77.350676534350015},{"$f":"AJ194","v":273.14457651192345},{"$f":"AK194","v":737.24863571802348},{"$f":"AL194","v":1165.0945652986472},{"$f":"AM194","v":1684.794423263811},{"$f":"AN194","v":2073.9650145772598},{"$f":"AO194","v":2078.7994318606566},{"$f":"AP194","v":2240.7524108544521},{"$f":"AQ194","v":2100.5543096359424},{"$f":"AR194","v":1957.9389997757348},{"$f":"AS194","v":1455.1596023024595},{"$f":"AT194","v":836.35419002765957},{"$f":"AU194","v":389.17059131344854},{"$f":"AV194","v":65.26463332585783},{"$f":"AW194","v":0},{"$f":"AX194","v":0},{"$f":"AY194","v":0},{"$f":"AZ194","v":0},{"$f":"BA194","v":17135.592061000229},{"$f":"BB194","v":0},{"$f":"BC194","v":0},{"$f":"BD194","v":0},{"$f":"BE194","v":0},{"$f":"BF194","v":0},{"$f":"BG194","v":0},{"$f":"BH194","v":77.350676534350015},{"$f":"BI194","v":273.14457651192345},{"$f":"BJ194","v":737.24863571802348},{"$f":"BK194","v":1165.0945652986472},{"$f":"BL194","v":1684.794423263811},{"$f":"BM194","v":2073.9650145772598},{"$f":"BN194","v":2078.7994318606566},{"$f":"BO194","v":2240.7524108544521},{"$f":"BP194","v":2100.5543096359424},{"$f":"BQ194","v":1957.9389997757348},{"$f":"BR194","v":1455.1596023024595},{"$f":"BS194","v":836.35419002765957},{"$f":"BT194","v":389.17059131344854},{"$f":"BU194","v":65.26463332585783},{"$f":"BV194","v":0},{"$f":"BW194","v":0},{"$f":"BX194","v":0},{"$f":"BY194","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B193:B194)","v":1642825.854617378},52994.382407012192,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1081.7136354376892,1277.5075354152625,2243.6570964050488,2772.2407003755688,3492.8338252253484,4082.9352148370199,4087.7696321204166,4048.7918128159895,4310.3802453667086,4167.7649355065014,2861.4124704947658,2443.500325104581,2398.1407915732088,2074.2348335856177,1808.0394019615374,1808.0394019615374,1607.1461350769214,1205.3596013076913,52994.382407012192,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,{"$f":"SUM(AH193:AH194)","v":803.57306753846069},1081.7136354376892,1277.5075354152625,2243.6570964050488,2772.2407003755688,3492.8338252253484,4082.9352148370199,4087.7696321204166,4048.7918128159895,4310.3802453667086,4167.7649355065014,2861.4124704947658,2443.500325104581,2398.1407915732088,2074.2348335856177,1808.0394019615374,1808.0394019615374,1607.1461350769214,1205.3596013076913,52994.382407012192,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1081.7136354376892,1277.5075354152625,2243.6570964050488,2772.2407003755688,3492.8338252253484,4082.9352148370199,{"$f":"SUM(BN193:BN194)","v":4087.7696321204166},4048.7918128159895,4310.3802453667086,4167.7649355065014,2861.4124704947658,2443.500325104581,2398.1407915732088,2074.2348335856177,1808.0394019615374,1808.0394019615374,1607.1461350769214,1205.3596013076913,52994.382407012192,1004.3629589033391,1004.3629589033391,1004.3629589033391,803.57306753846069,602.67980065384563,803.57306753846069,1081.7136354376892,1277.5075354152625,2243.6570964050488,2772.2407003755688,3492.8338252253484,4082.9352148370199,4158.4787281958124,4112.4288104005573,4388.1587979700689,4245.5434881098618,2910.9079130605405,2500.0665451797522,2468.8498876486037,{"$f":"SUM(CT193:CT194)","v":2144.943929661013},1871.6763995461049,1871.6763995461049,1663.7123551520926,1247.7842663640697]
[null,{"$f":"4*AB196+4*BA196+19*C196+BZ196*4","v":0}]
["Minimum Non-Renewables Production",1116000,{"$f":"SUM(D197:AA197)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC197:AZ197)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB197:BY197)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA197:CX197)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-164588.04463532148,-5299.4382407012199,{"$f":"0.1*D195*-1","v":-100.43629589033391},-100.43629589033391,-100.43629589033391,-80.357306753846075,-60.267980065384563,-80.357306753846075,-108.17136354376892,-127.75075354152625,-224.36570964050489,-277.22407003755688,-349.28338252253485,-408.29352148370202,-408.77696321204166,-404.87918128159896,-431.03802453667089,-416.77649355065017,-286.14124704947659,-244.35003251045811,-239.81407915732089,-207.42348335856178,-180.80394019615375,-180.80394019615375,-160.71461350769215,-120.53596013076913,-5299.4382407012199,{"$f":"0.1*AC195*-1","v":-100.43629589033391},-100.43629589033391,-100.43629589033391,-80.357306753846075,-60.267980065384563,-80.357306753846075,-108.17136354376892,-127.75075354152625,-224.36570964050489,-277.22407003755688,-349.28338252253485,-408.29352148370202,-408.77696321204166,-404.87918128159896,-431.03802453667089,-416.77649355065017,-286.14124704947659,-244.35003251045811,-239.81407915732089,-207.42348335856178,-180.80394019615375,-180.80394019615375,-160.71461350769215,-120.53596013076913,-5299.4382407012199,{"$f":"0.1*BB195*-1","v":-100.43629589033391},-100.43629589033391,-100.43629589033391,-80.357306753846075,-60.267980065384563,-80.357306753846075,-108.17136354376892,-127.75075354152625,-224.36570964050489,-277.22407003755688,-349.28338252253485,-408.29352148370202,-408.77696321204166,-404.87918128159896,-431.03802453667089,-416.77649355065017,-286.14124704947659,-244.35003251045811,-239.81407915732089,-207.42348335856178,-180.80394019615375,-180.80394019615375,-160.71461350769215,-120.53596013076913,-5375.80303409713,{"$f":"0.1*CA195*-1","v":-100.43629589033391},-100.43629589033391,-100.43629589033391,-80.357306753846075,-60.267980065384563,-80.357306753846075,-108.17136354376892,-127.75075354152625,-224.36570964050489,-277.22407003755688,-349.28338252253485,-408.29352148370202,-415.84787281958126,-411.24288104005575,-438.81587979700691,-424.5543488109862,-291.09079130605409,-250.00665451797522,-246.8849887648604,-214.49439296610132,-187.16763995461051,-187.16763995461051,-166.37123551520926,-124.77842663640698]
["Net Projected Demand (Surplus)",{"$f":"4*AB199+4*BA199+18*C199+BZ199*4","v":2365698.4717135024},{"$f":"C190-C195-C241-C198","v":83478.352692599496},2154.7582746479211,1900.490563924438,1900.490563924438,1954.067610791087,2134.8715509872404,2081.2014661528283,1958.0088104052654,3763.1958665106686,3783.5982491520463,4197.8099931107627,3930.6777468311825,3272.4526408189381,3140.9678099021421,3303.1817026378658,2940.6182579804795,2941.8381814929235,4117.5554000034854,4620.810186216394,5170.1691878415913,5843.0790646434916,5701.260438492096,4938.4573063216521,4737.8596804325853,2990.9321393779273,70972.122207272012,1754.2866302584353,1522.88088486984,1522.88088486984,1587.9221073492747,1768.7260475454282,1703.5917870982305,{"$f":"AI190-AI195-AI241-AI198","v":1568.9792129983359},3339.8401281560755,3280.1481819195533,3614.2655970003743,3312.8072097731233,2666.0241507434362,2545.9706227310398,2696.7532125623634,2345.6210708093772,2358.2937853825351,3534.0110038930966,4025.8129990452921,4529.4145568184204,5168.0107869593094,5060.5058074689259,4366.3549571938183,4200.0964626978594,2498.9241191279934,61245.19111841041,1442.8086846221699,1229.2238076144463,1229.2238076144463,1303.142271338975,1483.9462115351284,1409.9347098428368,1266.4006372373949,3010.5634427691666,2888.5759074053913,3160.3977333589582,2832.2412365057453,2194.3575473513779,2083.2141332924602,{"$f":"BO190-BO195-BO241-BO198","v":2225.0866091703051},1882.8645813707976,1904.4259217411191,3080.1431402516814,3563.0565096067126,4031.0498438003956,4642.9425215008123,4562.1410944509007,3921.3864634277247,3781.813088112292,2116.2512144891525,83554.71748599541,2154.7582746479211,1900.490563924438,1900.490563924438,1954.067610791087,2134.8715509872404,2081.2014661528283,1958.0088104052654,3763.1958665106686,3783.5982491520463,4197.8099931107627,3930.6777468311825,3272.4526408189381,3077.3296234342861,3245.9084048117543,2870.617560637455,2871.837484149899,4073.0095016942882,4569.9005881487401,5106.5310013737362,5779.4408781756365,{"$f":"CU190-CU195-CU241-CU198","v":5643.987140665985},4881.1840084955402,4686.9500823649314,3301.6917991604769]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D202","v":"V"},{"$f":"E202","v":"SV"},{"$f":"F202","v":"SV"},{"$f":"G202","v":"SV"},{"$f":"H202","v":"SV"},{"$f":"I202","v":"SV"},{"$f":"J202","v":"C"},{"$f":"K202","v":"C"},{"$f":"L202","v":"C"},{"$f":"M202","v":"C"},{"$f":"N202","v":"C"},{"$f":"O202","v":"C"},{"$f":"P202","v":"C"},{"$f":"Q202","v":"C"},{"$f":"R202","v":"C"},{"$f":"S202","v":"C"},{"$f":"T202","v":"C"},{"$f":"U202","v":"P"},{"$f":"V202","v":"P"},{"$f":"W202","v":"P"},{"$f":"X202","v":"P"},{"$f":"Y202","v":"V"},{"$f":"Z202","v":"V"},{"$f":"AA202","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB205+4*BA205+19*C205+BZ205*4","v":1421181.4530000002},{"$f":"SUM(D205:AA205)","v":45844.563000000002},{"$f":"'Hourly Production'!B19*1","v":0},{"$f":"'Hourly Production'!C19*1","v":0},{"$f":"'Hourly Production'!D19*1","v":0},{"$f":"'Hourly Production'!E19*1","v":0},{"$f":"'Hourly Production'!F19*1","v":0},{"$f":"'Hourly Production'!G19*1","v":0},{"$f":"'Hourly Production'!H19*1","v":206.94400000000002},{"$f":"'Hourly Production'!I19*1","v":730.77099999999996},{"$f":"'Hourly Production'!J19*1","v":1972.4349999999999},{"$f":"'Hourly Production'!K19*1","v":3117.0940000000005},{"$f":"'Hourly Production'!L19*1","v":4507.4989999999998},{"$f":"'Hourly Production'!M19*1","v":5548.6860000000006},{"$f":"'Hourly Production'!N19*1","v":5561.62},{"$f":"'Hourly Production'!O19*1","v":5994.9090000000006},{"$f":"'Hourly Production'!P19*1","v":5619.8230000000003},{"$f":"'Hourly Production'!Q19*1","v":5238.2700000000004},{"$f":"'Hourly Production'!R19*1","v":3893.134},{"$f":"'Hourly Production'!S19*1","v":2237.5820000000003},{"$f":"'Hourly Production'!T19*1","v":1041.1870000000001},{"$f":"'Hourly Production'!U19*1","v":174.60900000000004},{"$f":"'Hourly Production'!V19*1","v":0},{"$f":"'Hourly Production'!W19*1","v":0},{"$f":"'Hourly Production'!X19*1","v":0},{"$f":"'Hourly Production'!Y19*1","v":0},{"$f":"SUM(AC205:AZ205)","v":45844.563000000002},{"$f":"D205","v":0},{"$f":"E205","v":0},0,0,0,0,206.94400000000002,730.77099999999996,1972.4349999999999,3117.0940000000005,4507.4989999999998,5548.6860000000006,5561.62,5994.9090000000006,5619.8230000000003,5238.2700000000004,3893.134,2237.5820000000003,1041.1870000000001,174.60900000000004,0,0,{"$f":"Z205","v":0},{"$f":"AA205","v":0},{"$f":"SUM(BB205:BY205)","v":45844.563000000002},{"$f":"AC205","v":0},0,0,0,0,0,206.94400000000002,730.77099999999996,1972.4349999999999,3117.0940000000005,4507.4989999999998,5548.6860000000006,5561.62,5994.9090000000006,5619.8230000000003,5238.2700000000004,3893.134,2237.5820000000003,1041.1870000000001,174.60900000000004,0,0,{"$f":"AY205","v":0},0,{"$f":"SUM(CA205:CX205)","v":45844.563000000002},{"$f":"BB205","v":0},0,0,0,0,0,206.94400000000002,730.77099999999996,1972.4349999999999,3117.0940000000005,4507.4989999999998,5548.6860000000006,5561.62,5994.9090000000006,5619.8230000000003,5238.2700000000004,3893.134,2237.5820000000003,1041.1870000000001,174.60900000000004,0,0,0,0]
["AC Losses",{"$f":"4*AB206+4*BA206+19*C206+BZ206*4","v":-48340.065942341978},{"$f":"SUM(D206:AA206)","v":-1559.3569658819993},{"$f":"Inputs!$E$51*D205*-1","v":0},{"$f":"Inputs!$E$51*E205*-1","v":0},{"$f":"Inputs!$E$51*F205*-1","v":0},{"$f":"Inputs!$E$51*G205*-1","v":0},{"$f":"Inputs!$E$51*H205*-1","v":0},{"$f":"Inputs!$E$51*I205*-1","v":0},{"$f":"Inputs!$E$51*J205*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*K205*-1","v":-24.856444793999991},{"$f":"Inputs!$E$51*L205*-1","v":-67.090404089999979},{"$f":"Inputs!$E$51*M205*-1","v":-106.02483531599998},{"$f":"Inputs!$E$51*N205*-1","v":-153.31807098599995},{"$f":"Inputs!$E$51*O205*-1","v":-188.73300560399997},{"$f":"Inputs!$E$51*P205*-1","v":-189.17294267999992},{"$f":"Inputs!$E$51*Q205*-1","v":-203.91083472599996},{"$f":"Inputs!$E$51*R205*-1","v":-191.15265952199994},{"$f":"Inputs!$E$51*S205*-1","v":-178.17451577999995},{"$f":"Inputs!$E$51*T205*-1","v":-132.42105987599996},{"$f":"Inputs!$E$51*U205*-1","v":-76.109114147999989},{"$f":"Inputs!$E$51*V205*-1","v":-35.41493461799999},{"$f":"Inputs!$E$51*W205*-1","v":-5.9391505259999997},{"$f":"Inputs!$E$51*X205*-1","v":0},{"$f":"Inputs!$E$51*Y205*-1","v":0},{"$f":"Inputs!$E$51*Z205*-1","v":0},{"$f":"Inputs!$E$51*AA205*-1","v":0},{"$f":"SUM(AC206:AZ206)","v":-1559.3569658819993},{"$f":"Inputs!$E$51*AC205*-1","v":0},{"$f":"Inputs!$E$51*AD205*-1","v":0},{"$f":"Inputs!$E$51*AE205*-1","v":0},{"$f":"Inputs!$E$51*AF205*-1","v":0},{"$f":"Inputs!$E$51*AG205*-1","v":0},{"$f":"Inputs!$E$51*AH205*-1","v":0},{"$f":"Inputs!$E$51*AI205*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*AJ205*-1","v":-24.856444793999991},{"$f":"Inputs!$E$51*AK205*-1","v":-67.090404089999979},{"$f":"Inputs!$E$51*AL205*-1","v":-106.02483531599998},{"$f":"Inputs!$E$51*AM205*-1","v":-153.31807098599995},{"$f":"Inputs!$E$51*AN205*-1","v":-188.73300560399997},{"$f":"Inputs!$E$51*AO205*-1","v":-189.17294267999992},{"$f":"Inputs!$E$51*AP205*-1","v":-203.91083472599996},{"$f":"Inputs!$E$51*AQ205*-1","v":-191.15265952199994},{"$f":"Inputs!$E$51*AR205*-1","v":-178.17451577999995},{"$f":"Inputs!$E$51*AS205*-1","v":-132.42105987599996},{"$f":"Inputs!$E$51*AT205*-1","v":-76.109114147999989},{"$f":"Inputs!$E$51*AU205*-1","v":-35.41493461799999},{"$f":"Inputs!$E$51*AV205*-1","v":-5.9391505259999997},{"$f":"Inputs!$E$51*AW205*-1","v":0},{"$f":"Inputs!$E$51*AX205*-1","v":0},{"$f":"Inputs!$E$51*AY205*-1","v":0},{"$f":"Inputs!$E$51*AZ205*-1","v":0},{"$f":"SUM(BB206:BY206)","v":-1559.3569658819993},{"$f":"Inputs!$E$51*BB205*-1","v":0},{"$f":"Inputs!$E$51*BC205*-1","v":0},{"$f":"Inputs!$E$51*BD205*-1","v":0},{"$f":"Inputs!$E$51*BE205*-1","v":0},{"$f":"Inputs!$E$51*BF205*-1","v":0},{"$f":"Inputs!$E$51*BG205*-1","v":0},{"$f":"Inputs!$E$51*BH205*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*BI205*-1","v":-24.856444793999991},{"$f":"Inputs!$E$51*BJ205*-1","v":-67.090404089999979},{"$f":"Inputs!$E$51*BK205*-1","v":-106.02483531599998},{"$f":"Inputs!$E$51*BL205*-1","v":-153.31807098599995},{"$f":"Inputs!$E$51*BM205*-1","v":-188.73300560399997},{"$f":"Inputs!$E$51*BN205*-1","v":-189.17294267999992},{"$f":"Inputs!$E$51*BO205*-1","v":-203.91083472599996},{"$f":"Inputs!$E$51*BP205*-1","v":-191.15265952199994},{"$f":"Inputs!$E$51*BQ205*-1","v":-178.17451577999995},{"$f":"Inputs!$E$51*BR205*-1","v":-132.42105987599996},{"$f":"Inputs!$E$51*BS205*-1","v":-76.109114147999989},{"$f":"Inputs!$E$51*BT205*-1","v":-35.41493461799999},{"$f":"Inputs!$E$51*BU205*-1","v":-5.9391505259999997},{"$f":"Inputs!$E$51*BV205*-1","v":0},{"$f":"Inputs!$E$51*BW205*-1","v":0},{"$f":"Inputs!$E$51*BX205*-1","v":0},{"$f":"Inputs!$E$51*BY205*-1","v":0},{"$f":"SUM(CA206:CX206)","v":-1559.3569658819993},{"$f":"Inputs!$E$51*CA205*-1","v":0},{"$f":"Inputs!$E$51*CB205*-1","v":0},{"$f":"Inputs!$E$51*CC205*-1","v":0},{"$f":"Inputs!$E$51*CD205*-1","v":0},{"$f":"Inputs!$E$51*CE205*-1","v":0},{"$f":"Inputs!$E$51*CF205*-1","v":0},{"$f":"Inputs!$E$51*CG205*-1","v":-7.0389932159999979},{"$f":"Inputs!$E$51*CH205*-1","v":-24.856444793999991},{"$f":"Inputs!$E$51*CI205*-1","v":-67.090404089999979},{"$f":"Inputs!$E$51*CJ205*-1","v":-106.02483531599998},{"$f":"Inputs!$E$51*CK205*-1","v":-153.31807098599995},{"$f":"Inputs!$E$51*CL205*-1","v":-188.73300560399997},{"$f":"Inputs!$E$51*CM205*-1","v":-189.17294267999992},{"$f":"Inputs!$E$51*CN205*-1","v":-203.91083472599996},{"$f":"Inputs!$E$51*CO205*-1","v":-191.15265952199994},{"$f":"Inputs!$E$51*CP205*-1","v":-178.17451577999995},{"$f":"Inputs!$E$51*CQ205*-1","v":-132.42105987599996},{"$f":"Inputs!$E$51*CR205*-1","v":-76.109114147999989},{"$f":"Inputs!$E$51*CS205*-1","v":-35.41493461799999},{"$f":"Inputs!$E$51*CT205*-1","v":-5.9391505259999997},{"$f":"Inputs!$E$51*CU205*-1","v":0},{"$f":"Inputs!$E$51*CV205*-1","v":0},{"$f":"Inputs!$E$51*CW205*-1","v":0},{"$f":"Inputs!$E$51*CX205*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB207+4*BA207+19*C207+BZ207*4","v":1372841.3870576581},{"$f":"SUM(D207:AA207)","v":44285.206034118004},{"$f":"D205+D206","v":0},{"$f":"E205+E206","v":0},{"$f":"F205+F206","v":0},{"$f":"G205+G206","v":0},{"$f":"H205+H206","v":0},{"$f":"I205+I206","v":0},{"$f":"J205+J206","v":199.90500678400002},{"$f":"K205+K206","v":705.91455520599993},{"$f":"L205+L206","v":1905.34459591},{"$f":"M205+M206","v":3011.0691646840005},{"$f":"N205+N206","v":4354.180929014},{"$f":"O205+O206","v":5359.9529943960006},{"$f":"P205+P206","v":5372.4470573199997},{"$f":"Q205+Q206","v":5790.9981652740007},{"$f":"R205+R206","v":5428.6703404780001},{"$f":"S205+S206","v":5060.0954842200008},{"$f":"T205+T206","v":3760.7129401239999},{"$f":"U205+U206","v":2161.4728858520002},{"$f":"V205+V206","v":1005.7720653820002},{"$f":"W205+W206","v":168.66984947400005},{"$f":"X205+X206","v":0},{"$f":"Y205+Y206","v":0},{"$f":"Z205+Z206","v":0},{"$f":"AA205+AA206","v":0},{"$f":"SUM(AC207:AZ207)","v":44285.206034118004},{"$f":"AC205+AC206","v":0},{"$f":"AD205+AD206","v":0},{"$f":"AE205+AE206","v":0},{"$f":"AF205+AF206","v":0},{"$f":"AG205+AG206","v":0},{"$f":"AH205+AH206","v":0},{"$f":"AI205+AI206","v":199.90500678400002},{"$f":"AJ205+AJ206","v":705.91455520599993},{"$f":"AK205+AK206","v":1905.34459591},{"$f":"AL205+AL206","v":3011.0691646840005},{"$f":"AM205+AM206","v":4354.180929014},{"$f":"AN205+AN206","v":5359.9529943960006},{"$f":"AO205+AO206","v":5372.4470573199997},{"$f":"AP205+AP206","v":5790.9981652740007},{"$f":"AQ205+AQ206","v":5428.6703404780001},{"$f":"AR205+AR206","v":5060.0954842200008},{"$f":"AS205+AS206","v":3760.7129401239999},{"$f":"AT205+AT206","v":2161.4728858520002},{"$f":"AU205+AU206","v":1005.7720653820002},{"$f":"AV205+AV206","v":168.66984947400005},{"$f":"AW205+AW206","v":0},{"$f":"AX205+AX206","v":0},{"$f":"AY205+AY206","v":0},{"$f":"AZ205+AZ206","v":0},44285.206034118004,{"$f":"BB205+BB206","v":0},{"$f":"BC205+BC206","v":0},{"$f":"BD205+BD206","v":0},{"$f":"BE205+BE206","v":0},{"$f":"BF205+BF206","v":0},{"$f":"BG205+BG206","v":0},{"$f":"BH205+BH206","v":199.90500678400002},{"$f":"BI205+BI206","v":705.91455520599993},{"$f":"BJ205+BJ206","v":1905.34459591},{"$f":"BK205+BK206","v":3011.0691646840005},{"$f":"BL205+BL206","v":4354.180929014},{"$f":"BM205+BM206","v":5359.9529943960006},{"$f":"BN205+BN206","v":5372.4470573199997},{"$f":"BO205+BO206","v":5790.9981652740007},{"$f":"BP205+BP206","v":5428.6703404780001},{"$f":"BQ205+BQ206","v":5060.0954842200008},{"$f":"BR205+BR206","v":3760.7129401239999},{"$f":"BS205+BS206","v":2161.4728858520002},{"$f":"BT205+BT206","v":1005.7720653820002},{"$f":"BU205+BU206","v":168.66984947400005},{"$f":"BV205+BV206","v":0},{"$f":"BW205+BW206","v":0},{"$f":"BX205+BX206","v":0},{"$f":"BY205+BY206","v":0},44285.206034118004,{"$f":"CA205+CA206","v":0},{"$f":"CB205+CB206","v":0},{"$f":"CC205+CC206","v":0},{"$f":"CD205+CD206","v":0},{"$f":"CE205+CE206","v":0},{"$f":"CF205+CF206","v":0},{"$f":"CG205+CG206","v":199.90500678400002},{"$f":"CH205+CH206","v":705.91455520599993},{"$f":"CI205+CI206","v":1905.34459591},{"$f":"CJ205+CJ206","v":3011.0691646840005},{"$f":"CK205+CK206","v":4354.180929014},{"$f":"CL205+CL206","v":5359.9529943960006},{"$f":"CM205+CM206","v":5372.4470573199997},{"$f":"CN205+CN206","v":5790.9981652740007},{"$f":"CO205+CO206","v":5428.6703404780001},{"$f":"CP205+CP206","v":5060.0954842200008},{"$f":"CQ205+CQ206","v":3760.7129401239999},{"$f":"CR205+CR206","v":2161.4728858520002},{"$f":"CS205+CS206","v":1005.7720653820002},{"$f":"CT205+CT206","v":168.66984947400005},{"$f":"CU205+CU206","v":0},{"$f":"CV205+CV206","v":0},{"$f":"CW205+CW206","v":0},{"$f":"CX205+CX206","v":0}]
["PV Production used internally",{"$f":"4*AB208+4*BA208+19*C208+BZ208*4","v":-47306},{"$f":"SUM(D208:AA208)","v":-1526},{"$f":"IF(D207>Inputs!$E$81,Inputs!$E$81,D207)*-1","v":0},{"$f":"IF(E207>Inputs!$E$81,Inputs!$E$81,E207)*-1","v":0},{"$f":"IF(F207>Inputs!$E$81,Inputs!$E$81,F207)*-1","v":0},{"$f":"IF(G207>Inputs!$E$81,Inputs!$E$81,G207)*-1","v":0},{"$f":"IF(H207>Inputs!$E$81,Inputs!$E$81,H207)*-1","v":0},{"$f":"IF(I207>Inputs!$E$81,Inputs!$E$81,I207)*-1","v":0},{"$f":"IF(J207>Inputs!$E$81,Inputs!$E$81,J207)*-1","v":-109},{"$f":"IF(K207>Inputs!$E$81,Inputs!$E$81,K207)*-1","v":-109},{"$f":"IF(L207>Inputs!$E$81,Inputs!$E$81,L207)*-1","v":-109},{"$f":"IF(M207>Inputs!$E$81,Inputs!$E$81,M207)*-1","v":-109},{"$f":"IF(N207>Inputs!$E$81,Inputs!$E$81,N207)*-1","v":-109},{"$f":"IF(O207>Inputs!$E$81,Inputs!$E$81,O207)*-1","v":-109},{"$f":"IF(P207>Inputs!$E$81,Inputs!$E$81,P207)*-1","v":-109},{"$f":"IF(Q207>Inputs!$E$81,Inputs!$E$81,Q207)*-1","v":-109},{"$f":"IF(R207>Inputs!$E$81,Inputs!$E$81,R207)*-1","v":-109},{"$f":"IF(S207>Inputs!$E$81,Inputs!$E$81,S207)*-1","v":-109},{"$f":"IF(T207>Inputs!$E$81,Inputs!$E$81,T207)*-1","v":-109},{"$f":"IF(U207>Inputs!$E$81,Inputs!$E$81,U207)*-1","v":-109},{"$f":"IF(V207>Inputs!$E$81,Inputs!$E$81,V207)*-1","v":-109},{"$f":"IF(W207>Inputs!$E$81,Inputs!$E$81,W207)*-1","v":-109},{"$f":"IF(X207>Inputs!$E$81,Inputs!$E$81,X207)*-1","v":0},{"$f":"IF(Y207>Inputs!$E$81,Inputs!$E$81,Y207)*-1","v":0},{"$f":"IF(Z207>Inputs!$E$81,Inputs!$E$81,Z207)*-1","v":0},{"$f":"IF(AA207>Inputs!$E$81,Inputs!$E$81,AA207)*-1","v":0},{"$f":"SUM(AC208:AZ208)","v":-1526},{"$f":"IF(AC207>Inputs!$E$81,Inputs!$E$81,AC207)*-1","v":0},{"$f":"IF(AD207>Inputs!$E$81,Inputs!$E$81,AD207)*-1","v":0},{"$f":"IF(AE207>Inputs!$E$81,Inputs!$E$81,AE207)*-1","v":0},{"$f":"IF(AF207>Inputs!$E$81,Inputs!$E$81,AF207)*-1","v":0},{"$f":"IF(AG207>Inputs!$E$81,Inputs!$E$81,AG207)*-1","v":0},{"$f":"IF(AH207>Inputs!$E$81,Inputs!$E$81,AH207)*-1","v":0},{"$f":"IF(AI207>Inputs!$E$81,Inputs!$E$81,AI207)*-1","v":-109},{"$f":"IF(AJ207>Inputs!$E$81,Inputs!$E$81,AJ207)*-1","v":-109},{"$f":"IF(AK207>Inputs!$E$81,Inputs!$E$81,AK207)*-1","v":-109},{"$f":"IF(AL207>Inputs!$E$81,Inputs!$E$81,AL207)*-1","v":-109},{"$f":"IF(AM207>Inputs!$E$81,Inputs!$E$81,AM207)*-1","v":-109},{"$f":"IF(AN207>Inputs!$E$81,Inputs!$E$81,AN207)*-1","v":-109},{"$f":"IF(AO207>Inputs!$E$81,Inputs!$E$81,AO207)*-1","v":-109},{"$f":"IF(AP207>Inputs!$E$81,Inputs!$E$81,AP207)*-1","v":-109},{"$f":"IF(AQ207>Inputs!$E$81,Inputs!$E$81,AQ207)*-1","v":-109},{"$f":"IF(AR207>Inputs!$E$81,Inputs!$E$81,AR207)*-1","v":-109},{"$f":"IF(AS207>Inputs!$E$81,Inputs!$E$81,AS207)*-1","v":-109},{"$f":"IF(AT207>Inputs!$E$81,Inputs!$E$81,AT207)*-1","v":-109},{"$f":"IF(AU207>Inputs!$E$81,Inputs!$E$81,AU207)*-1","v":-109},{"$f":"IF(AV207>Inputs!$E$81,Inputs!$E$81,AV207)*-1","v":-109},{"$f":"IF(AW207>Inputs!$E$81,Inputs!$E$81,AW207)*-1","v":0},{"$f":"IF(AX207>Inputs!$E$81,Inputs!$E$81,AX207)*-1","v":0},{"$f":"IF(AY207>Inputs!$E$81,Inputs!$E$81,AY207)*-1","v":0},{"$f":"IF(AZ207>Inputs!$E$81,Inputs!$E$81,AZ207)*-1","v":0},{"$f":"SUM(BB208:BY208)","v":-1526},{"$f":"IF(BB207>Inputs!$E$81,Inputs!$E$81,BB207)*-1","v":0},{"$f":"IF(BC207>Inputs!$E$81,Inputs!$E$81,BC207)*-1","v":0},{"$f":"IF(BD207>Inputs!$E$81,Inputs!$E$81,BD207)*-1","v":0},{"$f":"IF(BE207>Inputs!$E$81,Inputs!$E$81,BE207)*-1","v":0},{"$f":"IF(BF207>Inputs!$E$81,Inputs!$E$81,BF207)*-1","v":0},{"$f":"IF(BG207>Inputs!$E$81,Inputs!$E$81,BG207)*-1","v":0},{"$f":"IF(BH207>Inputs!$E$81,Inputs!$E$81,BH207)*-1","v":-109},{"$f":"IF(BI207>Inputs!$E$81,Inputs!$E$81,BI207)*-1","v":-109},{"$f":"IF(BJ207>Inputs!$E$81,Inputs!$E$81,BJ207)*-1","v":-109},{"$f":"IF(BK207>Inputs!$E$81,Inputs!$E$81,BK207)*-1","v":-109},{"$f":"IF(BL207>Inputs!$E$81,Inputs!$E$81,BL207)*-1","v":-109},{"$f":"IF(BM207>Inputs!$E$81,Inputs!$E$81,BM207)*-1","v":-109},{"$f":"IF(BN207>Inputs!$E$81,Inputs!$E$81,BN207)*-1","v":-109},{"$f":"IF(BO207>Inputs!$E$81,Inputs!$E$81,BO207)*-1","v":-109},{"$f":"IF(BP207>Inputs!$E$81,Inputs!$E$81,BP207)*-1","v":-109},{"$f":"IF(BQ207>Inputs!$E$81,Inputs!$E$81,BQ207)*-1","v":-109},{"$f":"IF(BR207>Inputs!$E$81,Inputs!$E$81,BR207)*-1","v":-109},{"$f":"IF(BS207>Inputs!$E$81,Inputs!$E$81,BS207)*-1","v":-109},{"$f":"IF(BT207>Inputs!$E$81,Inputs!$E$81,BT207)*-1","v":-109},{"$f":"IF(BU207>Inputs!$E$81,Inputs!$E$81,BU207)*-1","v":-109},{"$f":"IF(BV207>Inputs!$E$81,Inputs!$E$81,BV207)*-1","v":0},{"$f":"IF(BW207>Inputs!$E$81,Inputs!$E$81,BW207)*-1","v":0},{"$f":"IF(BX207>Inputs!$E$81,Inputs!$E$81,BX207)*-1","v":0},{"$f":"IF(BY207>Inputs!$E$81,Inputs!$E$81,BY207)*-1","v":0},{"$f":"SUM(CA208:CX208)","v":-1526},{"$f":"IF(CA207>Inputs!$E$81,Inputs!$E$81,CA207)*-1","v":0},{"$f":"IF(CB207>Inputs!$E$81,Inputs!$E$81,CB207)*-1","v":0},{"$f":"IF(CC207>Inputs!$E$81,Inputs!$E$81,CC207)*-1","v":0},{"$f":"IF(CD207>Inputs!$E$81,Inputs!$E$81,CD207)*-1","v":0},{"$f":"IF(CE207>Inputs!$E$81,Inputs!$E$81,CE207)*-1","v":0},{"$f":"IF(CF207>Inputs!$E$81,Inputs!$E$81,CF207)*-1","v":0},{"$f":"IF(CG207>Inputs!$E$81,Inputs!$E$81,CG207)*-1","v":-109},{"$f":"IF(CH207>Inputs!$E$81,Inputs!$E$81,CH207)*-1","v":-109},{"$f":"IF(CI207>Inputs!$E$81,Inputs!$E$81,CI207)*-1","v":-109},{"$f":"IF(CJ207>Inputs!$E$81,Inputs!$E$81,CJ207)*-1","v":-109},{"$f":"IF(CK207>Inputs!$E$81,Inputs!$E$81,CK207)*-1","v":-109},{"$f":"IF(CL207>Inputs!$E$81,Inputs!$E$81,CL207)*-1","v":-109},{"$f":"IF(CM207>Inputs!$E$81,Inputs!$E$81,CM207)*-1","v":-109},{"$f":"IF(CN207>Inputs!$E$81,Inputs!$E$81,CN207)*-1","v":-109},{"$f":"IF(CO207>Inputs!$E$81,Inputs!$E$81,CO207)*-1","v":-109},{"$f":"IF(CP207>Inputs!$E$81,Inputs!$E$81,CP207)*-1","v":-109},{"$f":"IF(CQ207>Inputs!$E$81,Inputs!$E$81,CQ207)*-1","v":-109},{"$f":"IF(CR207>Inputs!$E$81,Inputs!$E$81,CR207)*-1","v":-109},{"$f":"IF(CS207>Inputs!$E$81,Inputs!$E$81,CS207)*-1","v":-109},{"$f":"IF(CT207>Inputs!$E$81,Inputs!$E$81,CT207)*-1","v":-109},{"$f":"IF(CU207>Inputs!$E$81,Inputs!$E$81,CU207)*-1","v":0},{"$f":"IF(CV207>Inputs!$E$81,Inputs!$E$81,CV207)*-1","v":0},{"$f":"IF(CW207>Inputs!$E$81,Inputs!$E$81,CW207)*-1","v":0},{"$f":"IF(CX207>Inputs!$E$81,Inputs!$E$81,CX207)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB209+4*BA209+19*C209+BZ209*4","v":1325535.3870576581},{"$f":"SUM(D209:AA209)","v":42759.206034118004},{"$f":"D207+D208","v":0},{"$f":"E207+E208","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,4245.180929014,5250.9529943960006,5263.4470573199997,5681.9981652740007,5319.6703404780001,4951.0954842200008,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(AC209:AZ209)","v":42759.206034118004},{"$f":"AC207+AC208","v":0},{"$f":"AD207+AD208","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,4245.180929014,5250.9529943960006,5263.4470573199997,5681.9981652740007,5319.6703404780001,4951.0954842200008,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(BB209:BY209)","v":42759.206034118004},{"$f":"BB207+BB208","v":0},{"$f":"BC207+BC208","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,4245.180929014,5250.9529943960006,5263.4470573199997,5681.9981652740007,5319.6703404780001,4951.0954842200008,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(CA209:CX209)","v":42759.206034118004},{"$f":"CA207+CA208","v":0},{"$f":"CB207+CB208","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,4245.180929014,5250.9529943960006,5263.4470573199997,5681.9981652740007,5319.6703404780001,4951.0954842200008,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U209:W209)","v":3008.9148007080003}]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB212+4*BA212+19*C212+BZ212*4","v":935026.53064355906},{"$f":"SUM(D212:AA212)","v":31576.597403079533},{"$f":"IF(D199<0,0,IF(D199>D209,D209,D199))","v":0},{"$f":"IF(E199<0,0,IF(E199>E209,E209,E199))","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3140.9678099021421,3303.1817026378658,2940.6182579804795,2941.8381814929235,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(AC212:AZ212)","v":27854.629179186973},{"$f":"IF(AC199<0,0,IF(AC199>AC209,AC209,AC199))","v":0},{"$f":"IF(AD199<0,0,IF(AD199>AD209,AD209,AD199))","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3312.8072097731233,2666.0241507434362,2545.9706227310398,2696.7532125623634,2345.6210708093772,2358.2937853825351,3534.0110038930966,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(BB212:BY212)","v":24597.481292975488},{"$f":"IF(BB199<0,0,IF(BB199>BB209,BB209,BB199))","v":0},0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,2832.2412365057453,2194.3575473513779,2083.2141332924602,2225.0866091703051,1882.8645813707976,1904.4259217411191,3080.1431402516814,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(CA212:CX212)","v":31315.684524099517},{"$f":"IF(CA199<0,0,IF(CA199>CA209,CA209,CA199))","v":0},{"$f":"IF(CB199<0,0,IF(CB199>CB209,CB209,CB199))","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3077.3296234342861,3245.9084048117543,2870.617560637455,2871.837484149899,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B199-B212","v":1430671.9410699434},{"$f":"C199-C212","v":51901.755289519962},2154.7582746479211,1900.490563924438,1900.490563924438,1954.067610791087,2134.8715509872404,2081.2014661528283,1867.1038036212653,3166.2813113046686,1987.2536532420463,1295.7408284267622,0,0,0,0,0,0,465.84245987948543,2568.3373003643937,4273.3971224595916,5783.4092151694913,5701.260438492096,4938.4573063216521,4737.8596804325853,2990.9321393779273,43117.493028085039,1754.2866302584353,1522.88088486984,1522.88088486984,1587.9221073492747,1768.7260475454282,1703.5917870982305,1478.0742062143358,2742.9255729500755,1483.8035860095533,712.19643231637383,0,0,0,0,0,0,0,1973.3401131932919,3632.6424914364202,5108.340937485309,5060.5058074689259,4366.3549571938183,4200.0964626978594,2498.9241191279934,36647.709825434926,1442.8086846221699,1229.2238076144463,1229.2238076144463,1303.142271338975,1483.9462115351284,1409.9347098428368,1175.4956304533948,2413.6488875631667,1092.2313114953913,258.32856867495775,0,0,0,{"$f":"BO199-BO212","v":0},0,0,0,1510.5836237547123,3134.2777784183954,4583.272672026812,4562.1410944509007,3921.3864634277247,3781.813088112292,2116.2512144891525,52239.032961895893,2154.7582746479211,1900.490563924438,1900.490563924438,1954.067610791087,2134.8715509872404,2081.2014661528283,1867.1038036212653,3166.2813113046686,1987.2536532420463,1295.7408284267622,0,0,0,0,0,0,421.2965615702883,2517.4277022967399,4209.7589359917365,5719.7710287016362,5643.987140665985,4881.1840084955402,4686.9500823649314,3301.6917991604769]
[]
["Summary"]
["Produced",{"$f":"B207","v":1372841.3870576581},{"$f":"SUM(D216:AA216)","v":44285.206034118004},{"$f":"D207","v":0},0,0,0,0,0,199.90500678400002,705.91455520599993,1905.34459591,3011.0691646840005,4354.180929014,5359.9529943960006,5372.4470573199997,5790.9981652740007,5428.6703404780001,5060.0954842200008,3760.7129401239999,2161.4728858520002,1005.7720653820002,168.66984947400005,0,0,0,0,44285.206034118004,0,0,0,0,0,0,199.90500678400002,{"$f":"AJ207","v":705.91455520599993},1905.34459591,3011.0691646840005,4354.180929014,5359.9529943960006,5372.4470573199997,5790.9981652740007,5428.6703404780001,5060.0954842200008,3760.7129401239999,2161.4728858520002,1005.7720653820002,168.66984947400005,0,0,0,0,44285.206034118004,0,0,0,0,0,0,199.90500678400002,705.91455520599993,1905.34459591,3011.0691646840005,4354.180929014,5359.9529943960006,5372.4470573199997,5790.9981652740007,{"$f":"BP207","v":5428.6703404780001},5060.0954842200008,3760.7129401239999,2161.4728858520002,1005.7720653820002,168.66984947400005,0,0,0,0,44285.206034118004,0,0,0,0,0,0,199.90500678400002,705.91455520599993,1905.34459591,3011.0691646840005,4354.180929014,5359.9529943960006,5372.4470573199997,5790.9981652740007,5428.6703404780001,5060.0954842200008,3760.7129401239999,2161.4728858520002,1005.7720653820002,168.66984947400005,0,0,0,0]
["Used",{"$f":"B208","v":-47306},{"$f":"C208","v":-1526},{"$f":"D208","v":0},0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,{"$f":"BP208","v":-109},-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB218+4*BA218+19*C218+BZ218*4","v":935026.53064355906},{"$f":"SUM(D218:AA218)","v":31576.597403079533},{"$f":"D212","v":0},{"$f":"E212","v":0},0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3140.9678099021421,3303.1817026378658,2940.6182579804795,2941.8381814929235,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,27854.629179186973,0,0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3312.8072097731233,2666.0241507434362,2545.9706227310398,2696.7532125623634,2345.6210708093772,2358.2937853825351,3534.0110038930966,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,24597.481292975488,0,0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,2832.2412365057453,2194.3575473513779,2083.2141332924602,2225.0866091703051,1882.8645813707976,{"$f":"BQ212","v":1904.4259217411191},3080.1431402516814,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,31315.684524099517,0,0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3077.3296234342861,3245.9084048117543,2870.617560637455,2871.837484149899,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0]
["  Ponta",69205.040416283999,{"$f":"SUM(D219:AA219)","v":3008.9148007080003},{"$f":"IF(D202=\"P\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,{"$f":"SUM(AC219:AZ219)","v":0},{"$f":"IF(AC202=\"P\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB219:BY219)","v":0},{"$f":"IF(BB202=\"P\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA219:CX219)","v":3008.9148007080003},{"$f":"IF(CA202=\"P\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0]
["  Cheia",725717.13463155006,28567.682602371533,{"$f":"IF(D202=\"C\",D218,0)","v":0},0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3140.9678099021421,3303.1817026378658,2940.6182579804795,2941.8381814929235,3651.7129401239999,0,0,0,0,0,0,0,17426.021573231232,{"$f":"IF(AC202=\"C\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,3312.8072097731233,2666.0241507434362,2545.9706227310398,0,0,2358.2937853825351,3534.0110038930966,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,0,{"$f":"IF(BB202=\"C\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28306.769723391517,{"$f":"IF(CA202=\"C\",CA218,0)","v":0},0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3077.3296234342861,3245.9084048117543,2870.617560637455,2871.837484149899,3651.7129401239999,0,0,0,0,0,0,0]
["  Vazio",140104.35559572492,0,{"$f":"IF(D202=\"V\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10428.60760595574,{"$f":"IF(AC202=\"V\",AC218,0)","v":0},0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,0,0,0,2696.7532125623634,2345.6210708093772,0,0,0,0,0,0,0,0,0,24597.481292975488,{"$f":"IF(BB202=\"V\",BB218,0)","v":0},0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,2832.2412365057453,2194.3575473513779,2083.2141332924602,2225.0866091703051,1882.8645813707976,1904.4259217411191,3080.1431402516814,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,0,{"$f":"IF(CA202=\"V\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D202=\"SV\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC202=\"SV\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB202=\"SV\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA202=\"SV\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",390508.85641409911,11182.608631038471,{"$f":"D216+D217-D218","v":0},{"$f":"E216+E217-E218","v":0},0,0,0,0,0,0,0,0,314.50318218281745,1978.5003535770625,2122.4792474178576,2378.8164626361349,2379.0520824975206,2009.2573027270773,0,0,0,0,0,0,0,0,14904.576854931031,0,0,0,0,0,0,0,0,0,0,932.37371924087665,2584.9288436525644,2717.4764345889598,2985.2449527116373,2974.0492696686229,2592.8016988374657,117.70193623090336,0,0,0,0,0,0,0,18161.724741142516,0,0,0,0,0,0,0,0,0,0,1412.9396925082547,3056.5954470446227,3180.2329240275394,3456.9115561036956,3436.8057591072024,{"$f":"BQ216+BQ217-BQ218","v":3046.6695624788817},571.56979987231853,0,0,0,0,0,0,0,11443.521510018487,0,0,0,0,0,0,0,0,0,0,314.50318218281745,1978.5003535770625,2186.1174338857136,2436.0897604622464,2449.0527798405451,2079.2580000701018,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B223=0,0,B223/B216)","v":0.28445300389075329},0.25251341548288647,0,0,0,0,0,0,0,0,0,0,7.2230159313576431E-2,0.36912643742317269,0.39506750364826093,0.41077831398753023,0.43823845127572114,0.39707893042591441,0,0,0,0,0,0,0,0,0.33655882380784941,0,0,0,0,0,{"$f":"IF(AH223=0,0,AH223/AH216)","v":0},0,0,0,0,0.21413297574017251,0.48226707330366309,0.50581725712613168,0.51549747858889028,0.54784119925151964,0.51240173370703468,3.1297772019531607E-2,0,0,0,0,0,0,0,0.41010816856424792,0,0,0,0,0,0,0,0,0,0,0.32450183296085805,0.57026534565515585,{"$f":"IF(BN223=0,0,BN223/BN216)","v":0.59195239899003715},0.59694571772328164,0.63308426254606354,0.60209724737012882,0.15198442661605341,0,0,0,0,0,0,0,0.2584050642375294,0,0,0,0,0,0,0,0,0,0,7.2230159313576431E-2,0.36912643742317269,0.4069127923572764,0.42066837027688525,0.45113308162766491,0.41091279928497504,0,0,0,{"$f":"IF(CT223=0,0,CT223/CT216)","v":0},0,0,0,0]
[]
["JUNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB231+4*BA231+18*C231+BZ231*4","v":4139288.445608885},142734.076789146,5155.4828497952039,5155.4828497952039,4860.9144379240361,4566.3172227498944,4419.0131253854888,4419.0131253854888,4566.3172227498944,4860.9144379240361,5302.8157504625869,6333.9188130525345,7070.4210006167832,6923.1205631039311,6923.1205631039311,6923.1205631039311,6775.8201255910817,6775.8201255910817,6775.8201255910817,6775.8201255910817,6775.8201255910817,6775.8201255910817,6628.5196880782314,6333.9188130525345,6039.3179380268321,5597.4270712889238,129888.01833354479,4691.5189347842579,4691.5189347842579,4423.428919776823,4155.345342237486,4021.3019441007941,4021.3019441007941,4155.345342237486,4423.428919776823,4825.5380901948674,5763.8661198778045,6434.0831105612688,6300.0384521856904,6300.0384521856904,6300.0384521856904,6165.9963142878851,6165.9963142878851,6165.9963142878851,6165.9963142878851,6165.9963142878851,6165.9963142878851,6031.9529161511919,5763.8661198778045,5495.779323604419,5093.6491291943412,119896.67072837333,4330.6328628777783,4330.6328628777783,4083.1681278561919,3835.7066980417362,3711.971025323809,3711.971025323809,3835.7066980417362,4083.1681278561919,4454.3652303885729,5320.4918029641285,5939.1536405180977,5815.4212730073014,5815.4212730073014,5815.4212730073014,5691.6889054965059,5691.6889054965059,5691.6889054965059,5691.6889054965059,5691.6889054965059,5691.6889054965059,5567.9565379857158,5320.4918029641285,5073.0270679425403,4701.8299654101602,142734.076789146,5155.4828497952039,5155.4828497952039,4860.9144379240361,4566.3172227498944,4419.0131253854888,4419.0131253854888,4566.3172227498944,4860.9144379240361,5302.8157504625869,6333.9188130525345,7070.4210006167832,6923.1205631039311,6923.1205631039311,6923.1205631039311,6775.8201255910817,6775.8201255910817,6775.8201255910817,6775.8201255910817,6775.8201255910817,6775.8201255910817,6628.5196880782314,6333.9188130525345,6039.3179380268321,5954.7096503073653]
["Electric Boat Demand",{"$f":"4*AB232+4*BA232+18*C232+BZ232*4","v":768000},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB233+4*BA233+18*C233+BZ233*4","v":78480},{"$f":"SUM(D233:AA233)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC233:AZ233)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB233:BY233)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA233","v":2616},{"$f":"BB233","v":109},{"$f":"BC233","v":109},{"$f":"BD233","v":109},{"$f":"BE233","v":109},{"$f":"BF233","v":109},{"$f":"BG233","v":109},{"$f":"BH233","v":109},{"$f":"BI233","v":109},{"$f":"BJ233","v":109},{"$f":"BK233","v":109},{"$f":"BL233","v":109},{"$f":"BM233","v":109},{"$f":"BN233","v":109},{"$f":"BO233","v":109},{"$f":"BP233","v":109},{"$f":"BQ233","v":109},{"$f":"BR233","v":109},{"$f":"BS233","v":109},{"$f":"BT233","v":109},{"$f":"BU233","v":109},{"$f":"BV233","v":109},{"$f":"BW233","v":109},{"$f":"BX233","v":109},{"$f":"BY233","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B231:B233)","v":4985768.445608885},170950.076789146,5264.4828497952039,5264.4828497952039,4969.9144379240361,4675.3172227498944,4528.0131253854888,4528.0131253854888,4675.3172227498944,6569.9144379240361,7011.8157504625869,8042.9188130525345,8779.4210006167832,8632.1205631039302,8632.1205631039302,8632.1205631039302,8484.8201255910826,8484.8201255910826,8484.8201255910826,8484.8201255910826,8484.8201255910826,8484.8201255910826,8337.5196880782314,8042.9188130525345,7748.3179380268321,5706.4270712889238,158104.01833354478,4800.5189347842579,4800.5189347842579,4532.428919776823,4264.345342237486,4130.3019441007946,{"$f":"SUM(AH231:AH233)","v":4130.3019441007946},4264.345342237486,6132.428919776823,6534.5380901948674,7472.8661198778045,8143.0831105612688,8009.0384521856904,8009.0384521856904,8009.0384521856904,7874.9963142878851,7874.9963142878851,7874.9963142878851,7874.9963142878851,7874.9963142878851,7874.9963142878851,7740.9529161511919,7472.8661198778045,7204.779323604419,5202.6491291943412,148112.67072837334,4439.6328628777783,4439.6328628777783,4192.1681278561919,3944.7066980417362,3820.971025323809,3820.971025323809,3944.7066980417362,5792.1681278561919,6163.3652303885729,7029.4918029641285,7648.1536405180977,7524.4212730073014,{"$f":"SUM(BN231:BN233)","v":7524.4212730073014},7524.4212730073014,7400.6889054965059,7400.6889054965059,7400.6889054965059,7400.6889054965059,7400.6889054965059,7400.6889054965059,7276.9565379857158,7029.4918029641285,6782.0270679425403,4810.8299654101602,170950.076789146,5264.4828497952039,5264.4828497952039,4969.9144379240361,4675.3172227498944,4528.0131253854888,4528.0131253854888,4675.3172227498944,6569.9144379240361,7011.8157504625869,8042.9188130525345,8779.4210006167832,8632.1205631039302,8632.1205631039302,8632.1205631039302,8484.8201255910826,8484.8201255910826,8484.8201255910826,8484.8201255910826,8484.8201255910826,{"$f":"SUM(CT231:CT233)","v":8484.8201255910826},8337.5196880782314,8042.9188130525345,7748.3179380268321,6063.7096503073653]
[null,{"$f":"4*AB235+4*BA235+18*C235+BZ235*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J234:W234)","v":111884.66966766413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI234:AV234)","v":103824.35482493263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH234:BU234)","v":97555.282751769642}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB237+4*BA237+18*C237+BZ237*4","v":828319.19065126427},27610.639688375479,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,773.31479502352738,773.31479502352738,1160.0892445440554,1237.4441344481611,1392.1640926919179,1546.8738725001392,1546.8738725001392,1392.1640926919179,1701.5836523083508,1701.5836523083508,1082.73435463995,1237.4441344481611,1546.8738725001392,1546.8738725001392,1392.1640926919179,1392.1640926919179,1237.4441344481611,928.02457483174078,27610.639688375479,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,773.31479502352738,773.31479502352738,1160.0892445440554,1237.4441344481611,1392.1640926919179,1546.8738725001392,1546.8738725001392,1392.1640926919179,1701.5836523083508,1701.5836523083508,1082.73435463995,1237.4441344481611,1546.8738725001392,1546.8738725001392,1392.1640926919179,1392.1640926919179,1237.4441344481611,928.02457483174078,27610.639688375479,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,773.31479502352738,773.31479502352738,1160.0892445440554,1237.4441344481611,1392.1640926919179,1546.8738725001392,1546.8738725001392,1392.1640926919179,1701.5836523083508,1701.5836523083508,1082.73435463995,1237.4441344481611,1546.8738725001392,1546.8738725001392,1392.1640926919179,1392.1640926919179,1237.4441344481611,928.02457483174078,27610.639688375479,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,773.31479502352738,773.31479502352738,1160.0892445440554,1237.4441344481611,1392.1640926919179,1546.8738725001392,1601.3187085922766,1441.1636570309709,1761.4737601535724,1761.4737601535724,1120.8430172256212,1280.9980687869163,1601.3187085922766,1601.3187085922766,1441.1636570309709,1441.1636570309709,1280.9980687869163,960.68796566432798]
["   PV",{"$f":"4*AB238+4*BA238+18*C238+BZ238*4","v":573458.57815653749},{"$f":"SUM(D238:AA238)","v":19115.285938551249},{"$f":"Inputs!$E$43/Inputs!$E$31*D249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J249","v":145.03251850190628},{"$f":"Inputs!$E$43/Inputs!$E$31*K249","v":314.23712342079693},{"$f":"Inputs!$E$43/Inputs!$E$31*L249","v":713.07654930103922},{"$f":"Inputs!$E$43/Inputs!$E$31*M249","v":1049.068550497122},{"$f":"Inputs!$E$43/Inputs!$E$31*N249","v":1650.953502280033},{"$f":"Inputs!$E$43/Inputs!$E$31*O249","v":2015.9520071764971},{"$f":"Inputs!$E$43/Inputs!$E$31*P249","v":2303.5998355386114},{"$f":"Inputs!$E$43/Inputs!$E$31*Q249","v":2475.2216490992005},{"$f":"Inputs!$E$43/Inputs!$E$31*R249","v":2472.8044404575021},{"$f":"Inputs!$E$43/Inputs!$E$31*S249","v":2187.5738207370864},{"$f":"Inputs!$E$43/Inputs!$E$31*T249","v":1914.4292442251628},{"$f":"Inputs!$E$43/Inputs!$E$31*U249","v":1194.1010689990285},{"$f":"Inputs!$E$43/Inputs!$E$31*V249","v":555.95798759064076},{"$f":"Inputs!$E$43/Inputs!$E$31*W249","v":123.27764072662033},{"$f":"Inputs!$E$43/Inputs!$E$31*X249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z249","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA249","v":0},{"$f":"C238","v":19115.285938551249},{"$f":"D238","v":0},{"$f":"E238","v":0},{"$f":"F238","v":0},{"$f":"G238","v":0},{"$f":"H238","v":0},{"$f":"I238","v":0},{"$f":"J238","v":145.03251850190628},{"$f":"K238","v":314.23712342079693},{"$f":"L238","v":713.07654930103922},{"$f":"M238","v":1049.068550497122},{"$f":"N238","v":1650.953502280033},{"$f":"O238","v":2015.9520071764971},{"$f":"P238","v":2303.5998355386114},{"$f":"Q238","v":2475.2216490992005},{"$f":"R238","v":2472.8044404575021},{"$f":"S238","v":2187.5738207370864},{"$f":"T238","v":1914.4292442251628},{"$f":"U238","v":1194.1010689990285},{"$f":"V238","v":555.95798759064076},{"$f":"W238","v":123.27764072662033},{"$f":"X238","v":0},{"$f":"Y238","v":0},{"$f":"Z238","v":0},{"$f":"AA238","v":0},{"$f":"AB238","v":19115.285938551249},{"$f":"AC238","v":0},{"$f":"AD238","v":0},{"$f":"AE238","v":0},{"$f":"AF238","v":0},{"$f":"AG238","v":0},{"$f":"AH238","v":0},{"$f":"AI238","v":145.03251850190628},{"$f":"AJ238","v":314.23712342079693},{"$f":"AK238","v":713.07654930103922},{"$f":"AL238","v":1049.068550497122},{"$f":"AM238","v":1650.953502280033},{"$f":"AN238","v":2015.9520071764971},{"$f":"AO238","v":2303.5998355386114},{"$f":"AP238","v":2475.2216490992005},{"$f":"AQ238","v":2472.8044404575021},{"$f":"AR238","v":2187.5738207370864},{"$f":"AS238","v":1914.4292442251628},{"$f":"AT238","v":1194.1010689990285},{"$f":"AU238","v":555.95798759064076},{"$f":"AV238","v":123.27764072662033},{"$f":"AW238","v":0},{"$f":"AX238","v":0},{"$f":"AY238","v":0},{"$f":"AZ238","v":0},{"$f":"BA238","v":19115.285938551249},{"$f":"BB238","v":0},{"$f":"BC238","v":0},{"$f":"BD238","v":0},{"$f":"BE238","v":0},{"$f":"BF238","v":0},{"$f":"BG238","v":0},{"$f":"BH238","v":145.03251850190628},{"$f":"BI238","v":314.23712342079693},{"$f":"BJ238","v":713.07654930103922},{"$f":"BK238","v":1049.068550497122},{"$f":"BL238","v":1650.953502280033},{"$f":"BM238","v":2015.9520071764971},{"$f":"BN238","v":2303.5998355386114},{"$f":"BO238","v":2475.2216490992005},{"$f":"BP238","v":2472.8044404575021},{"$f":"BQ238","v":2187.5738207370864},{"$f":"BR238","v":1914.4292442251628},{"$f":"BS238","v":1194.1010689990285},{"$f":"BT238","v":555.95798759064076},{"$f":"BU238","v":123.27764072662033},{"$f":"BV238","v":0},{"$f":"BW238","v":0},{"$f":"BX238","v":0},{"$f":"BY238","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B237:B238)","v":1401777.7688078019},46725.925626926728,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,918.34731352543372,1087.5519184443242,1873.1657938450946,2286.5126849452831,3043.1175949719509,3562.8258796766363,3850.4737080387504,3867.3857417911186,4174.3880927658529,3889.1574730454372,2997.1635988651128,2431.5452034471896,2102.8318600907801,1670.1515132267596,1392.1640926919179,1392.1640926919179,1237.4441344481611,928.02457483174078,46725.925626926728,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,{"$f":"SUM(AH237:AH238)","v":618.75126200461466},918.34731352543372,1087.5519184443242,1873.1657938450946,2286.5126849452831,3043.1175949719509,3562.8258796766363,3850.4737080387504,3867.3857417911186,4174.3880927658529,3889.1574730454372,2997.1635988651128,2431.5452034471896,2102.8318600907801,1670.1515132267596,1392.1640926919179,1392.1640926919179,1237.4441344481611,928.02457483174078,46725.925626926728,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,918.34731352543372,1087.5519184443242,1873.1657938450946,2286.5126849452831,3043.1175949719509,3562.8258796766363,{"$f":"SUM(BN237:BN238)","v":3850.4737080387504},3867.3857417911186,4174.3880927658529,3889.1574730454372,2997.1635988651128,2431.5452034471896,2102.8318600907801,1670.1515132267596,1392.1640926919179,1392.1640926919179,1237.4441344481611,928.02457483174078,46725.925626926728,773.31479502352738,773.31479502352738,773.31479502352738,618.75126200461466,464.06344650346102,618.75126200461466,918.34731352543372,1087.5519184443242,1873.1657938450946,2286.5126849452831,3043.1175949719509,3562.8258796766363,3904.9185441308882,3916.3853061301716,4234.2782006110747,3949.0475808906585,3035.2722614507838,2475.0991377859445,2157.2766961829175,{"$f":"SUM(CT237:CT238)","v":1724.596349318897},1441.1636570309709,1441.1636570309709,1280.9980687869163,960.68796566432798]
[null,{"$f":"4*AB240+4*BA240+18*C240+BZ240*4","v":0}]
["Minimum Non-Renewables Production",1080000,{"$f":"SUM(D241:AA241)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC241:AZ241)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB241:BY241)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA241:CX241)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-140412.97421641214,-4672.5925626926737,{"$f":"0.1*D239*-1","v":-77.331479502352749},-77.331479502352749,-77.331479502352749,-61.875126200461466,-46.406344650346107,-61.875126200461466,-91.834731352543372,-108.75519184443243,-187.31657938450948,-228.65126849452832,-304.31175949719511,-356.28258796766363,-385.04737080387508,-386.73857417911188,-417.43880927658529,-388.91574730454374,-299.71635988651127,-243.15452034471897,-210.28318600907801,-167.01515132267596,-139.21640926919179,-139.21640926919179,-123.74441344481612,-92.802457483174081,-4672.5925626926737,{"$f":"0.1*AC239*-1","v":-77.331479502352749},-77.331479502352749,-77.331479502352749,-61.875126200461466,-46.406344650346107,-61.875126200461466,-91.834731352543372,-108.75519184443243,-187.31657938450948,-228.65126849452832,-304.31175949719511,-356.28258796766363,-385.04737080387508,-386.73857417911188,-417.43880927658529,-388.91574730454374,-299.71635988651127,-243.15452034471897,-210.28318600907801,-167.01515132267596,-139.21640926919179,-139.21640926919179,-123.74441344481612,-92.802457483174081,-4672.5925626926737,{"$f":"0.1*BB239*-1","v":-77.331479502352749},-77.331479502352749,-77.331479502352749,-61.875126200461466,-46.406344650346107,-61.875126200461466,-91.834731352543372,-108.75519184443243,-187.31657938450948,-228.65126849452832,-304.31175949719511,-356.28258796766363,-385.04737080387508,-386.73857417911188,-417.43880927658529,-388.91574730454374,-299.71635988651127,-243.15452034471897,-210.28318600907801,-167.01515132267596,-139.21640926919179,-139.21640926919179,-123.74441344481612,-92.802457483174081,-4731.3918966006531,{"$f":"0.1*CA239*-1","v":-77.331479502352749},-77.331479502352749,-77.331479502352749,-61.875126200461466,-46.406344650346107,-61.875126200461466,-91.834731352543372,-108.75519184443243,-187.31657938450948,-228.65126849452832,-304.31175949719511,-356.28258796766363,-390.49185441308884,-391.63853061301717,-423.42782006110747,-394.90475808906587,-303.52722614507837,-247.50991377859447,-215.72766961829177,-172.4596349318897,-144.1163657030971,-144.1163657030971,-128.09980687869162,-96.068796566432809]
["Net Projected Demand (Surplus)",2644403.651017495,{"$f":"C234-C239-C241-C242","v":92896.743724911939},3068.4995342740294,3068.4995342740294,2773.9311224028615,2618.4410869457415,2610.3560235323739,2471.1369895813359,2348.8046405770042,4091.1177113241438,3825.9665360020022,4485.0573966017801,4540.6151651420278,3925.5772713949573,3666.6942258690551,3651.4733954919234,3227.870842101815,3484.5783998501888,4287.3728866124811,4796.429442488612,5092.2714515093803,5481.6837636869986,5584.5720046555052,5289.9711296298083,5134.618217023487,3371.204953940357,80050.685269310721,2604.5356192630834,2604.5356192630834,2336.4456042556485,2207.4692064333331,2212.6448422476797,2073.4258082966417,{"$f":"AI234-AI239-AI241-AI242","v":1937.8327600645957},3653.6321931769317,3348.6888757342826,3915.0047034270501,3904.2772750865129,3302.4951604767175,3043.6121149508153,3028.3912845736836,2618.0470307986175,2874.7545885469917,3677.5490753092831,4186.6056311854136,4482.4476402061837,4871.8599523838011,4988.0052327284657,4719.9184364550783,4591.0796026010739,2867.4270118457744,70059.337664139282,2243.6495473566038,2243.6495473566038,1996.1848123350171,1887.8305622375831,1903.3139234706941,1764.0948895196559,1618.1941158688455,3313.3714012563005,2977.5160159279881,3471.6303865133741,3409.3478050433419,2817.8779812983285,2558.9949357724263,{"$f":"BO234-BO239-BO241-BO242","v":2543.7741053952946},2143.7396220072383,2400.4471797556125,3203.2416665179039,3712.2982223940348,4008.1402314148045,4397.5525435924219,4524.0088545629897,4276.5441195414023,4168.3273469391952,2475.6078480615938,92955.543058819923,3068.4995342740294,3068.4995342740294,2773.9311224028615,2618.4410869457415,2610.3560235323739,2471.1369895813359,2348.8046405770042,4091.1177113241438,3825.9665360020022,4485.0573966017801,4540.6151651420278,3925.5772713949573,3617.6938733861307,3607.373787586776,3173.9697450411154,3430.6773027894901,4253.075090285377,4757.2309015837327,5043.2710990264568,5432.6834112040751,{"$f":"CU234-CU239-CU241-CU242","v":5540.4723967503578},5245.8715217246609,5095.4196761186067,3699.0904812094705]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D246","v":"V"},{"$f":"E246","v":"SV"},"SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB249+4*BA249+18*C249+BZ249*4","v":1534231.0800000005},{"$f":"SUM(D249:AA249)","v":51141.036000000015},{"$f":"'Hourly Production'!B20*1","v":0},{"$f":"'Hourly Production'!C20*1","v":0},{"$f":"'Hourly Production'!D20*1","v":0},{"$f":"'Hourly Production'!E20*1","v":0},{"$f":"'Hourly Production'!F20*1","v":0},{"$f":"'Hourly Production'!G20*1","v":0},{"$f":"'Hourly Production'!H20*1","v":388.02000000000004},{"$f":"'Hourly Production'!I20*1","v":840.71},{"$f":"'Hourly Production'!J20*1","v":1907.7650000000003},{"$f":"'Hourly Production'!K20*1","v":2806.6779999999999},{"$f":"'Hourly Production'!L20*1","v":4416.9610000000002},{"$f":"'Hourly Production'!M20*1","v":5393.4780000000001},{"$f":"'Hourly Production'!N20*1","v":6163.0510000000004},{"$f":"'Hourly Production'!O20*1","v":6622.2080000000005},{"$f":"'Hourly Production'!P20*1","v":6615.7410000000009},{"$f":"'Hourly Production'!Q20*1","v":5852.6350000000011},{"$f":"'Hourly Production'!R20*1","v":5121.8640000000005},{"$f":"'Hourly Production'!S20*1","v":3194.6980000000003},{"$f":"'Hourly Production'!T20*1","v":1487.41},{"$f":"'Hourly Production'!U20*1","v":329.81700000000001},{"$f":"'Hourly Production'!V20*1","v":0},{"$f":"'Hourly Production'!W20*1","v":0},{"$f":"'Hourly Production'!X20*1","v":0},{"$f":"'Hourly Production'!Y20*1","v":0},{"$f":"SUM(AC249:AZ249)","v":51141.036000000015},{"$f":"D249","v":0},{"$f":"E249","v":0},0,0,0,0,388.02000000000004,840.71,1907.7650000000003,2806.6779999999999,4416.9610000000002,5393.4780000000001,6163.0510000000004,6622.2080000000005,6615.7410000000009,5852.6350000000011,5121.8640000000005,3194.6980000000003,1487.41,329.81700000000001,0,0,{"$f":"Z249","v":0},{"$f":"AA249","v":0},{"$f":"SUM(BB249:BY249)","v":51141.036000000015},{"$f":"AC249","v":0},0,0,0,0,0,388.02000000000004,840.71,1907.7650000000003,2806.6779999999999,4416.9610000000002,5393.4780000000001,6163.0510000000004,6622.2080000000005,6615.7410000000009,5852.6350000000011,5121.8640000000005,3194.6980000000003,1487.41,329.81700000000001,0,0,{"$f":"AY249","v":0},0,{"$f":"SUM(CA249:CX249)","v":51141.036000000015},{"$f":"BB249","v":0},0,0,0,0,0,388.02000000000004,840.71,1907.7650000000003,2806.6779999999999,4416.9610000000002,5393.4780000000001,6163.0510000000004,6622.2080000000005,6615.7410000000009,5852.6350000000011,5121.8640000000005,3194.6980000000003,1487.41,329.81700000000001,0,0,0,0]
["AC Losses",{"$f":"4*AB250+4*BA250+18*C250+BZ250*4","v":-52185.33595511999},{"$f":"SUM(D250:AA250)","v":-1739.5111985039996},{"$f":"Inputs!$E$51*D249*-1","v":0},{"$f":"Inputs!$E$51*E249*-1","v":0},{"$f":"Inputs!$E$51*F249*-1","v":0},{"$f":"Inputs!$E$51*G249*-1","v":0},{"$f":"Inputs!$E$51*H249*-1","v":0},{"$f":"Inputs!$E$51*I249*-1","v":0},{"$f":"Inputs!$E$51*J249*-1","v":-13.198112279999997},{"$f":"Inputs!$E$51*K249*-1","v":-28.595909939999991},{"$f":"Inputs!$E$51*L249*-1","v":-64.890718709999987},{"$f":"Inputs!$E$51*M249*-1","v":-95.466345491999959},{"$f":"Inputs!$E$51*N249*-1","v":-150.23851145399996},{"$f":"Inputs!$E$51*O249*-1","v":-183.45376069199995},{"$f":"Inputs!$E$51*P249*-1","v":-209.63001671399994},{"$f":"Inputs!$E$51*Q249*-1","v":-225.24778291199993},{"$f":"Inputs!$E$51*R249*-1","v":-225.02781437399995},{"$f":"Inputs!$E$51*S249*-1","v":-199.07152688999997},{"$f":"Inputs!$E$51*T249*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*U249*-1","v":-108.66445777199998},{"$f":"Inputs!$E$51*V249*-1","v":-50.592763739999988},{"$f":"Inputs!$E$51*W249*-1","v":-11.218395437999996},{"$f":"Inputs!$E$51*X249*-1","v":0},{"$f":"Inputs!$E$51*Y249*-1","v":0},{"$f":"Inputs!$E$51*Z249*-1","v":0},{"$f":"Inputs!$E$51*AA249*-1","v":0},{"$f":"SUM(AC250:AZ250)","v":-1739.5111985039996},{"$f":"Inputs!$E$51*AC249*-1","v":0},{"$f":"Inputs!$E$51*AD249*-1","v":0},{"$f":"Inputs!$E$51*AE249*-1","v":0},{"$f":"Inputs!$E$51*AF249*-1","v":0},{"$f":"Inputs!$E$51*AG249*-1","v":0},{"$f":"Inputs!$E$51*AH249*-1","v":0},{"$f":"Inputs!$E$51*AI249*-1","v":-13.198112279999997},{"$f":"Inputs!$E$51*AJ249*-1","v":-28.595909939999991},{"$f":"Inputs!$E$51*AK249*-1","v":-64.890718709999987},{"$f":"Inputs!$E$51*AL249*-1","v":-95.466345491999959},{"$f":"Inputs!$E$51*AM249*-1","v":-150.23851145399996},{"$f":"Inputs!$E$51*AN249*-1","v":-183.45376069199995},{"$f":"Inputs!$E$51*AO249*-1","v":-209.63001671399994},{"$f":"Inputs!$E$51*AP249*-1","v":-225.24778291199993},{"$f":"Inputs!$E$51*AQ249*-1","v":-225.02781437399995},{"$f":"Inputs!$E$51*AR249*-1","v":-199.07152688999997},{"$f":"Inputs!$E$51*AS249*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*AT249*-1","v":-108.66445777199998},{"$f":"Inputs!$E$51*AU249*-1","v":-50.592763739999988},{"$f":"Inputs!$E$51*AV249*-1","v":-11.218395437999996},{"$f":"Inputs!$E$51*AW249*-1","v":0},{"$f":"Inputs!$E$51*AX249*-1","v":0},{"$f":"Inputs!$E$51*AY249*-1","v":0},{"$f":"Inputs!$E$51*AZ249*-1","v":0},{"$f":"SUM(BB250:BY250)","v":-1739.5111985039996},{"$f":"Inputs!$E$51*BB249*-1","v":0},{"$f":"Inputs!$E$51*BC249*-1","v":0},{"$f":"Inputs!$E$51*BD249*-1","v":0},{"$f":"Inputs!$E$51*BE249*-1","v":0},{"$f":"Inputs!$E$51*BF249*-1","v":0},{"$f":"Inputs!$E$51*BG249*-1","v":0},{"$f":"Inputs!$E$51*BH249*-1","v":-13.198112279999997},{"$f":"Inputs!$E$51*BI249*-1","v":-28.595909939999991},{"$f":"Inputs!$E$51*BJ249*-1","v":-64.890718709999987},{"$f":"Inputs!$E$51*BK249*-1","v":-95.466345491999959},{"$f":"Inputs!$E$51*BL249*-1","v":-150.23851145399996},{"$f":"Inputs!$E$51*BM249*-1","v":-183.45376069199995},{"$f":"Inputs!$E$51*BN249*-1","v":-209.63001671399994},{"$f":"Inputs!$E$51*BO249*-1","v":-225.24778291199993},{"$f":"Inputs!$E$51*BP249*-1","v":-225.02781437399995},{"$f":"Inputs!$E$51*BQ249*-1","v":-199.07152688999997},{"$f":"Inputs!$E$51*BR249*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*BS249*-1","v":-108.66445777199998},{"$f":"Inputs!$E$51*BT249*-1","v":-50.592763739999988},{"$f":"Inputs!$E$51*BU249*-1","v":-11.218395437999996},{"$f":"Inputs!$E$51*BV249*-1","v":0},{"$f":"Inputs!$E$51*BW249*-1","v":0},{"$f":"Inputs!$E$51*BX249*-1","v":0},{"$f":"Inputs!$E$51*BY249*-1","v":0},{"$f":"SUM(CA250:CX250)","v":-1739.5111985039996},{"$f":"Inputs!$E$51*CA249*-1","v":0},{"$f":"Inputs!$E$51*CB249*-1","v":0},{"$f":"Inputs!$E$51*CC249*-1","v":0},{"$f":"Inputs!$E$51*CD249*-1","v":0},{"$f":"Inputs!$E$51*CE249*-1","v":0},{"$f":"Inputs!$E$51*CF249*-1","v":0},{"$f":"Inputs!$E$51*CG249*-1","v":-13.198112279999997},{"$f":"Inputs!$E$51*CH249*-1","v":-28.595909939999991},{"$f":"Inputs!$E$51*CI249*-1","v":-64.890718709999987},{"$f":"Inputs!$E$51*CJ249*-1","v":-95.466345491999959},{"$f":"Inputs!$E$51*CK249*-1","v":-150.23851145399996},{"$f":"Inputs!$E$51*CL249*-1","v":-183.45376069199995},{"$f":"Inputs!$E$51*CM249*-1","v":-209.63001671399994},{"$f":"Inputs!$E$51*CN249*-1","v":-225.24778291199993},{"$f":"Inputs!$E$51*CO249*-1","v":-225.02781437399995},{"$f":"Inputs!$E$51*CP249*-1","v":-199.07152688999997},{"$f":"Inputs!$E$51*CQ249*-1","v":-174.21508209599995},{"$f":"Inputs!$E$51*CR249*-1","v":-108.66445777199998},{"$f":"Inputs!$E$51*CS249*-1","v":-50.592763739999988},{"$f":"Inputs!$E$51*CT249*-1","v":-11.218395437999996},{"$f":"Inputs!$E$51*CU249*-1","v":0},{"$f":"Inputs!$E$51*CV249*-1","v":0},{"$f":"Inputs!$E$51*CW249*-1","v":0},{"$f":"Inputs!$E$51*CX249*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB251+4*BA251+18*C251+BZ251*4","v":1482045.7440448801},{"$f":"SUM(D251:AA251)","v":49401.524801496002},{"$f":"D249+D250","v":0},{"$f":"E249+E250","v":0},{"$f":"F249+F250","v":0},{"$f":"G249+G250","v":0},{"$f":"H249+H250","v":0},{"$f":"I249+I250","v":0},{"$f":"J249+J250","v":374.82188772000006},{"$f":"K249+K250","v":812.11409006000008},{"$f":"L249+L250","v":1842.8742812900005},{"$f":"M249+M250","v":2711.2116545079998},{"$f":"N249+N250","v":4266.722488546},{"$f":"O249+O250","v":5210.0242393079998},{"$f":"P249+P250","v":5953.4209832860006},{"$f":"Q249+Q250","v":6396.9602170880007},{"$f":"R249+R250","v":6390.7131856260012},{"$f":"S249+S250","v":5653.5634731100008},{"$f":"T249+T250","v":4947.6489179040009},{"$f":"U249+U250","v":3086.0335422280004},{"$f":"V249+V250","v":1436.8172362600001},{"$f":"W249+W250","v":318.59860456199999},{"$f":"X249+X250","v":0},{"$f":"Y249+Y250","v":0},{"$f":"Z249+Z250","v":0},{"$f":"AA249+AA250","v":0},{"$f":"SUM(AC251:AZ251)","v":49401.524801496002},{"$f":"AC249+AC250","v":0},{"$f":"AD249+AD250","v":0},{"$f":"AE249+AE250","v":0},{"$f":"AF249+AF250","v":0},{"$f":"AG249+AG250","v":0},{"$f":"AH249+AH250","v":0},{"$f":"AI249+AI250","v":374.82188772000006},{"$f":"AJ249+AJ250","v":812.11409006000008},{"$f":"AK249+AK250","v":1842.8742812900005},{"$f":"AL249+AL250","v":2711.2116545079998},{"$f":"AM249+AM250","v":4266.722488546},{"$f":"AN249+AN250","v":5210.0242393079998},{"$f":"AO249+AO250","v":5953.4209832860006},{"$f":"AP249+AP250","v":6396.9602170880007},{"$f":"AQ249+AQ250","v":6390.7131856260012},{"$f":"AR249+AR250","v":5653.5634731100008},{"$f":"AS249+AS250","v":4947.6489179040009},{"$f":"AT249+AT250","v":3086.0335422280004},{"$f":"AU249+AU250","v":1436.8172362600001},{"$f":"AV249+AV250","v":318.59860456199999},{"$f":"AW249+AW250","v":0},{"$f":"AX249+AX250","v":0},{"$f":"AY249+AY250","v":0},{"$f":"AZ249+AZ250","v":0},49401.524801496002,{"$f":"BB249+BB250","v":0},{"$f":"BC249+BC250","v":0},{"$f":"BD249+BD250","v":0},{"$f":"BE249+BE250","v":0},{"$f":"BF249+BF250","v":0},{"$f":"BG249+BG250","v":0},{"$f":"BH249+BH250","v":374.82188772000006},{"$f":"BI249+BI250","v":812.11409006000008},{"$f":"BJ249+BJ250","v":1842.8742812900005},{"$f":"BK249+BK250","v":2711.2116545079998},{"$f":"BL249+BL250","v":4266.722488546},{"$f":"BM249+BM250","v":5210.0242393079998},{"$f":"BN249+BN250","v":5953.4209832860006},{"$f":"BO249+BO250","v":6396.9602170880007},{"$f":"BP249+BP250","v":6390.7131856260012},{"$f":"BQ249+BQ250","v":5653.5634731100008},{"$f":"BR249+BR250","v":4947.6489179040009},{"$f":"BS249+BS250","v":3086.0335422280004},{"$f":"BT249+BT250","v":1436.8172362600001},{"$f":"BU249+BU250","v":318.59860456199999},{"$f":"BV249+BV250","v":0},{"$f":"BW249+BW250","v":0},{"$f":"BX249+BX250","v":0},{"$f":"BY249+BY250","v":0},49401.524801496002,{"$f":"CA249+CA250","v":0},{"$f":"CB249+CB250","v":0},{"$f":"CC249+CC250","v":0},{"$f":"CD249+CD250","v":0},{"$f":"CE249+CE250","v":0},{"$f":"CF249+CF250","v":0},{"$f":"CG249+CG250","v":374.82188772000006},{"$f":"CH249+CH250","v":812.11409006000008},{"$f":"CI249+CI250","v":1842.8742812900005},{"$f":"CJ249+CJ250","v":2711.2116545079998},{"$f":"CK249+CK250","v":4266.722488546},{"$f":"CL249+CL250","v":5210.0242393079998},{"$f":"CM249+CM250","v":5953.4209832860006},{"$f":"CN249+CN250","v":6396.9602170880007},{"$f":"CO249+CO250","v":6390.7131856260012},{"$f":"CP249+CP250","v":5653.5634731100008},{"$f":"CQ249+CQ250","v":4947.6489179040009},{"$f":"CR249+CR250","v":3086.0335422280004},{"$f":"CS249+CS250","v":1436.8172362600001},{"$f":"CT249+CT250","v":318.59860456199999},{"$f":"CU249+CU250","v":0},{"$f":"CV249+CV250","v":0},{"$f":"CW249+CW250","v":0},{"$f":"CX249+CX250","v":0}]
["PV Production used internally",-45780,{"$f":"SUM(D252:AA252)","v":-1526},{"$f":"IF(D251>Inputs!$E$81,Inputs!$E$81,D251)*-1","v":0},{"$f":"IF(E251>Inputs!$E$81,Inputs!$E$81,E251)*-1","v":0},{"$f":"IF(F251>Inputs!$E$81,Inputs!$E$81,F251)*-1","v":0},{"$f":"IF(G251>Inputs!$E$81,Inputs!$E$81,G251)*-1","v":0},{"$f":"IF(H251>Inputs!$E$81,Inputs!$E$81,H251)*-1","v":0},{"$f":"IF(I251>Inputs!$E$81,Inputs!$E$81,I251)*-1","v":0},{"$f":"IF(J251>Inputs!$E$81,Inputs!$E$81,J251)*-1","v":-109},{"$f":"IF(K251>Inputs!$E$81,Inputs!$E$81,K251)*-1","v":-109},{"$f":"IF(L251>Inputs!$E$81,Inputs!$E$81,L251)*-1","v":-109},{"$f":"IF(M251>Inputs!$E$81,Inputs!$E$81,M251)*-1","v":-109},{"$f":"IF(N251>Inputs!$E$81,Inputs!$E$81,N251)*-1","v":-109},{"$f":"IF(O251>Inputs!$E$81,Inputs!$E$81,O251)*-1","v":-109},{"$f":"IF(P251>Inputs!$E$81,Inputs!$E$81,P251)*-1","v":-109},{"$f":"IF(Q251>Inputs!$E$81,Inputs!$E$81,Q251)*-1","v":-109},{"$f":"IF(R251>Inputs!$E$81,Inputs!$E$81,R251)*-1","v":-109},{"$f":"IF(S251>Inputs!$E$81,Inputs!$E$81,S251)*-1","v":-109},{"$f":"IF(T251>Inputs!$E$81,Inputs!$E$81,T251)*-1","v":-109},{"$f":"IF(U251>Inputs!$E$81,Inputs!$E$81,U251)*-1","v":-109},{"$f":"IF(V251>Inputs!$E$81,Inputs!$E$81,V251)*-1","v":-109},{"$f":"IF(W251>Inputs!$E$81,Inputs!$E$81,W251)*-1","v":-109},{"$f":"IF(X251>Inputs!$E$81,Inputs!$E$81,X251)*-1","v":0},{"$f":"IF(Y251>Inputs!$E$81,Inputs!$E$81,Y251)*-1","v":0},{"$f":"IF(Z251>Inputs!$E$81,Inputs!$E$81,Z251)*-1","v":0},{"$f":"IF(AA251>Inputs!$E$81,Inputs!$E$81,AA251)*-1","v":0},{"$f":"SUM(AC252:AZ252)","v":-1526},{"$f":"IF(AC251>Inputs!$E$81,Inputs!$E$81,AC251)*-1","v":0},{"$f":"IF(AD251>Inputs!$E$81,Inputs!$E$81,AD251)*-1","v":0},{"$f":"IF(AE251>Inputs!$E$81,Inputs!$E$81,AE251)*-1","v":0},{"$f":"IF(AF251>Inputs!$E$81,Inputs!$E$81,AF251)*-1","v":0},{"$f":"IF(AG251>Inputs!$E$81,Inputs!$E$81,AG251)*-1","v":0},{"$f":"IF(AH251>Inputs!$E$81,Inputs!$E$81,AH251)*-1","v":0},{"$f":"IF(AI251>Inputs!$E$81,Inputs!$E$81,AI251)*-1","v":-109},{"$f":"IF(AJ251>Inputs!$E$81,Inputs!$E$81,AJ251)*-1","v":-109},{"$f":"IF(AK251>Inputs!$E$81,Inputs!$E$81,AK251)*-1","v":-109},{"$f":"IF(AL251>Inputs!$E$81,Inputs!$E$81,AL251)*-1","v":-109},{"$f":"IF(AM251>Inputs!$E$81,Inputs!$E$81,AM251)*-1","v":-109},{"$f":"IF(AN251>Inputs!$E$81,Inputs!$E$81,AN251)*-1","v":-109},{"$f":"IF(AO251>Inputs!$E$81,Inputs!$E$81,AO251)*-1","v":-109},{"$f":"IF(AP251>Inputs!$E$81,Inputs!$E$81,AP251)*-1","v":-109},{"$f":"IF(AQ251>Inputs!$E$81,Inputs!$E$81,AQ251)*-1","v":-109},{"$f":"IF(AR251>Inputs!$E$81,Inputs!$E$81,AR251)*-1","v":-109},{"$f":"IF(AS251>Inputs!$E$81,Inputs!$E$81,AS251)*-1","v":-109},{"$f":"IF(AT251>Inputs!$E$81,Inputs!$E$81,AT251)*-1","v":-109},{"$f":"IF(AU251>Inputs!$E$81,Inputs!$E$81,AU251)*-1","v":-109},{"$f":"IF(AV251>Inputs!$E$81,Inputs!$E$81,AV251)*-1","v":-109},{"$f":"IF(AW251>Inputs!$E$81,Inputs!$E$81,AW251)*-1","v":0},{"$f":"IF(AX251>Inputs!$E$81,Inputs!$E$81,AX251)*-1","v":0},{"$f":"IF(AY251>Inputs!$E$81,Inputs!$E$81,AY251)*-1","v":0},{"$f":"IF(AZ251>Inputs!$E$81,Inputs!$E$81,AZ251)*-1","v":0},{"$f":"SUM(BB252:BY252)","v":-1526},{"$f":"IF(BB251>Inputs!$E$81,Inputs!$E$81,BB251)*-1","v":0},{"$f":"IF(BC251>Inputs!$E$81,Inputs!$E$81,BC251)*-1","v":0},{"$f":"IF(BD251>Inputs!$E$81,Inputs!$E$81,BD251)*-1","v":0},{"$f":"IF(BE251>Inputs!$E$81,Inputs!$E$81,BE251)*-1","v":0},{"$f":"IF(BF251>Inputs!$E$81,Inputs!$E$81,BF251)*-1","v":0},{"$f":"IF(BG251>Inputs!$E$81,Inputs!$E$81,BG251)*-1","v":0},{"$f":"IF(BH251>Inputs!$E$81,Inputs!$E$81,BH251)*-1","v":-109},{"$f":"IF(BI251>Inputs!$E$81,Inputs!$E$81,BI251)*-1","v":-109},{"$f":"IF(BJ251>Inputs!$E$81,Inputs!$E$81,BJ251)*-1","v":-109},{"$f":"IF(BK251>Inputs!$E$81,Inputs!$E$81,BK251)*-1","v":-109},{"$f":"IF(BL251>Inputs!$E$81,Inputs!$E$81,BL251)*-1","v":-109},{"$f":"IF(BM251>Inputs!$E$81,Inputs!$E$81,BM251)*-1","v":-109},{"$f":"IF(BN251>Inputs!$E$81,Inputs!$E$81,BN251)*-1","v":-109},{"$f":"IF(BO251>Inputs!$E$81,Inputs!$E$81,BO251)*-1","v":-109},{"$f":"IF(BP251>Inputs!$E$81,Inputs!$E$81,BP251)*-1","v":-109},{"$f":"IF(BQ251>Inputs!$E$81,Inputs!$E$81,BQ251)*-1","v":-109},{"$f":"IF(BR251>Inputs!$E$81,Inputs!$E$81,BR251)*-1","v":-109},{"$f":"IF(BS251>Inputs!$E$81,Inputs!$E$81,BS251)*-1","v":-109},{"$f":"IF(BT251>Inputs!$E$81,Inputs!$E$81,BT251)*-1","v":-109},{"$f":"IF(BU251>Inputs!$E$81,Inputs!$E$81,BU251)*-1","v":-109},{"$f":"IF(BV251>Inputs!$E$81,Inputs!$E$81,BV251)*-1","v":0},{"$f":"IF(BW251>Inputs!$E$81,Inputs!$E$81,BW251)*-1","v":0},{"$f":"IF(BX251>Inputs!$E$81,Inputs!$E$81,BX251)*-1","v":0},{"$f":"IF(BY251>Inputs!$E$81,Inputs!$E$81,BY251)*-1","v":0},{"$f":"SUM(CA252:CX252)","v":-1526},{"$f":"IF(CA251>Inputs!$E$81,Inputs!$E$81,CA251)*-1","v":0},{"$f":"IF(CB251>Inputs!$E$81,Inputs!$E$81,CB251)*-1","v":0},{"$f":"IF(CC251>Inputs!$E$81,Inputs!$E$81,CC251)*-1","v":0},{"$f":"IF(CD251>Inputs!$E$81,Inputs!$E$81,CD251)*-1","v":0},{"$f":"IF(CE251>Inputs!$E$81,Inputs!$E$81,CE251)*-1","v":0},{"$f":"IF(CF251>Inputs!$E$81,Inputs!$E$81,CF251)*-1","v":0},{"$f":"IF(CG251>Inputs!$E$81,Inputs!$E$81,CG251)*-1","v":-109},{"$f":"IF(CH251>Inputs!$E$81,Inputs!$E$81,CH251)*-1","v":-109},{"$f":"IF(CI251>Inputs!$E$81,Inputs!$E$81,CI251)*-1","v":-109},{"$f":"IF(CJ251>Inputs!$E$81,Inputs!$E$81,CJ251)*-1","v":-109},{"$f":"IF(CK251>Inputs!$E$81,Inputs!$E$81,CK251)*-1","v":-109},{"$f":"IF(CL251>Inputs!$E$81,Inputs!$E$81,CL251)*-1","v":-109},{"$f":"IF(CM251>Inputs!$E$81,Inputs!$E$81,CM251)*-1","v":-109},{"$f":"IF(CN251>Inputs!$E$81,Inputs!$E$81,CN251)*-1","v":-109},{"$f":"IF(CO251>Inputs!$E$81,Inputs!$E$81,CO251)*-1","v":-109},{"$f":"IF(CP251>Inputs!$E$81,Inputs!$E$81,CP251)*-1","v":-109},{"$f":"IF(CQ251>Inputs!$E$81,Inputs!$E$81,CQ251)*-1","v":-109},{"$f":"IF(CR251>Inputs!$E$81,Inputs!$E$81,CR251)*-1","v":-109},{"$f":"IF(CS251>Inputs!$E$81,Inputs!$E$81,CS251)*-1","v":-109},{"$f":"IF(CT251>Inputs!$E$81,Inputs!$E$81,CT251)*-1","v":-109},{"$f":"IF(CU251>Inputs!$E$81,Inputs!$E$81,CU251)*-1","v":0},{"$f":"IF(CV251>Inputs!$E$81,Inputs!$E$81,CV251)*-1","v":0},{"$f":"IF(CW251>Inputs!$E$81,Inputs!$E$81,CW251)*-1","v":0},{"$f":"IF(CX251>Inputs!$E$81,Inputs!$E$81,CX251)*-1","v":0}]
["Net PV Production Available",1436265.7440448801,{"$f":"SUM(D253:AA253)","v":47875.524801496002},{"$f":"D251+D252","v":0},{"$f":"E251+E252","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,5101.0242393079998,5844.4209832860006,6287.9602170880007,6281.7131856260012,5544.5634731100008,4838.6489179040009,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,{"$f":"SUM(AC253:AZ253)","v":47875.524801496002},{"$f":"AC251+AC252","v":0},{"$f":"AD251+AD252","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,5101.0242393079998,5844.4209832860006,6287.9602170880007,6281.7131856260012,5544.5634731100008,4838.6489179040009,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,{"$f":"SUM(BB253:BY253)","v":47875.524801496002},{"$f":"BB251+BB252","v":0},{"$f":"BC251+BC252","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,5101.0242393079998,5844.4209832860006,6287.9602170880007,6281.7131856260012,5544.5634731100008,4838.6489179040009,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,{"$f":"SUM(CA253:CX253)","v":47875.524801496002},{"$f":"CA251+CA252","v":0},{"$f":"CB251+CB252","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,5101.0242393079998,5844.4209832860006,6287.9602170880007,6281.7131856260012,5544.5634731100008,4838.6489179040009,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB256+4*BA256+18*C256+BZ256*4","v":1040577.9076146863},{"$f":"SUM(D256:AA256)","v":36220.760806494429},{"$f":"IF(D243<0,0,IF(D243>D253,D253,D243))","v":0},{"$f":"IF(E243<0,0,IF(E243>E253,E253,E243))","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,3925.5772713949573,3666.6942258690551,3651.4733954919234,3227.870842101815,3484.5783998501888,4287.3728866124811,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,{"$f":"SUM(AC256:AZ256)","v":32268.597826370627},{"$f":"IF(AC243<0,0,IF(AC243>AC253,AC253,AC243))","v":0},{"$f":"IF(AD243<0,0,IF(AD243>AD253,AD253,AD243))","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3904.2772750865129,3302.4951604767175,3043.6121149508153,3028.3912845736836,2618.0470307986175,2874.7545885469917,3677.5490753092831,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,{"$f":"SUM(BB256:BY256)","v":28896.89459241815},{"$f":"IF(BB243<0,0,IF(BB243>BB253,BB253,BB243))","v":0},0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3409.3478050433419,2817.8779812983285,2558.9949357724263,2543.7741053952946,2143.7396220072383,2400.4471797556125,3203.2416665179039,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,{"$f":"SUM(CA256:CX256)","v":35985.560855657845},{"$f":"IF(CA243<0,0,IF(CA243>CA253,CA253,CA243))","v":0},{"$f":"IF(CB243<0,0,IF(CB243>CB253,CB253,CB243))","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,3925.5772713949573,3617.6938733861307,3607.373787586776,3173.9697450411154,3430.6773027894901,4253.075090285377,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B243-B256","v":1603825.7434028087},{"$f":"C243-C256","v":56675.982918417511},3068.4995342740294,3068.4995342740294,2773.9311224028615,2618.4410869457415,2610.3560235323739,2471.1369895813359,2082.982752857004,3388.0036212641435,2092.0922547120017,1882.8457420937802,382.89267659602774,0,0,0,0,0,0,1819.3959002606116,3764.4542152493805,5272.0851591249984,5584.5720046555052,5289.9711296298083,5134.618217023487,3371.204953940357,47782.087442940094,2604.5356192630834,2604.5356192630834,2336.4456042556485,2207.4692064333331,2212.6448422476797,2073.4258082966417,1672.0108723445956,2950.5181031169313,1614.8145944442822,1312.7930489190503,0,0,0,0,0,0,0,1209.5720889574131,3154.6304039461838,4662.2613478218009,4988.0052327284657,4719.9184364550783,4591.0796026010739,2867.4270118457744,41162.443071721136,2243.6495473566038,2243.6495473566038,1996.1848123350171,1887.8305622375831,1903.3139234706941,1764.0948895196559,1352.3722281488454,2610.2573111963002,1243.6417346379876,869.4187320053743,0,0,0,{"$f":"BO243-BO256","v":0},0,0,0,735.2646801660344,2680.3229951548046,4187.9539390304217,4524.0088545629897,4276.5441195414023,4168.3273469391952,2475.6078480615938,56969.982203162079,3068.4995342740294,3068.4995342740294,2773.9311224028615,2618.4410869457415,2610.3560235323739,2471.1369895813359,2082.982752857004,3388.0036212641435,2092.0922547120017,1882.8457420937802,382.89267659602774,0,0,0,0,0,0,1780.1973593557323,3715.453862766457,5223.0848066420749,5540.4723967503578,5245.8715217246609,5095.4196761186067,3699.0904812094705]
[]
["Summary"]
["Produced",{"$f":"B251","v":1482045.7440448801},{"$f":"SUM(D260:AA260)","v":49401.524801496002},{"$f":"D251","v":0},0,0,0,0,0,374.82188772000006,812.11409006000008,1842.8742812900005,2711.2116545079998,4266.722488546,5210.0242393079998,5953.4209832860006,6396.9602170880007,6390.7131856260012,5653.5634731100008,4947.6489179040009,3086.0335422280004,1436.8172362600001,318.59860456199999,0,0,0,0,49401.524801496002,0,0,0,0,0,0,374.82188772000006,{"$f":"AJ251","v":812.11409006000008},1842.8742812900005,2711.2116545079998,4266.722488546,5210.0242393079998,5953.4209832860006,6396.9602170880007,6390.7131856260012,5653.5634731100008,4947.6489179040009,3086.0335422280004,1436.8172362600001,318.59860456199999,0,0,0,0,49401.524801496002,0,0,0,0,0,0,374.82188772000006,812.11409006000008,1842.8742812900005,2711.2116545079998,4266.722488546,5210.0242393079998,5953.4209832860006,6396.9602170880007,{"$f":"BP251","v":6390.7131856260012},5653.5634731100008,4947.6489179040009,3086.0335422280004,1436.8172362600001,318.59860456199999,0,0,0,0,49401.524801496002,0,0,0,0,0,0,374.82188772000006,812.11409006000008,1842.8742812900005,2711.2116545079998,4266.722488546,5210.0242393079998,5953.4209832860006,6396.9602170880007,6390.7131856260012,5653.5634731100008,4947.6489179040009,3086.0335422280004,1436.8172362600001,318.59860456199999,0,0,0,0]
["Used",{"$f":"B252","v":-45780},{"$f":"C252","v":-1526},{"$f":"D252","v":0},0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,{"$f":"BP252","v":-109},-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB262+4*BA262+18*C262+BZ262*4","v":1040577.9076146863},{"$f":"SUM(D262:AA262)","v":36220.760806494429},{"$f":"D256","v":0},{"$f":"E256","v":0},0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,3925.5772713949573,3666.6942258690551,3651.4733954919234,3227.870842101815,3484.5783998501888,4287.3728866124811,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,32268.597826370627,0,0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3904.2772750865129,3302.4951604767175,3043.6121149508153,3028.3912845736836,2618.0470307986175,2874.7545885469917,3677.5490753092831,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,28896.89459241815,0,0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3409.3478050433419,2817.8779812983285,2558.9949357724263,2543.7741053952946,2143.7396220072383,{"$f":"BQ256","v":2400.4471797556125},3203.2416665179039,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,35985.560855657845,0,0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,3925.5772713949573,3617.6938733861307,3607.373787586776,3173.9697450411154,3430.6773027894901,4253.075090285377,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0]
["  Ponta",466506.09308426344,{"$f":"SUM(D263:AA263)","v":21231.549877911752},{"$f":"IF(D246=\"P\",D262,0)","v":0},0,0,0,0,0,0,0,0,2602.2116545079998,4157.722488546,3925.5772713949573,3666.6942258690551,3651.4733954919234,3227.870842101815,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC263:AZ263)","v":0},{"$f":"IF(AC246=\"P\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB263:BY263)","v":0},{"$f":"IF(BB246=\"P\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA263:CX263)","v":21084.54882046298},{"$f":"IF(CA246=\"P\",CA262,0)","v":0},0,0,0,0,0,0,0,0,2602.2116545079998,4157.722488546,3925.5772713949573,3617.6938733861307,3607.373787586776,3173.9697450411154,0,0,0,0,0,0,0,0,0]
["  Cheia",437264.14850643807,14989.21092858267,{"$f":"IF(D246=\"C\",D262,0)","v":0},0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,0,0,0,0,0,0,3484.5783998501888,4287.3728866124811,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,26963.575912792625,{"$f":"IF(AC246=\"C\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,3904.2772750865129,3302.4951604767175,3043.6121149508153,3028.3912845736836,2618.0470307986175,2874.7545885469917,3677.5490753092831,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,0,{"$f":"IF(BB246=\"C\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14901.012035194868,{"$f":"IF(CA246=\"C\",CA262,0)","v":0},0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,0,0,0,0,0,0,3430.6773027894901,4253.075090285377,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0]
["  Vazio",136807.66602398461,0,{"$f":"IF(D246=\"V\",D262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5305.0219135780007,{"$f":"IF(AC246=\"V\",AC262,0)","v":0},0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28896.89459241815,{"$f":"IF(BB246=\"V\",BB262,0)","v":0},0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3409.3478050433419,2817.8779812983285,2558.9949357724263,2543.7741053952946,2143.7396220072383,2400.4471797556125,3203.2416665179039,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,0,{"$f":"IF(CA246=\"V\",CA262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D246=\"SV\",D262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC246=\"SV\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB246=\"SV\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA246=\"SV\",CA262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",395687.83643019397,11654.763995001582,{"$f":"D260+D261-D262","v":0},{"$f":"E260+E261-E262","v":0},0,0,0,0,0,0,0,0,0,1175.4469679130425,2177.7267574169455,2636.4868215960773,3053.8423435241862,2059.985073259812,551.27603129151976,0,0,0,0,0,0,0,15606.926975125374,0,0,0,0,0,0,0,0,0,0,253.44521345948715,1798.5290788312823,2800.8088683351853,3259.5689325143171,3663.6661548273837,2669.8088845630091,1161.0998425947178,0,0,0,0,0,0,0,18978.630209077852,0,0,0,0,0,0,0,0,0,0,748.37468350265817,2283.1462580096713,3285.4260475135743,3744.1861116927062,4137.9735636187634,{"$f":"BQ260+BQ261-BQ262","v":3144.1162933543883},1635.407251386097,0,0,0,0,0,0,0,11889.963945838157,0,0,0,0,0,0,0,0,0,0,0,1175.4469679130425,2226.7271098998699,2680.5864295012248,3107.7434405848858,2113.8861703205107,585.57382761862391,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B267=0,0,B267/B260)","v":0.26698760009273476},0.23591911467980936,0,0,0,0,0,0,0,0,0,0,0,0.22561257182733693,0.36579418178738399,0.41214682163464328,0.47785626655768115,0.36436931911310499,0.11142181679395712,0,0,0,0,0,0,0,0.31591994453282052,0,0,0,0,0,{"$f":"IF(AH267=0,0,AH267/AH260)","v":0},0,0,0,0,5.9400444753522137E-2,0.34520551080395062,0.47045368976901647,0.50954966451208061,0.57327970265786699,0.47223470599762429,0.23467708842336388,0,0,0,0,0,0,0,0.38417093977032735,0,0,0,0,0,0,0,0,0,0,0.17539802166924778,0.43822181109716313,{"$f":"IF(BN267=0,0,BN267/BN260)","v":0.55185515298469245},0.58530708096182593,0.64749793073578987,0.55613000690780667,0.33054229969068083,0,0,0,0,0,0,0,0.24068010033322088,0,0,0,0,0,0,0,0,0,0,0,0.22561257182733693,0.37402480290765933,0.41904065970906895,0.48629055166719509,0.37390332316507469,0.11835395706829856,0,0,{"$f":"IF(CT267=0,0,CT267/CT260)","v":0},0,0,0,0]
[]
["JULY"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB275+4*BA275+19*C275+BZ275*4","v":4367662.9728459902},145588.75832492887,5258.5925067911094,5258.5925067911094,4958.1327266825174,4657.643567204891,4507.3933878931994,4507.3933878931994,4657.643567204891,4958.1327266825174,5408.8720654718391,6460.5971893135847,7211.8294206291193,7061.5829743660097,7061.5829743660097,7061.5829743660097,6911.3365281029055,6911.3365281029055,6911.3365281029055,6911.3365281029055,6911.3365281029055,6911.3365281029055,6761.0900818397959,6460.5971893135847,6160.10429678737,5709.3756127147017,132485.77870021568,4785.3493134799446,4785.3493134799446,4511.8974981723604,4238.4522490822374,4101.7279829828103,4101.7279829828103,4238.4522490822374,4511.8974981723604,4922.0488519987639,5879.1434422753591,6562.7647727724961,6426.0392212294046,6426.0392212294046,6426.0392212294046,6289.3162405736421,6289.3162405736421,6289.3162405736421,6289.3162405736421,6289.3162405736421,6289.3162405736421,6152.5919744742159,5879.1434422753591,5605.6949100765078,5195.5221117782285,122294.60414294079,4417.2455201353341,4417.2455201353341,4164.8314904133158,3912.4208320025714,3786.2104458302852,3786.2104458302852,3912.4208320025714,4164.8314904133158,4543.4525349963451,5426.9016390234128,6057.9367133284595,5931.7296984674485,5931.7296984674485,5931.7296984674485,5805.5226836064357,5805.5226836064357,5805.5226836064357,5805.5226836064357,5805.5226836064357,5805.5226836064357,5679.3156687454302,5426.9016390234128,5174.48760930139,4795.8665647183616,145588.75832492887,5258.5925067911094,5258.5925067911094,4958.1327266825174,4657.643567204891,4507.3933878931994,4507.3933878931994,4657.643567204891,4958.1327266825174,5408.8720654718391,6460.5971893135847,7211.8294206291193,7061.5829743660097,7061.5829743660097,7061.5829743660097,6911.3365281029055,6911.3365281029055,6911.3365281029055,6911.3365281029055,6911.3365281029055,6911.3365281029055,6761.0900818397959,6460.5971893135847,6160.10429678737,6073.8038433135125]
["Electric Boat Demand",{"$f":"4*AB276+4*BA276+19*C276+BZ276*4","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB277+4*BA277+19*C277+BZ277*4","v":81096},{"$f":"SUM(D277:AA277)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC277:AZ277)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB277:BY277)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA277","v":2616},{"$f":"BB277","v":109},{"$f":"BC277","v":109},{"$f":"BD277","v":109},{"$f":"BE277","v":109},{"$f":"BF277","v":109},{"$f":"BG277","v":109},{"$f":"BH277","v":109},{"$f":"BI277","v":109},{"$f":"BJ277","v":109},{"$f":"BK277","v":109},{"$f":"BL277","v":109},{"$f":"BM277","v":109},{"$f":"BN277","v":109},{"$f":"BO277","v":109},{"$f":"BP277","v":109},{"$f":"BQ277","v":109},{"$f":"BR277","v":109},{"$f":"BS277","v":109},{"$f":"BT277","v":109},{"$f":"BU277","v":109},{"$f":"BV277","v":109},{"$f":"BW277","v":109},{"$f":"BX277","v":109},{"$f":"BY277","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B275:B277)","v":5242358.9728459902},173804.75832492887,5367.5925067911094,5367.5925067911094,5067.1327266825174,4766.643567204891,4616.3933878931994,4616.3933878931994,4766.643567204891,6667.1327266825174,7117.8720654718391,8169.5971893135847,8920.8294206291193,8770.5829743660106,8770.5829743660106,8770.5829743660106,8620.3365281029055,8620.3365281029055,8620.3365281029055,8620.3365281029055,8620.3365281029055,8620.3365281029055,8470.0900818397968,8169.5971893135847,7869.10429678737,5818.3756127147017,160701.77870021568,4894.3493134799446,4894.3493134799446,4620.8974981723604,4347.4522490822374,4210.7279829828103,{"$f":"SUM(AH275:AH277)","v":4210.7279829828103},4347.4522490822374,6220.8974981723604,6631.0488519987639,7588.1434422753591,8271.7647727724961,8135.0392212294046,8135.0392212294046,8135.0392212294046,7998.3162405736421,7998.3162405736421,7998.3162405736421,7998.3162405736421,7998.3162405736421,7998.3162405736421,7861.5919744742159,7588.1434422753591,7314.6949100765078,5304.5221117782285,150510.60414294078,4526.2455201353341,4526.2455201353341,4273.8314904133158,4021.4208320025714,3895.2104458302852,3895.2104458302852,4021.4208320025714,5873.8314904133158,6252.4525349963451,7135.9016390234128,7766.9367133284595,7640.7296984674485,{"$f":"SUM(BN275:BN277)","v":7640.7296984674485},7640.7296984674485,7514.5226836064357,7514.5226836064357,7514.5226836064357,7514.5226836064357,7514.5226836064357,7514.5226836064357,7388.3156687454302,7135.9016390234128,6883.48760930139,4904.8665647183616,173804.75832492887,5367.5925067911094,5367.5925067911094,5067.1327266825174,4766.643567204891,4616.3933878931994,4616.3933878931994,4766.643567204891,6667.1327266825174,7117.8720654718391,8169.5971893135847,8920.8294206291193,8770.5829743660106,8770.5829743660106,8770.5829743660106,8620.3365281029055,8620.3365281029055,8620.3365281029055,8620.3365281029055,8620.3365281029055,{"$f":"SUM(CT275:CT277)","v":8620.3365281029055},8470.0900818397968,8169.5971893135847,7869.10429678737,6182.8038433135125]
[null,{"$f":"4*AB279+4*BA279+19*C279+BZ279*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J278:W278)","v":113675.84306101745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI278:AV278)","v":105454.32192143126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH278:BU278)","v":99059.868406805079}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB281+4*BA281+19*C281+BZ281*4","v":597361.09956886992},19269.712889318384,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,539.8604760990263,539.8604760990263,809.79071414853968,863.77676175844215,971.78749522427438,1078.9141677893563,1078.9141677893563,971.78749522427438,1187.5762860347679,1187.5762860347679,755.80466653863698,863.77676175844215,1078.9141677893563,1078.9141677893563,971.78749522427438,971.78749522427438,863.77676175844215,647.83257131883136,19269.712889318384,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,539.8604760990263,539.8604760990263,809.79071414853968,863.77676175844215,971.78749522427438,1078.9141677893563,1078.9141677893563,971.78749522427438,1187.5762860347679,1187.5762860347679,755.80466653863698,863.77676175844215,1078.9141677893563,1078.9141677893563,971.78749522427438,971.78749522427438,863.77676175844215,647.83257131883136,19269.712889318384,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,539.8604760990263,539.8604760990263,809.79071414853968,863.77676175844215,971.78749522427438,1078.9141677893563,1078.9141677893563,971.78749522427438,1187.5762860347679,1187.5762860347679,755.80466653863698,863.77676175844215,1078.9141677893563,1078.9141677893563,971.78749522427438,971.78749522427438,863.77676175844215,647.83257131883136,19269.712889318384,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,539.8604760990263,539.8604760990263,809.79071414853968,863.77676175844215,971.78749522427438,1078.9141677893563,1116.8883724527498,1005.991195884342,1229.3750373030723,1229.3750373030723,782.40648710003825,894.17884240004366,1116.8883724527498,1116.8883724527498,1005.991195884342,1005.991195884342,894.17884240004366,670.63413180003249]
["   PV",{"$f":"4*AB282+4*BA282+19*C282+BZ282*4","v":615578.43873813271},{"$f":"SUM(D282:AA282)","v":19857.368991552667},{"$f":"Inputs!$E$43/Inputs!$E$31*D293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J293","v":120.8604320849219},{"$f":"Inputs!$E$43/Inputs!$E$31*K293","v":277.97899379532038},{"$f":"Inputs!$E$43/Inputs!$E$31*L293","v":788.01001719369083},{"$f":"Inputs!$E$43/Inputs!$E$31*M293","v":1276.2861628167752},{"$f":"Inputs!$E$43/Inputs!$E$31*N293","v":1779.0655602900504},{"$f":"Inputs!$E$43/Inputs!$E$31*O293","v":2272.1761231965315},{"$f":"Inputs!$E$43/Inputs!$E$31*P293","v":2366.4472602227706},{"$f":"Inputs!$E$43/Inputs!$E$31*Q293","v":2424.4602676235331},{"$f":"Inputs!$E$43/Inputs!$E$31*R293","v":2453.4667713239146},{"$f":"Inputs!$E$43/Inputs!$E$31*S293","v":2136.8124392614191},{"$f":"Inputs!$E$43/Inputs!$E$31*T293","v":1885.4227405247816},{"$f":"Inputs!$E$43/Inputs!$E$31*U293","v":1252.1140763997907},{"$f":"Inputs!$E$43/Inputs!$E$31*V293","v":650.22912461687974},{"$f":"Inputs!$E$43/Inputs!$E$31*W293","v":174.03902220228753},{"$f":"Inputs!$E$43/Inputs!$E$31*X293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z293","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA293","v":0},{"$f":"C282","v":19857.368991552667},{"$f":"D282","v":0},{"$f":"E282","v":0},{"$f":"F282","v":0},{"$f":"G282","v":0},{"$f":"H282","v":0},{"$f":"I282","v":0},{"$f":"J282","v":120.8604320849219},{"$f":"K282","v":277.97899379532038},{"$f":"L282","v":788.01001719369083},{"$f":"M282","v":1276.2861628167752},{"$f":"N282","v":1779.0655602900504},{"$f":"O282","v":2272.1761231965315},{"$f":"P282","v":2366.4472602227706},{"$f":"Q282","v":2424.4602676235331},{"$f":"R282","v":2453.4667713239146},{"$f":"S282","v":2136.8124392614191},{"$f":"T282","v":1885.4227405247816},{"$f":"U282","v":1252.1140763997907},{"$f":"V282","v":650.22912461687974},{"$f":"W282","v":174.03902220228753},{"$f":"X282","v":0},{"$f":"Y282","v":0},{"$f":"Z282","v":0},{"$f":"AA282","v":0},{"$f":"AB282","v":19857.368991552667},{"$f":"AC282","v":0},{"$f":"AD282","v":0},{"$f":"AE282","v":0},{"$f":"AF282","v":0},{"$f":"AG282","v":0},{"$f":"AH282","v":0},{"$f":"AI282","v":120.8604320849219},{"$f":"AJ282","v":277.97899379532038},{"$f":"AK282","v":788.01001719369083},{"$f":"AL282","v":1276.2861628167752},{"$f":"AM282","v":1779.0655602900504},{"$f":"AN282","v":2272.1761231965315},{"$f":"AO282","v":2366.4472602227706},{"$f":"AP282","v":2424.4602676235331},{"$f":"AQ282","v":2453.4667713239146},{"$f":"AR282","v":2136.8124392614191},{"$f":"AS282","v":1885.4227405247816},{"$f":"AT282","v":1252.1140763997907},{"$f":"AU282","v":650.22912461687974},{"$f":"AV282","v":174.03902220228753},{"$f":"AW282","v":0},{"$f":"AX282","v":0},{"$f":"AY282","v":0},{"$f":"AZ282","v":0},{"$f":"BA282","v":19857.368991552667},{"$f":"BB282","v":0},{"$f":"BC282","v":0},{"$f":"BD282","v":0},{"$f":"BE282","v":0},{"$f":"BF282","v":0},{"$f":"BG282","v":0},{"$f":"BH282","v":120.8604320849219},{"$f":"BI282","v":277.97899379532038},{"$f":"BJ282","v":788.01001719369083},{"$f":"BK282","v":1276.2861628167752},{"$f":"BL282","v":1779.0655602900504},{"$f":"BM282","v":2272.1761231965315},{"$f":"BN282","v":2366.4472602227706},{"$f":"BO282","v":2424.4602676235331},{"$f":"BP282","v":2453.4667713239146},{"$f":"BQ282","v":2136.8124392614191},{"$f":"BR282","v":1885.4227405247816},{"$f":"BS282","v":1252.1140763997907},{"$f":"BT282","v":650.22912461687974},{"$f":"BU282","v":174.03902220228753},{"$f":"BV282","v":0},{"$f":"BW282","v":0},{"$f":"BX282","v":0},{"$f":"BY282","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B281:B282)","v":1212939.5383070027},39127.081880871046,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,660.72090818394815,817.83946989434662,1597.8007313422304,2140.0629245752175,2750.8530555143248,3351.0902909858878,3445.3614280121269,3396.2477628478073,3641.0430573586827,3324.3887252961867,2641.2274070634185,2115.8908381582328,1729.143292406236,1252.9531899916437,971.78749522427438,971.78749522427438,863.77676175844215,647.83257131883136,39127.081880871046,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,{"$f":"SUM(AH281:AH282)","v":431.88838087922107},660.72090818394815,817.83946989434662,1597.8007313422304,2140.0629245752175,2750.8530555143248,3351.0902909858878,3445.3614280121269,3396.2477628478073,3641.0430573586827,3324.3887252961867,2641.2274070634185,2115.8908381582328,1729.143292406236,1252.9531899916437,971.78749522427438,971.78749522427438,863.77676175844215,647.83257131883136,39127.081880871046,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,660.72090818394815,817.83946989434662,1597.8007313422304,2140.0629245752175,2750.8530555143248,3351.0902909858878,{"$f":"SUM(BN281:BN282)","v":3445.3614280121269},3396.2477628478073,3641.0430573586827,3324.3887252961867,2641.2274070634185,2115.8908381582328,1729.143292406236,1252.9531899916437,971.78749522427438,971.78749522427438,863.77676175844215,647.83257131883136,39127.081880871046,539.8604760990263,539.8604760990263,539.8604760990263,431.88838087922107,323.91628565941568,431.88838087922107,660.72090818394815,817.83946989434662,1597.8007313422304,2140.0629245752175,2750.8530555143248,3351.0902909858878,3483.3356326755202,3430.4514635078749,3682.8418086269867,3366.1874765644916,2667.8292276248199,2146.2929187998343,1767.1174970696295,{"$f":"SUM(CT281:CT282)","v":1290.9273946550372},1005.991195884342,1005.991195884342,894.17884240004366,670.63413180003249]
[null,{"$f":"4*AB284+4*BA284+19*C284+BZ284*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB285+4*BA285+19*C285+BZ285*4","v":1116000},{"$f":"SUM(D285:AA285)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC285:AZ285)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB285:BY285)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA285:CX285)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",{"$f":"4*AB286+4*BA286+19*C286+BZ286*4","v":-121458.08933503341},-3912.7081880871056,{"$f":"0.1*D283*-1","v":-53.986047609902634},-53.986047609902634,-53.986047609902634,-43.188838087922107,-32.391628565941566,-43.188838087922107,-66.072090818394813,-81.783946989434668,-159.78007313422304,-214.00629245752177,-275.0853055514325,-335.10902909858879,-344.53614280121269,-339.62477628478075,-364.10430573586831,-332.43887252961872,-264.12274070634186,-211.5890838158233,-172.9143292406236,-125.29531899916438,-97.178749522427438,-97.178749522427438,-86.377676175844215,-64.783257131883133,-3912.7081880871056,{"$f":"0.1*AC283*-1","v":-53.986047609902634},-53.986047609902634,-53.986047609902634,-43.188838087922107,-32.391628565941566,-43.188838087922107,-66.072090818394813,-81.783946989434668,-159.78007313422304,-214.00629245752177,-275.0853055514325,-335.10902909858879,-344.53614280121269,-339.62477628478075,-364.10430573586831,-332.43887252961872,-264.12274070634186,-211.5890838158233,-172.9143292406236,-125.29531899916438,-97.178749522427438,-97.178749522427438,-86.377676175844215,-64.783257131883133,-3912.7081880871056,{"$f":"0.1*BB283*-1","v":-53.986047609902634},-53.986047609902634,-53.986047609902634,-43.188838087922107,-32.391628565941566,-43.188838087922107,-66.072090818394813,-81.783946989434668,-159.78007313422304,-214.00629245752177,-275.0853055514325,-335.10902909858879,-344.53614280121269,-339.62477628478075,-364.10430573586831,-332.43887252961872,-264.12274070634186,-211.5890838158233,-172.9143292406236,-125.29531899916438,-97.178749522427438,-97.178749522427438,-86.377676175844215,-64.783257131883133,-3953.7420641703857,{"$f":"0.1*CA283*-1","v":-53.986047609902634},-53.986047609902634,-53.986047609902634,-43.188838087922107,-32.391628565941566,-43.188838087922107,-66.072090818394813,-81.783946989434668,-159.78007313422304,-214.00629245752177,-275.0853055514325,-335.10902909858879,-348.33356326755205,-343.04514635078749,-368.28418086269869,-336.61874765644916,-266.78292276248197,-214.62929187998344,-176.71174970696296,-129.09273946550374,-100.59911958843421,-100.59911958843421,-89.417884240004369,-67.063413180003252]
["Net Projected Demand (Surplus)",{"$f":"4*AB287+4*BA287+19*C287+BZ287*4","v":3034877.5238740216},{"$f":"C278-C283-C285-C286","v":102590.38463214495},3381.7180783019853,3381.7180783019853,3081.2582981933933,2877.9440244135926,2824.8687307997252,2727.6938451019009,2671.9947498393376,4431.0772037776051,4179.8514072638318,4743.5405571958891,4945.0616706662277,4254.6017124787113,4169.7576891550962,4213.959987802984,3843.3977764800911,4128.3866753363372,4743.2318617458286,5216.0347737604952,5564.1075649372933,5992.6786571104258,6095.4813361379493,5794.9884436117372,5591.7052112047722,3735.3262985277534,89487.405007431749,2908.4748849908206,2908.4748849908206,2635.0230696832364,2458.7527062909385,2419.2033258893362,2322.0284401915114,{"$f":"AI278-AI283-AI285-AI286","v":2252.8034317166839},3984.8419752674486,3693.0281937907566,4162.0868101576634,4295.9970228096045,3619.0579593421057,3534.2139360184901,3578.4162346663779,3221.3774889508277,3506.3663878070738,4121.2115742165652,4594.0144862312318,4942.0872774080299,5370.6583695811623,5486.9832287723684,5213.5346965735116,5037.29582449391,3221.4727975912801,79296.230450156843,2540.3710916462101,2540.3710916462101,2287.9570619241917,2132.7212892112725,2103.685788736811,2006.510903038986,1926.7720146370179,3637.7759675084039,3314.4318767883378,3709.8450069057167,3791.1689633655678,3124.7484365801497,3039.9044132565341,{"$f":"BO278-BO283-BO285-BO286","v":3084.1067119044219},2737.5839319836214,3022.5728308398675,3637.4180172493593,4110.2209292640255,4458.2937204408236,4886.864812613956,5013.7069230435827,4761.2928933215653,4606.0885237187922,2821.8172505314133,102631.41850822822,3381.7180783019853,3381.7180783019853,3081.2582981933933,2877.9440244135926,2824.8687307997252,2727.6938451019009,2671.9947498393376,4431.0772037776051,4179.8514072638318,4743.5405571958891,4945.0616706662277,4254.6017124787113,4135.5809049580421,4183.1766572089236,3805.7789003386174,4090.7677991948631,4719.2902232405677,5188.6729011830548,5529.9307807402392,5958.5018729133717,{"$f":"CU278-CU283-CU285-CU286","v":6064.6980055438889},5764.2051130176769,5564.3433386273309,4079.2331246934837]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D290","v":"V"},{"$f":"E290","v":"SV"},{"$f":"F290","v":"SV"},{"$f":"G290","v":"SV"},{"$f":"H290","v":"SV"},{"$f":"I290","v":"SV"},{"$f":"J290","v":"C"},{"$f":"K290","v":"C"},{"$f":"L290","v":"C"},{"$f":"M290","v":"P"},{"$f":"N290","v":"P"},{"$f":"O290","v":"P"},{"$f":"P290","v":"P"},{"$f":"Q290","v":"P"},{"$f":"R290","v":"P"},{"$f":"S290","v":"C"},{"$f":"T290","v":"C"},{"$f":"U290","v":"C"},{"$f":"V290","v":"C"},{"$f":"W290","v":"C"},{"$f":"X290","v":"C"},{"$f":"Y290","v":"C"},{"$f":"Z290","v":"C"},{"$f":"AA290","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB293+4*BA293+19*C293+BZ293*4","v":1646918.5550000006},{"$f":"SUM(D293:AA293)","v":53126.405000000013},{"$f":"'Hourly Production'!B21*1","v":0},{"$f":"'Hourly Production'!C21*1","v":0},{"$f":"'Hourly Production'!D21*1","v":0},{"$f":"'Hourly Production'!E21*1","v":0},{"$f":"'Hourly Production'!F21*1","v":0},{"$f":"'Hourly Production'!G21*1","v":0},{"$f":"'Hourly Production'!H21*1","v":323.35000000000002},{"$f":"'Hourly Production'!I21*1","v":743.70500000000004},{"$f":"'Hourly Production'!J21*1","v":2108.2420000000002},{"$f":"'Hourly Production'!K21*1","v":3414.5760000000005},{"$f":"'Hourly Production'!L21*1","v":4759.7120000000004},{"$f":"'Hourly Production'!M21*1","v":6078.9800000000005},{"$f":"'Hourly Production'!N21*1","v":6331.1930000000002},{"$f":"'Hourly Production'!O21*1","v":6486.4009999999998},{"$f":"'Hourly Production'!P21*1","v":6564.005000000001},{"$f":"'Hourly Production'!Q21*1","v":5716.8280000000004},{"$f":"'Hourly Production'!R21*1","v":5044.26},{"$f":"'Hourly Production'!S21*1","v":3349.9059999999999},{"$f":"'Hourly Production'!T21*1","v":1739.623},{"$f":"'Hourly Production'!U21*1","v":465.62400000000002},{"$f":"'Hourly Production'!V21*1","v":0},{"$f":"'Hourly Production'!W21*1","v":0},{"$f":"'Hourly Production'!X21*1","v":0},{"$f":"'Hourly Production'!Y21*1","v":0},{"$f":"SUM(AC293:AZ293)","v":53126.405000000013},{"$f":"D293","v":0},{"$f":"E293","v":0},0,0,0,0,323.35000000000002,743.70500000000004,2108.2420000000002,3414.5760000000005,4759.7120000000004,6078.9800000000005,6331.1930000000002,6486.4009999999998,6564.005000000001,5716.8280000000004,5044.26,3349.9059999999999,1739.623,465.62400000000002,0,0,{"$f":"Z293","v":0},{"$f":"AA293","v":0},{"$f":"SUM(BB293:BY293)","v":53126.405000000013},{"$f":"AC293","v":0},0,0,0,0,0,323.35000000000002,743.70500000000004,2108.2420000000002,3414.5760000000005,4759.7120000000004,6078.9800000000005,6331.1930000000002,6486.4009999999998,6564.005000000001,5716.8280000000004,5044.26,3349.9059999999999,1739.623,465.62400000000002,0,0,{"$f":"AY293","v":0},0,{"$f":"SUM(CA293:CX293)","v":53126.405000000013},{"$f":"BB293","v":0},0,0,0,0,0,323.35000000000002,743.70500000000004,2108.2420000000002,3414.5760000000005,4759.7120000000004,6078.9800000000005,6331.1930000000002,6486.4009999999998,6564.005000000001,5716.8280000000004,5044.26,3349.9059999999999,1739.623,465.62400000000002,0,0,0,0]
["AC Losses",{"$f":"4*AB294+4*BA294+19*C294+BZ294*4","v":-56018.287729769974},{"$f":"SUM(D294:AA294)","v":-1807.0415396699993},{"$f":"Inputs!$E$51*D293*-1","v":0},{"$f":"Inputs!$E$51*E293*-1","v":0},{"$f":"Inputs!$E$51*F293*-1","v":0},{"$f":"Inputs!$E$51*G293*-1","v":0},{"$f":"Inputs!$E$51*H293*-1","v":0},{"$f":"Inputs!$E$51*I293*-1","v":0},{"$f":"Inputs!$E$51*J293*-1","v":-10.998426899999997},{"$f":"Inputs!$E$51*K293*-1","v":-25.296381869999994},{"$f":"Inputs!$E$51*L293*-1","v":-71.709743387999978},{"$f":"Inputs!$E$51*M293*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*N293*-1","v":-161.89684396799996},{"$f":"Inputs!$E$51*O293*-1","v":-206.77042571999993},{"$f":"Inputs!$E$51*P293*-1","v":-215.34919870199994},{"$f":"Inputs!$E$51*Q293*-1","v":-220.62844361399993},{"$f":"Inputs!$E$51*R293*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*S293*-1","v":-194.45218759199994},{"$f":"Inputs!$E$51*T293*-1","v":-171.57545963999996},{"$f":"Inputs!$E$51*U293*-1","v":-113.94370268399996},{"$f":"Inputs!$E$51*V293*-1","v":-59.171536721999985},{"$f":"Inputs!$E$51*W293*-1","v":-15.837734735999996},{"$f":"Inputs!$E$51*X293*-1","v":0},{"$f":"Inputs!$E$51*Y293*-1","v":0},{"$f":"Inputs!$E$51*Z293*-1","v":0},{"$f":"Inputs!$E$51*AA293*-1","v":0},{"$f":"SUM(AC294:AZ294)","v":-1807.0415396699993},{"$f":"Inputs!$E$51*AC293*-1","v":0},{"$f":"Inputs!$E$51*AD293*-1","v":0},{"$f":"Inputs!$E$51*AE293*-1","v":0},{"$f":"Inputs!$E$51*AF293*-1","v":0},{"$f":"Inputs!$E$51*AG293*-1","v":0},{"$f":"Inputs!$E$51*AH293*-1","v":0},{"$f":"Inputs!$E$51*AI293*-1","v":-10.998426899999997},{"$f":"Inputs!$E$51*AJ293*-1","v":-25.296381869999994},{"$f":"Inputs!$E$51*AK293*-1","v":-71.709743387999978},{"$f":"Inputs!$E$51*AL293*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*AM293*-1","v":-161.89684396799996},{"$f":"Inputs!$E$51*AN293*-1","v":-206.77042571999993},{"$f":"Inputs!$E$51*AO293*-1","v":-215.34919870199994},{"$f":"Inputs!$E$51*AP293*-1","v":-220.62844361399993},{"$f":"Inputs!$E$51*AQ293*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*AR293*-1","v":-194.45218759199994},{"$f":"Inputs!$E$51*AS293*-1","v":-171.57545963999996},{"$f":"Inputs!$E$51*AT293*-1","v":-113.94370268399996},{"$f":"Inputs!$E$51*AU293*-1","v":-59.171536721999985},{"$f":"Inputs!$E$51*AV293*-1","v":-15.837734735999996},{"$f":"Inputs!$E$51*AW293*-1","v":0},{"$f":"Inputs!$E$51*AX293*-1","v":0},{"$f":"Inputs!$E$51*AY293*-1","v":0},{"$f":"Inputs!$E$51*AZ293*-1","v":0},{"$f":"SUM(BB294:BY294)","v":-1807.0415396699993},{"$f":"Inputs!$E$51*BB293*-1","v":0},{"$f":"Inputs!$E$51*BC293*-1","v":0},{"$f":"Inputs!$E$51*BD293*-1","v":0},{"$f":"Inputs!$E$51*BE293*-1","v":0},{"$f":"Inputs!$E$51*BF293*-1","v":0},{"$f":"Inputs!$E$51*BG293*-1","v":0},{"$f":"Inputs!$E$51*BH293*-1","v":-10.998426899999997},{"$f":"Inputs!$E$51*BI293*-1","v":-25.296381869999994},{"$f":"Inputs!$E$51*BJ293*-1","v":-71.709743387999978},{"$f":"Inputs!$E$51*BK293*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*BL293*-1","v":-161.89684396799996},{"$f":"Inputs!$E$51*BM293*-1","v":-206.77042571999993},{"$f":"Inputs!$E$51*BN293*-1","v":-215.34919870199994},{"$f":"Inputs!$E$51*BO293*-1","v":-220.62844361399993},{"$f":"Inputs!$E$51*BP293*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*BQ293*-1","v":-194.45218759199994},{"$f":"Inputs!$E$51*BR293*-1","v":-171.57545963999996},{"$f":"Inputs!$E$51*BS293*-1","v":-113.94370268399996},{"$f":"Inputs!$E$51*BT293*-1","v":-59.171536721999985},{"$f":"Inputs!$E$51*BU293*-1","v":-15.837734735999996},{"$f":"Inputs!$E$51*BV293*-1","v":0},{"$f":"Inputs!$E$51*BW293*-1","v":0},{"$f":"Inputs!$E$51*BX293*-1","v":0},{"$f":"Inputs!$E$51*BY293*-1","v":0},{"$f":"SUM(CA294:CX294)","v":-1807.0415396699993},{"$f":"Inputs!$E$51*CA293*-1","v":0},{"$f":"Inputs!$E$51*CB293*-1","v":0},{"$f":"Inputs!$E$51*CC293*-1","v":0},{"$f":"Inputs!$E$51*CD293*-1","v":0},{"$f":"Inputs!$E$51*CE293*-1","v":0},{"$f":"Inputs!$E$51*CF293*-1","v":0},{"$f":"Inputs!$E$51*CG293*-1","v":-10.998426899999997},{"$f":"Inputs!$E$51*CH293*-1","v":-25.296381869999994},{"$f":"Inputs!$E$51*CI293*-1","v":-71.709743387999978},{"$f":"Inputs!$E$51*CJ293*-1","v":-116.14338806399998},{"$f":"Inputs!$E$51*CK293*-1","v":-161.89684396799996},{"$f":"Inputs!$E$51*CL293*-1","v":-206.77042571999993},{"$f":"Inputs!$E$51*CM293*-1","v":-215.34919870199994},{"$f":"Inputs!$E$51*CN293*-1","v":-220.62844361399993},{"$f":"Inputs!$E$51*CO293*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*CP293*-1","v":-194.45218759199994},{"$f":"Inputs!$E$51*CQ293*-1","v":-171.57545963999996},{"$f":"Inputs!$E$51*CR293*-1","v":-113.94370268399996},{"$f":"Inputs!$E$51*CS293*-1","v":-59.171536721999985},{"$f":"Inputs!$E$51*CT293*-1","v":-15.837734735999996},{"$f":"Inputs!$E$51*CU293*-1","v":0},{"$f":"Inputs!$E$51*CV293*-1","v":0},{"$f":"Inputs!$E$51*CW293*-1","v":0},{"$f":"Inputs!$E$51*CX293*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB295+4*BA295+19*C295+BZ295*4","v":1590900.26727023},{"$f":"SUM(D295:AA295)","v":51319.363460330002},{"$f":"D293+D294","v":0},{"$f":"E293+E294","v":0},{"$f":"F293+F294","v":0},{"$f":"G293+G294","v":0},{"$f":"H293+H294","v":0},{"$f":"I293+I294","v":0},{"$f":"J293+J294","v":312.35157310000005},{"$f":"K293+K294","v":718.40861813000004},{"$f":"L293+L294","v":2036.5322566120003},{"$f":"M293+M294","v":3298.4326119360003},{"$f":"N293+N294","v":4597.8151560320002},{"$f":"O293+O294","v":5872.2095742800002},{"$f":"P293+P294","v":6115.8438012980005},{"$f":"Q293+Q294","v":6265.7725563860004},{"$f":"R293+R294","v":6340.7369339300012},{"$f":"S293+S294","v":5522.3758124080005},{"$f":"T293+T294","v":4872.68454036},{"$f":"U293+U294","v":3235.9622973159999},{"$f":"V293+V294","v":1680.4514632780001},{"$f":"W293+W294","v":449.78626526400001},{"$f":"X293+X294","v":0},{"$f":"Y293+Y294","v":0},{"$f":"Z293+Z294","v":0},{"$f":"AA293+AA294","v":0},{"$f":"SUM(AC295:AZ295)","v":51319.363460330002},{"$f":"AC293+AC294","v":0},{"$f":"AD293+AD294","v":0},{"$f":"AE293+AE294","v":0},{"$f":"AF293+AF294","v":0},{"$f":"AG293+AG294","v":0},{"$f":"AH293+AH294","v":0},{"$f":"AI293+AI294","v":312.35157310000005},{"$f":"AJ293+AJ294","v":718.40861813000004},{"$f":"AK293+AK294","v":2036.5322566120003},{"$f":"AL293+AL294","v":3298.4326119360003},{"$f":"AM293+AM294","v":4597.8151560320002},{"$f":"AN293+AN294","v":5872.2095742800002},{"$f":"AO293+AO294","v":6115.8438012980005},{"$f":"AP293+AP294","v":6265.7725563860004},{"$f":"AQ293+AQ294","v":6340.7369339300012},{"$f":"AR293+AR294","v":5522.3758124080005},{"$f":"AS293+AS294","v":4872.68454036},{"$f":"AT293+AT294","v":3235.9622973159999},{"$f":"AU293+AU294","v":1680.4514632780001},{"$f":"AV293+AV294","v":449.78626526400001},{"$f":"AW293+AW294","v":0},{"$f":"AX293+AX294","v":0},{"$f":"AY293+AY294","v":0},{"$f":"AZ293+AZ294","v":0},51319.363460330002,{"$f":"BB293+BB294","v":0},{"$f":"BC293+BC294","v":0},{"$f":"BD293+BD294","v":0},{"$f":"BE293+BE294","v":0},{"$f":"BF293+BF294","v":0},{"$f":"BG293+BG294","v":0},{"$f":"BH293+BH294","v":312.35157310000005},{"$f":"BI293+BI294","v":718.40861813000004},{"$f":"BJ293+BJ294","v":2036.5322566120003},{"$f":"BK293+BK294","v":3298.4326119360003},{"$f":"BL293+BL294","v":4597.8151560320002},{"$f":"BM293+BM294","v":5872.2095742800002},{"$f":"BN293+BN294","v":6115.8438012980005},{"$f":"BO293+BO294","v":6265.7725563860004},{"$f":"BP293+BP294","v":6340.7369339300012},{"$f":"BQ293+BQ294","v":5522.3758124080005},{"$f":"BR293+BR294","v":4872.68454036},{"$f":"BS293+BS294","v":3235.9622973159999},{"$f":"BT293+BT294","v":1680.4514632780001},{"$f":"BU293+BU294","v":449.78626526400001},{"$f":"BV293+BV294","v":0},{"$f":"BW293+BW294","v":0},{"$f":"BX293+BX294","v":0},{"$f":"BY293+BY294","v":0},51319.363460330002,{"$f":"CA293+CA294","v":0},{"$f":"CB293+CB294","v":0},{"$f":"CC293+CC294","v":0},{"$f":"CD293+CD294","v":0},{"$f":"CE293+CE294","v":0},{"$f":"CF293+CF294","v":0},{"$f":"CG293+CG294","v":312.35157310000005},{"$f":"CH293+CH294","v":718.40861813000004},{"$f":"CI293+CI294","v":2036.5322566120003},{"$f":"CJ293+CJ294","v":3298.4326119360003},{"$f":"CK293+CK294","v":4597.8151560320002},{"$f":"CL293+CL294","v":5872.2095742800002},{"$f":"CM293+CM294","v":6115.8438012980005},{"$f":"CN293+CN294","v":6265.7725563860004},{"$f":"CO293+CO294","v":6340.7369339300012},{"$f":"CP293+CP294","v":5522.3758124080005},{"$f":"CQ293+CQ294","v":4872.68454036},{"$f":"CR293+CR294","v":3235.9622973159999},{"$f":"CS293+CS294","v":1680.4514632780001},{"$f":"CT293+CT294","v":449.78626526400001},{"$f":"CU293+CU294","v":0},{"$f":"CV293+CV294","v":0},{"$f":"CW293+CW294","v":0},{"$f":"CX293+CX294","v":0}]
["PV Production used internally",{"$f":"4*AB296+4*BA296+19*C296+BZ296*4","v":-47306},{"$f":"SUM(D296:AA296)","v":-1526},{"$f":"IF(D295>Inputs!$E$81,Inputs!$E$81,D295)*-1","v":0},{"$f":"IF(E295>Inputs!$E$81,Inputs!$E$81,E295)*-1","v":0},{"$f":"IF(F295>Inputs!$E$81,Inputs!$E$81,F295)*-1","v":0},{"$f":"IF(G295>Inputs!$E$81,Inputs!$E$81,G295)*-1","v":0},{"$f":"IF(H295>Inputs!$E$81,Inputs!$E$81,H295)*-1","v":0},{"$f":"IF(I295>Inputs!$E$81,Inputs!$E$81,I295)*-1","v":0},{"$f":"IF(J295>Inputs!$E$81,Inputs!$E$81,J295)*-1","v":-109},{"$f":"IF(K295>Inputs!$E$81,Inputs!$E$81,K295)*-1","v":-109},{"$f":"IF(L295>Inputs!$E$81,Inputs!$E$81,L295)*-1","v":-109},{"$f":"IF(M295>Inputs!$E$81,Inputs!$E$81,M295)*-1","v":-109},{"$f":"IF(N295>Inputs!$E$81,Inputs!$E$81,N295)*-1","v":-109},{"$f":"IF(O295>Inputs!$E$81,Inputs!$E$81,O295)*-1","v":-109},{"$f":"IF(P295>Inputs!$E$81,Inputs!$E$81,P295)*-1","v":-109},{"$f":"IF(Q295>Inputs!$E$81,Inputs!$E$81,Q295)*-1","v":-109},{"$f":"IF(R295>Inputs!$E$81,Inputs!$E$81,R295)*-1","v":-109},{"$f":"IF(S295>Inputs!$E$81,Inputs!$E$81,S295)*-1","v":-109},{"$f":"IF(T295>Inputs!$E$81,Inputs!$E$81,T295)*-1","v":-109},{"$f":"IF(U295>Inputs!$E$81,Inputs!$E$81,U295)*-1","v":-109},{"$f":"IF(V295>Inputs!$E$81,Inputs!$E$81,V295)*-1","v":-109},{"$f":"IF(W295>Inputs!$E$81,Inputs!$E$81,W295)*-1","v":-109},{"$f":"IF(X295>Inputs!$E$81,Inputs!$E$81,X295)*-1","v":0},{"$f":"IF(Y295>Inputs!$E$81,Inputs!$E$81,Y295)*-1","v":0},{"$f":"IF(Z295>Inputs!$E$81,Inputs!$E$81,Z295)*-1","v":0},{"$f":"IF(AA295>Inputs!$E$81,Inputs!$E$81,AA295)*-1","v":0},{"$f":"SUM(AC296:AZ296)","v":-1526},{"$f":"IF(AC295>Inputs!$E$81,Inputs!$E$81,AC295)*-1","v":0},{"$f":"IF(AD295>Inputs!$E$81,Inputs!$E$81,AD295)*-1","v":0},{"$f":"IF(AE295>Inputs!$E$81,Inputs!$E$81,AE295)*-1","v":0},{"$f":"IF(AF295>Inputs!$E$81,Inputs!$E$81,AF295)*-1","v":0},{"$f":"IF(AG295>Inputs!$E$81,Inputs!$E$81,AG295)*-1","v":0},{"$f":"IF(AH295>Inputs!$E$81,Inputs!$E$81,AH295)*-1","v":0},{"$f":"IF(AI295>Inputs!$E$81,Inputs!$E$81,AI295)*-1","v":-109},{"$f":"IF(AJ295>Inputs!$E$81,Inputs!$E$81,AJ295)*-1","v":-109},{"$f":"IF(AK295>Inputs!$E$81,Inputs!$E$81,AK295)*-1","v":-109},{"$f":"IF(AL295>Inputs!$E$81,Inputs!$E$81,AL295)*-1","v":-109},{"$f":"IF(AM295>Inputs!$E$81,Inputs!$E$81,AM295)*-1","v":-109},{"$f":"IF(AN295>Inputs!$E$81,Inputs!$E$81,AN295)*-1","v":-109},{"$f":"IF(AO295>Inputs!$E$81,Inputs!$E$81,AO295)*-1","v":-109},{"$f":"IF(AP295>Inputs!$E$81,Inputs!$E$81,AP295)*-1","v":-109},{"$f":"IF(AQ295>Inputs!$E$81,Inputs!$E$81,AQ295)*-1","v":-109},{"$f":"IF(AR295>Inputs!$E$81,Inputs!$E$81,AR295)*-1","v":-109},{"$f":"IF(AS295>Inputs!$E$81,Inputs!$E$81,AS295)*-1","v":-109},{"$f":"IF(AT295>Inputs!$E$81,Inputs!$E$81,AT295)*-1","v":-109},{"$f":"IF(AU295>Inputs!$E$81,Inputs!$E$81,AU295)*-1","v":-109},{"$f":"IF(AV295>Inputs!$E$81,Inputs!$E$81,AV295)*-1","v":-109},{"$f":"IF(AW295>Inputs!$E$81,Inputs!$E$81,AW295)*-1","v":0},{"$f":"IF(AX295>Inputs!$E$81,Inputs!$E$81,AX295)*-1","v":0},{"$f":"IF(AY295>Inputs!$E$81,Inputs!$E$81,AY295)*-1","v":0},{"$f":"IF(AZ295>Inputs!$E$81,Inputs!$E$81,AZ295)*-1","v":0},{"$f":"SUM(BB296:BY296)","v":-1526},{"$f":"IF(BB295>Inputs!$E$81,Inputs!$E$81,BB295)*-1","v":0},{"$f":"IF(BC295>Inputs!$E$81,Inputs!$E$81,BC295)*-1","v":0},{"$f":"IF(BD295>Inputs!$E$81,Inputs!$E$81,BD295)*-1","v":0},{"$f":"IF(BE295>Inputs!$E$81,Inputs!$E$81,BE295)*-1","v":0},{"$f":"IF(BF295>Inputs!$E$81,Inputs!$E$81,BF295)*-1","v":0},{"$f":"IF(BG295>Inputs!$E$81,Inputs!$E$81,BG295)*-1","v":0},{"$f":"IF(BH295>Inputs!$E$81,Inputs!$E$81,BH295)*-1","v":-109},{"$f":"IF(BI295>Inputs!$E$81,Inputs!$E$81,BI295)*-1","v":-109},{"$f":"IF(BJ295>Inputs!$E$81,Inputs!$E$81,BJ295)*-1","v":-109},{"$f":"IF(BK295>Inputs!$E$81,Inputs!$E$81,BK295)*-1","v":-109},{"$f":"IF(BL295>Inputs!$E$81,Inputs!$E$81,BL295)*-1","v":-109},{"$f":"IF(BM295>Inputs!$E$81,Inputs!$E$81,BM295)*-1","v":-109},{"$f":"IF(BN295>Inputs!$E$81,Inputs!$E$81,BN295)*-1","v":-109},{"$f":"IF(BO295>Inputs!$E$81,Inputs!$E$81,BO295)*-1","v":-109},{"$f":"IF(BP295>Inputs!$E$81,Inputs!$E$81,BP295)*-1","v":-109},{"$f":"IF(BQ295>Inputs!$E$81,Inputs!$E$81,BQ295)*-1","v":-109},{"$f":"IF(BR295>Inputs!$E$81,Inputs!$E$81,BR295)*-1","v":-109},{"$f":"IF(BS295>Inputs!$E$81,Inputs!$E$81,BS295)*-1","v":-109},{"$f":"IF(BT295>Inputs!$E$81,Inputs!$E$81,BT295)*-1","v":-109},{"$f":"IF(BU295>Inputs!$E$81,Inputs!$E$81,BU295)*-1","v":-109},{"$f":"IF(BV295>Inputs!$E$81,Inputs!$E$81,BV295)*-1","v":0},{"$f":"IF(BW295>Inputs!$E$81,Inputs!$E$81,BW295)*-1","v":0},{"$f":"IF(BX295>Inputs!$E$81,Inputs!$E$81,BX295)*-1","v":0},{"$f":"IF(BY295>Inputs!$E$81,Inputs!$E$81,BY295)*-1","v":0},{"$f":"SUM(CA296:CX296)","v":-1526},{"$f":"IF(CA295>Inputs!$E$81,Inputs!$E$81,CA295)*-1","v":0},{"$f":"IF(CB295>Inputs!$E$81,Inputs!$E$81,CB295)*-1","v":0},{"$f":"IF(CC295>Inputs!$E$81,Inputs!$E$81,CC295)*-1","v":0},{"$f":"IF(CD295>Inputs!$E$81,Inputs!$E$81,CD295)*-1","v":0},{"$f":"IF(CE295>Inputs!$E$81,Inputs!$E$81,CE295)*-1","v":0},{"$f":"IF(CF295>Inputs!$E$81,Inputs!$E$81,CF295)*-1","v":0},{"$f":"IF(CG295>Inputs!$E$81,Inputs!$E$81,CG295)*-1","v":-109},{"$f":"IF(CH295>Inputs!$E$81,Inputs!$E$81,CH295)*-1","v":-109},{"$f":"IF(CI295>Inputs!$E$81,Inputs!$E$81,CI295)*-1","v":-109},{"$f":"IF(CJ295>Inputs!$E$81,Inputs!$E$81,CJ295)*-1","v":-109},{"$f":"IF(CK295>Inputs!$E$81,Inputs!$E$81,CK295)*-1","v":-109},{"$f":"IF(CL295>Inputs!$E$81,Inputs!$E$81,CL295)*-1","v":-109},{"$f":"IF(CM295>Inputs!$E$81,Inputs!$E$81,CM295)*-1","v":-109},{"$f":"IF(CN295>Inputs!$E$81,Inputs!$E$81,CN295)*-1","v":-109},{"$f":"IF(CO295>Inputs!$E$81,Inputs!$E$81,CO295)*-1","v":-109},{"$f":"IF(CP295>Inputs!$E$81,Inputs!$E$81,CP295)*-1","v":-109},{"$f":"IF(CQ295>Inputs!$E$81,Inputs!$E$81,CQ295)*-1","v":-109},{"$f":"IF(CR295>Inputs!$E$81,Inputs!$E$81,CR295)*-1","v":-109},{"$f":"IF(CS295>Inputs!$E$81,Inputs!$E$81,CS295)*-1","v":-109},{"$f":"IF(CT295>Inputs!$E$81,Inputs!$E$81,CT295)*-1","v":-109},{"$f":"IF(CU295>Inputs!$E$81,Inputs!$E$81,CU295)*-1","v":0},{"$f":"IF(CV295>Inputs!$E$81,Inputs!$E$81,CV295)*-1","v":0},{"$f":"IF(CW295>Inputs!$E$81,Inputs!$E$81,CW295)*-1","v":0},{"$f":"IF(CX295>Inputs!$E$81,Inputs!$E$81,CX295)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB297+4*BA297+19*C297+BZ297*4","v":1543594.26727023},{"$f":"SUM(D297:AA297)","v":49793.363460330002},{"$f":"D295+D296","v":0},{"$f":"E295+E296","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,5763.2095742800002,6006.8438012980005,6156.7725563860004,6231.7369339300012,5413.3758124080005,4763.68454036,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,{"$f":"SUM(AC297:AZ297)","v":49793.363460330002},{"$f":"AC295+AC296","v":0},{"$f":"AD295+AD296","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,5763.2095742800002,6006.8438012980005,6156.7725563860004,6231.7369339300012,5413.3758124080005,4763.68454036,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,{"$f":"SUM(BB297:BY297)","v":49793.363460330002},{"$f":"BB295+BB296","v":0},{"$f":"BC295+BC296","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,5763.2095742800002,6006.8438012980005,6156.7725563860004,6231.7369339300012,5413.3758124080005,4763.68454036,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,{"$f":"SUM(CA297:CX297)","v":49793.363460330002},{"$f":"CA295+CA296","v":0},{"$f":"CB295+CB296","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,5763.2095742800002,6006.8438012980005,6156.7725563860004,6231.7369339300012,5413.3758124080005,4763.68454036,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB300+4*BA300+19*C300+BZ300*4","v":1219006.1650260752},{"$f":"SUM(D300:AA300)","v":40811.075944667049},{"$f":"IF(D287<0,0,IF(D287>D297,D297,D287))","v":0},{"$f":"IF(E287<0,0,IF(E287>E297,E297,E287))","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,4254.6017124787113,4169.7576891550962,4213.959987802984,3843.3977764800911,4128.3866753363372,4743.2318617458286,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,{"$f":"SUM(AC300:AZ300)","v":36845.565689447045},{"$f":"IF(AC287<0,0,IF(AC287>AC297,AC297,AC287))","v":0},{"$f":"IF(AD287<0,0,IF(AD287>AD297,AD297,AD287))","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4295.9970228096045,3619.0579593421057,3534.2139360184901,3578.4162346663779,3221.3774889508277,3506.3663878070738,4121.2115742165652,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,{"$f":"SUM(BB300:BY300)","v":33406.428390815527},{"$f":"IF(BB287<0,0,IF(BB287>BB297,BB297,BB287))","v":0},0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,3791.1689633655678,3124.7484365801497,3039.9044132565341,3084.1067119044219,2737.5839319836214,3022.5728308398675,3637.4180172493593,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,{"$f":"SUM(CA300:CX300)","v":40646.936439087724},{"$f":"IF(CA287<0,0,IF(CA287>CA297,CA297,CA287))","v":0},{"$f":"IF(CB287<0,0,IF(CB287>CB297,CB297,CB287))","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,4254.6017124787113,4135.5809049580421,4183.1766572089236,3805.7789003386174,4090.7677991948631,4719.2902232405677,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B287-B300","v":1815871.3588479464},{"$f":"C287-C300","v":61779.308687477904},{"$f":"D287-D300","v":3381.7180783019853},{"$f":"E287-E300","v":3381.7180783019853},{"$f":"F287-F300","v":3081.2582981933933},{"$f":"G287-G300","v":2877.9440244135926},{"$f":"H287-H300","v":2824.8687307997252},{"$f":"I287-I300","v":2727.6938451019009},{"$f":"J287-J300","v":2468.6431767393374},{"$f":"K287-K300","v":3821.6685856476051},{"$f":"L287-L300","v":2252.3191506518315},{"$f":"M287-M300","v":1554.1079452598888},{"$f":"N287-N300","v":456.24651463422742},{"$f":"O287-O300","v":0},{"$f":"P287-P300","v":0},{"$f":"Q287-Q300","v":0},{"$f":"R287-R300","v":0},{"$f":"S287-S300","v":0},{"$f":"T287-T300","v":0},{"$f":"U287-U300","v":2089.0724764444954},{"$f":"V287-V300","v":3992.6561016592932},{"$f":"W287-W300","v":5651.8923918464261},{"$f":"X287-X300","v":6095.4813361379493},{"$f":"Y287-Y300","v":5794.9884436117372},{"$f":"Z287-Z300","v":5591.7052112047722},{"$f":"AA287-AA300","v":3735.3262985277534},{"$f":"AB287-AB300","v":52641.839317984704},{"$f":"AC287-AC300","v":2908.4748849908206},{"$f":"AD287-AD300","v":2908.4748849908206},{"$f":"AE287-AE300","v":2635.0230696832364},{"$f":"AF287-AF300","v":2458.7527062909385},{"$f":"AG287-AG300","v":2419.2033258893362},{"$f":"AH287-AH300","v":2322.0284401915114},{"$f":"AI287-AI300","v":2049.4518586166837},{"$f":"AJ287-AJ300","v":3375.4333571374486},{"$f":"AK287-AK300","v":1765.4959371787563},{"$f":"AL287-AL300","v":972.65419822166314},{"$f":"AM287-AM300","v":0},{"$f":"AN287-AN300","v":0},{"$f":"AO287-AO300","v":0},{"$f":"AP287-AP300","v":0},{"$f":"AQ287-AQ300","v":0},{"$f":"AR287-AR300","v":0},{"$f":"AS287-AS300","v":0},{"$f":"AT287-AT300","v":1467.0521889152319},{"$f":"AU287-AU300","v":3370.6358141300298},{"$f":"AV287-AV300","v":5029.8721043171627},{"$f":"AW287-AW300","v":5486.9832287723684},{"$f":"AX287-AX300","v":5213.5346965735116},{"$f":"AY287-AY300","v":5037.29582449391},{"$f":"AZ287-AZ300","v":3221.4727975912801},{"$f":"BA287-BA300","v":45889.802059341317},{"$f":"BB287-BB300","v":2540.3710916462101},{"$f":"BC287-BC300","v":2540.3710916462101},{"$f":"BD287-BD300","v":2287.9570619241917},{"$f":"BE287-BE300","v":2132.7212892112725},{"$f":"BF287-BF300","v":2103.685788736811},{"$f":"BG287-BG300","v":2006.510903038986},{"$f":"BH287-BH300","v":1723.420441537018},{"$f":"BI287-BI300","v":3028.367349378404},{"$f":"BJ287-BJ300","v":1386.8996201763375},{"$f":"BK287-BK300","v":520.41239496971639},{"$f":"BL287-BL300","v":0},{"$f":"BM287-BM300","v":0},{"$f":"BN287-BN300","v":0},{"$f":"BO287-BO300","v":0},{"$f":"BP287-BP300","v":0},{"$f":"BQ287-BQ300","v":0},{"$f":"BR287-BR300","v":0},{"$f":"BS287-BS300","v":983.2586319480256},{"$f":"BT287-BT300","v":2886.8422571628234},{"$f":"BU287-BU300","v":4546.0785473499564},{"$f":"BV287-BV300","v":5013.7069230435827},{"$f":"BW287-BW300","v":4761.2928933215653},{"$f":"BX287-BX300","v":4606.0885237187922},{"$f":"BY287-BY300","v":2821.8172505314133},{"$f":"BZ287-BZ300","v":61984.482069140497},{"$f":"CA287-CA300","v":3381.7180783019853},{"$f":"CB287-CB300","v":3381.7180783019853},{"$f":"CC287-CC300","v":3081.2582981933933},{"$f":"CD287-CD300","v":2877.9440244135926},{"$f":"CE287-CE300","v":2824.8687307997252},{"$f":"CF287-CF300","v":2727.6938451019009},{"$f":"CG287-CG300","v":2468.6431767393374},{"$f":"CH287-CH300","v":3821.6685856476051},{"$f":"CI287-CI300","v":2252.3191506518315},{"$f":"CJ287-CJ300","v":1554.1079452598888},{"$f":"CK287-CK300","v":456.24651463422742},{"$f":"CL287-CL300","v":0},{"$f":"CM287-CM300","v":0},{"$f":"CN287-CN300","v":0},{"$f":"CO287-CO300","v":0},{"$f":"CP287-CP300","v":0},{"$f":"CQ287-CQ300","v":0},{"$f":"CR287-CR300","v":2061.7106038670549},{"$f":"CS287-CS300","v":3958.4793174622391},{"$f":"CT287-CT300","v":5617.715607649372},{"$f":"CU287-CU300","v":6064.6980055438889},{"$f":"CV287-CV300","v":5764.2051130176769},{"$f":"CW287-CW300","v":5564.3433386273309},{"$f":"CX287-CX300","v":4079.2331246934837}]
[]
["Summary"]
["Produced",{"$f":"B295","v":1590900.26727023},{"$f":"SUM(D304:AA304)","v":51319.363460330002},{"$f":"D295","v":0},0,0,0,0,0,312.35157310000005,718.40861813000004,2036.5322566120003,3298.4326119360003,4597.8151560320002,5872.2095742800002,6115.8438012980005,6265.7725563860004,6340.7369339300012,5522.3758124080005,4872.68454036,3235.9622973159999,1680.4514632780001,449.78626526400001,0,0,0,0,51319.363460330002,0,0,0,0,0,0,312.35157310000005,{"$f":"AJ295","v":718.40861813000004},2036.5322566120003,3298.4326119360003,4597.8151560320002,5872.2095742800002,6115.8438012980005,6265.7725563860004,6340.7369339300012,5522.3758124080005,4872.68454036,3235.9622973159999,1680.4514632780001,449.78626526400001,0,0,0,0,51319.363460330002,0,0,0,0,0,0,312.35157310000005,718.40861813000004,2036.5322566120003,3298.4326119360003,4597.8151560320002,5872.2095742800002,6115.8438012980005,6265.7725563860004,{"$f":"BP295","v":6340.7369339300012},5522.3758124080005,4872.68454036,3235.9622973159999,1680.4514632780001,449.78626526400001,0,0,0,0,51319.363460330002,0,0,0,0,0,0,312.35157310000005,718.40861813000004,2036.5322566120003,3298.4326119360003,4597.8151560320002,5872.2095742800002,6115.8438012980005,6265.7725563860004,6340.7369339300012,5522.3758124080005,4872.68454036,3235.9622973159999,1680.4514632780001,449.78626526400001,0,0,0,0]
["Used",{"$f":"B296","v":-47306},{"$f":"C296","v":-1526},{"$f":"D296","v":0},0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,{"$f":"BP296","v":-109},-109,-109,-109,-109,-109,0,0,0,0,-1526,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB306+4*BA306+19*C306+BZ306*4","v":1219006.1650260752},{"$f":"SUM(D306:AA306)","v":40811.075944667049},{"$f":"D300","v":0},{"$f":"E300","v":0},0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,4254.6017124787113,4169.7576891550962,4213.959987802984,3843.3977764800911,4128.3866753363372,4743.2318617458286,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,36845.565689447045,0,0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4295.9970228096045,3619.0579593421057,3534.2139360184901,3578.4162346663779,3221.3774889508277,3506.3663878070738,4121.2115742165652,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,33406.428390815527,0,0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,3791.1689633655678,3124.7484365801497,3039.9044132565341,3084.1067119044219,2737.5839319836214,{"$f":"BQ300","v":3022.5728308398675},3637.4180172493593,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,40646.936439087724,0,0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,4254.6017124787113,4135.5809049580421,4183.1766572089236,3805.7789003386174,4090.7677991948631,4719.2902232405677,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0]
["  Ponta",555268.87751562195,{"$f":"SUM(D307:AA307)","v":24159.964933884883},{"$f":"IF(D290=\"P\",D306,0)","v":0},0,0,0,0,0,0,0,0,3189.4326119360003,4488.8151560320002,4254.6017124787113,4169.7576891550962,4213.959987802984,3843.3977764800911,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC307:AZ307)","v":0},{"$f":"IF(AC290=\"P\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB307:BY307)","v":0},{"$f":"IF(BB290=\"P\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA307:CX307)","v":24057.385942952296},{"$f":"IF(CA290=\"P\",CA306,0)","v":0},0,0,0,0,0,0,0,0,3189.4326119360003,4488.8151560320002,4254.6017124787113,4135.5809049580421,4183.1766572089236,3805.7789003386174,0,0,0,0,0,0,0,0,0]
["  Cheia",506392.67370807909,16651.111010782166,{"$f":"IF(D290=\"C\",D306,0)","v":0},0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,0,0,0,0,0,0,4128.3866753363372,4743.2318617458286,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,30915.840629669048,{"$f":"IF(AC290=\"C\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,4295.9970228096045,3619.0579593421057,3534.2139360184901,3578.4162346663779,3221.3774889508277,3506.3663878070738,4121.2115742165652,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,0,{"$f":"IF(BB290=\"C\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16589.550496135431,{"$f":"IF(CA290=\"C\",CA306,0)","v":0},0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,0,0,0,0,0,0,4090.7677991948631,4719.2902232405677,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0]
["  Vazio",157344.61380237411,0,{"$f":"IF(D290=\"V\",D306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5929.7250597780003,{"$f":"IF(AC290=\"V\",AC306,0)","v":0},0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33406.428390815527,{"$f":"IF(BB290=\"V\",BB306,0)","v":0},0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,3791.1689633655678,3124.7484365801497,3039.9044132565341,3084.1067119044219,2737.5839319836214,3022.5728308398675,3637.4180172493593,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,0,{"$f":"IF(CA290=\"V\",CA306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D290=\"SV\",D306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC290=\"SV\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB290=\"SV\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA290=\"SV\",CA306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",324588.10224415502,8982.2875156629561,{"$f":"D304+D305-D306","v":0},{"$f":"E304+E305-E306","v":0},0,0,0,0,0,0,0,0,0,1508.6078618012889,1837.0861121429043,1942.8125685830164,2388.3391574499101,1284.9891370716632,20.452678614171418,0,0,0,0,0,0,0,12947.797770882957,0,0,0,0,0,0,0,0,0,0,192.81813322239577,2144.1516149378945,2472.6298652795103,2578.3563217196224,3010.3594449791735,1907.0094246009266,642.47296614343486,0,0,0,0,0,0,0,16386.935069514475,0,0,0,0,0,0,0,0,0,0,697.6461926664324,2638.4611376998505,2966.9393880414664,3072.6658444815785,3494.1530019463798,{"$f":"BQ304+BQ305-BQ306","v":2390.802981568133},1126.2665231106407,0,0,0,0,0,0,0,9146.427021242278,0,0,0,0,0,0,0,0,0,0,0,1508.6078618012889,1871.2628963399584,1973.5958991770767,2425.9580335913838,1322.6080132131374,44.394317119432344,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B311=0,0,B311/B304)","v":0.20402793872245956},0.17502725891380722,0,0,0,0,0,0,0,0,0,0,0,0.25690633869896606,0.3003814635934634,0.31006752177796898,0.37666586428931265,0.23268773816234556,4.1974148838825401E-3,0,0,0,0,0,0,0,0.25229848731252558,0,0,0,0,0,{"$f":"IF(AH311=0,0,AH311/AH304)","v":0},0,0,0,0,4.1936904090072509E-2,0.36513540394218508,0.40429905432750424,0.41149855002186325,0.4747649171298054,0.34532409408214215,0.13185195159298535,0,0,0,0,0,0,0,0.31931290578421956,0,0,0,0,0,0,0,0,0,0,0.15173428443533038,0.44931317663732323,{"$f":"IF(BN311=0,0,BN311/BN304)","v":0.48512347346277479},0.49038898505020811,0.5510641804501889,0.43293014868642865,0.23113881347784332,0,0,0,0,0,0,0,0.17822565216173208,0,0,0,0,0,0,0,0,0,0,0,0.25690633869896606,0.305969700524858,0.31498045634701682,0.38259875135487925,0.23949982003061498,9.1108539351805514E-3,0,0,{"$f":"IF(CT311=0,0,CT311/CT304)","v":0},0,0,0,0]
[]
["AUGUST"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB319+5*BA319+17*C319+BZ319*4","v":4821070.5158986831},165272.3253106857,5051.7886604832975,4763.1150227413946,4763.1150227413946,4618.7782038704408,4618.7782038704408,4763.1150227413946,4907.4518416123456,5340.4622982251976,6350.7822911731519,7361.1777624185188,7794.188219031369,7649.8514001604217,7505.4818915432816,7649.8514001604217,7505.4818915432816,7361.1777624185188,7361.1777624185188,7505.4818915432816,8082.8316917283655,8515.8723133861295,8082.8316917283655,7216.8409435475669,6783.8304869347112,6206.4832114509063,143561.67031491388,4597.1276810397985,4334.434670694669,4334.434670694669,4203.0881655221028,4203.0881655221028,4334.434670694669,4465.77777562961,4859.8206913849344,5779.246227592892,6698.6717638008495,7092.7112793185461,6961.3647741459836,6830.0182689734165,6961.3647741459836,6830.0182689734165,6698.6717638008495,6698.6717638008495,6830.0182689734165,7355.3760704322613,7749.4438051813759,7355.3760704322613,6567.3252586282861,6173.2857431105886,5647.8997224203249,132518.56929851318,4243.5024748059677,4001.0166191027706,4001.0166191027706,3879.7736912511705,3879.7736912511705,4001.0166191027706,4122.2713070649788,4485.9991177130432,5334.6888254703608,6183.3893204315546,6547.1181039863504,6425.8751761347521,6304.6381709533098,6425.8751761347521,6304.6381709533098,6183.3893204315546,6183.3893204315546,6304.6381709533098,6789.6039596895471,7153.3327432443466,6789.6039596895471,6062.1463925799553,5698.4176090251567,5213.4547390091457,157759.9468874727,5051.7886604832975,4763.1150227413946,4763.1150227413946,4618.7782038704408,4618.7782038704408,4763.1150227413946,4907.4518416123456,5340.4622982251976,6350.7822911731519,7361.1777624185188,7794.188219031369,7649.8514001604217,7505.4818915432816,7649.8514001604217,7505.4818915432816,7361.1777624185188,7361.1777624185188,7505.4818915432816,8082.8316917283655,8515.8723133861295,8082.8316917283655,7216.8409435475669,6783.8304869347112,6602.6417143094741]
["Electric Boat Demand",{"$f":"5*AB320+5*BA320+17*C320+BZ320*4","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"5*AB321+5*BA321+17*C321+BZ321*4","v":81096},{"$f":"SUM(D321:AA321)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC321:AZ321)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB321:BY321)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA321","v":2616},{"$f":"BB321","v":109},{"$f":"BC321","v":109},{"$f":"BD321","v":109},{"$f":"BE321","v":109},{"$f":"BF321","v":109},{"$f":"BG321","v":109},{"$f":"BH321","v":109},{"$f":"BI321","v":109},{"$f":"BJ321","v":109},{"$f":"BK321","v":109},{"$f":"BL321","v":109},{"$f":"BM321","v":109},{"$f":"BN321","v":109},{"$f":"BO321","v":109},{"$f":"BP321","v":109},{"$f":"BQ321","v":109},{"$f":"BR321","v":109},{"$f":"BS321","v":109},{"$f":"BT321","v":109},{"$f":"BU321","v":109},{"$f":"BV321","v":109},{"$f":"BW321","v":109},{"$f":"BX321","v":109},{"$f":"BY321","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B319:B321)","v":5695766.5158986831},193488.3253106857,5160.7886604832975,4872.1150227413946,4872.1150227413946,4727.7782038704408,4727.7782038704408,4872.1150227413946,5016.4518416123456,7049.4622982251976,8059.7822911731519,9070.1777624185197,9503.18821903137,9358.8514001604217,9214.4818915432807,9358.8514001604217,9214.4818915432807,9070.1777624185197,9070.1777624185197,9214.4818915432807,9791.8316917283664,10224.872313386129,9791.8316917283664,8925.840943547566,8492.8304869347121,6315.4832114509063,171777.67031491388,4706.1276810397985,4443.434670694669,4443.434670694669,4312.0881655221028,4312.0881655221028,{"$f":"SUM(AH319:AH321)","v":4443.434670694669},4574.77777562961,6568.8206913849344,7488.246227592892,8407.6717638008486,8801.7112793185461,8670.3647741459827,8539.0182689734174,8670.3647741459827,8539.0182689734174,8407.6717638008486,8407.6717638008486,8539.0182689734174,9064.3760704322613,9458.4438051813759,9064.3760704322613,8276.325258628287,7882.2857431105886,5756.8997224203249,160734.56929851318,4352.5024748059677,4110.0166191027711,4110.0166191027711,3988.7736912511705,3988.7736912511705,4110.0166191027711,4231.2713070649788,6194.9991177130432,7043.6888254703608,7892.3893204315546,8256.1181039863513,8134.8751761347521,{"$f":"SUM(BN319:BN321)","v":8013.6381709533098},8134.8751761347521,8013.6381709533098,7892.3893204315546,7892.3893204315546,8013.6381709533098,8498.6039596895462,8862.3327432443475,8498.6039596895462,7771.1463925799553,7407.4176090251567,5322.4547390091457,185975.9468874727,5160.7886604832975,4872.1150227413946,4872.1150227413946,4727.7782038704408,4727.7782038704408,4872.1150227413946,5016.4518416123456,7049.4622982251976,8059.7822911731519,9070.1777624185197,9503.18821903137,9358.8514001604217,9214.4818915432807,9358.8514001604217,9214.4818915432807,9070.1777624185197,9070.1777624185197,9214.4818915432807,9791.8316917283664,{"$f":"SUM(CT319:CT321)","v":10224.872313386129},9791.8316917283664,8925.840943547566,8492.8304869347121,6711.6417143094741]
[null,{"$f":"5*AB323+5*BA323+17*C323+BZ323*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J322:W322)","v":123217.27041736282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI322:AV322)","v":114137.17549615441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH322:BU322)","v":107074.84688359272}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB325+5*BA325+17*C325+BZ325*4","v":920038.97575882101},29678.676637381323,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,831.32477493898762,831.32477493898762,1247.077699788751,1330.0768904730837,1496.230025141843,1662.7702663850005,1662.7702663850005,1496.230025141843,1829.0472930235007,1829.0472930235007,1163.9391864695008,1330.0768904730837,1662.7702663850005,1662.7702663850005,1496.230025141843,1496.230025141843,1330.0768904730837,997.66215983100051,29678.676637381323,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,831.32477493898762,831.32477493898762,1247.077699788751,1330.0768904730837,1496.230025141843,1662.7702663850005,1662.7702663850005,1496.230025141843,1829.0472930235007,1829.0472930235007,1163.9391864695008,1330.0768904730837,1662.7702663850005,1662.7702663850005,1496.230025141843,1496.230025141843,1330.0768904730837,997.66215983100051,29678.676637381323,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,831.32477493898762,831.32477493898762,1247.077699788751,1330.0768904730837,1496.230025141843,1662.7702663850005,1662.7702663850005,1496.230025141843,1829.0472930235007,1829.0472930235007,1163.9391864695008,1330.0768904730837,1662.7702663850005,1662.7702663850005,1496.230025141843,1496.230025141843,1330.0768904730837,997.66215983100051,29678.676637381323,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,831.32477493898762,831.32477493898762,1247.077699788751,1330.0768904730837,1496.230025141843,1662.7702663850005,1721.2942716200835,1548.8923655712661,1893.4236987820918,1893.4236987820918,1204.9059901340588,1376.8911909659253,1721.2942716200835,1721.2942716200835,1548.8923655712661,1548.8923655712661,1376.8911909659253,1032.7765629720502]
["   PV",{"$f":"5*AB326+5*BA326+17*C326+BZ326*4","v":598793.34193017869},{"$f":"SUM(D326:AA326)","v":19315.914255812215},{"$f":"Inputs!$E$43/Inputs!$E$31*D337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J337","v":2.417208641698438},{"$f":"Inputs!$E$43/Inputs!$E$31*K337","v":200.62831726097033},{"$f":"Inputs!$E$43/Inputs!$E$31*L337","v":630.89145548329225},{"$f":"Inputs!$E$43/Inputs!$E$31*M337","v":1126.419227031472},{"$f":"Inputs!$E$43/Inputs!$E$31*N337","v":1624.3642072213504},{"$f":"Inputs!$E$43/Inputs!$E$31*O337","v":2289.0965836884207},{"$f":"Inputs!$E$43/Inputs!$E$31*P337","v":2354.3612170142783},{"$f":"Inputs!$E$43/Inputs!$E$31*Q337","v":2453.4667713239146},{"$f":"Inputs!$E$43/Inputs!$E$31*R337","v":2588.8304552590271},{"$f":"Inputs!$E$43/Inputs!$E$31*S337","v":2378.533303431263},{"$f":"Inputs!$E$43/Inputs!$E$31*T337","v":1880.5883232413848},{"$f":"Inputs!$E$43/Inputs!$E$31*U337","v":1208.604320849219},{"$f":"Inputs!$E$43/Inputs!$E$31*V337","v":510.03102339837039},{"$f":"Inputs!$E$43/Inputs!$E$31*W337","v":67.681841967556267},{"$f":"Inputs!$E$43/Inputs!$E$31*X337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z337","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA337","v":0},{"$f":"C326","v":19315.914255812215},{"$f":"D326","v":0},{"$f":"E326","v":0},{"$f":"F326","v":0},{"$f":"G326","v":0},{"$f":"H326","v":0},{"$f":"I326","v":0},{"$f":"J326","v":2.417208641698438},{"$f":"K326","v":200.62831726097033},{"$f":"L326","v":630.89145548329225},{"$f":"M326","v":1126.419227031472},{"$f":"N326","v":1624.3642072213504},{"$f":"O326","v":2289.0965836884207},{"$f":"P326","v":2354.3612170142783},{"$f":"Q326","v":2453.4667713239146},{"$f":"R326","v":2588.8304552590271},{"$f":"S326","v":2378.533303431263},{"$f":"T326","v":1880.5883232413848},{"$f":"U326","v":1208.604320849219},{"$f":"V326","v":510.03102339837039},{"$f":"W326","v":67.681841967556267},{"$f":"X326","v":0},{"$f":"Y326","v":0},{"$f":"Z326","v":0},{"$f":"AA326","v":0},{"$f":"AB326","v":19315.914255812215},{"$f":"AC326","v":0},{"$f":"AD326","v":0},{"$f":"AE326","v":0},{"$f":"AF326","v":0},{"$f":"AG326","v":0},{"$f":"AH326","v":0},{"$f":"AI326","v":2.417208641698438},{"$f":"AJ326","v":200.62831726097033},{"$f":"AK326","v":630.89145548329225},{"$f":"AL326","v":1126.419227031472},{"$f":"AM326","v":1624.3642072213504},{"$f":"AN326","v":2289.0965836884207},{"$f":"AO326","v":2354.3612170142783},{"$f":"AP326","v":2453.4667713239146},{"$f":"AQ326","v":2588.8304552590271},{"$f":"AR326","v":2378.533303431263},{"$f":"AS326","v":1880.5883232413848},{"$f":"AT326","v":1208.604320849219},{"$f":"AU326","v":510.03102339837039},{"$f":"AV326","v":67.681841967556267},{"$f":"AW326","v":0},{"$f":"AX326","v":0},{"$f":"AY326","v":0},{"$f":"AZ326","v":0},{"$f":"BA326","v":19315.914255812215},{"$f":"BB326","v":0},{"$f":"BC326","v":0},{"$f":"BD326","v":0},{"$f":"BE326","v":0},{"$f":"BF326","v":0},{"$f":"BG326","v":0},{"$f":"BH326","v":2.417208641698438},{"$f":"BI326","v":200.62831726097033},{"$f":"BJ326","v":630.89145548329225},{"$f":"BK326","v":1126.419227031472},{"$f":"BL326","v":1624.3642072213504},{"$f":"BM326","v":2289.0965836884207},{"$f":"BN326","v":2354.3612170142783},{"$f":"BO326","v":2453.4667713239146},{"$f":"BP326","v":2588.8304552590271},{"$f":"BQ326","v":2378.533303431263},{"$f":"BR326","v":1880.5883232413848},{"$f":"BS326","v":1208.604320849219},{"$f":"BT326","v":510.03102339837039},{"$f":"BU326","v":67.681841967556267},{"$f":"BV326","v":0},{"$f":"BW326","v":0},{"$f":"BX326","v":0},{"$f":"BY326","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B325:B326)","v":1518832.3176889997},48994.590893193541,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,833.74198358068611,1031.9530921999581,1877.9691552720433,2456.4961175045555,3120.5942323631934,3951.8668500734211,4017.1314833992787,3949.6967964657579,4417.877748282528,4207.5805964547635,3044.5275097108856,2538.6812113223027,2172.801289783371,1730.4521083525567,1496.230025141843,1496.230025141843,1330.0768904730837,997.66215983100051,48994.590893193541,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,{"$f":"SUM(AH325:AH326)","v":665.10810655400064},833.74198358068611,1031.9530921999581,1877.9691552720433,2456.4961175045555,3120.5942323631934,3951.8668500734211,4017.1314833992787,3949.6967964657579,4417.877748282528,4207.5805964547635,3044.5275097108856,2538.6812113223027,2172.801289783371,1730.4521083525567,1496.230025141843,1496.230025141843,1330.0768904730837,997.66215983100051,48994.590893193541,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,833.74198358068611,1031.9530921999581,1877.9691552720433,2456.4961175045555,3120.5942323631934,3951.8668500734211,{"$f":"SUM(BN325:BN326)","v":4017.1314833992787},3949.6967964657579,4417.877748282528,4207.5805964547635,3044.5275097108856,2538.6812113223027,2172.801289783371,1730.4521083525567,1496.230025141843,1496.230025141843,1330.0768904730837,997.66215983100051,48994.590893193541,831.32477493898762,831.32477493898762,831.32477493898762,665.10810655400064,498.83107991550025,665.10810655400064,833.74198358068611,1031.9530921999581,1877.9691552720433,2456.4961175045555,3120.5942323631934,3951.8668500734211,4075.655488634362,4002.3591368951807,4482.2541540411185,4271.9570022133548,3085.4943133754437,2585.4955118151443,2231.3252950184537,{"$f":"SUM(CT325:CT326)","v":1788.9761135876397},1548.8923655712661,1548.8923655712661,1376.8911909659253,1032.7765629720502]
[null,{"$f":"5*AB328+5*BA328+17*C328+BZ328*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB329+4*BA329+19*C329+BZ329*4","v":1116000},{"$f":"SUM(D329:AA329)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC329:AZ329)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB329:BY329)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA329:CX329)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",{"$f":"4*AB330+4*BA330+19*C330+BZ330*4","v":-152136.04043142076},-4899.4590893193536,{"$f":"0.1*D327*-1","v":-83.132477493898762},-83.132477493898762,-83.132477493898762,-66.510810655400064,-49.883107991550027,-66.510810655400064,-83.374198358068611,-103.19530921999581,-187.79691552720433,-245.64961175045556,-312.05942323631939,-395.18668500734213,-401.7131483399279,-394.9696796465758,-441.78777482825285,-420.75805964547635,-304.45275097108856,-253.86812113223027,-217.2801289783371,-173.04521083525569,-149.62300251418432,-149.62300251418432,-133.00768904730839,-99.766215983100054,-4899.4590893193536,{"$f":"0.1*AC327*-1","v":-83.132477493898762},-83.132477493898762,-83.132477493898762,-66.510810655400064,-49.883107991550027,-66.510810655400064,-83.374198358068611,-103.19530921999581,-187.79691552720433,-245.64961175045556,-312.05942323631939,-395.18668500734213,-401.7131483399279,-394.9696796465758,-441.78777482825285,-420.75805964547635,-304.45275097108856,-253.86812113223027,-217.2801289783371,-173.04521083525569,-149.62300251418432,-149.62300251418432,-133.00768904730839,-99.766215983100054,-4899.4590893193536,{"$f":"0.1*BB327*-1","v":-83.132477493898762},-83.132477493898762,-83.132477493898762,-66.510810655400064,-49.883107991550027,-66.510810655400064,-83.374198358068611,-103.19530921999581,-187.79691552720433,-245.64961175045556,-312.05942323631939,-395.18668500734213,-401.7131483399279,-394.9696796465758,-441.78777482825285,-420.75805964547635,-304.45275097108856,-253.86812113223027,-217.2801289783371,-173.04521083525569,-149.62300251418432,-149.62300251418432,-133.00768904730839,-99.766215983100054,-4962.6612549495521,{"$f":"0.1*CA327*-1","v":-83.132477493898762},-83.132477493898762,-83.132477493898762,-66.510810655400064,-49.883107991550027,-66.510810655400064,-83.374198358068611,-103.19530921999581,-187.79691552720433,-245.64961175045556,-312.05942323631939,-395.18668500734213,-407.56554886343622,-400.2359136895181,-448.22541540411186,-427.19570022133553,-308.54943133754438,-258.54955118151446,-223.1325295018454,-178.89761135876398,-154.88923655712662,-154.88923655712662,-137.68911909659252,-103.27765629720503]
["Net Projected Demand (Surplus)",{"$f":"4*AB331+4*BA331+19*C331+BZ331*4","v":3267534.6496490482},{"$f":"C322-C327-C329-C330","v":113393.19350681153},2912.5963630382089,2623.922725296306,2623.922725296306,2629.1809079718405,2778.8302319464901,2773.5177268427942,2766.0840563897282,4620.7045152452347,4869.6100514283125,5359.3312566644199,5194.6534099044957,4302.1712350943426,4099.0635564839304,4304.1242833412398,3738.3919180890052,3783.3552256092325,4830.1030036787224,5429.6688013532084,6336.3105309233333,7167.465415868829,6945.2246691007067,6079.2339209199072,5795.7612855089365,3917.5872676030062,91682.538511039689,2457.9353835947099,2195.2423732495804,2195.2423732495804,2213.4908696235025,2363.1401935981526,2344.8373747960686,{"$f":"AI322-AI327-AI329-AI330","v":2324.4099904069926},4140.0629084049715,4298.0739878480526,4696.8252580467488,4493.1764701916718,3613.6846090799036,3423.5999339140672,3615.6376573268008,3062.928295519142,3120.8492269915614,4167.5970050610513,4754.2051787833452,5608.8549096272282,6401.0369076640745,6217.7690478046025,5429.7182360006282,5185.2165416848129,3359.0037785724248,80639.437494638987,2104.3101773608792,1861.8243216576823,1861.8243216576823,1890.1763953525699,2039.8257193272204,2011.4193232041705,1980.9035218423614,3766.2413347330812,3853.516585725522,4181.5428146774548,3947.5832948594771,3078.195011068673,2898.219835893959,{"$f":"BO322-BO327-BO329-BO330","v":3080.1480593155702},2537.5481974990344,2605.5667836222674,3652.3145616917582,4228.8250807632367,5043.0827988845131,5804.9258457270462,5651.9969370618874,4924.5393699522965,4710.3484075993811,2924.5587951612456,105944.01724922869,2912.5963630382089,2623.922725296306,2623.922725296306,2629.1809079718405,2778.8302319464901,2773.5177268427942,2766.0840563897282,4620.7045152452347,4869.6100514283125,5359.3312566644199,5194.6534099044957,4302.1712350943426,4046.3919517723548,4256.7281769547599,3680.4531529062742,3725.4164604265006,4793.2328803806204,5387.5359309096502,6283.6389262117573,7114.7938111572539,{"$f":"CU322-CU327-CU329-CU330","v":6897.8285627142268},6031.8378145334264,5753.6284150653792,4282.1428076346292]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D334","v":"V"},{"$f":"E334","v":"SV"},{"$f":"F334","v":"SV"},{"$f":"G334","v":"SV"},{"$f":"H334","v":"SV"},{"$f":"I334","v":"SV"},{"$f":"J334","v":"C"},{"$f":"K334","v":"C"},{"$f":"L334","v":"C"},{"$f":"M334","v":"P"},{"$f":"N334","v":"P"},{"$f":"O334","v":"P"},{"$f":"P334","v":"P"},{"$f":"Q334","v":"P"},{"$f":"R334","v":"P"},{"$f":"S334","v":"C"},{"$f":"T334","v":"C"},{"$f":"U334","v":"C"},{"$f":"V334","v":"C"},{"$f":"W334","v":"C"},{"$f":"X334","v":"C"},{"$f":"Y334","v":"C"},{"$f":"Z334","v":"C"},{"$f":"AA334","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB337+5*BA337+17*C337+BZ337*4","v":1602011.7069999999},{"$f":"SUM(D337:AA337)","v":51677.796999999999},{"$f":"'Hourly Production'!B22*1","v":0},{"$f":"'Hourly Production'!C22*1","v":0},{"$f":"'Hourly Production'!D22*1","v":0},{"$f":"'Hourly Production'!E22*1","v":0},{"$f":"'Hourly Production'!F22*1","v":0},{"$f":"'Hourly Production'!G22*1","v":0},{"$f":"'Hourly Production'!H22*1","v":6.4670000000000005},{"$f":"'Hourly Production'!I22*1","v":536.76099999999997},{"$f":"'Hourly Production'!J22*1","v":1687.8869999999999},{"$f":"'Hourly Production'!K22*1","v":3013.6220000000003},{"$f":"'Hourly Production'!L22*1","v":4345.8240000000005},{"$f":"'Hourly Production'!M22*1","v":6124.2490000000007},{"$f":"'Hourly Production'!N22*1","v":6298.8580000000002},{"$f":"'Hourly Production'!O22*1","v":6564.005000000001},{"$f":"'Hourly Production'!P22*1","v":6926.1570000000011},{"$f":"'Hourly Production'!Q22*1","v":6363.5280000000002},{"$f":"'Hourly Production'!R22*1","v":5031.3260000000009},{"$f":"'Hourly Production'!S22*1","v":3233.5},{"$f":"'Hourly Production'!T22*1","v":1364.537},{"$f":"'Hourly Production'!U22*1","v":181.07600000000002},{"$f":"'Hourly Production'!V22*1","v":0},{"$f":"'Hourly Production'!W22*1","v":0},{"$f":"'Hourly Production'!X22*1","v":0},{"$f":"'Hourly Production'!Y22*1","v":0},{"$f":"SUM(AC337:AZ337)","v":51677.796999999999},{"$f":"D337","v":0},{"$f":"E337","v":0},0,0,0,0,6.4670000000000005,536.76099999999997,1687.8869999999999,3013.6220000000003,4345.8240000000005,6124.2490000000007,6298.8580000000002,6564.005000000001,6926.1570000000011,6363.5280000000002,5031.3260000000009,3233.5,1364.537,181.07600000000002,0,0,{"$f":"Z337","v":0},{"$f":"AA337","v":0},{"$f":"SUM(BB337:BY337)","v":51677.796999999999},{"$f":"AC337","v":0},0,0,0,0,0,6.4670000000000005,536.76099999999997,1687.8869999999999,3013.6220000000003,4345.8240000000005,6124.2490000000007,6298.8580000000002,6564.005000000001,6926.1570000000011,6363.5280000000002,5031.3260000000009,3233.5,1364.537,181.07600000000002,0,0,{"$f":"AY337","v":0},0,{"$f":"SUM(CA337:CX337)","v":51677.796999999999},{"$f":"BB337","v":0},0,0,0,0,0,6.4670000000000005,536.76099999999997,1687.8869999999999,3013.6220000000003,4345.8240000000005,6124.2490000000007,6298.8580000000002,6564.005000000001,6926.1570000000011,6363.5280000000002,5031.3260000000009,3233.5,1364.537,181.07600000000002,0,0,0,0]
["AC Losses",{"$f":"4*AB338+4*BA338+19*C338+BZ338*4","v":-54490.826201897988},{"$f":"SUM(D338:AA338)","v":-1757.7685871579995},{"$f":"Inputs!$E$51*D337*-1","v":0},{"$f":"Inputs!$E$51*E337*-1","v":0},{"$f":"Inputs!$E$51*F337*-1","v":0},{"$f":"Inputs!$E$51*G337*-1","v":0},{"$f":"Inputs!$E$51*H337*-1","v":0},{"$f":"Inputs!$E$51*I337*-1","v":0},{"$f":"Inputs!$E$51*J337*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*K337*-1","v":-18.257388653999993},{"$f":"Inputs!$E$51*L337*-1","v":-57.411788417999979},{"$f":"Inputs!$E$51*M337*-1","v":-102.50533870799998},{"$f":"Inputs!$E$51*N337*-1","v":-147.81885753599997},{"$f":"Inputs!$E$51*O337*-1","v":-208.31020548599994},{"$f":"Inputs!$E$51*P337*-1","v":-214.24935601199994},{"$f":"Inputs!$E$51*Q337*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*R337*-1","v":-235.58630419799997},{"$f":"Inputs!$E$51*S337*-1","v":-216.44904139199994},{"$f":"Inputs!$E$51*T337*-1","v":-171.13552256399998},{"$f":"Inputs!$E$51*U337*-1","v":-109.98426899999997},{"$f":"Inputs!$E$51*V337*-1","v":-46.413361517999988},{"$f":"Inputs!$E$51*W337*-1","v":-6.1591190639999986},{"$f":"Inputs!$E$51*X337*-1","v":0},{"$f":"Inputs!$E$51*Y337*-1","v":0},{"$f":"Inputs!$E$51*Z337*-1","v":0},{"$f":"Inputs!$E$51*AA337*-1","v":0},{"$f":"SUM(AC338:AZ338)","v":-1757.7685871579995},{"$f":"Inputs!$E$51*AC337*-1","v":0},{"$f":"Inputs!$E$51*AD337*-1","v":0},{"$f":"Inputs!$E$51*AE337*-1","v":0},{"$f":"Inputs!$E$51*AF337*-1","v":0},{"$f":"Inputs!$E$51*AG337*-1","v":0},{"$f":"Inputs!$E$51*AH337*-1","v":0},{"$f":"Inputs!$E$51*AI337*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*AJ337*-1","v":-18.257388653999993},{"$f":"Inputs!$E$51*AK337*-1","v":-57.411788417999979},{"$f":"Inputs!$E$51*AL337*-1","v":-102.50533870799998},{"$f":"Inputs!$E$51*AM337*-1","v":-147.81885753599997},{"$f":"Inputs!$E$51*AN337*-1","v":-208.31020548599994},{"$f":"Inputs!$E$51*AO337*-1","v":-214.24935601199994},{"$f":"Inputs!$E$51*AP337*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*AQ337*-1","v":-235.58630419799997},{"$f":"Inputs!$E$51*AR337*-1","v":-216.44904139199994},{"$f":"Inputs!$E$51*AS337*-1","v":-171.13552256399998},{"$f":"Inputs!$E$51*AT337*-1","v":-109.98426899999997},{"$f":"Inputs!$E$51*AU337*-1","v":-46.413361517999988},{"$f":"Inputs!$E$51*AV337*-1","v":-6.1591190639999986},{"$f":"Inputs!$E$51*AW337*-1","v":0},{"$f":"Inputs!$E$51*AX337*-1","v":0},{"$f":"Inputs!$E$51*AY337*-1","v":0},{"$f":"Inputs!$E$51*AZ337*-1","v":0},{"$f":"SUM(BB338:BY338)","v":-1757.7685871579995},{"$f":"Inputs!$E$51*BB337*-1","v":0},{"$f":"Inputs!$E$51*BC337*-1","v":0},{"$f":"Inputs!$E$51*BD337*-1","v":0},{"$f":"Inputs!$E$51*BE337*-1","v":0},{"$f":"Inputs!$E$51*BF337*-1","v":0},{"$f":"Inputs!$E$51*BG337*-1","v":0},{"$f":"Inputs!$E$51*BH337*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*BI337*-1","v":-18.257388653999993},{"$f":"Inputs!$E$51*BJ337*-1","v":-57.411788417999979},{"$f":"Inputs!$E$51*BK337*-1","v":-102.50533870799998},{"$f":"Inputs!$E$51*BL337*-1","v":-147.81885753599997},{"$f":"Inputs!$E$51*BM337*-1","v":-208.31020548599994},{"$f":"Inputs!$E$51*BN337*-1","v":-214.24935601199994},{"$f":"Inputs!$E$51*BO337*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*BP337*-1","v":-235.58630419799997},{"$f":"Inputs!$E$51*BQ337*-1","v":-216.44904139199994},{"$f":"Inputs!$E$51*BR337*-1","v":-171.13552256399998},{"$f":"Inputs!$E$51*BS337*-1","v":-109.98426899999997},{"$f":"Inputs!$E$51*BT337*-1","v":-46.413361517999988},{"$f":"Inputs!$E$51*BU337*-1","v":-6.1591190639999986},{"$f":"Inputs!$E$51*BV337*-1","v":0},{"$f":"Inputs!$E$51*BW337*-1","v":0},{"$f":"Inputs!$E$51*BX337*-1","v":0},{"$f":"Inputs!$E$51*BY337*-1","v":0},{"$f":"SUM(CA338:CX338)","v":-1757.7685871579995},{"$f":"Inputs!$E$51*CA337*-1","v":0},{"$f":"Inputs!$E$51*CB337*-1","v":0},{"$f":"Inputs!$E$51*CC337*-1","v":0},{"$f":"Inputs!$E$51*CD337*-1","v":0},{"$f":"Inputs!$E$51*CE337*-1","v":0},{"$f":"Inputs!$E$51*CF337*-1","v":0},{"$f":"Inputs!$E$51*CG337*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*CH337*-1","v":-18.257388653999993},{"$f":"Inputs!$E$51*CI337*-1","v":-57.411788417999979},{"$f":"Inputs!$E$51*CJ337*-1","v":-102.50533870799998},{"$f":"Inputs!$E$51*CK337*-1","v":-147.81885753599997},{"$f":"Inputs!$E$51*CL337*-1","v":-208.31020548599994},{"$f":"Inputs!$E$51*CM337*-1","v":-214.24935601199994},{"$f":"Inputs!$E$51*CN337*-1","v":-223.26806606999995},{"$f":"Inputs!$E$51*CO337*-1","v":-235.58630419799997},{"$f":"Inputs!$E$51*CP337*-1","v":-216.44904139199994},{"$f":"Inputs!$E$51*CQ337*-1","v":-171.13552256399998},{"$f":"Inputs!$E$51*CR337*-1","v":-109.98426899999997},{"$f":"Inputs!$E$51*CS337*-1","v":-46.413361517999988},{"$f":"Inputs!$E$51*CT337*-1","v":-6.1591190639999986},{"$f":"Inputs!$E$51*CU337*-1","v":0},{"$f":"Inputs!$E$51*CV337*-1","v":0},{"$f":"Inputs!$E$51*CW337*-1","v":0},{"$f":"Inputs!$E$51*CX337*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB339+4*BA339+19*C339+BZ339*4","v":1547520.8807981021},{"$f":"SUM(D339:AA339)","v":49920.028412842003},{"$f":"D337+D338","v":0},{"$f":"E337+E338","v":0},{"$f":"F337+F338","v":0},{"$f":"G337+G338","v":0},{"$f":"H337+H338","v":0},{"$f":"I337+I338","v":0},{"$f":"J337+J338","v":6.2470314620000007},{"$f":"K337+K338","v":518.50361134599996},{"$f":"L337+L338","v":1630.4752115819999},{"$f":"M337+M338","v":2911.1166612920001},{"$f":"N337+N338","v":4198.0051424640005},{"$f":"O337+O338","v":5915.9387945140006},{"$f":"P337+P338","v":6084.608643988},{"$f":"Q337+Q338","v":6340.7369339300012},{"$f":"R337+R338","v":6690.570695802001},{"$f":"S337+S338","v":6147.078958608},{"$f":"T337+T338","v":4860.1904774360009},{"$f":"U337+U338","v":3123.515731},{"$f":"V337+V338","v":1318.1236384819999},{"$f":"W337+W338","v":174.91688093600001},{"$f":"X337+X338","v":0},{"$f":"Y337+Y338","v":0},{"$f":"Z337+Z338","v":0},{"$f":"AA337+AA338","v":0},{"$f":"SUM(AC339:AZ339)","v":49920.028412842003},{"$f":"AC337+AC338","v":0},{"$f":"AD337+AD338","v":0},{"$f":"AE337+AE338","v":0},{"$f":"AF337+AF338","v":0},{"$f":"AG337+AG338","v":0},{"$f":"AH337+AH338","v":0},{"$f":"AI337+AI338","v":6.2470314620000007},{"$f":"AJ337+AJ338","v":518.50361134599996},{"$f":"AK337+AK338","v":1630.4752115819999},{"$f":"AL337+AL338","v":2911.1166612920001},{"$f":"AM337+AM338","v":4198.0051424640005},{"$f":"AN337+AN338","v":5915.9387945140006},{"$f":"AO337+AO338","v":6084.608643988},{"$f":"AP337+AP338","v":6340.7369339300012},{"$f":"AQ337+AQ338","v":6690.570695802001},{"$f":"AR337+AR338","v":6147.078958608},{"$f":"AS337+AS338","v":4860.1904774360009},{"$f":"AT337+AT338","v":3123.515731},{"$f":"AU337+AU338","v":1318.1236384819999},{"$f":"AV337+AV338","v":174.91688093600001},{"$f":"AW337+AW338","v":0},{"$f":"AX337+AX338","v":0},{"$f":"AY337+AY338","v":0},{"$f":"AZ337+AZ338","v":0},49920.028412842003,{"$f":"BB337+BB338","v":0},{"$f":"BC337+BC338","v":0},{"$f":"BD337+BD338","v":0},{"$f":"BE337+BE338","v":0},{"$f":"BF337+BF338","v":0},{"$f":"BG337+BG338","v":0},{"$f":"BH337+BH338","v":6.2470314620000007},{"$f":"BI337+BI338","v":518.50361134599996},{"$f":"BJ337+BJ338","v":1630.4752115819999},{"$f":"BK337+BK338","v":2911.1166612920001},{"$f":"BL337+BL338","v":4198.0051424640005},{"$f":"BM337+BM338","v":5915.9387945140006},{"$f":"BN337+BN338","v":6084.608643988},{"$f":"BO337+BO338","v":6340.7369339300012},{"$f":"BP337+BP338","v":6690.570695802001},{"$f":"BQ337+BQ338","v":6147.078958608},{"$f":"BR337+BR338","v":4860.1904774360009},{"$f":"BS337+BS338","v":3123.515731},{"$f":"BT337+BT338","v":1318.1236384819999},{"$f":"BU337+BU338","v":174.91688093600001},{"$f":"BV337+BV338","v":0},{"$f":"BW337+BW338","v":0},{"$f":"BX337+BX338","v":0},{"$f":"BY337+BY338","v":0},49920.028412842003,{"$f":"CA337+CA338","v":0},{"$f":"CB337+CB338","v":0},{"$f":"CC337+CC338","v":0},{"$f":"CD337+CD338","v":0},{"$f":"CE337+CE338","v":0},{"$f":"CF337+CF338","v":0},{"$f":"CG337+CG338","v":6.2470314620000007},{"$f":"CH337+CH338","v":518.50361134599996},{"$f":"CI337+CI338","v":1630.4752115819999},{"$f":"CJ337+CJ338","v":2911.1166612920001},{"$f":"CK337+CK338","v":4198.0051424640005},{"$f":"CL337+CL338","v":5915.9387945140006},{"$f":"CM337+CM338","v":6084.608643988},{"$f":"CN337+CN338","v":6340.7369339300012},{"$f":"CO337+CO338","v":6690.570695802001},{"$f":"CP337+CP338","v":6147.078958608},{"$f":"CQ337+CQ338","v":4860.1904774360009},{"$f":"CR337+CR338","v":3123.515731},{"$f":"CS337+CS338","v":1318.1236384819999},{"$f":"CT337+CT338","v":174.91688093600001},{"$f":"CU337+CU338","v":0},{"$f":"CV337+CV338","v":0},{"$f":"CW337+CW338","v":0},{"$f":"CX337+CX338","v":0}]
["PV Production used internally",{"$f":"4*AB340+4*BA340+19*C340+BZ340*4","v":-44120.657975321999},{"$f":"SUM(D340:AA340)","v":-1423.247031462},{"$f":"IF(D339>Inputs!$E$81,Inputs!$E$81,D339)*-1","v":0},{"$f":"IF(E339>Inputs!$E$81,Inputs!$E$81,E339)*-1","v":0},{"$f":"IF(F339>Inputs!$E$81,Inputs!$E$81,F339)*-1","v":0},{"$f":"IF(G339>Inputs!$E$81,Inputs!$E$81,G339)*-1","v":0},{"$f":"IF(H339>Inputs!$E$81,Inputs!$E$81,H339)*-1","v":0},{"$f":"IF(I339>Inputs!$E$81,Inputs!$E$81,I339)*-1","v":0},{"$f":"IF(J339>Inputs!$E$81,Inputs!$E$81,J339)*-1","v":-6.2470314620000007},{"$f":"IF(K339>Inputs!$E$81,Inputs!$E$81,K339)*-1","v":-109},{"$f":"IF(L339>Inputs!$E$81,Inputs!$E$81,L339)*-1","v":-109},{"$f":"IF(M339>Inputs!$E$81,Inputs!$E$81,M339)*-1","v":-109},{"$f":"IF(N339>Inputs!$E$81,Inputs!$E$81,N339)*-1","v":-109},{"$f":"IF(O339>Inputs!$E$81,Inputs!$E$81,O339)*-1","v":-109},{"$f":"IF(P339>Inputs!$E$81,Inputs!$E$81,P339)*-1","v":-109},{"$f":"IF(Q339>Inputs!$E$81,Inputs!$E$81,Q339)*-1","v":-109},{"$f":"IF(R339>Inputs!$E$81,Inputs!$E$81,R339)*-1","v":-109},{"$f":"IF(S339>Inputs!$E$81,Inputs!$E$81,S339)*-1","v":-109},{"$f":"IF(T339>Inputs!$E$81,Inputs!$E$81,T339)*-1","v":-109},{"$f":"IF(U339>Inputs!$E$81,Inputs!$E$81,U339)*-1","v":-109},{"$f":"IF(V339>Inputs!$E$81,Inputs!$E$81,V339)*-1","v":-109},{"$f":"IF(W339>Inputs!$E$81,Inputs!$E$81,W339)*-1","v":-109},{"$f":"IF(X339>Inputs!$E$81,Inputs!$E$81,X339)*-1","v":0},{"$f":"IF(Y339>Inputs!$E$81,Inputs!$E$81,Y339)*-1","v":0},{"$f":"IF(Z339>Inputs!$E$81,Inputs!$E$81,Z339)*-1","v":0},{"$f":"IF(AA339>Inputs!$E$81,Inputs!$E$81,AA339)*-1","v":0},{"$f":"SUM(AC340:AZ340)","v":-1423.247031462},{"$f":"IF(AC339>Inputs!$E$81,Inputs!$E$81,AC339)*-1","v":0},{"$f":"IF(AD339>Inputs!$E$81,Inputs!$E$81,AD339)*-1","v":0},{"$f":"IF(AE339>Inputs!$E$81,Inputs!$E$81,AE339)*-1","v":0},{"$f":"IF(AF339>Inputs!$E$81,Inputs!$E$81,AF339)*-1","v":0},{"$f":"IF(AG339>Inputs!$E$81,Inputs!$E$81,AG339)*-1","v":0},{"$f":"IF(AH339>Inputs!$E$81,Inputs!$E$81,AH339)*-1","v":0},{"$f":"IF(AI339>Inputs!$E$81,Inputs!$E$81,AI339)*-1","v":-6.2470314620000007},{"$f":"IF(AJ339>Inputs!$E$81,Inputs!$E$81,AJ339)*-1","v":-109},{"$f":"IF(AK339>Inputs!$E$81,Inputs!$E$81,AK339)*-1","v":-109},{"$f":"IF(AL339>Inputs!$E$81,Inputs!$E$81,AL339)*-1","v":-109},{"$f":"IF(AM339>Inputs!$E$81,Inputs!$E$81,AM339)*-1","v":-109},{"$f":"IF(AN339>Inputs!$E$81,Inputs!$E$81,AN339)*-1","v":-109},{"$f":"IF(AO339>Inputs!$E$81,Inputs!$E$81,AO339)*-1","v":-109},{"$f":"IF(AP339>Inputs!$E$81,Inputs!$E$81,AP339)*-1","v":-109},{"$f":"IF(AQ339>Inputs!$E$81,Inputs!$E$81,AQ339)*-1","v":-109},{"$f":"IF(AR339>Inputs!$E$81,Inputs!$E$81,AR339)*-1","v":-109},{"$f":"IF(AS339>Inputs!$E$81,Inputs!$E$81,AS339)*-1","v":-109},{"$f":"IF(AT339>Inputs!$E$81,Inputs!$E$81,AT339)*-1","v":-109},{"$f":"IF(AU339>Inputs!$E$81,Inputs!$E$81,AU339)*-1","v":-109},{"$f":"IF(AV339>Inputs!$E$81,Inputs!$E$81,AV339)*-1","v":-109},{"$f":"IF(AW339>Inputs!$E$81,Inputs!$E$81,AW339)*-1","v":0},{"$f":"IF(AX339>Inputs!$E$81,Inputs!$E$81,AX339)*-1","v":0},{"$f":"IF(AY339>Inputs!$E$81,Inputs!$E$81,AY339)*-1","v":0},{"$f":"IF(AZ339>Inputs!$E$81,Inputs!$E$81,AZ339)*-1","v":0},{"$f":"SUM(BB340:BY340)","v":-1423.247031462},{"$f":"IF(BB339>Inputs!$E$81,Inputs!$E$81,BB339)*-1","v":0},{"$f":"IF(BC339>Inputs!$E$81,Inputs!$E$81,BC339)*-1","v":0},{"$f":"IF(BD339>Inputs!$E$81,Inputs!$E$81,BD339)*-1","v":0},{"$f":"IF(BE339>Inputs!$E$81,Inputs!$E$81,BE339)*-1","v":0},{"$f":"IF(BF339>Inputs!$E$81,Inputs!$E$81,BF339)*-1","v":0},{"$f":"IF(BG339>Inputs!$E$81,Inputs!$E$81,BG339)*-1","v":0},{"$f":"IF(BH339>Inputs!$E$81,Inputs!$E$81,BH339)*-1","v":-6.2470314620000007},{"$f":"IF(BI339>Inputs!$E$81,Inputs!$E$81,BI339)*-1","v":-109},{"$f":"IF(BJ339>Inputs!$E$81,Inputs!$E$81,BJ339)*-1","v":-109},{"$f":"IF(BK339>Inputs!$E$81,Inputs!$E$81,BK339)*-1","v":-109},{"$f":"IF(BL339>Inputs!$E$81,Inputs!$E$81,BL339)*-1","v":-109},{"$f":"IF(BM339>Inputs!$E$81,Inputs!$E$81,BM339)*-1","v":-109},{"$f":"IF(BN339>Inputs!$E$81,Inputs!$E$81,BN339)*-1","v":-109},{"$f":"IF(BO339>Inputs!$E$81,Inputs!$E$81,BO339)*-1","v":-109},{"$f":"IF(BP339>Inputs!$E$81,Inputs!$E$81,BP339)*-1","v":-109},{"$f":"IF(BQ339>Inputs!$E$81,Inputs!$E$81,BQ339)*-1","v":-109},{"$f":"IF(BR339>Inputs!$E$81,Inputs!$E$81,BR339)*-1","v":-109},{"$f":"IF(BS339>Inputs!$E$81,Inputs!$E$81,BS339)*-1","v":-109},{"$f":"IF(BT339>Inputs!$E$81,Inputs!$E$81,BT339)*-1","v":-109},{"$f":"IF(BU339>Inputs!$E$81,Inputs!$E$81,BU339)*-1","v":-109},{"$f":"IF(BV339>Inputs!$E$81,Inputs!$E$81,BV339)*-1","v":0},{"$f":"IF(BW339>Inputs!$E$81,Inputs!$E$81,BW339)*-1","v":0},{"$f":"IF(BX339>Inputs!$E$81,Inputs!$E$81,BX339)*-1","v":0},{"$f":"IF(BY339>Inputs!$E$81,Inputs!$E$81,BY339)*-1","v":0},{"$f":"SUM(CA340:CX340)","v":-1423.247031462},{"$f":"IF(CA339>Inputs!$E$81,Inputs!$E$81,CA339)*-1","v":0},{"$f":"IF(CB339>Inputs!$E$81,Inputs!$E$81,CB339)*-1","v":0},{"$f":"IF(CC339>Inputs!$E$81,Inputs!$E$81,CC339)*-1","v":0},{"$f":"IF(CD339>Inputs!$E$81,Inputs!$E$81,CD339)*-1","v":0},{"$f":"IF(CE339>Inputs!$E$81,Inputs!$E$81,CE339)*-1","v":0},{"$f":"IF(CF339>Inputs!$E$81,Inputs!$E$81,CF339)*-1","v":0},{"$f":"IF(CG339>Inputs!$E$81,Inputs!$E$81,CG339)*-1","v":-6.2470314620000007},{"$f":"IF(CH339>Inputs!$E$81,Inputs!$E$81,CH339)*-1","v":-109},{"$f":"IF(CI339>Inputs!$E$81,Inputs!$E$81,CI339)*-1","v":-109},{"$f":"IF(CJ339>Inputs!$E$81,Inputs!$E$81,CJ339)*-1","v":-109},{"$f":"IF(CK339>Inputs!$E$81,Inputs!$E$81,CK339)*-1","v":-109},{"$f":"IF(CL339>Inputs!$E$81,Inputs!$E$81,CL339)*-1","v":-109},{"$f":"IF(CM339>Inputs!$E$81,Inputs!$E$81,CM339)*-1","v":-109},{"$f":"IF(CN339>Inputs!$E$81,Inputs!$E$81,CN339)*-1","v":-109},{"$f":"IF(CO339>Inputs!$E$81,Inputs!$E$81,CO339)*-1","v":-109},{"$f":"IF(CP339>Inputs!$E$81,Inputs!$E$81,CP339)*-1","v":-109},{"$f":"IF(CQ339>Inputs!$E$81,Inputs!$E$81,CQ339)*-1","v":-109},{"$f":"IF(CR339>Inputs!$E$81,Inputs!$E$81,CR339)*-1","v":-109},{"$f":"IF(CS339>Inputs!$E$81,Inputs!$E$81,CS339)*-1","v":-109},{"$f":"IF(CT339>Inputs!$E$81,Inputs!$E$81,CT339)*-1","v":-109},{"$f":"IF(CU339>Inputs!$E$81,Inputs!$E$81,CU339)*-1","v":0},{"$f":"IF(CV339>Inputs!$E$81,Inputs!$E$81,CV339)*-1","v":0},{"$f":"IF(CW339>Inputs!$E$81,Inputs!$E$81,CW339)*-1","v":0},{"$f":"IF(CX339>Inputs!$E$81,Inputs!$E$81,CX339)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB341+4*BA341+19*C341+BZ341*4","v":1503400.22282278},{"$f":"SUM(D341:AA341)","v":48496.781381380002},{"$f":"D339+D340","v":0},{"$f":"E339+E340","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,5806.9387945140006,5975.608643988,6231.7369339300012,6581.570695802001,6038.078958608,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,{"$f":"SUM(AC341:AZ341)","v":48496.781381380002},{"$f":"AC339+AC340","v":0},{"$f":"AD339+AD340","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,5806.9387945140006,5975.608643988,6231.7369339300012,6581.570695802001,6038.078958608,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,{"$f":"SUM(BB341:BY341)","v":48496.781381380002},{"$f":"BB339+BB340","v":0},{"$f":"BC339+BC340","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,5806.9387945140006,5975.608643988,6231.7369339300012,6581.570695802001,6038.078958608,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,{"$f":"SUM(CA341:CX341)","v":48496.781381380002},{"$f":"CA339+CA340","v":0},{"$f":"CB339+CB340","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,5806.9387945140006,5975.608643988,6231.7369339300012,6581.570695802001,6038.078958608,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB344+4*BA344+19*C344+BZ344*4","v":1134957.8755510612},{"$f":"SUM(D344:AA344)","v":38089.953573155748},{"$f":"IF(D331<0,0,IF(D331>D341,D341,D331))","v":0},{"$f":"IF(E331<0,0,IF(E331>E341,E341,E331))","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,4302.1712350943426,4099.0635564839304,4304.1242833412398,3738.3919180890052,3783.3552256092325,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,{"$f":"SUM(AC344:AZ344)","v":34115.953604994531},{"$f":"IF(AC331<0,0,IF(AC331>AC341,AC341,AC331))","v":0},{"$f":"IF(AD331<0,0,IF(AD331>AD341,AD341,AD331))","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,3613.6846090799036,3423.5999339140672,3615.6376573268008,3062.928295519142,3120.8492269915614,4167.5970050610513,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,{"$f":"SUM(BB344:BY344)","v":30822.227478588738},{"$f":"IF(BB331<0,0,IF(BB331>BB341,BB341,BB331))","v":0},0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,3947.5832948594771,3078.195011068673,2898.219835893959,3080.1480593155702,2537.5481974990344,2605.5667836222674,3652.3145616917582,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,{"$f":"SUM(CA344:CX344)","v":37874.008331692232},{"$f":"IF(CA331<0,0,IF(CA331>CA341,CA341,CA331))","v":0},{"$f":"IF(CB331<0,0,IF(CB331>CB341,CB341,CB331))","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,4302.1712350943426,4046.3919517723548,4256.7281769547599,3680.4531529062742,3725.4164604265006,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B331-B344","v":2132576.774097987},{"$f":"C331-C344","v":75303.239933655772},{"$f":"D331-D344","v":2912.5963630382089},{"$f":"E331-E344","v":2623.922725296306},{"$f":"F331-F344","v":2623.922725296306},{"$f":"G331-G344","v":2629.1809079718405},{"$f":"H331-H344","v":2778.8302319464901},{"$f":"I331-I344","v":2773.5177268427942},{"$f":"J331-J344","v":2766.0840563897282},{"$f":"K331-K344","v":4211.2009038992346},{"$f":"L331-L344","v":3348.1348398463124},{"$f":"M331-M344","v":2557.2145953724198},{"$f":"N331-N344","v":1105.6482674404951},{"$f":"O331-O344","v":0},{"$f":"P331-P344","v":0},{"$f":"Q331-Q344","v":0},{"$f":"R331-R344","v":0},{"$f":"S331-S344","v":0},{"$f":"T331-T344","v":78.912526242721469},{"$f":"U331-U344","v":2415.1530703532085},{"$f":"V331-V344","v":5127.1868924413338},{"$f":"W331-W344","v":7101.5485349328292},{"$f":"X331-X344","v":6945.2246691007067},{"$f":"Y331-Y344","v":6079.2339209199072},{"$f":"Z331-Z344","v":5795.7612855089365},{"$f":"AA331-AA344","v":3917.5872676030062},{"$f":"AB331-AB344","v":57566.584906045158},{"$f":"AC331-AC344","v":2457.9353835947099},{"$f":"AD331-AD344","v":2195.2423732495804},{"$f":"AE331-AE344","v":2195.2423732495804},{"$f":"AF331-AF344","v":2213.4908696235025},{"$f":"AG331-AG344","v":2363.1401935981526},{"$f":"AH331-AH344","v":2344.8373747960686},{"$f":"AI331-AI344","v":2324.4099904069926},{"$f":"AJ331-AJ344","v":3730.5592970589714},{"$f":"AK331-AK344","v":2776.5987762660525},{"$f":"AL331-AL344","v":1894.7085967547487},{"$f":"AM331-AM344","v":404.17132772767127},{"$f":"AN331-AN344","v":0},{"$f":"AO331-AO344","v":0},{"$f":"AP331-AP344","v":0},{"$f":"AQ331-AQ344","v":0},{"$f":"AR331-AR344","v":0},{"$f":"AS331-AS344","v":0},{"$f":"AT331-AT344","v":1739.6894477833453},{"$f":"AU331-AU344","v":4399.7312711452287},{"$f":"AV331-AV344","v":6335.1200267280747},{"$f":"AW331-AW344","v":6217.7690478046025},{"$f":"AX331-AX344","v":5429.7182360006282},{"$f":"AY331-AY344","v":5185.2165416848129},{"$f":"AZ331-AZ344","v":3359.0037785724248},{"$f":"BA331-BA344","v":49817.210016050245},{"$f":"BB331-BB344","v":2104.3101773608792},{"$f":"BC331-BC344","v":1861.8243216576823},{"$f":"BD331-BD344","v":1861.8243216576823},{"$f":"BE331-BE344","v":1890.1763953525699},{"$f":"BF331-BF344","v":2039.8257193272204},{"$f":"BG331-BG344","v":2011.4193232041705},{"$f":"BH331-BH344","v":1980.9035218423614},{"$f":"BI331-BI344","v":3356.7377233870811},{"$f":"BJ331-BJ344","v":2332.0413741435223},{"$f":"BK331-BK344","v":1379.4261533854547},{"$f":"BL331-BL344","v":0},{"$f":"BM331-BM344","v":0},{"$f":"BN331-BN344","v":0},{"$f":"BO331-BO344","v":0},{"$f":"BP331-BP344","v":0},{"$f":"BQ331-BQ344","v":0},{"$f":"BR331-BR344","v":0},{"$f":"BS331-BS344","v":1214.3093497632367},{"$f":"BT331-BT344","v":3833.9591604025131},{"$f":"BU331-BU344","v":5739.0089647910463},{"$f":"BV331-BV344","v":5651.9969370618874},{"$f":"BW331-BW344","v":4924.5393699522965},{"$f":"BX331-BX344","v":4710.3484075993811},{"$f":"BY331-BY344","v":2924.5587951612456},{"$f":"BZ331-BZ344","v":68070.00891753647},{"$f":"CA331-CA344","v":2912.5963630382089},{"$f":"CB331-CB344","v":2623.922725296306},{"$f":"CC331-CC344","v":2623.922725296306},{"$f":"CD331-CD344","v":2629.1809079718405},{"$f":"CE331-CE344","v":2778.8302319464901},{"$f":"CF331-CF344","v":2773.5177268427942},{"$f":"CG331-CG344","v":2766.0840563897282},{"$f":"CH331-CH344","v":4211.2009038992346},{"$f":"CI331-CI344","v":3348.1348398463124},{"$f":"CJ331-CJ344","v":2557.2145953724198},{"$f":"CK331-CK344","v":1105.6482674404951},{"$f":"CL331-CL344","v":0},{"$f":"CM331-CM344","v":0},{"$f":"CN331-CN344","v":0},{"$f":"CO331-CO344","v":0},{"$f":"CP331-CP344","v":0},{"$f":"CQ331-CQ344","v":42.042402944619425},{"$f":"CR331-CR344","v":2373.0201999096503},{"$f":"CS331-CS344","v":5074.5152877297569},{"$f":"CT331-CT344","v":7048.876930221254},{"$f":"CU331-CU344","v":6897.8285627142268},{"$f":"CV331-CV344","v":6031.8378145334264},{"$f":"CW331-CW344","v":5753.6284150653792},{"$f":"CX331-CX344","v":4282.1428076346292}]
[]
["Summary"]
["Produced",{"$f":"B339","v":1547520.8807981021},{"$f":"SUM(D348:AA348)","v":49920.028412842003},{"$f":"D339","v":0},0,0,0,0,0,6.2470314620000007,518.50361134599996,1630.4752115819999,2911.1166612920001,4198.0051424640005,5915.9387945140006,6084.608643988,6340.7369339300012,6690.570695802001,6147.078958608,4860.1904774360009,3123.515731,1318.1236384819999,174.91688093600001,0,0,0,0,49920.028412842003,0,0,0,0,0,0,6.2470314620000007,{"$f":"AJ339","v":518.50361134599996},1630.4752115819999,2911.1166612920001,4198.0051424640005,5915.9387945140006,6084.608643988,6340.7369339300012,6690.570695802001,6147.078958608,4860.1904774360009,3123.515731,1318.1236384819999,174.91688093600001,0,0,0,0,49920.028412842003,0,0,0,0,0,0,6.2470314620000007,518.50361134599996,1630.4752115819999,2911.1166612920001,4198.0051424640005,5915.9387945140006,6084.608643988,6340.7369339300012,{"$f":"BP339","v":6690.570695802001},6147.078958608,4860.1904774360009,3123.515731,1318.1236384819999,174.91688093600001,0,0,0,0,49920.028412842003,0,0,0,0,0,0,6.2470314620000007,518.50361134599996,1630.4752115819999,2911.1166612920001,4198.0051424640005,5915.9387945140006,6084.608643988,6340.7369339300012,6690.570695802001,6147.078958608,4860.1904774360009,3123.515731,1318.1236384819999,174.91688093600001,0,0,0,0]
["Used",{"$f":"B340","v":-44120.657975321999},{"$f":"C340","v":-1423.247031462},{"$f":"D340","v":0},0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1423.247031462,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,-1423.247031462,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,{"$f":"BP340","v":-109},-109,-109,-109,-109,-109,0,0,0,0,-1423.247031462,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB350+4*BA350+19*C350+BZ350*4","v":1134957.8755510612},{"$f":"SUM(D350:AA350)","v":38089.953573155748},{"$f":"D344","v":0},{"$f":"E344","v":0},0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,4302.1712350943426,4099.0635564839304,4304.1242833412398,3738.3919180890052,3783.3552256092325,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,34115.953604994531,0,0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,3613.6846090799036,3423.5999339140672,3615.6376573268008,3062.928295519142,3120.8492269915614,4167.5970050610513,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,30822.227478588738,0,0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,3947.5832948594771,3078.195011068673,2898.219835893959,3080.1480593155702,2537.5481974990344,{"$f":"BQ344","v":2605.5667836222674},3652.3145616917582,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,37874.008331692232,0,0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,4302.1712350943426,4046.3919517723548,4256.7281769547599,3680.4531529062742,3725.4164604265006,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0]
["  Ponta",536070.04842046078,{"$f":"SUM(D351:AA351)","v":23334.872796764521},{"$f":"IF(D334=\"P\",D350,0)","v":0},0,0,0,0,0,0,0,0,2802.1166612920001,4089.0051424640005,4302.1712350943426,4099.0635564839304,4304.1242833412398,3738.3919180890052,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC351:AZ351)","v":0},{"$f":"IF(AC334=\"P\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB351:BY351)","v":0},{"$f":"IF(BB334=\"P\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA351:CX351)","v":23176.866320483732},{"$f":"IF(CA334=\"P\",CA350,0)","v":0},0,0,0,0,0,0,0,0,2802.1166612920001,4089.0051424640005,4302.1712350943426,4046.3919517723548,4256.7281769547599,3680.4531529062742,0,0,0,0,0,0,0,0,0]
["  Cheia",456666.53527936555,14755.080776391233,{"$f":"IF(D334=\"C\",D350,0)","v":0},0,0,0,0,0,0,409.50361134599996,1521.4752115819999,0,0,0,0,0,0,3783.3552256092325,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,29382.85812077453,{"$f":"IF(AC334=\"C\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,4089.0051424640005,3613.6846090799036,3423.5999339140672,3615.6376573268008,3062.928295519142,3120.8492269915614,4167.5970050610513,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,0,{"$f":"IF(BB334=\"C\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14697.142011208502,{"$f":"IF(CA334=\"C\",CA350,0)","v":0},0,0,0,0,0,0,409.50361134599996,1521.4752115819999,0,0,0,0,0,0,3725.4164604265006,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0]
["  Vazio",142221.29185123494,0,{"$f":"IF(D334=\"V\",D350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4733.0954842199999,{"$f":"IF(AC334=\"V\",AC350,0)","v":0},0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30822.227478588738,{"$f":"IF(BB334=\"V\",BB350,0)","v":0},0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,3947.5832948594771,3078.195011068673,2898.219835893959,3080.1480593155702,2537.5481974990344,2605.5667836222674,3652.3145616917582,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,0,{"$f":"IF(CA334=\"V\",CA350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D334=\"SV\",D350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC334=\"SV\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB334=\"SV\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA334=\"SV\",CA350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",368442.34727171878,10406.827808224252,{"$f":"D348+D349-D350","v":0},{"$f":"E348+E349-E350","v":0},0,0,0,0,0,0,0,0,0,1504.767559419658,1876.5450875040697,1927.6126505887614,2843.1787777129957,2254.7237329987674,0,0,0,0,0,0,0,0,14380.827776385471,0,0,0,0,0,0,0,0,0,0,0,2193.2541854340971,2552.0087100739329,2616.0992766032005,3518.6424002828589,2917.2297316164386,583.59347237494967,0,0,0,0,0,0,0,17674.553902791264,0,0,0,0,0,0,0,0,0,0,141.42184760452346,2728.7437834453276,3077.388808094041,3151.588874614431,4044.0224983029666,{"$f":"BQ348+BQ349-BQ350","v":3432.5121749857326},1098.8759157442428,0,0,0,0,0,0,0,10622.77304968777,0,0,0,0,0,0,0,0,0,0,0,1504.767559419658,1929.2166922156453,1975.0087569752413,2901.1175428957267,2312.6624981814994,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B355=0,0,B355/B348)","v":0.23808554174836219},0.20846998968348104,0,0,0,0,0,0,0,0,0,0,0,0.25435820276150711,0.30840851027587807,0.30400451409265822,0.42495310295382549,0.36679596084273292,0,0,0,0,0,0,0,0,0.28807731553065347,0,0,0,0,0,{"$f":"IF(AH355=0,0,AH355/AH348)","v":0},0,0,0,0,0,0.37073645648057701,0.4194203537799408,0.41258599810444069,0.52591065250840729,0.47457170328539955,0.12007625525879081,0,0,0,0,0,0,0,0.35405736865014398,0,0,0,0,0,0,0,0,0,0,3.3687869072384351E-2,0.46125287603985365,{"$f":"IF(BN355=0,0,BN355/BN348)","v":0.50576610397691013},0.49703826344693819,0.60443610600219633,0.55839728074080597,0.22609729409699103,0,0,0,0,0,0,0,0.21279581337247488,0,0,0,0,0,0,0,0,0,0,0,0.25435820276150711,0.31706504149972575,0.31147937180720209,0.43361286724255571,0.37622137502284492,0,0,0,{"$f":"IF(CT355=0,0,CT355/CT348)","v":0},0,0,0,0]
[]
["SEPTEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB363+4*BA363+17*C363+BZ363*5","v":4619987.293555513},159309.87607301204,5754.2141864844743,5754.2141864844743,5425.3902785780156,5096.5663706715204,4932.1997821612449,4932.1997821612449,5096.5663706715204,5425.3902785780156,5918.6397385934979,7069.4863544311229,7891.5196514579966,7727.1129920526182,7727.1129920526182,7727.1129920526182,7562.7063326472462,7562.7063326472462,7562.7063326472462,7562.7063326472462,7562.7063326472462,7562.7063326472462,7398.2996732418706,7069.4863544311229,6740.6730356203716,6247.4530574042474,144972.07863074591,5236.3521020611897,5236.3521020611897,4937.1070453763386,4637.9118618256243,4488.3018017667346,4488.3018017667346,4637.9118618256243,4937.1070453763386,5385.9621621200813,6433.2325825323205,7181.2828828267793,7031.6778016305398,7031.6778016305398,7031.6778016305398,6882.0627627089916,6882.0627627089916,6882.0627627089916,6882.0627627089916,6882.0627627089916,6882.0627627089916,6732.4527026501028,6433.2325825323205,6134.0124624145392,5685.1476524644786,133820.42635656599,4833.5557865180217,4833.5557865180217,4557.3525987169887,4281.1494109159612,4143.0478170154474,4143.0478170154474,4281.1494109159612,4557.3525987169887,4971.6403123863238,5938.3685377221391,6628.876507224717,6490.7749133242023,6490.7749133242023,6490.7749133242023,6352.6733194236849,6352.6733194236849,6352.6733194236849,6352.6733194236849,6352.6733194236849,6352.6733194236849,6214.5706605223759,5938.3685377221391,5662.1653499211134,5247.8605682195694,159309.87607301204,5754.2141864844743,5754.2141864844743,5425.3902785780156,5096.5663706715204,4932.1997821612449,4932.1997821612449,5096.5663706715204,5425.3902785780156,5918.6397385934979,7069.4863544311229,7891.5196514579966,7727.1129920526182,7727.1129920526182,7727.1129920526182,7562.7063326472462,7562.7063326472462,7562.7063326472462,7562.7063326472462,7562.7063326472462,7562.7063326472462,7398.2996732418706,7069.4863544311229,6740.6730356203716,6646.2266568130299]
["Electric Boat Demand",{"$f":"4*AB364+4*BA364+17*C364+BZ364*5","v":768000},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB365+4*BA365+17*C365+BZ365*5","v":78480},{"$f":"SUM(D365:AA365)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC365:AZ365)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB365:BY365)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA365","v":2616},{"$f":"BB365","v":109},{"$f":"BC365","v":109},{"$f":"BD365","v":109},{"$f":"BE365","v":109},{"$f":"BF365","v":109},{"$f":"BG365","v":109},{"$f":"BH365","v":109},{"$f":"BI365","v":109},{"$f":"BJ365","v":109},{"$f":"BK365","v":109},{"$f":"BL365","v":109},{"$f":"BM365","v":109},{"$f":"BN365","v":109},{"$f":"BO365","v":109},{"$f":"BP365","v":109},{"$f":"BQ365","v":109},{"$f":"BR365","v":109},{"$f":"BS365","v":109},{"$f":"BT365","v":109},{"$f":"BU365","v":109},{"$f":"BV365","v":109},{"$f":"BW365","v":109},{"$f":"BX365","v":109},{"$f":"BY365","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B363:B365)","v":5466467.293555513},187525.87607301204,5863.2141864844743,5863.2141864844743,5534.3902785780156,5205.5663706715204,5041.1997821612449,5041.1997821612449,5205.5663706715204,7134.3902785780156,7627.6397385934979,8778.4863544311229,9600.5196514579966,9436.1129920526182,9436.1129920526182,9436.1129920526182,9271.7063326472453,9271.7063326472453,9271.7063326472453,9271.7063326472453,9271.7063326472453,9271.7063326472453,9107.2996732418706,8778.4863544311229,8449.6730356203716,6356.4530574042474,173188.07863074591,5345.3521020611897,5345.3521020611897,5046.1070453763386,4746.9118618256243,4597.3018017667346,{"$f":"SUM(AH363:AH365)","v":4597.3018017667346},4746.9118618256243,6646.1070453763386,7094.9621621200813,8142.2325825323205,8890.2828828267793,8740.6778016305398,8740.6778016305398,8740.6778016305398,8591.0627627089925,8591.0627627089925,8591.0627627089925,8591.0627627089925,8591.0627627089925,8591.0627627089925,8441.4527026501019,8142.2325825323205,7843.0124624145392,5794.1476524644786,162036.42635656599,4942.5557865180217,4942.5557865180217,4666.3525987169887,4390.1494109159612,4252.0478170154474,4252.0478170154474,4390.1494109159612,6266.3525987169887,6680.6403123863238,7647.3685377221391,8337.876507224717,8199.7749133242032,{"$f":"SUM(BN363:BN365)","v":8199.7749133242032},8199.7749133242032,8061.6733194236849,8061.6733194236849,8061.6733194236849,8061.6733194236849,8061.6733194236849,8061.6733194236849,7923.5706605223759,7647.3685377221391,7371.1653499211134,5356.8605682195694,187525.87607301204,5863.2141864844743,5863.2141864844743,5534.3902785780156,5205.5663706715204,5041.1997821612449,5041.1997821612449,5205.5663706715204,7134.3902785780156,7627.6397385934979,8778.4863544311229,9600.5196514579966,9436.1129920526182,9436.1129920526182,9436.1129920526182,9271.7063326472453,9271.7063326472453,9271.7063326472453,9271.7063326472453,9271.7063326472453,{"$f":"SUM(CT363:CT365)","v":9271.7063326472453},9107.2996732418706,8778.4863544311229,8449.6730356203716,6755.2266568130299]
[null,{"$f":"4*AB367+4*BA367+17*C367+BZ367*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K366:V366)","v":107807.90666245468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ366:AU366)","v":99950.931891292072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI366:BT366)","v":93839.92929314122}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB369+4*BA369+17*C369+BZ369*5","v":836982.25584954966},27899.408528318323,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,781.44956338557745,1172.3015755226788,1250.4032403215213,1406.7036453617113,1563.0040504019009,1563.0040504019009,1406.7036453617113,1719.3044554420908,1719.3044554420908,1094.102835281331,1250.4032403215213,1563.0040504019009,1563.0040504019009,1406.7036453617113,1406.7036453617113,1250.4032403215213,937.80243024114054,27899.408528318323,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,781.44956338557745,1172.3015755226788,1250.4032403215213,1406.7036453617113,1563.0040504019009,1563.0040504019009,1406.7036453617113,1719.3044554420908,1719.3044554420908,1094.102835281331,1250.4032403215213,1563.0040504019009,1563.0040504019009,1406.7036453617113,1406.7036453617113,1250.4032403215213,937.80243024114054,27899.408528318323,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,781.44956338557745,1172.3015755226788,1250.4032403215213,1406.7036453617113,1563.0040504019009,1563.0040504019009,1406.7036453617113,1719.3044554420908,1719.3044554420908,1094.102835281331,1250.4032403215213,1563.0040504019009,1563.0040504019009,1406.7036453617113,1406.7036453617113,1250.4032403215213,937.80243024114054,27899.408528318323,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,781.44956338557745,1172.3015755226788,1250.4032403215213,1406.7036453617113,1563.0040504019009,1618.0166153228788,1456.2149537905914,1779.8182768551665,1779.8182768551665,1132.6116307260156,1294.4132922583035,1618.0166153228788,1618.0166153228788,1456.2149537905914,1456.2149537905914,1294.4132922583035,970.80996919372728]
["   PV",515082.98945952015,{"$f":"SUM(D370:AA370)","v":17169.432981984006},{"$f":"Inputs!$E$43/Inputs!$E$31*D381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K381","v":113.60880615982659},{"$f":"Inputs!$E$43/Inputs!$E$31*L381","v":587.38169993272049},{"$f":"Inputs!$E$43/Inputs!$E$31*M381","v":1249.6968677580924},{"$f":"Inputs!$E$43/Inputs!$E$31*N381","v":1803.2376467070349},{"$f":"Inputs!$E$43/Inputs!$E$31*O381","v":2139.2296479031174},{"$f":"Inputs!$E$43/Inputs!$E$31*P381","v":2233.500784929357},{"$f":"Inputs!$E$43/Inputs!$E$31*Q381","v":2182.7394034536892},{"$f":"Inputs!$E$43/Inputs!$E$31*R381","v":2214.1631157957695},{"$f":"Inputs!$E$43/Inputs!$E$31*S381","v":2028.0380503849897},{"$f":"Inputs!$E$43/Inputs!$E$31*T381","v":1440.656350452269},{"$f":"Inputs!$E$43/Inputs!$E$31*U381","v":891.94998878672368},{"$f":"Inputs!$E$43/Inputs!$E$31*V381","v":285.23061972041563},{"$f":"Inputs!$E$43/Inputs!$E$31*W381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z381","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA381","v":0},{"$f":"C370","v":17169.432981984006},{"$f":"D370","v":0},{"$f":"E370","v":0},{"$f":"F370","v":0},{"$f":"G370","v":0},{"$f":"H370","v":0},{"$f":"I370","v":0},{"$f":"J370","v":0},{"$f":"K370","v":113.60880615982659},{"$f":"L370","v":587.38169993272049},{"$f":"M370","v":1249.6968677580924},{"$f":"N370","v":1803.2376467070349},{"$f":"O370","v":2139.2296479031174},{"$f":"P370","v":2233.500784929357},{"$f":"Q370","v":2182.7394034536892},{"$f":"R370","v":2214.1631157957695},{"$f":"S370","v":2028.0380503849897},{"$f":"T370","v":1440.656350452269},{"$f":"U370","v":891.94998878672368},{"$f":"V370","v":285.23061972041563},{"$f":"W370","v":0},{"$f":"X370","v":0},{"$f":"Y370","v":0},{"$f":"Z370","v":0},{"$f":"AA370","v":0},{"$f":"AB370","v":17169.432981984006},{"$f":"AC370","v":0},{"$f":"AD370","v":0},{"$f":"AE370","v":0},{"$f":"AF370","v":0},{"$f":"AG370","v":0},{"$f":"AH370","v":0},{"$f":"AI370","v":0},{"$f":"AJ370","v":113.60880615982659},{"$f":"AK370","v":587.38169993272049},{"$f":"AL370","v":1249.6968677580924},{"$f":"AM370","v":1803.2376467070349},{"$f":"AN370","v":2139.2296479031174},{"$f":"AO370","v":2233.500784929357},{"$f":"AP370","v":2182.7394034536892},{"$f":"AQ370","v":2214.1631157957695},{"$f":"AR370","v":2028.0380503849897},{"$f":"AS370","v":1440.656350452269},{"$f":"AT370","v":891.94998878672368},{"$f":"AU370","v":285.23061972041563},{"$f":"AV370","v":0},{"$f":"AW370","v":0},{"$f":"AX370","v":0},{"$f":"AY370","v":0},{"$f":"AZ370","v":0},{"$f":"BA370","v":17169.432981984006},{"$f":"BB370","v":0},{"$f":"BC370","v":0},{"$f":"BD370","v":0},{"$f":"BE370","v":0},{"$f":"BF370","v":0},{"$f":"BG370","v":0},{"$f":"BH370","v":0},{"$f":"BI370","v":113.60880615982659},{"$f":"BJ370","v":587.38169993272049},{"$f":"BK370","v":1249.6968677580924},{"$f":"BL370","v":1803.2376467070349},{"$f":"BM370","v":2139.2296479031174},{"$f":"BN370","v":2233.500784929357},{"$f":"BO370","v":2182.7394034536892},{"$f":"BP370","v":2214.1631157957695},{"$f":"BQ370","v":2028.0380503849897},{"$f":"BR370","v":1440.656350452269},{"$f":"BS370","v":891.94998878672368},{"$f":"BT370","v":285.23061972041563},{"$f":"BU370","v":0},{"$f":"BV370","v":0},{"$f":"BW370","v":0},{"$f":"BX370","v":0},{"$f":"BY370","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B369:B370)","v":1352065.2453090698},45068.841510302329,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,895.05836954540405,1759.6832754553993,2500.1001080796136,3209.9412920687464,3702.2336983050182,3796.5048353312577,3589.4430488154003,3933.4675712378603,3747.3425058270805,2534.7591857336001,2142.3532291082447,1848.2346701223166,1563.0040504019009,1406.7036453617113,1406.7036453617113,1250.4032403215213,937.80243024114054,45068.841510302329,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,{"$f":"SUM(AH369:AH370)","v":625.20162016076063},781.44956338557745,895.05836954540405,1759.6832754553993,2500.1001080796136,3209.9412920687464,3702.2336983050182,3796.5048353312577,3589.4430488154003,3933.4675712378603,3747.3425058270805,2534.7591857336001,2142.3532291082447,1848.2346701223166,1563.0040504019009,1406.7036453617113,1406.7036453617113,1250.4032403215213,937.80243024114054,45068.841510302329,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,895.05836954540405,1759.6832754553993,2500.1001080796136,3209.9412920687464,3702.2336983050182,{"$f":"SUM(BN369:BN370)","v":3796.5048353312577},3589.4430488154003,3933.4675712378603,3747.3425058270805,2534.7591857336001,2142.3532291082447,1848.2346701223166,1563.0040504019009,1406.7036453617113,1406.7036453617113,1250.4032403215213,937.80243024114054,45068.841510302329,781.44956338557745,781.44956338557745,781.44956338557745,625.20162016076063,468.90121512057027,625.20162016076063,781.44956338557745,895.05836954540405,1759.6832754553993,2500.1001080796136,3209.9412920687464,3702.2336983050182,3851.5174002522358,3638.9543572442808,3993.981392650936,3807.8563272401561,2573.2679811782846,2186.3632810450272,1903.2472350432945,{"$f":"SUM(CT369:CT370)","v":1618.0166153228788},1456.2149537905914,1456.2149537905914,1294.4132922583035,970.80996919372728]
[null,{"$f":"4*AB372+4*BA372+17*C372+BZ372*5","v":0}]
["Minimum Non-Renewables Production",1080000,{"$f":"SUM(D373:AA373)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC373:AZ373)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB373:BY373)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA373:CX373)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-135503.5923814803,-4506.8841510302336,{"$f":"0.1*D371*-1","v":-78.144956338557748},-78.144956338557748,-78.144956338557748,-62.520162016076064,-46.890121512057028,-62.520162016076064,-78.144956338557748,-89.505836954540413,-175.96832754553995,-250.01001080796138,-320.99412920687467,-370.22336983050184,-379.65048353312579,-358.94430488154006,-393.34675712378606,-374.73425058270806,-253.47591857336002,-214.23532291082449,-184.82346701223167,-156.3004050401901,-140.67036453617115,-140.67036453617115,-125.04032403215213,-93.780243024114057,-4506.8841510302336,{"$f":"0.1*AC371*-1","v":-78.144956338557748},-78.144956338557748,-78.144956338557748,-62.520162016076064,-46.890121512057028,-62.520162016076064,-78.144956338557748,-89.505836954540413,-175.96832754553995,-250.01001080796138,-320.99412920687467,-370.22336983050184,-379.65048353312579,-358.94430488154006,-393.34675712378606,-374.73425058270806,-253.47591857336002,-214.23532291082449,-184.82346701223167,-156.3004050401901,-140.67036453617115,-140.67036453617115,-125.04032403215213,-93.780243024114057,-4506.8841510302336,{"$f":"0.1*BB371*-1","v":-78.144956338557748},-78.144956338557748,-78.144956338557748,-62.520162016076064,-46.890121512057028,-62.520162016076064,-78.144956338557748,-89.505836954540413,-175.96832754553995,-250.01001080796138,-320.99412920687467,-370.22336983050184,-379.65048353312579,-358.94430488154006,-393.34675712378606,-374.73425058270806,-253.47591857336002,-214.23532291082449,-184.82346701223167,-156.3004050401901,-140.67036453617115,-140.67036453617115,-125.04032403215213,-93.780243024114057,-4566.2977211448897,{"$f":"0.1*CA371*-1","v":-78.144956338557748},-78.144956338557748,-78.144956338557748,-62.520162016076064,-46.890121512057028,-62.520162016076064,-78.144956338557748,-89.505836954540413,-175.96832754553995,-250.01001080796138,-320.99412920687467,-370.22336983050184,-385.1517400252236,-363.89543572442813,-399.39813926509362,-380.78563272401561,-257.32679811782845,-218.63632810450272,-190.32472350432946,-161.80166153228788,-145.62149537905916,-145.62149537905916,-129.44132922583034,-97.080996919372737]
["Net Projected Demand (Surplus)",3169905.6406279225,{"$f":"C366-C371-C373-C374","v":110963.91871373994},3659.9095794374543,3659.9095794374543,3331.0856715309956,3142.8849125268362,3119.1886885527315,2978.5183240165607,3002.2617636245004,4828.8377459871517,4543.9247906836381,5028.3962571594702,5211.5724885961245,4604.1026635781018,4519.2586402544866,4705.614248118758,4231.5855185331711,4399.0980774028731,5490.4230654870053,5843.5884264498254,6108.2951295371604,6365.0026872855351,6341.2663924163307,6012.4530736055831,5824.3101193310022,4012.430870187221,96626.121271473807,3142.0474950141697,3142.0474950141697,2842.8024383293186,2684.2304036809401,2675.2907081582212,2534.6203436220499,{"$f":"AI366-AI371-AI373-AI374","v":2543.6072547786043},4340.5545127854748,4011.2472142102224,4392.1424852606679,4501.3357199649072,3908.6674731560233,3823.8234498324077,4010.1790576966796,3550.9419485949184,3718.4545074646203,4809.7794955487525,5162.9448565115727,5427.6515595989076,5684.3591173472823,5675.4194218245621,5376.1993017067807,5217.6495461251698,3450.1254652474522,85474.468997293894,2739.2511794710017,2739.2511794710017,2463.0479916699687,2327.4679527712765,2330.0367234069345,2189.3663588707627,2186.8448038689412,3960.8000661261249,3596.925364476464,3897.2784404504864,3948.9293443628453,3367.7645848496868,3282.9205615260712,{"$f":"BO366-BO371-BO373-BO374","v":3469.2761693903431},3021.5525053096108,3189.0650641793127,4280.3900522634449,4633.555413226265,4898.2621163136,5154.9696740619747,5157.5373796968361,4881.3352568965993,4745.802433631744,3012.838381002543,111023.3322838546,3659.9095794374543,3659.9095794374543,3331.0856715309956,3142.8849125268362,3119.1886885527315,2978.5183240165607,3002.2617636245004,4828.8377459871517,4543.9247906836381,5028.3962571594702,5211.5724885961245,4604.1026635781018,4469.7473318256052,4661.0540705327658,4177.1230792614033,4344.6356381311052,5455.7651495867894,5803.9793797067205,6058.7838211082799,6315.4913788566546,{"$f":"CU366-CU371-CU373-CU374","v":6296.7062148303385},5967.8928960195908,5784.701072587899,4381.4976845386755]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D378","v":"V"},{"$f":"E378","v":"SV"},{"$f":"F378","v":"SV"},{"$f":"G378","v":"SV"},{"$f":"H378","v":"SV"},{"$f":"I378","v":"SV"},{"$f":"J378","v":"C"},{"$f":"K378","v":"C"},{"$f":"L378","v":"C"},{"$f":"M378","v":"P"},{"$f":"N378","v":"P"},{"$f":"O378","v":"P"},{"$f":"P378","v":"P"},{"$f":"Q378","v":"P"},{"$f":"R378","v":"P"},{"$f":"S378","v":"C"},{"$f":"T378","v":"C"},{"$f":"U378","v":"C"},{"$f":"V378","v":"C"},{"$f":"W378","v":"C"},{"$f":"X378","v":"C"},{"$f":"Y378","v":"C"},{"$f":"Z378","v":"C"},{"$f":"AA378","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB381+4*BA381+17*C381+BZ381*5","v":1378053.0300000005},{"$f":"SUM(D381:AA381)","v":45935.10100000001},{"$f":"'Hourly Production'!B23*1","v":0},{"$f":"'Hourly Production'!C23*1","v":0},{"$f":"'Hourly Production'!D23*1","v":0},{"$f":"'Hourly Production'!E23*1","v":0},{"$f":"'Hourly Production'!F23*1","v":0},{"$f":"'Hourly Production'!G23*1","v":0},{"$f":"'Hourly Production'!H23*1","v":0},{"$f":"'Hourly Production'!I23*1","v":303.94900000000001},{"$f":"'Hourly Production'!J23*1","v":1571.4810000000002},{"$f":"'Hourly Production'!K23*1","v":3343.4390000000003},{"$f":"'Hourly Production'!L23*1","v":4824.3820000000005},{"$f":"'Hourly Production'!M23*1","v":5723.2950000000001},{"$f":"'Hourly Production'!N23*1","v":5975.5080000000007},{"$f":"'Hourly Production'!O23*1","v":5839.701},{"$f":"'Hourly Production'!P23*1","v":5923.7720000000008},{"$f":"'Hourly Production'!Q23*1","v":5425.813000000001},{"$f":"'Hourly Production'!R23*1","v":3854.3320000000003},{"$f":"'Hourly Production'!S23*1","v":2386.3230000000003},{"$f":"'Hourly Production'!T23*1","v":763.10599999999999},{"$f":"'Hourly Production'!U23*1","v":0},{"$f":"'Hourly Production'!V23*1","v":0},{"$f":"'Hourly Production'!W23*1","v":0},{"$f":"'Hourly Production'!X23*1","v":0},{"$f":"'Hourly Production'!Y23*1","v":0},{"$f":"SUM(AC381:AZ381)","v":45935.10100000001},{"$f":"D381","v":0},{"$f":"E381","v":0},0,0,0,0,0,303.94900000000001,1571.4810000000002,3343.4390000000003,4824.3820000000005,5723.2950000000001,5975.5080000000007,5839.701,5923.7720000000008,5425.813000000001,3854.3320000000003,2386.3230000000003,763.10599999999999,0,0,0,{"$f":"Z381","v":0},{"$f":"AA381","v":0},{"$f":"SUM(BB381:BY381)","v":45935.10100000001},{"$f":"AC381","v":0},0,0,0,0,0,0,303.94900000000001,1571.4810000000002,3343.4390000000003,4824.3820000000005,5723.2950000000001,5975.5080000000007,5839.701,5923.7720000000008,5425.813000000001,3854.3320000000003,2386.3230000000003,763.10599999999999,0,0,0,{"$f":"AY381","v":0},0,{"$f":"SUM(CA381:CX381)","v":45935.10100000001},{"$f":"BB381","v":0},0,0,0,0,0,0,303.94900000000001,1571.4810000000002,3343.4390000000003,4824.3820000000005,5723.2950000000001,5975.5080000000007,5839.701,5923.7720000000008,5425.813000000001,3854.3320000000003,2386.3230000000003,763.10599999999999,0,0,0,0,0]
["AC Losses",{"$f":"4*AB382+4*BA382+18*C382+BZ382*4","v":-46873.095762419995},{"$f":"SUM(D382:AA382)","v":-1562.4365254139998},{"$f":"Inputs!$E$51*D381*-1","v":0},{"$f":"Inputs!$E$51*E381*-1","v":0},{"$f":"Inputs!$E$51*F381*-1","v":0},{"$f":"Inputs!$E$51*G381*-1","v":0},{"$f":"Inputs!$E$51*H381*-1","v":0},{"$f":"Inputs!$E$51*I381*-1","v":0},{"$f":"Inputs!$E$51*J381*-1","v":0},{"$f":"Inputs!$E$51*K381*-1","v":-10.338521285999997},{"$f":"Inputs!$E$51*L381*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*M381*-1","v":-113.72373414599997},{"$f":"Inputs!$E$51*N381*-1","v":-164.09652934799996},{"$f":"Inputs!$E$51*O381*-1","v":-194.67215612999993},{"$f":"Inputs!$E$51*P381*-1","v":-203.25092911199997},{"$f":"Inputs!$E$51*Q381*-1","v":-198.63158981399994},{"$f":"Inputs!$E$51*R381*-1","v":-201.49118080799997},{"$f":"Inputs!$E$51*S381*-1","v":-184.55360338199998},{"$f":"Inputs!$E$51*T381*-1","v":-131.10124864799997},{"$f":"Inputs!$E$51*U381*-1","v":-81.168390521999982},{"$f":"Inputs!$E$51*V381*-1","v":-25.95628748399999},{"$f":"Inputs!$E$51*W381*-1","v":0},{"$f":"Inputs!$E$51*X381*-1","v":0},{"$f":"Inputs!$E$51*Y381*-1","v":0},{"$f":"Inputs!$E$51*Z381*-1","v":0},{"$f":"Inputs!$E$51*AA381*-1","v":0},{"$f":"SUM(AC382:AZ382)","v":-1562.4365254139998},{"$f":"Inputs!$E$51*AC381*-1","v":0},{"$f":"Inputs!$E$51*AD381*-1","v":0},{"$f":"Inputs!$E$51*AE381*-1","v":0},{"$f":"Inputs!$E$51*AF381*-1","v":0},{"$f":"Inputs!$E$51*AG381*-1","v":0},{"$f":"Inputs!$E$51*AH381*-1","v":0},{"$f":"Inputs!$E$51*AI381*-1","v":0},{"$f":"Inputs!$E$51*AJ381*-1","v":-10.338521285999997},{"$f":"Inputs!$E$51*AK381*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*AL381*-1","v":-113.72373414599997},{"$f":"Inputs!$E$51*AM381*-1","v":-164.09652934799996},{"$f":"Inputs!$E$51*AN381*-1","v":-194.67215612999993},{"$f":"Inputs!$E$51*AO381*-1","v":-203.25092911199997},{"$f":"Inputs!$E$51*AP381*-1","v":-198.63158981399994},{"$f":"Inputs!$E$51*AQ381*-1","v":-201.49118080799997},{"$f":"Inputs!$E$51*AR381*-1","v":-184.55360338199998},{"$f":"Inputs!$E$51*AS381*-1","v":-131.10124864799997},{"$f":"Inputs!$E$51*AT381*-1","v":-81.168390521999982},{"$f":"Inputs!$E$51*AU381*-1","v":-25.95628748399999},{"$f":"Inputs!$E$51*AV381*-1","v":0},{"$f":"Inputs!$E$51*AW381*-1","v":0},{"$f":"Inputs!$E$51*AX381*-1","v":0},{"$f":"Inputs!$E$51*AY381*-1","v":0},{"$f":"Inputs!$E$51*AZ381*-1","v":0},{"$f":"SUM(BB382:BY382)","v":-1562.4365254139998},{"$f":"Inputs!$E$51*BB381*-1","v":0},{"$f":"Inputs!$E$51*BC381*-1","v":0},{"$f":"Inputs!$E$51*BD381*-1","v":0},{"$f":"Inputs!$E$51*BE381*-1","v":0},{"$f":"Inputs!$E$51*BF381*-1","v":0},{"$f":"Inputs!$E$51*BG381*-1","v":0},{"$f":"Inputs!$E$51*BH381*-1","v":0},{"$f":"Inputs!$E$51*BI381*-1","v":-10.338521285999997},{"$f":"Inputs!$E$51*BJ381*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*BK381*-1","v":-113.72373414599997},{"$f":"Inputs!$E$51*BL381*-1","v":-164.09652934799996},{"$f":"Inputs!$E$51*BM381*-1","v":-194.67215612999993},{"$f":"Inputs!$E$51*BN381*-1","v":-203.25092911199997},{"$f":"Inputs!$E$51*BO381*-1","v":-198.63158981399994},{"$f":"Inputs!$E$51*BP381*-1","v":-201.49118080799997},{"$f":"Inputs!$E$51*BQ381*-1","v":-184.55360338199998},{"$f":"Inputs!$E$51*BR381*-1","v":-131.10124864799997},{"$f":"Inputs!$E$51*BS381*-1","v":-81.168390521999982},{"$f":"Inputs!$E$51*BT381*-1","v":-25.95628748399999},{"$f":"Inputs!$E$51*BU381*-1","v":0},{"$f":"Inputs!$E$51*BV381*-1","v":0},{"$f":"Inputs!$E$51*BW381*-1","v":0},{"$f":"Inputs!$E$51*BX381*-1","v":0},{"$f":"Inputs!$E$51*BY381*-1","v":0},{"$f":"SUM(CA382:CX382)","v":-1562.4365254139998},{"$f":"Inputs!$E$51*CA381*-1","v":0},{"$f":"Inputs!$E$51*CB381*-1","v":0},{"$f":"Inputs!$E$51*CC381*-1","v":0},{"$f":"Inputs!$E$51*CD381*-1","v":0},{"$f":"Inputs!$E$51*CE381*-1","v":0},{"$f":"Inputs!$E$51*CF381*-1","v":0},{"$f":"Inputs!$E$51*CG381*-1","v":0},{"$f":"Inputs!$E$51*CH381*-1","v":-10.338521285999997},{"$f":"Inputs!$E$51*CI381*-1","v":-53.452354733999989},{"$f":"Inputs!$E$51*CJ381*-1","v":-113.72373414599997},{"$f":"Inputs!$E$51*CK381*-1","v":-164.09652934799996},{"$f":"Inputs!$E$51*CL381*-1","v":-194.67215612999993},{"$f":"Inputs!$E$51*CM381*-1","v":-203.25092911199997},{"$f":"Inputs!$E$51*CN381*-1","v":-198.63158981399994},{"$f":"Inputs!$E$51*CO381*-1","v":-201.49118080799997},{"$f":"Inputs!$E$51*CP381*-1","v":-184.55360338199998},{"$f":"Inputs!$E$51*CQ381*-1","v":-131.10124864799997},{"$f":"Inputs!$E$51*CR381*-1","v":-81.168390521999982},{"$f":"Inputs!$E$51*CS381*-1","v":-25.95628748399999},{"$f":"Inputs!$E$51*CT381*-1","v":0},{"$f":"Inputs!$E$51*CU381*-1","v":0},{"$f":"Inputs!$E$51*CV381*-1","v":0},{"$f":"Inputs!$E$51*CW381*-1","v":0},{"$f":"Inputs!$E$51*CX381*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB383+4*BA383+18*C383+BZ383*4","v":1331179.9342375803},{"$f":"SUM(D383:AA383)","v":44372.664474586003},{"$f":"D381+D382","v":0},{"$f":"E381+E382","v":0},{"$f":"F381+F382","v":0},{"$f":"G381+G382","v":0},{"$f":"H381+H382","v":0},{"$f":"I381+I382","v":0},{"$f":"J381+J382","v":0},{"$f":"K381+K382","v":293.61047871400001},{"$f":"L381+L382","v":1518.0286452660002},{"$f":"M381+M382","v":3229.7152658540003},{"$f":"N381+N382","v":4660.2854706520002},{"$f":"O381+O382","v":5528.62284387},{"$f":"P381+P382","v":5772.2570708880012},{"$f":"Q381+Q382","v":5641.0694101859999},{"$f":"R381+R382","v":5722.2808191920012},{"$f":"S381+S382","v":5241.2593966180011},{"$f":"T381+T382","v":3723.2307513520004},{"$f":"U381+U382","v":2305.1546094780006},{"$f":"V381+V382","v":737.14971251600002},{"$f":"W381+W382","v":0},{"$f":"X381+X382","v":0},{"$f":"Y381+Y382","v":0},{"$f":"Z381+Z382","v":0},{"$f":"AA381+AA382","v":0},{"$f":"SUM(AC383:AZ383)","v":44372.664474586003},{"$f":"AC381+AC382","v":0},{"$f":"AD381+AD382","v":0},{"$f":"AE381+AE382","v":0},{"$f":"AF381+AF382","v":0},{"$f":"AG381+AG382","v":0},{"$f":"AH381+AH382","v":0},{"$f":"AI381+AI382","v":0},{"$f":"AJ381+AJ382","v":293.61047871400001},{"$f":"AK381+AK382","v":1518.0286452660002},{"$f":"AL381+AL382","v":3229.7152658540003},{"$f":"AM381+AM382","v":4660.2854706520002},{"$f":"AN381+AN382","v":5528.62284387},{"$f":"AO381+AO382","v":5772.2570708880012},{"$f":"AP381+AP382","v":5641.0694101859999},{"$f":"AQ381+AQ382","v":5722.2808191920012},{"$f":"AR381+AR382","v":5241.2593966180011},{"$f":"AS381+AS382","v":3723.2307513520004},{"$f":"AT381+AT382","v":2305.1546094780006},{"$f":"AU381+AU382","v":737.14971251600002},{"$f":"AV381+AV382","v":0},{"$f":"AW381+AW382","v":0},{"$f":"AX381+AX382","v":0},{"$f":"AY381+AY382","v":0},{"$f":"AZ381+AZ382","v":0},44372.664474586003,{"$f":"BB381+BB382","v":0},{"$f":"BC381+BC382","v":0},{"$f":"BD381+BD382","v":0},{"$f":"BE381+BE382","v":0},{"$f":"BF381+BF382","v":0},{"$f":"BG381+BG382","v":0},{"$f":"BH381+BH382","v":0},{"$f":"BI381+BI382","v":293.61047871400001},{"$f":"BJ381+BJ382","v":1518.0286452660002},{"$f":"BK381+BK382","v":3229.7152658540003},{"$f":"BL381+BL382","v":4660.2854706520002},{"$f":"BM381+BM382","v":5528.62284387},{"$f":"BN381+BN382","v":5772.2570708880012},{"$f":"BO381+BO382","v":5641.0694101859999},{"$f":"BP381+BP382","v":5722.2808191920012},{"$f":"BQ381+BQ382","v":5241.2593966180011},{"$f":"BR381+BR382","v":3723.2307513520004},{"$f":"BS381+BS382","v":2305.1546094780006},{"$f":"BT381+BT382","v":737.14971251600002},{"$f":"BU381+BU382","v":0},{"$f":"BV381+BV382","v":0},{"$f":"BW381+BW382","v":0},{"$f":"BX381+BX382","v":0},{"$f":"BY381+BY382","v":0},44372.664474586003,{"$f":"CA381+CA382","v":0},{"$f":"CB381+CB382","v":0},{"$f":"CC381+CC382","v":0},{"$f":"CD381+CD382","v":0},{"$f":"CE381+CE382","v":0},{"$f":"CF381+CF382","v":0},{"$f":"CG381+CG382","v":0},{"$f":"CH381+CH382","v":293.61047871400001},{"$f":"CI381+CI382","v":1518.0286452660002},{"$f":"CJ381+CJ382","v":3229.7152658540003},{"$f":"CK381+CK382","v":4660.2854706520002},{"$f":"CL381+CL382","v":5528.62284387},{"$f":"CM381+CM382","v":5772.2570708880012},{"$f":"CN381+CN382","v":5641.0694101859999},{"$f":"CO381+CO382","v":5722.2808191920012},{"$f":"CP381+CP382","v":5241.2593966180011},{"$f":"CQ381+CQ382","v":3723.2307513520004},{"$f":"CR381+CR382","v":2305.1546094780006},{"$f":"CS381+CS382","v":737.14971251600002},{"$f":"CT381+CT382","v":0},{"$f":"CU381+CU382","v":0},{"$f":"CV381+CV382","v":0},{"$f":"CW381+CW382","v":0},{"$f":"CX381+CX382","v":0}]
["PV Production used internally",-39240,{"$f":"SUM(D384:AA384)","v":-1308},{"$f":"IF(D383>Inputs!$E$81,Inputs!$E$81,D383)*-1","v":0},{"$f":"IF(E383>Inputs!$E$81,Inputs!$E$81,E383)*-1","v":0},{"$f":"IF(F383>Inputs!$E$81,Inputs!$E$81,F383)*-1","v":0},{"$f":"IF(G383>Inputs!$E$81,Inputs!$E$81,G383)*-1","v":0},{"$f":"IF(H383>Inputs!$E$81,Inputs!$E$81,H383)*-1","v":0},{"$f":"IF(I383>Inputs!$E$81,Inputs!$E$81,I383)*-1","v":0},{"$f":"IF(J383>Inputs!$E$81,Inputs!$E$81,J383)*-1","v":0},{"$f":"IF(K383>Inputs!$E$81,Inputs!$E$81,K383)*-1","v":-109},{"$f":"IF(L383>Inputs!$E$81,Inputs!$E$81,L383)*-1","v":-109},{"$f":"IF(M383>Inputs!$E$81,Inputs!$E$81,M383)*-1","v":-109},{"$f":"IF(N383>Inputs!$E$81,Inputs!$E$81,N383)*-1","v":-109},{"$f":"IF(O383>Inputs!$E$81,Inputs!$E$81,O383)*-1","v":-109},{"$f":"IF(P383>Inputs!$E$81,Inputs!$E$81,P383)*-1","v":-109},{"$f":"IF(Q383>Inputs!$E$81,Inputs!$E$81,Q383)*-1","v":-109},{"$f":"IF(R383>Inputs!$E$81,Inputs!$E$81,R383)*-1","v":-109},{"$f":"IF(S383>Inputs!$E$81,Inputs!$E$81,S383)*-1","v":-109},{"$f":"IF(T383>Inputs!$E$81,Inputs!$E$81,T383)*-1","v":-109},{"$f":"IF(U383>Inputs!$E$81,Inputs!$E$81,U383)*-1","v":-109},{"$f":"IF(V383>Inputs!$E$81,Inputs!$E$81,V383)*-1","v":-109},{"$f":"IF(W383>Inputs!$E$81,Inputs!$E$81,W383)*-1","v":0},{"$f":"IF(X383>Inputs!$E$81,Inputs!$E$81,X383)*-1","v":0},{"$f":"IF(Y383>Inputs!$E$81,Inputs!$E$81,Y383)*-1","v":0},{"$f":"IF(Z383>Inputs!$E$81,Inputs!$E$81,Z383)*-1","v":0},{"$f":"IF(AA383>Inputs!$E$81,Inputs!$E$81,AA383)*-1","v":0},{"$f":"SUM(AC384:AZ384)","v":-1308},{"$f":"IF(AC383>Inputs!$E$81,Inputs!$E$81,AC383)*-1","v":0},{"$f":"IF(AD383>Inputs!$E$81,Inputs!$E$81,AD383)*-1","v":0},{"$f":"IF(AE383>Inputs!$E$81,Inputs!$E$81,AE383)*-1","v":0},{"$f":"IF(AF383>Inputs!$E$81,Inputs!$E$81,AF383)*-1","v":0},{"$f":"IF(AG383>Inputs!$E$81,Inputs!$E$81,AG383)*-1","v":0},{"$f":"IF(AH383>Inputs!$E$81,Inputs!$E$81,AH383)*-1","v":0},{"$f":"IF(AI383>Inputs!$E$81,Inputs!$E$81,AI383)*-1","v":0},{"$f":"IF(AJ383>Inputs!$E$81,Inputs!$E$81,AJ383)*-1","v":-109},{"$f":"IF(AK383>Inputs!$E$81,Inputs!$E$81,AK383)*-1","v":-109},{"$f":"IF(AL383>Inputs!$E$81,Inputs!$E$81,AL383)*-1","v":-109},{"$f":"IF(AM383>Inputs!$E$81,Inputs!$E$81,AM383)*-1","v":-109},{"$f":"IF(AN383>Inputs!$E$81,Inputs!$E$81,AN383)*-1","v":-109},{"$f":"IF(AO383>Inputs!$E$81,Inputs!$E$81,AO383)*-1","v":-109},{"$f":"IF(AP383>Inputs!$E$81,Inputs!$E$81,AP383)*-1","v":-109},{"$f":"IF(AQ383>Inputs!$E$81,Inputs!$E$81,AQ383)*-1","v":-109},{"$f":"IF(AR383>Inputs!$E$81,Inputs!$E$81,AR383)*-1","v":-109},{"$f":"IF(AS383>Inputs!$E$81,Inputs!$E$81,AS383)*-1","v":-109},{"$f":"IF(AT383>Inputs!$E$81,Inputs!$E$81,AT383)*-1","v":-109},{"$f":"IF(AU383>Inputs!$E$81,Inputs!$E$81,AU383)*-1","v":-109},{"$f":"IF(AV383>Inputs!$E$81,Inputs!$E$81,AV383)*-1","v":0},{"$f":"IF(AW383>Inputs!$E$81,Inputs!$E$81,AW383)*-1","v":0},{"$f":"IF(AX383>Inputs!$E$81,Inputs!$E$81,AX383)*-1","v":0},{"$f":"IF(AY383>Inputs!$E$81,Inputs!$E$81,AY383)*-1","v":0},{"$f":"IF(AZ383>Inputs!$E$81,Inputs!$E$81,AZ383)*-1","v":0},{"$f":"SUM(BB384:BY384)","v":-1308},{"$f":"IF(BB383>Inputs!$E$81,Inputs!$E$81,BB383)*-1","v":0},{"$f":"IF(BC383>Inputs!$E$81,Inputs!$E$81,BC383)*-1","v":0},{"$f":"IF(BD383>Inputs!$E$81,Inputs!$E$81,BD383)*-1","v":0},{"$f":"IF(BE383>Inputs!$E$81,Inputs!$E$81,BE383)*-1","v":0},{"$f":"IF(BF383>Inputs!$E$81,Inputs!$E$81,BF383)*-1","v":0},{"$f":"IF(BG383>Inputs!$E$81,Inputs!$E$81,BG383)*-1","v":0},{"$f":"IF(BH383>Inputs!$E$81,Inputs!$E$81,BH383)*-1","v":0},{"$f":"IF(BI383>Inputs!$E$81,Inputs!$E$81,BI383)*-1","v":-109},{"$f":"IF(BJ383>Inputs!$E$81,Inputs!$E$81,BJ383)*-1","v":-109},{"$f":"IF(BK383>Inputs!$E$81,Inputs!$E$81,BK383)*-1","v":-109},{"$f":"IF(BL383>Inputs!$E$81,Inputs!$E$81,BL383)*-1","v":-109},{"$f":"IF(BM383>Inputs!$E$81,Inputs!$E$81,BM383)*-1","v":-109},{"$f":"IF(BN383>Inputs!$E$81,Inputs!$E$81,BN383)*-1","v":-109},{"$f":"IF(BO383>Inputs!$E$81,Inputs!$E$81,BO383)*-1","v":-109},{"$f":"IF(BP383>Inputs!$E$81,Inputs!$E$81,BP383)*-1","v":-109},{"$f":"IF(BQ383>Inputs!$E$81,Inputs!$E$81,BQ383)*-1","v":-109},{"$f":"IF(BR383>Inputs!$E$81,Inputs!$E$81,BR383)*-1","v":-109},{"$f":"IF(BS383>Inputs!$E$81,Inputs!$E$81,BS383)*-1","v":-109},{"$f":"IF(BT383>Inputs!$E$81,Inputs!$E$81,BT383)*-1","v":-109},{"$f":"IF(BU383>Inputs!$E$81,Inputs!$E$81,BU383)*-1","v":0},{"$f":"IF(BV383>Inputs!$E$81,Inputs!$E$81,BV383)*-1","v":0},{"$f":"IF(BW383>Inputs!$E$81,Inputs!$E$81,BW383)*-1","v":0},{"$f":"IF(BX383>Inputs!$E$81,Inputs!$E$81,BX383)*-1","v":0},{"$f":"IF(BY383>Inputs!$E$81,Inputs!$E$81,BY383)*-1","v":0},{"$f":"SUM(CA384:CX384)","v":-1308},{"$f":"IF(CA383>Inputs!$E$81,Inputs!$E$81,CA383)*-1","v":0},{"$f":"IF(CB383>Inputs!$E$81,Inputs!$E$81,CB383)*-1","v":0},{"$f":"IF(CC383>Inputs!$E$81,Inputs!$E$81,CC383)*-1","v":0},{"$f":"IF(CD383>Inputs!$E$81,Inputs!$E$81,CD383)*-1","v":0},{"$f":"IF(CE383>Inputs!$E$81,Inputs!$E$81,CE383)*-1","v":0},{"$f":"IF(CF383>Inputs!$E$81,Inputs!$E$81,CF383)*-1","v":0},{"$f":"IF(CG383>Inputs!$E$81,Inputs!$E$81,CG383)*-1","v":0},{"$f":"IF(CH383>Inputs!$E$81,Inputs!$E$81,CH383)*-1","v":-109},{"$f":"IF(CI383>Inputs!$E$81,Inputs!$E$81,CI383)*-1","v":-109},{"$f":"IF(CJ383>Inputs!$E$81,Inputs!$E$81,CJ383)*-1","v":-109},{"$f":"IF(CK383>Inputs!$E$81,Inputs!$E$81,CK383)*-1","v":-109},{"$f":"IF(CL383>Inputs!$E$81,Inputs!$E$81,CL383)*-1","v":-109},{"$f":"IF(CM383>Inputs!$E$81,Inputs!$E$81,CM383)*-1","v":-109},{"$f":"IF(CN383>Inputs!$E$81,Inputs!$E$81,CN383)*-1","v":-109},{"$f":"IF(CO383>Inputs!$E$81,Inputs!$E$81,CO383)*-1","v":-109},{"$f":"IF(CP383>Inputs!$E$81,Inputs!$E$81,CP383)*-1","v":-109},{"$f":"IF(CQ383>Inputs!$E$81,Inputs!$E$81,CQ383)*-1","v":-109},{"$f":"IF(CR383>Inputs!$E$81,Inputs!$E$81,CR383)*-1","v":-109},{"$f":"IF(CS383>Inputs!$E$81,Inputs!$E$81,CS383)*-1","v":-109},{"$f":"IF(CT383>Inputs!$E$81,Inputs!$E$81,CT383)*-1","v":0},{"$f":"IF(CU383>Inputs!$E$81,Inputs!$E$81,CU383)*-1","v":0},{"$f":"IF(CV383>Inputs!$E$81,Inputs!$E$81,CV383)*-1","v":0},{"$f":"IF(CW383>Inputs!$E$81,Inputs!$E$81,CW383)*-1","v":0},{"$f":"IF(CX383>Inputs!$E$81,Inputs!$E$81,CX383)*-1","v":0}]
["Net PV Production Available",1291939.9342375803,{"$f":"SUM(D385:AA385)","v":43064.664474586003},{"$f":"D383+D384","v":0},{"$f":"E383+E384","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,5419.62284387,5663.2570708880012,5532.0694101859999,5613.2808191920012,5132.2593966180011,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,{"$f":"SUM(AC385:AZ385)","v":43064.664474586003},{"$f":"AC383+AC384","v":0},{"$f":"AD383+AD384","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,5419.62284387,5663.2570708880012,5532.0694101859999,5613.2808191920012,5132.2593966180011,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,{"$f":"SUM(BB385:BY385)","v":43064.664474586003},{"$f":"BB383+BB384","v":0},{"$f":"BC383+BC384","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,5419.62284387,5663.2570708880012,5532.0694101859999,5613.2808191920012,5132.2593966180011,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,{"$f":"SUM(CA385:CX385)","v":43064.664474586003},{"$f":"CA383+CA384","v":0},{"$f":"CB383+CB384","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,5419.62284387,5663.2570708880012,5532.0694101859999,5613.2808191920012,5132.2593966180011,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB388+4*BA388+18*C388+BZ388*4","v":1103187.1215903428},{"$f":"SUM(D388:AA388)","v":38163.834081719397},{"$f":"IF(D375<0,0,IF(D375>D385,D385,D375))","v":0},{"$f":"IF(E375<0,0,IF(E375>E385,E385,E375))","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,4604.1026635781018,4519.2586402544866,4705.614248118758,4231.5855185331711,4399.0980774028731,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,{"$f":"SUM(AC388:AZ388)","v":34666.291619889562},{"$f":"IF(AC375<0,0,IF(AC375>AC385,AC385,AC375))","v":0},{"$f":"IF(AD375<0,0,IF(AD375>AD385,AD385,AD375))","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4501.3357199649072,3908.6674731560233,3823.8234498324077,4010.1790576966796,3550.9419485949184,3718.4545074646203,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,{"$f":"SUM(BB388:BY388)","v":31432.397692797869},{"$f":"IF(BB375<0,0,IF(BB375>BB385,BB385,BB375))","v":0},0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,3948.9293443628453,3367.7645848496868,3282.9205615260712,3469.2761693903431,3021.5525053096108,3189.0650641793127,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,{"$f":"SUM(CA388:CX388)","v":37960.837717160983},{"$f":"IF(CA375<0,0,IF(CA375>CA385,CA385,CA375))","v":0},{"$f":"IF(CB375<0,0,IF(CB375>CB385,CB385,CB375))","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,4604.1026635781018,4469.7473318256052,4661.0540705327658,4177.1230792614033,4344.6356381311052,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B375-B388","v":2066718.5190375797},{"$f":"C375-C388","v":72800.084632020546},{"$f":"D375-D388","v":3659.9095794374543},{"$f":"E375-E388","v":3659.9095794374543},{"$f":"F375-F388","v":3331.0856715309956},{"$f":"G375-G388","v":3142.8849125268362},{"$f":"H375-H388","v":3119.1886885527315},{"$f":"I375-I388","v":2978.5183240165607},{"$f":"J375-J388","v":3002.2617636245004},{"$f":"K375-K388","v":4644.2272672731515},{"$f":"L375-L388","v":3134.8961454176379},{"$f":"M375-M388","v":1907.6809913054699},{"$f":"N375-N388","v":660.28701794412427},{"$f":"O375-O388","v":0},{"$f":"P375-P388","v":0},{"$f":"Q375-Q388","v":0},{"$f":"R375-R388","v":0},{"$f":"S375-S388","v":0},{"$f":"T375-T388","v":1876.1923141350048},{"$f":"U375-U388","v":3647.4338169718249},{"$f":"V375-V388","v":5480.14541702116},{"$f":"W375-W388","v":6365.0026872855351},{"$f":"X375-X388","v":6341.2663924163307},{"$f":"Y375-Y388","v":6012.4530736055831},{"$f":"Z375-Z388","v":5824.3101193310022},{"$f":"AA375-AA388","v":4012.430870187221},{"$f":"AB375-AB388","v":61959.829651584245},{"$f":"AC375-AC388","v":3142.0474950141697},{"$f":"AD375-AD388","v":3142.0474950141697},{"$f":"AE375-AE388","v":2842.8024383293186},{"$f":"AF375-AF388","v":2684.2304036809401},{"$f":"AG375-AG388","v":2675.2907081582212},{"$f":"AH375-AH388","v":2534.6203436220499},{"$f":"AI375-AI388","v":2543.6072547786043},{"$f":"AJ375-AJ388","v":4155.9440340714746},{"$f":"AK375-AK388","v":2602.2185689442222},{"$f":"AL375-AL388","v":1271.4272194066675},{"$f":"AM375-AM388","v":0},{"$f":"AN375-AN388","v":0},{"$f":"AO375-AO388","v":0},{"$f":"AP375-AP388","v":0},{"$f":"AQ375-AQ388","v":0},{"$f":"AR375-AR388","v":0},{"$f":"AS375-AS388","v":1195.5487441967521},{"$f":"AT375-AT388","v":2966.7902470335721},{"$f":"AU375-AU388","v":4799.5018470829073},{"$f":"AV375-AV388","v":5684.3591173472823},{"$f":"AW375-AW388","v":5675.4194218245621},{"$f":"AX375-AX388","v":5376.1993017067807},{"$f":"AY375-AY388","v":5217.6495461251698},{"$f":"AZ375-AZ388","v":3450.1254652474522},{"$f":"BA375-BA388","v":54042.071304496028},{"$f":"BB375-BB388","v":2739.2511794710017},{"$f":"BC375-BC388","v":2739.2511794710017},{"$f":"BD375-BD388","v":2463.0479916699687},{"$f":"BE375-BE388","v":2327.4679527712765},{"$f":"BF375-BF388","v":2330.0367234069345},{"$f":"BG375-BG388","v":2189.3663588707627},{"$f":"BH375-BH388","v":2186.8448038689412},{"$f":"BI375-BI388","v":3776.1895874121246},{"$f":"BJ375-BJ388","v":2187.8967192104637},{"$f":"BK375-BK388","v":776.56317459648608},{"$f":"BL375-BL388","v":0},{"$f":"BM375-BM388","v":0},{"$f":"BN375-BN388","v":0},{"$f":"BO375-BO388","v":0},{"$f":"BP375-BP388","v":0},{"$f":"BQ375-BQ388","v":0},{"$f":"BR375-BR388","v":666.15930091144446},{"$f":"BS375-BS388","v":2437.4008037482645},{"$f":"BT375-BT388","v":4270.1124037975997},{"$f":"BU375-BU388","v":5154.9696740619747},{"$f":"BV375-BV388","v":5157.5373796968361},{"$f":"BW375-BW388","v":4881.3352568965993},{"$f":"BX375-BX388","v":4745.802433631744},{"$f":"BY375-BY388","v":3012.838381002543},{"$f":"BZ375-BZ388","v":73062.494566693611},{"$f":"CA375-CA388","v":3659.9095794374543},{"$f":"CB375-CB388","v":3659.9095794374543},{"$f":"CC375-CC388","v":3331.0856715309956},{"$f":"CD375-CD388","v":3142.8849125268362},{"$f":"CE375-CE388","v":3119.1886885527315},{"$f":"CF375-CF388","v":2978.5183240165607},{"$f":"CG375-CG388","v":3002.2617636245004},{"$f":"CH375-CH388","v":4644.2272672731515},{"$f":"CI375-CI388","v":3134.8961454176379},{"$f":"CJ375-CJ388","v":1907.6809913054699},{"$f":"CK375-CK388","v":660.28701794412427},{"$f":"CL375-CL388","v":0},{"$f":"CM375-CM388","v":0},{"$f":"CN375-CN388","v":0},{"$f":"CO375-CO388","v":0},{"$f":"CP375-CP388","v":0},{"$f":"CQ375-CQ388","v":1841.534398234789},{"$f":"CR375-CR388","v":3607.8247702287199},{"$f":"CS375-CS388","v":5430.6341085922795},{"$f":"CT375-CT388","v":6315.4913788566546},{"$f":"CU375-CU388","v":6296.7062148303385},{"$f":"CV375-CV388","v":5967.8928960195908},{"$f":"CW375-CW388","v":5784.701072587899},{"$f":"CX375-CX388","v":4381.4976845386755}]
[]
["Summary"]
["Produced",{"$f":"B383","v":1331179.9342375803},{"$f":"SUM(D392:AA392)","v":44372.664474586003},{"$f":"D383","v":0},0,0,0,0,0,0,293.61047871400001,1518.0286452660002,3229.7152658540003,4660.2854706520002,5528.62284387,5772.2570708880012,5641.0694101859999,5722.2808191920012,5241.2593966180011,3723.2307513520004,2305.1546094780006,737.14971251600002,0,0,0,0,0,44372.664474586003,0,0,0,0,0,0,0,{"$f":"AJ383","v":293.61047871400001},1518.0286452660002,3229.7152658540003,4660.2854706520002,5528.62284387,5772.2570708880012,5641.0694101859999,5722.2808191920012,5241.2593966180011,3723.2307513520004,2305.1546094780006,737.14971251600002,0,0,0,0,0,44372.664474586003,0,0,0,0,0,0,0,293.61047871400001,1518.0286452660002,3229.7152658540003,4660.2854706520002,5528.62284387,5772.2570708880012,5641.0694101859999,{"$f":"BP383","v":5722.2808191920012},5241.2593966180011,3723.2307513520004,2305.1546094780006,737.14971251600002,0,0,0,0,0,44372.664474586003,0,0,0,0,0,0,0,293.61047871400001,1518.0286452660002,3229.7152658540003,4660.2854706520002,5528.62284387,5772.2570708880012,5641.0694101859999,5722.2808191920012,5241.2593966180011,3723.2307513520004,2305.1546094780006,737.14971251600002,0,0,0,0,0]
["Used",{"$f":"B384","v":-39240},{"$f":"C384","v":-1308},{"$f":"D384","v":0},0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,-1308,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,-1308,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,{"$f":"BP384","v":-109},-109,-109,-109,-109,0,0,0,0,0,-1308,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB394+4*BA394+18*C394+BZ394*4","v":1103187.1215903428},{"$f":"SUM(D394:AA394)","v":38163.834081719397},{"$f":"D388","v":0},{"$f":"E388","v":0},0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,4604.1026635781018,4519.2586402544866,4705.614248118758,4231.5855185331711,4399.0980774028731,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,34666.291619889562,0,0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4501.3357199649072,3908.6674731560233,3823.8234498324077,4010.1790576966796,3550.9419485949184,3718.4545074646203,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,31432.397692797869,0,0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,3948.9293443628453,3367.7645848496868,3282.9205615260712,3469.2761693903431,3021.5525053096108,{"$f":"BQ388","v":3189.0650641793127},3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,37960.837717160983,0,0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,4604.1026635781018,4469.7473318256052,4661.0540705327658,4177.1230792614033,4344.6356381311052,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0]
["  Ponta",565522.22405264492,{"$f":"SUM(D395:AA395)","v":25732.561806990521},{"$f":"IF(D378=\"P\",D394,0)","v":0},0,0,0,0,0,0,0,0,3120.7152658540003,4551.2854706520002,4604.1026635781018,4519.2586402544866,4705.614248118758,4231.5855185331711,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC395:AZ395)","v":0},{"$f":"IF(AC378=\"P\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB395:BY395)","v":0},{"$f":"IF(BB378=\"P\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA395:CX395)","v":25584.027881703878},{"$f":"IF(CA378=\"P\",CA394,0)","v":0},0,0,0,0,0,0,0,0,3120.7152658540003,4551.2854706520002,4604.1026635781018,4469.7473318256052,4661.0540705327658,4177.1230792614033,0,0,0,0,0,0,0,0,0]
["  Cheia",393077.8892071704,12431.272274728875,{"$f":"IF(D378=\"C\",D394,0)","v":0},0,0,0,0,0,0,184.61047871400001,1409.0286452660002,0,0,0,0,0,0,4399.0980774028731,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,29951.937230055551,{"$f":"IF(AC378=\"C\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,4501.3357199649072,3908.6674731560233,3823.8234498324077,4010.1790576966796,3550.9419485949184,3718.4545074646203,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,0,{"$f":"IF(BB378=\"C\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12376.809835457107,{"$f":"IF(CA378=\"C\",CA394,0)","v":0},0,0,0,0,0,0,184.61047871400001,1409.0286452660002,0,0,0,0,0,0,4344.6356381311052,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0]
["  Vazio",144587.00833052749,0,{"$f":"IF(D378=\"V\",D394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4714.3543898340004,{"$f":"IF(AC378=\"V\",AC394,0)","v":0},0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31432.397692797869,{"$f":"IF(BB378=\"V\",BB394,0)","v":0},0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,3948.9293443628453,3367.7645848496868,3282.9205615260712,3469.2761693903431,3021.5525053096108,3189.0650641793127,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,0,{"$f":"IF(CA378=\"V\",CA394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D378=\"SV\",D394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC378=\"SV\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB378=\"SV\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA378=\"SV\",CA394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",188752.81264723741,4900.8303928666128,{"$f":"D392+D393-D394","v":0},{"$f":"E392+E393-E394","v":0},0,0,0,0,0,0,0,0,0,815.52018029189821,1143.9984306335145,826.45516206724187,1381.6953006588301,733.16131921512806,0,0,0,0,0,0,0,0,8398.3728546964412,0,0,0,0,0,0,0,0,0,0,49.949750687093001,1510.9553707139767,1839.4336210555934,1521.8903524893203,2062.3388705970829,1413.8048891533808,0,0,0,0,0,0,0,0,11632.266781788134,0,0,0,0,0,0,0,0,0,0,602.35612628915487,2051.8582590203132,2380.33650936193,2062.7932407956569,2591.7283138823905,{"$f":"BQ392+BQ393-BQ394","v":1943.1943324386884},0,0,0,0,0,0,0,0,5103.8267574250203,0,0,0,0,0,0,0,0,0,0,0,815.52018029189821,1193.509739062396,871.01533965323415,1436.1577399305979,787.62375848689589,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B399=0,0,B399/B392)","v":0.14179361316420658},0.11044706129093317,0,0,0,0,0,0,0,0,0,0,0,0.14750873831014297,0.1981890994431269,0.14650682379034788,0.24145884208002372,0.13988266249295181,0,0,0,0,0,0,0,0,0.18926906811076274,0,0,0,0,0,{"$f":"IF(AH399=0,0,AH399/AH392)","v":0},0,0,0,0,1.0718174026387433E-2,0.27329687941894726,0.3186680008298064,0.26978756009299659,0.36040504403072787,0.26974526200051441,0,0,0,0,0,0,0,0,0.26214938677956556,0,0,0,0,0,0,0,0,0,0,0.12925305329093539,0.37113370127885698,{"$f":"IF(BN399=0,0,BN399/BN392)","v":0.41237534644238222},0.36567414630121375,0.45291875665905335,0.37074950606195201,0,0,0,0,0,0,0,0,0.11502186803202197,0,0,0,0,0,0,0,0,0,0,0,0.14750873831014297,0.20676656018696463,0.15440606670792845,0.25097645245124245,0.15027376034758394,0,0,0,{"$f":"IF(CT399=0,0,CT399/CT392)","v":0},0,0,0,0]
[]
["OCTOBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB407+4*BA407+19*C407+BZ407*4","v":4792257.6092925416},159741.93654845512,5115.2495155920014,4822.9495432724616,4822.9495432724616,4676.7995571126894,4676.7995571126894,4822.9495432724616,4969.0995294322311,5407.5496527723853,6430.5993910299476,7453.6492941483475,7892.099252627665,7745.949266467891,7599.7992803081197,7745.949266467891,7599.7992803081197,7453.6492941483475,7453.6492941483475,7599.7992803081197,8184.3992249472058,8622.8491834265205,8184.3992249472058,7307.5008189525061,6869.0493495092624,6284.4494048701745,145365.17096777092,4654.8770591887223,4388.884084377939,4388.884084377939,4255.900144768093,4255.900144768093,4388.884084377939,4521.8805717833311,4920.8700339995075,5851.8454458372526,6782.8208576749967,7181.78978950089,7048.8138324857809,6915.8173450803897,7048.8138324857809,6915.8173450803897,6782.8208576749967,6782.8208576749967,6915.8173450803897,7447.8073798604801,7846.7927569181338,7447.8073798604801,6649.8243702696027,6250.8349080534281,5718.8464565914655,134183.09620174751,4296.8095930972822,4051.2499184147823,4051.2499184147823,3928.5181693161794,3928.5181693161794,4051.2499184147823,4174.0436047230742,4542.3415698456974,5401.7034884651548,6261.0654070846122,6629.3633722072364,6506.5973838330283,6383.8313954588202,6506.5973838330283,6383.8313954588202,6261.0654070846122,6261.0654070846122,6383.8313954588202,6874.8953489556516,7243.1571535071662,6874.8953489556516,6138.2764991388449,5770.001453587779,5278.9375000909486,159741.93654845512,5115.2495155920014,4822.9495432724616,4822.9495432724616,4676.7995571126894,4676.7995571126894,4822.9495432724616,4969.0995294322311,5407.5496527723853,6430.5993910299476,7453.6492941483475,7892.099252627665,7745.949266467891,7599.7992803081197,7745.949266467891,7599.7992803081197,7453.6492941483475,7453.6492941483475,7599.7992803081197,8184.3992249472058,8622.8491834265205,8184.3992249472058,7307.5008189525061,6869.0493495092624,6685.5844732661462]
["Electric Boat Demand",{"$f":"4*AB408+4*BA408+19*C408+BZ408*4","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB409+4*BA409+19*C409+BZ409*4","v":81096},{"$f":"SUM(D409:AA409)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC409:AZ409)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB409:BY409)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA409","v":2616},{"$f":"BB409","v":109},{"$f":"BC409","v":109},{"$f":"BD409","v":109},{"$f":"BE409","v":109},{"$f":"BF409","v":109},{"$f":"BG409","v":109},{"$f":"BH409","v":109},{"$f":"BI409","v":109},{"$f":"BJ409","v":109},{"$f":"BK409","v":109},{"$f":"BL409","v":109},{"$f":"BM409","v":109},{"$f":"BN409","v":109},{"$f":"BO409","v":109},{"$f":"BP409","v":109},{"$f":"BQ409","v":109},{"$f":"BR409","v":109},{"$f":"BS409","v":109},{"$f":"BT409","v":109},{"$f":"BU409","v":109},{"$f":"BV409","v":109},{"$f":"BW409","v":109},{"$f":"BX409","v":109},{"$f":"BY409","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B407:B409)","v":5666953.6092925416},187957.93654845512,5224.2495155920014,4931.9495432724616,4931.9495432724616,4785.7995571126894,4785.7995571126894,4931.9495432724616,5078.0995294322311,7116.5496527723853,8139.5993910299476,9162.6492941483484,9601.0992526276641,9454.949266467891,9308.7992803081197,9454.949266467891,9308.7992803081197,9162.6492941483484,9162.6492941483484,9308.7992803081197,9893.3992249472067,10331.849183426521,9893.3992249472067,9016.500818952507,8578.0493495092633,6393.4494048701745,173581.17096777092,4763.8770591887223,4497.884084377939,4497.884084377939,4364.900144768093,4364.900144768093,{"$f":"SUM(AH407:AH409)","v":4497.884084377939},4630.8805717833311,6629.8700339995075,7560.8454458372526,8491.8208576749967,8890.78978950089,8757.8138324857809,8624.8173450803897,8757.8138324857809,8624.8173450803897,8491.8208576749967,8491.8208576749967,8624.8173450803897,9156.8073798604801,9555.7927569181338,9156.8073798604801,8358.8243702696018,7959.8349080534281,5827.8464565914655,162399.09620174751,4405.8095930972822,4160.2499184147819,4160.2499184147819,4037.5181693161794,4037.5181693161794,4160.2499184147819,4283.0436047230742,6251.3415698456974,7110.7034884651548,7970.0654070846122,8338.3633722072373,8215.5973838330283,{"$f":"SUM(BN407:BN409)","v":8092.8313954588202},8215.5973838330283,8092.8313954588202,7970.0654070846122,7970.0654070846122,8092.8313954588202,8583.8953489556516,8952.1571535071671,8583.8953489556516,7847.2764991388449,7479.001453587779,5387.9375000909486,187957.93654845512,5224.2495155920014,4931.9495432724616,4931.9495432724616,4785.7995571126894,4785.7995571126894,4931.9495432724616,5078.0995294322311,7116.5496527723853,8139.5993910299476,9162.6492941483484,9601.0992526276641,9454.949266467891,9308.7992803081197,9454.949266467891,9308.7992803081197,9162.6492941483484,9162.6492941483484,9308.7992803081197,9893.3992249472067,{"$f":"SUM(CT407:CT409)","v":10331.849183426521},9893.3992249472067,9016.500818952507,8578.0493495092633,6794.5844732661462]
[null,{"$f":"4*AB411+4*BA411+19*C411+BZ411*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K410:V410)","v":109074.89177768238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ410:AU410)","v":101103.85492243583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI410:BT410)","v":94904.188954770099}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB413+4*BA413+19*C413+BZ413*4","v":1168509.2531137895},37693.846874638373,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1055.8591191544756,1583.7886787317143,1689.3718039330008,1900.5464144780569,2111.7182383089512,2111.7182383089512,1900.5464144780569,2322.8900621398457,2322.8900621398457,1478.2027668162659,1689.3718039330008,2111.7182383089512,2111.7182383089512,1900.5464144780569,1900.5464144780569,1689.3718039330008,1266.9626931186997,37693.846874638373,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1055.8591191544756,1583.7886787317143,1689.3718039330008,1900.5464144780569,2111.7182383089512,2111.7182383089512,1900.5464144780569,2322.8900621398457,2322.8900621398457,1478.2027668162659,1689.3718039330008,2111.7182383089512,2111.7182383089512,1900.5464144780569,1900.5464144780569,1689.3718039330008,1266.9626931186997,37693.846874638373,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1055.8591191544756,1583.7886787317143,1689.3718039330008,1900.5464144780569,2111.7182383089512,2111.7182383089512,1900.5464144780569,2322.8900621398457,2322.8900621398457,1478.2027668162659,1689.3718039330008,2111.7182383089512,2111.7182383089512,1900.5464144780569,1900.5464144780569,1689.3718039330008,1266.9626931186997,37693.846874638373,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1055.8591191544756,1583.7886787317143,1689.3718039330008,1900.5464144780569,2111.7182383089512,2186.0437249575066,1967.4393524617567,2404.6480974532565,2404.6480974532565,1530.2306074702547,1748.8320951687381,2186.0437249575066,2186.0437249575066,1967.4393524617567,1967.4393524617567,1748.8320951687381,1311.5555829386126]
["   PV",404266.05928085529,{"$f":"SUM(D414:AA414)","v":13040.840621963074},{"$f":"Inputs!$E$43/Inputs!$E$31*D425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K425","v":12.086043208492189},{"$f":"Inputs!$E$43/Inputs!$E$31*L425","v":355.32967032967036},{"$f":"Inputs!$E$43/Inputs!$E$31*M425","v":971.71787396277193},{"$f":"Inputs!$E$43/Inputs!$E$31*N425","v":1404.3982208267923},{"$f":"Inputs!$E$43/Inputs!$E$31*O425","v":1774.2311430066534},{"$f":"Inputs!$E$43/Inputs!$E$31*P425","v":1909.5948269417659},{"$f":"Inputs!$E$43/Inputs!$E$31*Q425","v":1783.8999775734474},{"$f":"Inputs!$E$43/Inputs!$E$31*R425","v":1861.2506541077971},{"$f":"Inputs!$E$43/Inputs!$E$31*S425","v":1496.2521492113331},{"$f":"Inputs!$E$43/Inputs!$E$31*T425","v":1041.8169245720267},{"$f":"Inputs!$E$43/Inputs!$E$31*U425","v":425.42872093892504},{"$f":"Inputs!$E$43/Inputs!$E$31*V425","v":4.8344172833968759},{"$f":"Inputs!$E$43/Inputs!$E$31*W425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z425","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA425","v":0},{"$f":"C414","v":13040.840621963074},{"$f":"D414","v":0},{"$f":"E414","v":0},{"$f":"F414","v":0},{"$f":"G414","v":0},{"$f":"H414","v":0},{"$f":"I414","v":0},{"$f":"J414","v":0},{"$f":"K414","v":12.086043208492189},{"$f":"L414","v":355.32967032967036},{"$f":"M414","v":971.71787396277193},{"$f":"N414","v":1404.3982208267923},{"$f":"O414","v":1774.2311430066534},{"$f":"P414","v":1909.5948269417659},{"$f":"Q414","v":1783.8999775734474},{"$f":"R414","v":1861.2506541077971},{"$f":"S414","v":1496.2521492113331},{"$f":"T414","v":1041.8169245720267},{"$f":"U414","v":425.42872093892504},{"$f":"V414","v":4.8344172833968759},{"$f":"W414","v":0},{"$f":"X414","v":0},{"$f":"Y414","v":0},{"$f":"Z414","v":0},{"$f":"AA414","v":0},{"$f":"AB414","v":13040.840621963074},{"$f":"AC414","v":0},{"$f":"AD414","v":0},{"$f":"AE414","v":0},{"$f":"AF414","v":0},{"$f":"AG414","v":0},{"$f":"AH414","v":0},{"$f":"AI414","v":0},{"$f":"AJ414","v":12.086043208492189},{"$f":"AK414","v":355.32967032967036},{"$f":"AL414","v":971.71787396277193},{"$f":"AM414","v":1404.3982208267923},{"$f":"AN414","v":1774.2311430066534},{"$f":"AO414","v":1909.5948269417659},{"$f":"AP414","v":1783.8999775734474},{"$f":"AQ414","v":1861.2506541077971},{"$f":"AR414","v":1496.2521492113331},{"$f":"AS414","v":1041.8169245720267},{"$f":"AT414","v":425.42872093892504},{"$f":"AU414","v":4.8344172833968759},{"$f":"AV414","v":0},{"$f":"AW414","v":0},{"$f":"AX414","v":0},{"$f":"AY414","v":0},{"$f":"AZ414","v":0},{"$f":"BA414","v":13040.840621963074},{"$f":"BB414","v":0},{"$f":"BC414","v":0},{"$f":"BD414","v":0},{"$f":"BE414","v":0},{"$f":"BF414","v":0},{"$f":"BG414","v":0},{"$f":"BH414","v":0},{"$f":"BI414","v":12.086043208492189},{"$f":"BJ414","v":355.32967032967036},{"$f":"BK414","v":971.71787396277193},{"$f":"BL414","v":1404.3982208267923},{"$f":"BM414","v":1774.2311430066534},{"$f":"BN414","v":1909.5948269417659},{"$f":"BO414","v":1783.8999775734474},{"$f":"BP414","v":1861.2506541077971},{"$f":"BQ414","v":1496.2521492113331},{"$f":"BR414","v":1041.8169245720267},{"$f":"BS414","v":425.42872093892504},{"$f":"BT414","v":4.8344172833968759},{"$f":"BU414","v":0},{"$f":"BV414","v":0},{"$f":"BW414","v":0},{"$f":"BX414","v":0},{"$f":"BY414","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B413:B414)","v":1572775.3123946448},50734.687496601444,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1067.9451623629677,1939.1183490613846,2661.0896778957726,3304.9446353048493,3885.9493813156046,4021.313065250717,3684.4463920515045,4184.1407162476426,3819.142211351179,2520.0196913882928,2114.800524871926,2116.5526555923479,2111.7182383089512,1900.5464144780569,1900.5464144780569,1689.3718039330008,1266.9626931186997,50734.687496601444,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,{"$f":"SUM(AH413:AH414)","v":844.56376073995841},1055.8591191544756,1067.9451623629677,1939.1183490613846,2661.0896778957726,3304.9446353048493,3885.9493813156046,4021.313065250717,3684.4463920515045,4184.1407162476426,3819.142211351179,2520.0196913882928,2114.800524871926,2116.5526555923479,2111.7182383089512,1900.5464144780569,1900.5464144780569,1689.3718039330008,1266.9626931186997,50734.687496601444,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1067.9451623629677,1939.1183490613846,2661.0896778957726,3304.9446353048493,3885.9493813156046,{"$f":"SUM(BN413:BN414)","v":4021.313065250717},3684.4463920515045,4184.1407162476426,3819.142211351179,2520.0196913882928,2114.800524871926,2116.5526555923479,2111.7182383089512,1900.5464144780569,1900.5464144780569,1689.3718039330008,1266.9626931186997,50734.687496601444,1055.8591191544756,1055.8591191544756,1055.8591191544756,844.56376073995841,633.51547149268515,844.56376073995841,1055.8591191544756,1067.9451623629677,1939.1183490613846,2661.0896778957726,3304.9446353048493,3885.9493813156046,4095.6385518992724,3751.3393300352041,4265.8987515610534,3900.9002466645898,2572.0475320422811,2174.2608161076632,2190.8781422409033,{"$f":"SUM(CT413:CT414)","v":2186.0437249575066},1967.4393524617567,1967.4393524617567,1748.8320951687381,1311.5555829386126]
[null,{"$f":"4*AB416+4*BA416+19*C416+BZ416*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB417+4*BA417+19*C417+BZ417*4","v":1116000},{"$f":"SUM(D417:AA417)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC417:AZ417)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB417:BY417)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA417:CX417)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",{"$f":"4*AB418+4*BA418+19*C418+BZ418*4","v":-157598.61630245208},-5073.4687496601455,{"$f":"0.1*D415*-1","v":-105.58591191544757},-105.58591191544757,-105.58591191544757,-84.456376073995841,-63.351547149268519,-84.456376073995841,-105.58591191544757,-106.79451623629677,-193.91183490613847,-266.10896778957726,-330.49446353048495,-388.59493813156047,-402.13130652507175,-368.44463920515045,-418.41407162476429,-381.91422113511794,-252.00196913882928,-211.48005248719261,-211.65526555923481,-211.17182383089514,-190.05464144780569,-190.05464144780569,-168.93718039330008,-126.69626931186997,-5073.4687496601455,{"$f":"0.1*AC415*-1","v":-105.58591191544757},-105.58591191544757,-105.58591191544757,-84.456376073995841,-63.351547149268519,-84.456376073995841,-105.58591191544757,-106.79451623629677,-193.91183490613847,-266.10896778957726,-330.49446353048495,-388.59493813156047,-402.13130652507175,-368.44463920515045,-418.41407162476429,-381.91422113511794,-252.00196913882928,-211.48005248719261,-211.65526555923481,-211.17182383089514,-190.05464144780569,-190.05464144780569,-168.93718039330008,-126.69626931186997,-5073.4687496601455,{"$f":"0.1*BB415*-1","v":-105.58591191544757},-105.58591191544757,-105.58591191544757,-84.456376073995841,-63.351547149268519,-84.456376073995841,-105.58591191544757,-106.79451623629677,-193.91183490613847,-266.10896778957726,-330.49446353048495,-388.59493813156047,-402.13130652507175,-368.44463920515045,-418.41407162476429,-381.91422113511794,-252.00196913882928,-211.48005248719261,-211.65526555923481,-211.17182383089514,-190.05464144780569,-190.05464144780569,-168.93718039330008,-126.69626931186997,-5153.7400154070419,{"$f":"0.1*CA415*-1","v":-105.58591191544757},-105.58591191544757,-105.58591191544757,-84.456376073995841,-63.351547149268519,-84.456376073995841,-105.58591191544757,-106.79451623629677,-193.91183490613847,-266.10896778957726,-330.49446353048495,-388.59493813156047,-409.56385518992727,-375.13393300352044,-426.58987515610534,-390.09002466645899,-257.2047532042281,-217.42608161076635,-219.08781422409035,-218.60437249575068,-196.74393524617568,-196.74393524617568,-174.88320951687382,-131.15555829386128]
["Net Projected Demand (Surplus)",{"$f":"4*AB419+4*BA419+19*C419+BZ419*4","v":3135776.9132003486},{"$f":"C410-C415-C417-C418","v":106296.71780151381},2773.9763083529733,2481.6763360334335,2481.6763360334335,2525.6921724467265,2715.6356327692729,2671.8421586064987,2627.8263221932029,4655.3990066457145,4894.392876874701,5267.6685840421533,5126.649080853299,4457.5948232838473,4189.6175215824742,4638.9475136215369,4043.0726356852415,4225.4213039322876,5394.6315718988844,5905.4788079233867,6488.5018349140937,6931.3027689484643,6682.9074519169553,5806.0090459222556,5557.6147259695626,3753.1829810633449,91919.952220829611,2313.6038519496942,2047.6108771389108,2047.6108771389108,2104.7927601021302,2294.736220424676,2237.7766997119761,{"$f":"AI410-AI415-AI417-AI418","v":2180.607364544303},4168.7193878728367,4315.6389316820059,4596.8401475688015,4416.3396177265249,3760.4593893017372,3505.6355863547442,3941.8120796394269,3359.0907004575115,3554.5928674589359,4723.8031354255327,5221.4968726956567,5751.9099898273671,6155.2463424400776,5946.3156068302287,5148.3325972393504,4939.4002845137275,3187.5800327846359,80737.877454806207,1955.5363858582541,1709.9767111757537,1709.9767111757537,1777.4107846502168,1967.3542449727627,1900.1425337488192,1832.770397484046,3790.1909237190266,3865.4969743099086,4075.084696978417,3863.9132004328726,3218.2429406489846,2973.6496367331747,{"$f":"BO410-BO415-BO417-BO418","v":3399.5956309866742},2827.104750835942,3032.8374168685514,4202.0476848351482,4689.5109230740863,5178.9979589225386,5551.6107390291108,5373.4035759254002,4636.7847261085935,4458.5668300480784,2747.671076284119,106376.9890672607,2773.9763083529733,2481.6763360334335,2481.6763360334335,2525.6921724467265,2715.6356327692729,2671.8421586064987,2627.8263221932029,4655.3990066457145,4894.392876874701,5267.6685840421533,5126.649080853299,4457.5948232838473,4122.7245835987751,4578.7438694362081,3969.4904039031717,4151.8390721502174,5347.8065153102953,5851.9645458112227,6421.6088969303937,6864.4098309647652,{"$f":"CU410-CU415-CU417-CU418","v":6622.7038077316256},5745.8054017369259,5504.1004638573986,4114.1844486213949]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D422","v":"V"},{"$f":"E422","v":"SV"},{"$f":"F422","v":"SV"},{"$f":"G422","v":"SV"},{"$f":"H422","v":"SV"},{"$f":"I422","v":"SV"},{"$f":"J422","v":"C"},{"$f":"K422","v":"C"},{"$f":"L422","v":"C"},{"$f":"M422","v":"P"},{"$f":"N422","v":"P"},{"$f":"O422","v":"P"},{"$f":"P422","v":"P"},{"$f":"Q422","v":"P"},{"$f":"R422","v":"P"},{"$f":"S422","v":"C"},{"$f":"T422","v":"C"},{"$f":"U422","v":"C"},{"$f":"V422","v":"C"},{"$f":"W422","v":"C"},{"$f":"X422","v":"C"},{"$f":"Y422","v":"C"},{"$f":"Z422","v":"C"},{"$f":"AA422","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB425+4*BA425+19*C425+BZ425*4","v":1081573.4150000003},{"$f":"SUM(D425:AA425)","v":34889.465000000004},{"$f":"'Hourly Production'!B24*1","v":0},{"$f":"'Hourly Production'!C24*1","v":0},{"$f":"'Hourly Production'!D24*1","v":0},{"$f":"'Hourly Production'!E24*1","v":0},{"$f":"'Hourly Production'!F24*1","v":0},{"$f":"'Hourly Production'!G24*1","v":0},{"$f":"'Hourly Production'!H24*1","v":0},{"$f":"'Hourly Production'!I24*1","v":32.335000000000001},{"$f":"'Hourly Production'!J24*1","v":950.649},{"$f":"'Hourly Production'!K24*1","v":2599.7339999999999},{"$f":"'Hourly Production'!L24*1","v":3757.3270000000002},{"$f":"'Hourly Production'!M24*1","v":4746.7780000000002},{"$f":"'Hourly Production'!N24*1","v":5108.93},{"$f":"'Hourly Production'!O24*1","v":4772.6460000000006},{"$f":"'Hourly Production'!P24*1","v":4979.59},{"$f":"'Hourly Production'!Q24*1","v":4003.0730000000003},{"$f":"'Hourly Production'!R24*1","v":2787.277},{"$f":"'Hourly Production'!S24*1","v":1138.192},{"$f":"'Hourly Production'!T24*1","v":12.934000000000001},{"$f":"'Hourly Production'!U24*1","v":0},{"$f":"'Hourly Production'!V24*1","v":0},{"$f":"'Hourly Production'!W24*1","v":0},{"$f":"'Hourly Production'!X24*1","v":0},{"$f":"'Hourly Production'!Y24*1","v":0},{"$f":"SUM(AC425:AZ425)","v":34889.465000000004},{"$f":"D425","v":0},{"$f":"E425","v":0},0,0,0,0,0,32.335000000000001,950.649,2599.7339999999999,3757.3270000000002,4746.7780000000002,5108.93,4772.6460000000006,4979.59,4003.0730000000003,2787.277,1138.192,12.934000000000001,0,0,0,{"$f":"Z425","v":0},{"$f":"AA425","v":0},{"$f":"SUM(BB425:BY425)","v":34889.465000000004},{"$f":"AC425","v":0},0,0,0,0,0,0,32.335000000000001,950.649,2599.7339999999999,3757.3270000000002,4746.7780000000002,5108.93,4772.6460000000006,4979.59,4003.0730000000003,2787.277,1138.192,12.934000000000001,0,0,0,{"$f":"AY425","v":0},0,{"$f":"SUM(CA425:CX425)","v":34889.465000000004},{"$f":"BB425","v":0},0,0,0,0,0,0,32.335000000000001,950.649,2599.7339999999999,3757.3270000000002,4746.7780000000002,5108.93,4772.6460000000006,4979.59,4003.0730000000003,2787.277,1138.192,12.934000000000001,0,0,0,0,0]
["AC Losses",{"$f":"4*AB426+4*BA426+19*C426+BZ426*4","v":-36788.63813780999},{"$f":"SUM(D426:AA426)","v":-1186.7302625099996},{"$f":"Inputs!$E$51*D425*-1","v":0},{"$f":"Inputs!$E$51*E425*-1","v":0},{"$f":"Inputs!$E$51*F425*-1","v":0},{"$f":"Inputs!$E$51*G425*-1","v":0},{"$f":"Inputs!$E$51*H425*-1","v":0},{"$f":"Inputs!$E$51*I425*-1","v":0},{"$f":"Inputs!$E$51*J425*-1","v":0},{"$f":"Inputs!$E$51*K425*-1","v":-1.0998426899999996},{"$f":"Inputs!$E$51*L425*-1","v":-32.335375085999992},{"$f":"Inputs!$E$51*M425*-1","v":-88.427352275999965},{"$f":"Inputs!$E$51*N425*-1","v":-127.80172057799996},{"$f":"Inputs!$E$51*O425*-1","v":-161.45690689199995},{"$f":"Inputs!$E$51*P425*-1","v":-173.77514501999994},{"$f":"Inputs!$E$51*Q425*-1","v":-162.33678104399996},{"$f":"Inputs!$E$51*R425*-1","v":-169.37577425999996},{"$f":"Inputs!$E$51*S425*-1","v":-136.16052502199997},{"$f":"Inputs!$E$51*T425*-1","v":-94.806439877999964},{"$f":"Inputs!$E$51*U425*-1","v":-38.71446268799999},{"$f":"Inputs!$E$51*V425*-1","v":-0.43993707599999987},{"$f":"Inputs!$E$51*W425*-1","v":0},{"$f":"Inputs!$E$51*X425*-1","v":0},{"$f":"Inputs!$E$51*Y425*-1","v":0},{"$f":"Inputs!$E$51*Z425*-1","v":0},{"$f":"Inputs!$E$51*AA425*-1","v":0},{"$f":"SUM(AC426:AZ426)","v":-1186.7302625099996},{"$f":"Inputs!$E$51*AC425*-1","v":0},{"$f":"Inputs!$E$51*AD425*-1","v":0},{"$f":"Inputs!$E$51*AE425*-1","v":0},{"$f":"Inputs!$E$51*AF425*-1","v":0},{"$f":"Inputs!$E$51*AG425*-1","v":0},{"$f":"Inputs!$E$51*AH425*-1","v":0},{"$f":"Inputs!$E$51*AI425*-1","v":0},{"$f":"Inputs!$E$51*AJ425*-1","v":-1.0998426899999996},{"$f":"Inputs!$E$51*AK425*-1","v":-32.335375085999992},{"$f":"Inputs!$E$51*AL425*-1","v":-88.427352275999965},{"$f":"Inputs!$E$51*AM425*-1","v":-127.80172057799996},{"$f":"Inputs!$E$51*AN425*-1","v":-161.45690689199995},{"$f":"Inputs!$E$51*AO425*-1","v":-173.77514501999994},{"$f":"Inputs!$E$51*AP425*-1","v":-162.33678104399996},{"$f":"Inputs!$E$51*AQ425*-1","v":-169.37577425999996},{"$f":"Inputs!$E$51*AR425*-1","v":-136.16052502199997},{"$f":"Inputs!$E$51*AS425*-1","v":-94.806439877999964},{"$f":"Inputs!$E$51*AT425*-1","v":-38.71446268799999},{"$f":"Inputs!$E$51*AU425*-1","v":-0.43993707599999987},{"$f":"Inputs!$E$51*AV425*-1","v":0},{"$f":"Inputs!$E$51*AW425*-1","v":0},{"$f":"Inputs!$E$51*AX425*-1","v":0},{"$f":"Inputs!$E$51*AY425*-1","v":0},{"$f":"Inputs!$E$51*AZ425*-1","v":0},{"$f":"SUM(BB426:BY426)","v":-1186.7302625099996},{"$f":"Inputs!$E$51*BB425*-1","v":0},{"$f":"Inputs!$E$51*BC425*-1","v":0},{"$f":"Inputs!$E$51*BD425*-1","v":0},{"$f":"Inputs!$E$51*BE425*-1","v":0},{"$f":"Inputs!$E$51*BF425*-1","v":0},{"$f":"Inputs!$E$51*BG425*-1","v":0},{"$f":"Inputs!$E$51*BH425*-1","v":0},{"$f":"Inputs!$E$51*BI425*-1","v":-1.0998426899999996},{"$f":"Inputs!$E$51*BJ425*-1","v":-32.335375085999992},{"$f":"Inputs!$E$51*BK425*-1","v":-88.427352275999965},{"$f":"Inputs!$E$51*BL425*-1","v":-127.80172057799996},{"$f":"Inputs!$E$51*BM425*-1","v":-161.45690689199995},{"$f":"Inputs!$E$51*BN425*-1","v":-173.77514501999994},{"$f":"Inputs!$E$51*BO425*-1","v":-162.33678104399996},{"$f":"Inputs!$E$51*BP425*-1","v":-169.37577425999996},{"$f":"Inputs!$E$51*BQ425*-1","v":-136.16052502199997},{"$f":"Inputs!$E$51*BR425*-1","v":-94.806439877999964},{"$f":"Inputs!$E$51*BS425*-1","v":-38.71446268799999},{"$f":"Inputs!$E$51*BT425*-1","v":-0.43993707599999987},{"$f":"Inputs!$E$51*BU425*-1","v":0},{"$f":"Inputs!$E$51*BV425*-1","v":0},{"$f":"Inputs!$E$51*BW425*-1","v":0},{"$f":"Inputs!$E$51*BX425*-1","v":0},{"$f":"Inputs!$E$51*BY425*-1","v":0},{"$f":"SUM(CA426:CX426)","v":-1186.7302625099996},{"$f":"Inputs!$E$51*CA425*-1","v":0},{"$f":"Inputs!$E$51*CB425*-1","v":0},{"$f":"Inputs!$E$51*CC425*-1","v":0},{"$f":"Inputs!$E$51*CD425*-1","v":0},{"$f":"Inputs!$E$51*CE425*-1","v":0},{"$f":"Inputs!$E$51*CF425*-1","v":0},{"$f":"Inputs!$E$51*CG425*-1","v":0},{"$f":"Inputs!$E$51*CH425*-1","v":-1.0998426899999996},{"$f":"Inputs!$E$51*CI425*-1","v":-32.335375085999992},{"$f":"Inputs!$E$51*CJ425*-1","v":-88.427352275999965},{"$f":"Inputs!$E$51*CK425*-1","v":-127.80172057799996},{"$f":"Inputs!$E$51*CL425*-1","v":-161.45690689199995},{"$f":"Inputs!$E$51*CM425*-1","v":-173.77514501999994},{"$f":"Inputs!$E$51*CN425*-1","v":-162.33678104399996},{"$f":"Inputs!$E$51*CO425*-1","v":-169.37577425999996},{"$f":"Inputs!$E$51*CP425*-1","v":-136.16052502199997},{"$f":"Inputs!$E$51*CQ425*-1","v":-94.806439877999964},{"$f":"Inputs!$E$51*CR425*-1","v":-38.71446268799999},{"$f":"Inputs!$E$51*CS425*-1","v":-0.43993707599999987},{"$f":"Inputs!$E$51*CT425*-1","v":0},{"$f":"Inputs!$E$51*CU425*-1","v":0},{"$f":"Inputs!$E$51*CV425*-1","v":0},{"$f":"Inputs!$E$51*CW425*-1","v":0},{"$f":"Inputs!$E$51*CX425*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB427+4*BA427+19*C427+BZ427*4","v":1044784.7768621901},{"$f":"SUM(D427:AA427)","v":33702.734737490006},{"$f":"D425+D426","v":0},{"$f":"E425+E426","v":0},{"$f":"F425+F426","v":0},{"$f":"G425+G426","v":0},{"$f":"H425+H426","v":0},{"$f":"I425+I426","v":0},{"$f":"J425+J426","v":0},{"$f":"K425+K426","v":31.235157310000002},{"$f":"L425+L426","v":918.313624914},{"$f":"M425+M426","v":2511.306647724},{"$f":"N425+N426","v":3629.5252794220005},{"$f":"O425+O426","v":4585.3210931080002},{"$f":"P425+P426","v":4935.15485498},{"$f":"Q425+Q426","v":4610.3092189560011},{"$f":"R425+R426","v":4810.2142257400001},{"$f":"S425+S426","v":3866.9124749780003},{"$f":"T425+T426","v":2692.4705601220003},{"$f":"U425+U426","v":1099.4775373120001},{"$f":"V425+V426","v":12.494062924000001},{"$f":"W425+W426","v":0},{"$f":"X425+X426","v":0},{"$f":"Y425+Y426","v":0},{"$f":"Z425+Z426","v":0},{"$f":"AA425+AA426","v":0},{"$f":"SUM(AC427:AZ427)","v":33702.734737490006},{"$f":"AC425+AC426","v":0},{"$f":"AD425+AD426","v":0},{"$f":"AE425+AE426","v":0},{"$f":"AF425+AF426","v":0},{"$f":"AG425+AG426","v":0},{"$f":"AH425+AH426","v":0},{"$f":"AI425+AI426","v":0},{"$f":"AJ425+AJ426","v":31.235157310000002},{"$f":"AK425+AK426","v":918.313624914},{"$f":"AL425+AL426","v":2511.306647724},{"$f":"AM425+AM426","v":3629.5252794220005},{"$f":"AN425+AN426","v":4585.3210931080002},{"$f":"AO425+AO426","v":4935.15485498},{"$f":"AP425+AP426","v":4610.3092189560011},{"$f":"AQ425+AQ426","v":4810.2142257400001},{"$f":"AR425+AR426","v":3866.9124749780003},{"$f":"AS425+AS426","v":2692.4705601220003},{"$f":"AT425+AT426","v":1099.4775373120001},{"$f":"AU425+AU426","v":12.494062924000001},{"$f":"AV425+AV426","v":0},{"$f":"AW425+AW426","v":0},{"$f":"AX425+AX426","v":0},{"$f":"AY425+AY426","v":0},{"$f":"AZ425+AZ426","v":0},33702.734737490006,{"$f":"BB425+BB426","v":0},{"$f":"BC425+BC426","v":0},{"$f":"BD425+BD426","v":0},{"$f":"BE425+BE426","v":0},{"$f":"BF425+BF426","v":0},{"$f":"BG425+BG426","v":0},{"$f":"BH425+BH426","v":0},{"$f":"BI425+BI426","v":31.235157310000002},{"$f":"BJ425+BJ426","v":918.313624914},{"$f":"BK425+BK426","v":2511.306647724},{"$f":"BL425+BL426","v":3629.5252794220005},{"$f":"BM425+BM426","v":4585.3210931080002},{"$f":"BN425+BN426","v":4935.15485498},{"$f":"BO425+BO426","v":4610.3092189560011},{"$f":"BP425+BP426","v":4810.2142257400001},{"$f":"BQ425+BQ426","v":3866.9124749780003},{"$f":"BR425+BR426","v":2692.4705601220003},{"$f":"BS425+BS426","v":1099.4775373120001},{"$f":"BT425+BT426","v":12.494062924000001},{"$f":"BU425+BU426","v":0},{"$f":"BV425+BV426","v":0},{"$f":"BW425+BW426","v":0},{"$f":"BX425+BX426","v":0},{"$f":"BY425+BY426","v":0},33702.734737490006,{"$f":"CA425+CA426","v":0},{"$f":"CB425+CB426","v":0},{"$f":"CC425+CC426","v":0},{"$f":"CD425+CD426","v":0},{"$f":"CE425+CE426","v":0},{"$f":"CF425+CF426","v":0},{"$f":"CG425+CG426","v":0},{"$f":"CH425+CH426","v":31.235157310000002},{"$f":"CI425+CI426","v":918.313624914},{"$f":"CJ425+CJ426","v":2511.306647724},{"$f":"CK425+CK426","v":3629.5252794220005},{"$f":"CL425+CL426","v":4585.3210931080002},{"$f":"CM425+CM426","v":4935.15485498},{"$f":"CN425+CN426","v":4610.3092189560011},{"$f":"CO425+CO426","v":4810.2142257400001},{"$f":"CP425+CP426","v":3866.9124749780003},{"$f":"CQ425+CQ426","v":2692.4705601220003},{"$f":"CR425+CR426","v":1099.4775373120001},{"$f":"CS425+CS426","v":12.494062924000001},{"$f":"CT425+CT426","v":0},{"$f":"CU425+CU426","v":0},{"$f":"CV425+CV426","v":0},{"$f":"CW425+CW426","v":0},{"$f":"CX425+CX426","v":0}]
["PV Production used internally",{"$f":"4*AB428+4*BA428+19*C428+BZ428*4","v":-35145.605827253996},{"$f":"SUM(D428:AA428)","v":-1133.729220234},{"$f":"IF(D427>Inputs!$E$81,Inputs!$E$81,D427)*-1","v":0},{"$f":"IF(E427>Inputs!$E$81,Inputs!$E$81,E427)*-1","v":0},{"$f":"IF(F427>Inputs!$E$81,Inputs!$E$81,F427)*-1","v":0},{"$f":"IF(G427>Inputs!$E$81,Inputs!$E$81,G427)*-1","v":0},{"$f":"IF(H427>Inputs!$E$81,Inputs!$E$81,H427)*-1","v":0},{"$f":"IF(I427>Inputs!$E$81,Inputs!$E$81,I427)*-1","v":0},{"$f":"IF(J427>Inputs!$E$81,Inputs!$E$81,J427)*-1","v":0},{"$f":"IF(K427>Inputs!$E$81,Inputs!$E$81,K427)*-1","v":-31.235157310000002},{"$f":"IF(L427>Inputs!$E$81,Inputs!$E$81,L427)*-1","v":-109},{"$f":"IF(M427>Inputs!$E$81,Inputs!$E$81,M427)*-1","v":-109},{"$f":"IF(N427>Inputs!$E$81,Inputs!$E$81,N427)*-1","v":-109},{"$f":"IF(O427>Inputs!$E$81,Inputs!$E$81,O427)*-1","v":-109},{"$f":"IF(P427>Inputs!$E$81,Inputs!$E$81,P427)*-1","v":-109},{"$f":"IF(Q427>Inputs!$E$81,Inputs!$E$81,Q427)*-1","v":-109},{"$f":"IF(R427>Inputs!$E$81,Inputs!$E$81,R427)*-1","v":-109},{"$f":"IF(S427>Inputs!$E$81,Inputs!$E$81,S427)*-1","v":-109},{"$f":"IF(T427>Inputs!$E$81,Inputs!$E$81,T427)*-1","v":-109},{"$f":"IF(U427>Inputs!$E$81,Inputs!$E$81,U427)*-1","v":-109},{"$f":"IF(V427>Inputs!$E$81,Inputs!$E$81,V427)*-1","v":-12.494062924000001},{"$f":"IF(W427>Inputs!$E$81,Inputs!$E$81,W427)*-1","v":0},{"$f":"IF(X427>Inputs!$E$81,Inputs!$E$81,X427)*-1","v":0},{"$f":"IF(Y427>Inputs!$E$81,Inputs!$E$81,Y427)*-1","v":0},{"$f":"IF(Z427>Inputs!$E$81,Inputs!$E$81,Z427)*-1","v":0},{"$f":"IF(AA427>Inputs!$E$81,Inputs!$E$81,AA427)*-1","v":0},{"$f":"SUM(AC428:AZ428)","v":-1133.729220234},{"$f":"IF(AC427>Inputs!$E$81,Inputs!$E$81,AC427)*-1","v":0},{"$f":"IF(AD427>Inputs!$E$81,Inputs!$E$81,AD427)*-1","v":0},{"$f":"IF(AE427>Inputs!$E$81,Inputs!$E$81,AE427)*-1","v":0},{"$f":"IF(AF427>Inputs!$E$81,Inputs!$E$81,AF427)*-1","v":0},{"$f":"IF(AG427>Inputs!$E$81,Inputs!$E$81,AG427)*-1","v":0},{"$f":"IF(AH427>Inputs!$E$81,Inputs!$E$81,AH427)*-1","v":0},{"$f":"IF(AI427>Inputs!$E$81,Inputs!$E$81,AI427)*-1","v":0},{"$f":"IF(AJ427>Inputs!$E$81,Inputs!$E$81,AJ427)*-1","v":-31.235157310000002},{"$f":"IF(AK427>Inputs!$E$81,Inputs!$E$81,AK427)*-1","v":-109},{"$f":"IF(AL427>Inputs!$E$81,Inputs!$E$81,AL427)*-1","v":-109},{"$f":"IF(AM427>Inputs!$E$81,Inputs!$E$81,AM427)*-1","v":-109},{"$f":"IF(AN427>Inputs!$E$81,Inputs!$E$81,AN427)*-1","v":-109},{"$f":"IF(AO427>Inputs!$E$81,Inputs!$E$81,AO427)*-1","v":-109},{"$f":"IF(AP427>Inputs!$E$81,Inputs!$E$81,AP427)*-1","v":-109},{"$f":"IF(AQ427>Inputs!$E$81,Inputs!$E$81,AQ427)*-1","v":-109},{"$f":"IF(AR427>Inputs!$E$81,Inputs!$E$81,AR427)*-1","v":-109},{"$f":"IF(AS427>Inputs!$E$81,Inputs!$E$81,AS427)*-1","v":-109},{"$f":"IF(AT427>Inputs!$E$81,Inputs!$E$81,AT427)*-1","v":-109},{"$f":"IF(AU427>Inputs!$E$81,Inputs!$E$81,AU427)*-1","v":-12.494062924000001},{"$f":"IF(AV427>Inputs!$E$81,Inputs!$E$81,AV427)*-1","v":0},{"$f":"IF(AW427>Inputs!$E$81,Inputs!$E$81,AW427)*-1","v":0},{"$f":"IF(AX427>Inputs!$E$81,Inputs!$E$81,AX427)*-1","v":0},{"$f":"IF(AY427>Inputs!$E$81,Inputs!$E$81,AY427)*-1","v":0},{"$f":"IF(AZ427>Inputs!$E$81,Inputs!$E$81,AZ427)*-1","v":0},{"$f":"SUM(BB428:BY428)","v":-1133.729220234},{"$f":"IF(BB427>Inputs!$E$81,Inputs!$E$81,BB427)*-1","v":0},{"$f":"IF(BC427>Inputs!$E$81,Inputs!$E$81,BC427)*-1","v":0},{"$f":"IF(BD427>Inputs!$E$81,Inputs!$E$81,BD427)*-1","v":0},{"$f":"IF(BE427>Inputs!$E$81,Inputs!$E$81,BE427)*-1","v":0},{"$f":"IF(BF427>Inputs!$E$81,Inputs!$E$81,BF427)*-1","v":0},{"$f":"IF(BG427>Inputs!$E$81,Inputs!$E$81,BG427)*-1","v":0},{"$f":"IF(BH427>Inputs!$E$81,Inputs!$E$81,BH427)*-1","v":0},{"$f":"IF(BI427>Inputs!$E$81,Inputs!$E$81,BI427)*-1","v":-31.235157310000002},{"$f":"IF(BJ427>Inputs!$E$81,Inputs!$E$81,BJ427)*-1","v":-109},{"$f":"IF(BK427>Inputs!$E$81,Inputs!$E$81,BK427)*-1","v":-109},{"$f":"IF(BL427>Inputs!$E$81,Inputs!$E$81,BL427)*-1","v":-109},{"$f":"IF(BM427>Inputs!$E$81,Inputs!$E$81,BM427)*-1","v":-109},{"$f":"IF(BN427>Inputs!$E$81,Inputs!$E$81,BN427)*-1","v":-109},{"$f":"IF(BO427>Inputs!$E$81,Inputs!$E$81,BO427)*-1","v":-109},{"$f":"IF(BP427>Inputs!$E$81,Inputs!$E$81,BP427)*-1","v":-109},{"$f":"IF(BQ427>Inputs!$E$81,Inputs!$E$81,BQ427)*-1","v":-109},{"$f":"IF(BR427>Inputs!$E$81,Inputs!$E$81,BR427)*-1","v":-109},{"$f":"IF(BS427>Inputs!$E$81,Inputs!$E$81,BS427)*-1","v":-109},{"$f":"IF(BT427>Inputs!$E$81,Inputs!$E$81,BT427)*-1","v":-12.494062924000001},{"$f":"IF(BU427>Inputs!$E$81,Inputs!$E$81,BU427)*-1","v":0},{"$f":"IF(BV427>Inputs!$E$81,Inputs!$E$81,BV427)*-1","v":0},{"$f":"IF(BW427>Inputs!$E$81,Inputs!$E$81,BW427)*-1","v":0},{"$f":"IF(BX427>Inputs!$E$81,Inputs!$E$81,BX427)*-1","v":0},{"$f":"IF(BY427>Inputs!$E$81,Inputs!$E$81,BY427)*-1","v":0},{"$f":"SUM(CA428:CX428)","v":-1133.729220234},{"$f":"IF(CA427>Inputs!$E$81,Inputs!$E$81,CA427)*-1","v":0},{"$f":"IF(CB427>Inputs!$E$81,Inputs!$E$81,CB427)*-1","v":0},{"$f":"IF(CC427>Inputs!$E$81,Inputs!$E$81,CC427)*-1","v":0},{"$f":"IF(CD427>Inputs!$E$81,Inputs!$E$81,CD427)*-1","v":0},{"$f":"IF(CE427>Inputs!$E$81,Inputs!$E$81,CE427)*-1","v":0},{"$f":"IF(CF427>Inputs!$E$81,Inputs!$E$81,CF427)*-1","v":0},{"$f":"IF(CG427>Inputs!$E$81,Inputs!$E$81,CG427)*-1","v":0},{"$f":"IF(CH427>Inputs!$E$81,Inputs!$E$81,CH427)*-1","v":-31.235157310000002},{"$f":"IF(CI427>Inputs!$E$81,Inputs!$E$81,CI427)*-1","v":-109},{"$f":"IF(CJ427>Inputs!$E$81,Inputs!$E$81,CJ427)*-1","v":-109},{"$f":"IF(CK427>Inputs!$E$81,Inputs!$E$81,CK427)*-1","v":-109},{"$f":"IF(CL427>Inputs!$E$81,Inputs!$E$81,CL427)*-1","v":-109},{"$f":"IF(CM427>Inputs!$E$81,Inputs!$E$81,CM427)*-1","v":-109},{"$f":"IF(CN427>Inputs!$E$81,Inputs!$E$81,CN427)*-1","v":-109},{"$f":"IF(CO427>Inputs!$E$81,Inputs!$E$81,CO427)*-1","v":-109},{"$f":"IF(CP427>Inputs!$E$81,Inputs!$E$81,CP427)*-1","v":-109},{"$f":"IF(CQ427>Inputs!$E$81,Inputs!$E$81,CQ427)*-1","v":-109},{"$f":"IF(CR427>Inputs!$E$81,Inputs!$E$81,CR427)*-1","v":-109},{"$f":"IF(CS427>Inputs!$E$81,Inputs!$E$81,CS427)*-1","v":-12.494062924000001},{"$f":"IF(CT427>Inputs!$E$81,Inputs!$E$81,CT427)*-1","v":0},{"$f":"IF(CU427>Inputs!$E$81,Inputs!$E$81,CU427)*-1","v":0},{"$f":"IF(CV427>Inputs!$E$81,Inputs!$E$81,CV427)*-1","v":0},{"$f":"IF(CW427>Inputs!$E$81,Inputs!$E$81,CW427)*-1","v":0},{"$f":"IF(CX427>Inputs!$E$81,Inputs!$E$81,CX427)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB429+4*BA429+19*C429+BZ429*4","v":1009639.1710349362},{"$f":"SUM(D429:AA429)","v":32569.005517256006},{"$f":"D427+D428","v":0},{"$f":"E427+E428","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4476.3210931080002,4826.15485498,4501.3092189560011,4701.2142257400001,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,{"$f":"SUM(AC429:AZ429)","v":32569.005517256006},{"$f":"AC427+AC428","v":0},{"$f":"AD427+AD428","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4476.3210931080002,4826.15485498,4501.3092189560011,4701.2142257400001,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,{"$f":"SUM(BB429:BY429)","v":32569.005517256006},{"$f":"BB427+BB428","v":0},{"$f":"BC427+BC428","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4476.3210931080002,4826.15485498,4501.3092189560011,4701.2142257400001,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,{"$f":"SUM(CA429:CX429)","v":32569.005517256006},{"$f":"CA427+CA428","v":0},{"$f":"CB427+CB428","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4476.3210931080002,4826.15485498,4501.3092189560011,4701.2142257400001,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB432+4*BA432+19*C432+BZ432*4","v":935057.73996556178},{"$f":"SUM(D432:AA432)","v":31255.600323979565},{"$f":"IF(D419<0,0,IF(D419>D429,D429,D419))","v":0},{"$f":"IF(E419<0,0,IF(E419>E429,E429,E419))","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4457.5948232838473,4189.6175215824742,4501.3092189560011,4043.0726356852415,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,{"$f":"SUM(AC432:AZ432)","v":28427.684272706359},{"$f":"IF(AC419<0,0,IF(AC419>AC429,AC429,AC419))","v":0},{"$f":"IF(AD419<0,0,IF(AD419>AD429,AD429,AD419))","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,3760.4593893017372,3505.6355863547442,3941.8120796394269,3359.0907004575115,3554.5928674589359,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,{"$f":"SUM(BB432:BY432)","v":25757.524025567327},{"$f":"IF(BB419<0,0,IF(BB419>BB429,BB429,BB419))","v":0},0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,3218.2429406489846,2973.6496367331747,3399.5956309866742,2827.104750835942,3032.8374168685514,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,{"$f":"SUM(CA432:CX432)","v":31115.125154213794},{"$f":"IF(CA419<0,0,IF(CA419>CA429,CA429,CA419))","v":0},{"$f":"IF(CB419<0,0,IF(CB419>CB429,CB429,CB419))","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4457.5948232838473,4122.7245835987751,4501.3092189560011,3969.4904039031717,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B419-B432","v":2200719.1732347868},{"$f":"C419-C432","v":75041.117477534237},{"$f":"D419-D432","v":2773.9763083529733},{"$f":"E419-E432","v":2481.6763360334335},{"$f":"F419-F432","v":2481.6763360334335},{"$f":"G419-G432","v":2525.6921724467265},{"$f":"H419-H432","v":2715.6356327692729},{"$f":"I419-I432","v":2671.8421586064987},{"$f":"J419-J432","v":2627.8263221932029},{"$f":"K419-K432","v":4655.3990066457145},{"$f":"L419-L432","v":4085.0792519607012},{"$f":"M419-M432","v":2865.3619363181533},{"$f":"N419-N432","v":1606.1238014312985},{"$f":"O419-O432","v":0},{"$f":"P419-P432","v":0},{"$f":"Q419-Q432","v":137.6382946655358},{"$f":"R419-R432","v":0},{"$f":"S419-S432","v":467.50882895428731},{"$f":"T419-T432","v":2811.1610117768842},{"$f":"U419-U432","v":4915.0012706113866},{"$f":"V419-V432","v":6488.5018349140937},{"$f":"W419-W432","v":6931.3027689484643},{"$f":"X419-X432","v":6682.9074519169553},{"$f":"Y419-Y432","v":5806.0090459222556},{"$f":"Z419-Z432","v":5557.6147259695626},{"$f":"AA419-AA432","v":3753.1829810633449},{"$f":"AB419-AB432","v":63492.267948123248},{"$f":"AC419-AC432","v":2313.6038519496942},{"$f":"AD419-AD432","v":2047.6108771389108},{"$f":"AE419-AE432","v":2047.6108771389108},{"$f":"AF419-AF432","v":2104.7927601021302},{"$f":"AG419-AG432","v":2294.736220424676},{"$f":"AH419-AH432","v":2237.7766997119761},{"$f":"AI419-AI432","v":2180.607364544303},{"$f":"AJ419-AJ432","v":4168.7193878728367},{"$f":"AK419-AK432","v":3506.3253067680062},{"$f":"AL419-AL432","v":2194.5334998448016},{"$f":"AM419-AM432","v":895.81433830452443},{"$f":"AN419-AN432","v":0},{"$f":"AO419-AO432","v":0},{"$f":"AP419-AP432","v":0},{"$f":"AQ419-AQ432","v":0},{"$f":"AR419-AR432","v":0},{"$f":"AS419-AS432","v":2140.3325753035324},{"$f":"AT419-AT432","v":4231.0193353836567},{"$f":"AU419-AU432","v":5751.9099898273671},{"$f":"AV419-AV432","v":6155.2463424400776},{"$f":"AW419-AW432","v":5946.3156068302287},{"$f":"AX419-AX432","v":5148.3325972393504},{"$f":"AY419-AY432","v":4939.4002845137275},{"$f":"AZ419-AZ432","v":3187.5800327846359},{"$f":"BA419-BA432","v":54980.353429238879},{"$f":"BB419-BB432","v":1955.5363858582541},{"$f":"BC419-BC432","v":1709.9767111757537},{"$f":"BD419-BD432","v":1709.9767111757537},{"$f":"BE419-BE432","v":1777.4107846502168},{"$f":"BF419-BF432","v":1967.3542449727627},{"$f":"BG419-BG432","v":1900.1425337488192},{"$f":"BH419-BH432","v":1832.770397484046},{"$f":"BI419-BI432","v":3790.1909237190266},{"$f":"BJ419-BJ432","v":3056.1833493959084},{"$f":"BK419-BK432","v":1672.7780492544171},{"$f":"BL419-BL432","v":343.38792101087211},{"$f":"BM419-BM432","v":0},{"$f":"BN419-BN432","v":0},{"$f":"BO419-BO432","v":0},{"$f":"BP419-BP432","v":0},{"$f":"BQ419-BQ432","v":0},{"$f":"BR419-BR432","v":1618.5771247131479},{"$f":"BS419-BS432","v":3699.0333857620863},{"$f":"BT419-BT432","v":5178.9979589225386},{"$f":"BU419-BU432","v":5551.6107390291108},{"$f":"BV419-BV432","v":5373.4035759254002},{"$f":"BW419-BW432","v":4636.7847261085935},{"$f":"BX419-BX432","v":4458.5668300480784},{"$f":"BY419-BY432","v":2747.671076284119},{"$f":"BZ419-BZ432","v":75261.863913046909},{"$f":"CA419-CA432","v":2773.9763083529733},{"$f":"CB419-CB432","v":2481.6763360334335},{"$f":"CC419-CC432","v":2481.6763360334335},{"$f":"CD419-CD432","v":2525.6921724467265},{"$f":"CE419-CE432","v":2715.6356327692729},{"$f":"CF419-CF432","v":2671.8421586064987},{"$f":"CG419-CG432","v":2627.8263221932029},{"$f":"CH419-CH432","v":4655.3990066457145},{"$f":"CI419-CI432","v":4085.0792519607012},{"$f":"CJ419-CJ432","v":2865.3619363181533},{"$f":"CK419-CK432","v":1606.1238014312985},{"$f":"CL419-CL432","v":0},{"$f":"CM419-CM432","v":0},{"$f":"CN419-CN432","v":77.434650480206983},{"$f":"CO419-CO432","v":0},{"$f":"CP419-CP432","v":393.92659717221704},{"$f":"CQ419-CQ432","v":2764.335955188295},{"$f":"CR419-CR432","v":4861.4870084992226},{"$f":"CS419-CS432","v":6421.6088969303937},{"$f":"CT419-CT432","v":6864.4098309647652},{"$f":"CU419-CU432","v":6622.7038077316256},{"$f":"CV419-CV432","v":5745.8054017369259},{"$f":"CW419-CW432","v":5504.1004638573986},{"$f":"CX419-CX432","v":4114.1844486213949}]
[]
["Summary"]
["Produced",{"$f":"B427","v":1044784.7768621901},{"$f":"SUM(D436:AA436)","v":33702.734737490006},{"$f":"D427","v":0},0,0,0,0,0,0,31.235157310000002,918.313624914,2511.306647724,3629.5252794220005,4585.3210931080002,4935.15485498,4610.3092189560011,4810.2142257400001,3866.9124749780003,2692.4705601220003,1099.4775373120001,12.494062924000001,0,0,0,0,0,33702.734737490006,0,0,0,0,0,0,0,{"$f":"AJ427","v":31.235157310000002},918.313624914,2511.306647724,3629.5252794220005,4585.3210931080002,4935.15485498,4610.3092189560011,4810.2142257400001,3866.9124749780003,2692.4705601220003,1099.4775373120001,12.494062924000001,0,0,0,0,0,33702.734737490006,0,0,0,0,0,0,0,31.235157310000002,918.313624914,2511.306647724,3629.5252794220005,4585.3210931080002,4935.15485498,4610.3092189560011,{"$f":"BP427","v":4810.2142257400001},3866.9124749780003,2692.4705601220003,1099.4775373120001,12.494062924000001,0,0,0,0,0,33702.734737490006,0,0,0,0,0,0,0,31.235157310000002,918.313624914,2511.306647724,3629.5252794220005,4585.3210931080002,4935.15485498,4610.3092189560011,4810.2142257400001,3866.9124749780003,2692.4705601220003,1099.4775373120001,12.494062924000001,0,0,0,0,0]
["Used",{"$f":"B428","v":-35145.605827253996},{"$f":"C428","v":-1133.729220234},{"$f":"D428","v":0},0,0,0,0,0,0,-31.235157310000002,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-12.494062924000001,0,0,0,0,0,-1133.729220234,0,0,0,0,0,0,0,-31.235157310000002,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-12.494062924000001,0,0,0,0,0,-1133.729220234,0,0,0,0,0,0,0,-31.235157310000002,-109,-109,-109,-109,-109,-109,{"$f":"BP428","v":-109},-109,-109,-109,-12.494062924000001,0,0,0,0,0,-1133.729220234,0,0,0,0,0,0,0,-31.235157310000002,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,-12.494062924000001,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB438+4*BA438+19*C438+BZ438*4","v":935057.73996556178},{"$f":"SUM(D438:AA438)","v":31255.600323979565},{"$f":"D432","v":0},{"$f":"E432","v":0},0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4457.5948232838473,4189.6175215824742,4501.3092189560011,4043.0726356852415,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,28427.684272706359,0,0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,3760.4593893017372,3505.6355863547442,3941.8120796394269,3359.0907004575115,3554.5928674589359,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,25757.524025567327,0,0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,3218.2429406489846,2973.6496367331747,3399.5956309866742,2827.104750835942,{"$f":"BQ432","v":3032.8374168685514},2583.4705601220003,990.47753731200009,0,0,0,0,0,0,31115.125154213794,0,0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4457.5948232838473,4122.7245835987751,4501.3092189560011,3969.4904039031717,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0]
["  Ponta",531069.90023396886,{"$f":"SUM(D439:AA439)","v":23114.426126653565},{"$f":"IF(D422=\"P\",D438,0)","v":0},0,0,0,0,0,0,0,0,2402.306647724,3520.5252794220005,4457.5948232838473,4189.6175215824742,4501.3092189560011,4043.0726356852415,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC439:AZ439)","v":0},{"$f":"IF(AC422=\"P\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB439:BY439)","v":0},{"$f":"IF(BB422=\"P\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA439:CX439)","v":22973.950956887795},{"$f":"IF(CA422=\"P\",CA438,0)","v":0},0,0,0,0,0,0,0,0,2402.306647724,3520.5252794220005,4457.5948232838473,4122.7245835987751,4501.3092189560011,3969.4904039031717,0,0,0,0,0,0,0,0,0]
["  Cheia",288111.26253877149,8141.1741973260005,{"$f":"IF(D422=\"C\",D438,0)","v":0},0,0,0,0,0,0,0,809.313624914,0,0,0,0,0,0,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,25216.06400006836,{"$f":"IF(AC422=\"C\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,3520.5252794220005,3760.4593893017372,3505.6355863547442,3941.8120796394269,3359.0907004575115,3554.5928674589359,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,0,{"$f":"IF(BB422=\"C\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8141.1741973260005,{"$f":"IF(CA422=\"C\",CA438,0)","v":0},0,0,0,0,0,0,0,809.313624914,0,0,0,0,0,0,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0]
["  Vazio",115876.57719282131,0,{"$f":"IF(D422=\"V\",D438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3211.6202726379997,{"$f":"IF(AC422=\"V\",AC438,0)","v":0},0,0,0,0,0,0,0,809.313624914,2402.306647724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25757.524025567327,{"$f":"IF(BB422=\"V\",BB438,0)","v":0},0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,3218.2429406489846,2973.6496367331747,3399.5956309866742,2827.104750835942,3032.8374168685514,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,0,{"$f":"IF(CA422=\"V\",CA438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D422=\"SV\",D438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC422=\"SV\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB422=\"SV\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA422=\"SV\",CA438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",74581.431069374463,1313.4051932764373,{"$f":"D436+D437-D438","v":0},{"$f":"E436+E437-E438","v":0},0,0,0,0,0,0,0,0,0,18.726269824152951,636.5373333975258,0,658.14159005475858,0,0,0,0,0,0,0,0,0,4141.3212445496465,0,0,0,0,0,0,0,0,0,0,0,715.86170380626299,1320.5192686252558,559.49713931657425,1342.1235252824886,203.31960751906445,0,0,0,0,0,0,0,0,6811.4814916886789,0,0,0,0,0,0,0,0,0,0,0,1258.0781524590157,1852.5052182468253,1101.7135879693269,1874.1094749040581,{"$f":"BQ436+BQ437-BQ438","v":725.07505810944895},0,0,0,0,0,0,0,0,1453.8803630422117,0,0,0,0,0,0,0,0,0,0,0,18.726269824152951,703.43027138122488,0,731.72382183682839,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B443=0,0,B443/B436)","v":7.1384492501283786E-2},3.8970285453288192E-2,0,0,0,0,0,0,0,0,0,0,0,4.0839604127832193E-3,0.1289802148265326,0,0.1368216796942158,0,0,0,0,0,0,0,0,0,0.12287789928046858,0,0,0,0,0,{"$f":"IF(AH443=0,0,AH443/AH436)","v":0},0,0,0,0,0,0.15612029981547945,0.26757402906876104,0.12135783366029225,0.27901533326741124,5.2579314591344913E-2,0,0,0,0,0,0,0,0,0.20210471182066339,0,0,0,0,0,0,0,0,0,0,0,0.27437078601757664,{"$f":"IF(BN443=0,0,BN443/BN436)","v":0.37536921792382799},0.23896739581793358,0.3896103971576747,0.18750749151972312,0,0,0,0,0,0,0,0,4.3138349880698396E-2,0,0,0,0,0,0,0,0,0,0,0,4.0839604127832193E-3,0.142534589501564,0,0.15211875968460853,0,0,0,0,{"$f":"IF(CT443=0,0,CT443/CT436)","v":0},0,0,0,0]
[]
["NOVEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB451+5*BA451+16*C451+BZ451*4","v":4557621.338183796},158525.97974037443,5076.2974734795325,4786.2452564684745,4786.2452564684745,4641.2012775737776,4641.2012775737776,4786.2452564684745,4931.2763574221381,5366.3526532379765,6381.6517566639423,7396.9145361332075,7832.0271559057464,7686.9896159815689,7541.9520760573869,7686.9896159815689,7541.9520760573869,7396.9145361332075,7396.9145361332075,7541.9520760573869,8122.1022357541078,8557.2292405926182,8122.1022357541078,7251.8446453000479,6816.7643764364848,6236.6142167397611,144258.57348156773,4619.4435295625472,4355.4610220358791,4355.4610220358791,4223.4931625921381,4223.4931625921381,4355.4610220358791,4487.4614852541463,4883.4230743418038,5807.3030985641872,6731.1922278812181,7127.1129185859827,6995.1605505432262,6863.1763892122235,6995.1605505432262,6863.1763892122235,6731.1922278812181,6731.1922278812181,6863.1763892122235,7391.0924633652421,7787.0655185292526,7391.0924633652421,6599.2080665502153,6203.2555825572017,5675.3189372331835,133161.77519369367,4264.1036737709073,4020.4406066982842,4020.4406066982842,3898.6070781188928,3898.6070781188928,4020.4406066982842,4142.272140234596,4507.7466575906765,5360.5874755977129,6213.4020680045987,6578.902810960828,6457.0712774245176,6335.2397438882062,6457.0712774245176,6335.2397438882062,6213.4020680045987,6213.4020680045987,6335.2397438882062,6822.5416474764124,7188.0604786423864,6822.5416474764124,6091.5766768155809,5726.0820762066451,5238.7559420613998,158525.97974037443,5076.2974734795325,4786.2452564684745,4786.2452564684745,4641.2012775737776,4641.2012775737776,4786.2452564684745,4931.2763574221381,5366.3526532379765,6381.6517566639423,7396.9145361332075,7832.0271559057464,7686.9896159815689,7541.9520760573869,7686.9896159815689,7541.9520760573869,7396.9145361332075,7396.9145361332075,7541.9520760573869,8122.1022357541078,8557.2292405926182,8122.1022357541078,7251.8446453000479,6816.7643764364848,6634.6959752550647]
["Electric Boat Demand",{"$f":"5*AB452+5*BA452+16*C452+BZ452*4","v":768000},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"5*AB453+5*BA453+16*C453+BZ453*4","v":78480},{"$f":"SUM(D453:AA453)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC453:AZ453)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB453:BY453)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA453","v":2616},{"$f":"BB453","v":109},{"$f":"BC453","v":109},{"$f":"BD453","v":109},{"$f":"BE453","v":109},{"$f":"BF453","v":109},{"$f":"BG453","v":109},{"$f":"BH453","v":109},{"$f":"BI453","v":109},{"$f":"BJ453","v":109},{"$f":"BK453","v":109},{"$f":"BL453","v":109},{"$f":"BM453","v":109},{"$f":"BN453","v":109},{"$f":"BO453","v":109},{"$f":"BP453","v":109},{"$f":"BQ453","v":109},{"$f":"BR453","v":109},{"$f":"BS453","v":109},{"$f":"BT453","v":109},{"$f":"BU453","v":109},{"$f":"BV453","v":109},{"$f":"BW453","v":109},{"$f":"BX453","v":109},{"$f":"BY453","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B451:B453)","v":5404101.338183796},186741.97974037443,5185.2974734795325,4895.2452564684745,4895.2452564684745,4750.2012775737776,4750.2012775737776,4895.2452564684745,5040.2763574221381,7075.3526532379765,8090.6517566639423,9105.9145361332085,9541.0271559057473,9395.9896159815689,9250.9520760573869,9395.9896159815689,9250.9520760573869,9105.9145361332085,9105.9145361332085,9250.9520760573869,9831.1022357541078,10266.229240592618,9831.1022357541078,8960.844645300047,8525.7643764364839,6345.6142167397611,172474.57348156773,4728.4435295625472,4464.4610220358791,4464.4610220358791,4332.4931625921381,4332.4931625921381,{"$f":"SUM(AH451:AH453)","v":4464.4610220358791},4596.4614852541463,6592.4230743418038,7516.3030985641872,8440.1922278812181,8836.1129185859827,8704.1605505432271,8572.1763892122235,8704.1605505432271,8572.1763892122235,8440.1922278812181,8440.1922278812181,8572.1763892122235,9100.092463365243,9496.0655185292526,9100.092463365243,8308.2080665502144,7912.2555825572017,5784.3189372331835,161377.77519369367,4373.1036737709073,4129.4406066982847,4129.4406066982847,4007.6070781188928,4007.6070781188928,4129.4406066982847,4251.272140234596,6216.7466575906765,7069.5874755977129,7922.4020680045987,8287.902810960828,8166.0712774245176,{"$f":"SUM(BN451:BN453)","v":8044.2397438882062},8166.0712774245176,8044.2397438882062,7922.4020680045987,7922.4020680045987,8044.2397438882062,8531.5416474764133,8897.0604786423864,8531.5416474764133,7800.5766768155809,7435.0820762066451,5347.7559420613998,186741.97974037443,5185.2974734795325,4895.2452564684745,4895.2452564684745,4750.2012775737776,4750.2012775737776,4895.2452564684745,5040.2763574221381,7075.3526532379765,8090.6517566639423,9105.9145361332085,9541.0271559057473,9395.9896159815689,9250.9520760573869,9395.9896159815689,9250.9520760573869,9105.9145361332085,9105.9145361332085,9250.9520760573869,9831.1022357541078,{"$f":"SUM(CT451:CT453)","v":10266.229240592618},9831.1022357541078,8960.844645300047,8525.7643764364839,6743.6959752550647]
[null,{"$f":"5*AB455+5*BA455+16*C455+BZ455*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L454:U454)","v":91494.257981104602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK454:AT454)","v":84797.842969516947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ454:BS454)","v":79589.558277085991}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB457+5*BA457+16*C457+BZ457*4","v":1087190.402529147},36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2030.2424952560859,1827.2182457304784,2233.2667447816943,2233.2667447816943,1421.1697466792607,1624.2259557485224,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2030.2424952560859,1827.2182457304784,2233.2667447816943,2233.2667447816943,1421.1697466792607,1624.2259557485224,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2030.2424952560859,1827.2182457304784,2233.2667447816943,2233.2667447816943,1421.1697466792607,1624.2259557485224,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2101.7003056481221,1891.5302750833112,2311.870336212934,2311.870336212934,1471.190213953686,1681.3933289322179,2101.7003056481221,2101.7003056481221,1891.5302750833112,1891.5302750833112,1681.3933289322179,1260.9870449439891]
["   PV",321247.0284817224,{"$f":"SUM(D458:AA458)","v":10708.234282724079},{"$f":"Inputs!$E$43/Inputs!$E$31*D469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L469","v":154.70135306870003},{"$f":"Inputs!$E$43/Inputs!$E$31*M469","v":688.90446288405485},{"$f":"Inputs!$E$43/Inputs!$E$31*N469","v":1133.6708529565676},{"$f":"Inputs!$E$43/Inputs!$E$31*O469","v":1498.6693578530317},{"$f":"Inputs!$E$43/Inputs!$E$31*P469","v":1708.9665096807958},{"$f":"Inputs!$E$43/Inputs!$E$31*Q469","v":1653.3707109217314},{"$f":"Inputs!$E$43/Inputs!$E$31*R469","v":1554.2651566120956},{"$f":"Inputs!$E$43/Inputs!$E$31*S469","v":1368.140091201316},{"$f":"Inputs!$E$43/Inputs!$E$31*T469","v":775.92397398519859},{"$f":"Inputs!$E$43/Inputs!$E$31*U469","v":171.62181356058909},{"$f":"Inputs!$E$43/Inputs!$E$31*V469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z469","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA469","v":0},{"$f":"C458","v":10708.234282724079},{"$f":"D458","v":0},{"$f":"E458","v":0},{"$f":"F458","v":0},{"$f":"G458","v":0},{"$f":"H458","v":0},{"$f":"I458","v":0},{"$f":"J458","v":0},{"$f":"K458","v":0},{"$f":"L458","v":154.70135306870003},{"$f":"M458","v":688.90446288405485},{"$f":"N458","v":1133.6708529565676},{"$f":"O458","v":1498.6693578530317},{"$f":"P458","v":1708.9665096807958},{"$f":"Q458","v":1653.3707109217314},{"$f":"R458","v":1554.2651566120956},{"$f":"S458","v":1368.140091201316},{"$f":"T458","v":775.92397398519859},{"$f":"U458","v":171.62181356058909},{"$f":"V458","v":0},{"$f":"W458","v":0},{"$f":"X458","v":0},{"$f":"Y458","v":0},{"$f":"Z458","v":0},{"$f":"AA458","v":0},{"$f":"AB458","v":10708.234282724079},{"$f":"AC458","v":0},{"$f":"AD458","v":0},{"$f":"AE458","v":0},{"$f":"AF458","v":0},{"$f":"AG458","v":0},{"$f":"AH458","v":0},{"$f":"AI458","v":0},{"$f":"AJ458","v":0},{"$f":"AK458","v":154.70135306870003},{"$f":"AL458","v":688.90446288405485},{"$f":"AM458","v":1133.6708529565676},{"$f":"AN458","v":1498.6693578530317},{"$f":"AO458","v":1708.9665096807958},{"$f":"AP458","v":1653.3707109217314},{"$f":"AQ458","v":1554.2651566120956},{"$f":"AR458","v":1368.140091201316},{"$f":"AS458","v":775.92397398519859},{"$f":"AT458","v":171.62181356058909},{"$f":"AU458","v":0},{"$f":"AV458","v":0},{"$f":"AW458","v":0},{"$f":"AX458","v":0},{"$f":"AY458","v":0},{"$f":"AZ458","v":0},{"$f":"BA458","v":10708.234282724079},{"$f":"BB458","v":0},{"$f":"BC458","v":0},{"$f":"BD458","v":0},{"$f":"BE458","v":0},{"$f":"BF458","v":0},{"$f":"BG458","v":0},{"$f":"BH458","v":0},{"$f":"BI458","v":0},{"$f":"BJ458","v":154.70135306870003},{"$f":"BK458","v":688.90446288405485},{"$f":"BL458","v":1133.6708529565676},{"$f":"BM458","v":1498.6693578530317},{"$f":"BN458","v":1708.9665096807958},{"$f":"BO458","v":1653.3707109217314},{"$f":"BP458","v":1554.2651566120956},{"$f":"BQ458","v":1368.140091201316},{"$f":"BR458","v":775.92397398519859},{"$f":"BS458","v":171.62181356058909},{"$f":"BT458","v":0},{"$f":"BU458","v":0},{"$f":"BV458","v":0},{"$f":"BW458","v":0},{"$f":"BX458","v":0},{"$f":"BY458","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B457:B458)","v":1408437.4310108693},46947.914367028978,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1677.3832245107651,2313.1304186325774,2960.889098687046,3528.9118531091176,3739.2090049368817,3480.5889566522101,3787.5319013937897,3601.4068359830103,2197.0937206644594,1795.8477693091115,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,46947.914367028978,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,{"$f":"SUM(AH457:AH458)","v":811.99083664771808},1015.121247628043,1015.121247628043,1677.3832245107651,2313.1304186325774,2960.889098687046,3528.9118531091176,3739.2090049368817,3480.5889566522101,3787.5319013937897,3601.4068359830103,2197.0937206644594,1795.8477693091115,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,46947.914367028978,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1677.3832245107651,2313.1304186325774,2960.889098687046,3528.9118531091176,{"$f":"SUM(BN457:BN458)","v":3739.2090049368817},3480.5889566522101,3787.5319013937897,3601.4068359830103,2197.0937206644594,1795.8477693091115,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,46947.914367028978,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1677.3832245107651,2313.1304186325774,2960.889098687046,3528.9118531091176,3810.6668153289179,3544.9009860050428,3866.1354928250294,3680.01042741425,2247.1141879388847,1853.0151424928069,2101.7003056481221,{"$f":"SUM(CT457:CT458)","v":2101.7003056481221},1891.5302750833112,1891.5302750833112,1681.3933289322179,1260.9870449439891]
[null,{"$f":"5*AB460+5*BA460+16*C460+BZ460*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB461+4*BA461+17*C461+BZ461*5","v":1080000},{"$f":"SUM(D461:AA461)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC461:AZ461)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB461:BY461)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA461:CX461)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",-141229.61583872052,-4694.7914367029007,{"$f":"0.1*D459*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-167.73832245107653,-231.31304186325775,-296.0889098687046,-352.89118531091179,-373.92090049368818,-348.05889566522103,-378.753190139379,-360.14068359830105,-219.70937206644595,-179.58477693091118,-203.02424952560861,-203.02424952560861,-182.72182457304785,-182.72182457304785,-162.42259557485227,-121.81134854158934,-4694.7914367029007,{"$f":"0.1*AC459*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-167.73832245107653,-231.31304186325775,-296.0889098687046,-352.89118531091179,-373.92090049368818,-348.05889566522103,-378.753190139379,-360.14068359830105,-219.70937206644595,-179.58477693091118,-203.02424952560861,-203.02424952560861,-182.72182457304785,-182.72182457304785,-162.42259557485227,-121.81134854158934,-4694.7914367029007,{"$f":"0.1*BB459*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-167.73832245107653,-231.31304186325775,-296.0889098687046,-352.89118531091179,-373.92090049368818,-348.05889566522103,-378.753190139379,-360.14068359830105,-219.70937206644595,-179.58477693091118,-203.02424952560861,-203.02424952560861,-182.72182457304785,-182.72182457304785,-162.42259557485227,-121.81134854158934,-4771.9659842295996,{"$f":"0.1*CA459*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-167.73832245107653,-231.31304186325775,-296.0889098687046,-352.89118531091179,-381.06668153289183,-354.49009860050433,-386.61354928250296,-368.00104274142501,-224.71141879388847,-185.3015142492807,-210.17003056481224,-210.17003056481224,-189.15302750833112,-189.15302750833112,-168.13933289322179,-126.09870449439892]
["Net Projected Demand (Surplus)",3096525.1338171344,{"$f":"C454-C459-C461-C462","v":108488.85681004835},2771.6883506142944,2481.636133603236,2481.636133603236,2519.4095245908316,2702.0358038546347,2664.4535034855285,2626.6672345568995,4661.743530372737,5081.0068546042539,5524.0971593638887,5376.2269670874057,4719.9689481833639,4385.6639716141935,4763.4595549945798,4342.1733648029758,4364.6483837484984,5628.5301875351952,6134.6890836791863,6503.8839900236308,6939.0109948621421,6686.6058145966772,5816.3482241426163,5563.9610162628142,3749.3120798654568,94221.450551241651,2314.8344066973086,2050.8518991706405,2050.8518991706405,2101.7014096091921,2284.3276888729952,2233.669269052933,{"$f":"AI454-AI459-AI461-AI462","v":2182.8523623889077},4178.8139514765653,4506.6581965044988,4858.3748511118984,4671.312729767641,4028.1398827450216,3706.8882847690302,4071.630489556238,3663.3976779578129,3698.9260754965085,4962.8078792832048,5455.9133968340229,5772.874217634766,6168.8472727987755,5955.5960422078124,5163.7116453927838,4950.452222383532,3188.0168003588792,83124.652263367592,1959.4945509056686,1715.8314838330459,1715.8314838330459,1776.8153251359468,1959.4416043997496,1898.6488537153386,1837.6630173693572,3803.1375347254375,4059.9425735380241,4340.5846912352799,4123.1026221424863,3490.0506096263111,3178.9516394450129,{"$f":"BO454-BO459-BO461-BO462","v":3533.5412164375284},3135.4610326337956,3181.1359156198901,4445.0177194065855,4927.9767515100057,5204.3234017459363,5569.8422329119094,5387.0452263189827,4656.0802556581502,4473.2787160329754,2751.4538051870954,108566.03135757505,2771.6883506142944,2481.636133603236,2481.636133603236,2519.4095245908316,2702.0358038546347,2664.4535034855285,2626.6672345568995,4661.743530372737,5081.0068546042539,5524.0971593638887,5376.2269670874057,4719.9689481833639,4321.3519422613608,4705.5787285770302,4271.4301325148608,4293.9051514603834,5583.511766988212,6083.2384478138601,6439.5719606707971,6874.6989655093075,{"$f":"CU454-CU459-CU461-CU462","v":6628.7249881791286},5758.4673977250677,5512.510380397488,4108.8076348054738]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D466","v":"V"},{"$f":"E466","v":"SV"},{"$f":"F466","v":"SV"},{"$f":"G466","v":"SV"},{"$f":"H466","v":"SV"},{"$f":"I466","v":"SV"},{"$f":"J466","v":"C"},{"$f":"K466","v":"C"},{"$f":"L466","v":"C"},{"$f":"M466","v":"C"},{"$f":"N466","v":"C"},{"$f":"O466","v":"C"},{"$f":"P466","v":"C"},{"$f":"Q466","v":"C"},{"$f":"R466","v":"C"},{"$f":"S466","v":"C"},{"$f":"T466","v":"C"},{"$f":"U466","v":"P"},{"$f":"V466","v":"P"},{"$f":"W466","v":"P"},{"$f":"X466","v":"P"},{"$f":"Y466","v":"V"},{"$f":"Z466","v":"V"},{"$f":"AA466","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB469+5*BA469+16*C469+BZ469*4","v":859464.3},{"$f":"SUM(D469:AA469)","v":28648.81},{"$f":"'Hourly Production'!B25*1","v":0},{"$f":"'Hourly Production'!C25*1","v":0},{"$f":"'Hourly Production'!D25*1","v":0},{"$f":"'Hourly Production'!E25*1","v":0},{"$f":"'Hourly Production'!F25*1","v":0},{"$f":"'Hourly Production'!G25*1","v":0},{"$f":"'Hourly Production'!H25*1","v":0},{"$f":"'Hourly Production'!I25*1","v":0},{"$f":"'Hourly Production'!J25*1","v":413.88800000000003},{"$f":"'Hourly Production'!K25*1","v":1843.0950000000003},{"$f":"'Hourly Production'!L25*1","v":3033.0230000000006},{"$f":"'Hourly Production'!M25*1","v":4009.5400000000004},{"$f":"'Hourly Production'!N25*1","v":4572.1690000000008},{"$f":"'Hourly Production'!O25*1","v":4423.4279999999999},{"$f":"'Hourly Production'!P25*1","v":4158.2809999999999},{"$f":"'Hourly Production'!Q25*1","v":3660.3220000000006},{"$f":"'Hourly Production'!R25*1","v":2075.9070000000002},{"$f":"'Hourly Production'!S25*1","v":459.15699999999998},{"$f":"'Hourly Production'!T25*1","v":0},{"$f":"'Hourly Production'!U25*1","v":0},{"$f":"'Hourly Production'!V25*1","v":0},{"$f":"'Hourly Production'!W25*1","v":0},{"$f":"'Hourly Production'!X25*1","v":0},{"$f":"'Hourly Production'!Y25*1","v":0},{"$f":"SUM(AC469:AZ469)","v":28648.81},{"$f":"D469","v":0},{"$f":"E469","v":0},0,0,0,0,0,0,413.88800000000003,1843.0950000000003,3033.0230000000006,4009.5400000000004,4572.1690000000008,4423.4279999999999,4158.2809999999999,3660.3220000000006,2075.9070000000002,459.15699999999998,0,0,0,0,{"$f":"Z469","v":0},{"$f":"AA469","v":0},{"$f":"SUM(BB469:BY469)","v":28648.81},{"$f":"AC469","v":0},0,0,0,0,0,0,0,413.88800000000003,1843.0950000000003,3033.0230000000006,4009.5400000000004,4572.1690000000008,4423.4279999999999,4158.2809999999999,3660.3220000000006,2075.9070000000002,459.15699999999998,0,0,0,0,{"$f":"AY469","v":0},0,{"$f":"SUM(CA469:CX469)","v":28648.81},{"$f":"BB469","v":0},0,0,0,0,0,0,0,413.88800000000003,1843.0950000000003,3033.0230000000006,4009.5400000000004,4572.1690000000008,4423.4279999999999,4158.2809999999999,3660.3220000000006,2075.9070000000002,459.15699999999998,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB470+4*BA470+18*C470+BZ470*4","v":-29233.818700199998},{"$f":"SUM(D470:AA470)","v":-974.46062333999987},{"$f":"Inputs!$E$51*D469*-1","v":0},{"$f":"Inputs!$E$51*E469*-1","v":0},{"$f":"Inputs!$E$51*F469*-1","v":0},{"$f":"Inputs!$E$51*G469*-1","v":0},{"$f":"Inputs!$E$51*H469*-1","v":0},{"$f":"Inputs!$E$51*I469*-1","v":0},{"$f":"Inputs!$E$51*J469*-1","v":0},{"$f":"Inputs!$E$51*K469*-1","v":0},{"$f":"Inputs!$E$51*L469*-1","v":-14.077986431999996},{"$f":"Inputs!$E$51*M469*-1","v":-62.691033329999989},{"$f":"Inputs!$E$51*N469*-1","v":-103.16524432199999},{"$f":"Inputs!$E$51*O469*-1","v":-136.38049355999996},{"$f":"Inputs!$E$51*P469*-1","v":-155.51775636599999},{"$f":"Inputs!$E$51*Q469*-1","v":-150.45847999199995},{"$f":"Inputs!$E$51*R469*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*S469*-1","v":-124.50219250799998},{"$f":"Inputs!$E$51*T469*-1","v":-70.609900697999976},{"$f":"Inputs!$E$51*U469*-1","v":-15.617766197999995},{"$f":"Inputs!$E$51*V469*-1","v":0},{"$f":"Inputs!$E$51*W469*-1","v":0},{"$f":"Inputs!$E$51*X469*-1","v":0},{"$f":"Inputs!$E$51*Y469*-1","v":0},{"$f":"Inputs!$E$51*Z469*-1","v":0},{"$f":"Inputs!$E$51*AA469*-1","v":0},{"$f":"SUM(AC470:AZ470)","v":-974.46062333999987},{"$f":"Inputs!$E$51*AC469*-1","v":0},{"$f":"Inputs!$E$51*AD469*-1","v":0},{"$f":"Inputs!$E$51*AE469*-1","v":0},{"$f":"Inputs!$E$51*AF469*-1","v":0},{"$f":"Inputs!$E$51*AG469*-1","v":0},{"$f":"Inputs!$E$51*AH469*-1","v":0},{"$f":"Inputs!$E$51*AI469*-1","v":0},{"$f":"Inputs!$E$51*AJ469*-1","v":0},{"$f":"Inputs!$E$51*AK469*-1","v":-14.077986431999996},{"$f":"Inputs!$E$51*AL469*-1","v":-62.691033329999989},{"$f":"Inputs!$E$51*AM469*-1","v":-103.16524432199999},{"$f":"Inputs!$E$51*AN469*-1","v":-136.38049355999996},{"$f":"Inputs!$E$51*AO469*-1","v":-155.51775636599999},{"$f":"Inputs!$E$51*AP469*-1","v":-150.45847999199995},{"$f":"Inputs!$E$51*AQ469*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*AR469*-1","v":-124.50219250799998},{"$f":"Inputs!$E$51*AS469*-1","v":-70.609900697999976},{"$f":"Inputs!$E$51*AT469*-1","v":-15.617766197999995},{"$f":"Inputs!$E$51*AU469*-1","v":0},{"$f":"Inputs!$E$51*AV469*-1","v":0},{"$f":"Inputs!$E$51*AW469*-1","v":0},{"$f":"Inputs!$E$51*AX469*-1","v":0},{"$f":"Inputs!$E$51*AY469*-1","v":0},{"$f":"Inputs!$E$51*AZ469*-1","v":0},{"$f":"SUM(BB470:BY470)","v":-974.46062333999987},{"$f":"Inputs!$E$51*BB469*-1","v":0},{"$f":"Inputs!$E$51*BC469*-1","v":0},{"$f":"Inputs!$E$51*BD469*-1","v":0},{"$f":"Inputs!$E$51*BE469*-1","v":0},{"$f":"Inputs!$E$51*BF469*-1","v":0},{"$f":"Inputs!$E$51*BG469*-1","v":0},{"$f":"Inputs!$E$51*BH469*-1","v":0},{"$f":"Inputs!$E$51*BI469*-1","v":0},{"$f":"Inputs!$E$51*BJ469*-1","v":-14.077986431999996},{"$f":"Inputs!$E$51*BK469*-1","v":-62.691033329999989},{"$f":"Inputs!$E$51*BL469*-1","v":-103.16524432199999},{"$f":"Inputs!$E$51*BM469*-1","v":-136.38049355999996},{"$f":"Inputs!$E$51*BN469*-1","v":-155.51775636599999},{"$f":"Inputs!$E$51*BO469*-1","v":-150.45847999199995},{"$f":"Inputs!$E$51*BP469*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*BQ469*-1","v":-124.50219250799998},{"$f":"Inputs!$E$51*BR469*-1","v":-70.609900697999976},{"$f":"Inputs!$E$51*BS469*-1","v":-15.617766197999995},{"$f":"Inputs!$E$51*BT469*-1","v":0},{"$f":"Inputs!$E$51*BU469*-1","v":0},{"$f":"Inputs!$E$51*BV469*-1","v":0},{"$f":"Inputs!$E$51*BW469*-1","v":0},{"$f":"Inputs!$E$51*BX469*-1","v":0},{"$f":"Inputs!$E$51*BY469*-1","v":0},{"$f":"SUM(CA470:CX470)","v":-974.46062333999987},{"$f":"Inputs!$E$51*CA469*-1","v":0},{"$f":"Inputs!$E$51*CB469*-1","v":0},{"$f":"Inputs!$E$51*CC469*-1","v":0},{"$f":"Inputs!$E$51*CD469*-1","v":0},{"$f":"Inputs!$E$51*CE469*-1","v":0},{"$f":"Inputs!$E$51*CF469*-1","v":0},{"$f":"Inputs!$E$51*CG469*-1","v":0},{"$f":"Inputs!$E$51*CH469*-1","v":0},{"$f":"Inputs!$E$51*CI469*-1","v":-14.077986431999996},{"$f":"Inputs!$E$51*CJ469*-1","v":-62.691033329999989},{"$f":"Inputs!$E$51*CK469*-1","v":-103.16524432199999},{"$f":"Inputs!$E$51*CL469*-1","v":-136.38049355999996},{"$f":"Inputs!$E$51*CM469*-1","v":-155.51775636599999},{"$f":"Inputs!$E$51*CN469*-1","v":-150.45847999199995},{"$f":"Inputs!$E$51*CO469*-1","v":-141.43976993399994},{"$f":"Inputs!$E$51*CP469*-1","v":-124.50219250799998},{"$f":"Inputs!$E$51*CQ469*-1","v":-70.609900697999976},{"$f":"Inputs!$E$51*CR469*-1","v":-15.617766197999995},{"$f":"Inputs!$E$51*CS469*-1","v":0},{"$f":"Inputs!$E$51*CT469*-1","v":0},{"$f":"Inputs!$E$51*CU469*-1","v":0},{"$f":"Inputs!$E$51*CV469*-1","v":0},{"$f":"Inputs!$E$51*CW469*-1","v":0},{"$f":"Inputs!$E$51*CX469*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB471+4*BA471+18*C471+BZ471*4","v":830230.48129979987},{"$f":"SUM(D471:AA471)","v":27674.349376659997},{"$f":"D469+D470","v":0},{"$f":"E469+E470","v":0},{"$f":"F469+F470","v":0},{"$f":"G469+G470","v":0},{"$f":"H469+H470","v":0},{"$f":"I469+I470","v":0},{"$f":"J469+J470","v":0},{"$f":"K469+K470","v":0},{"$f":"L469+L470","v":399.81001356800004},{"$f":"M469+M470","v":1780.4039666700003},{"$f":"N469+N470","v":2929.8577556780006},{"$f":"O469+O470","v":3873.1595064400003},{"$f":"P469+P470","v":4416.6512436340008},{"$f":"Q469+Q470","v":4272.9695200079996},{"$f":"R469+R470","v":4016.8412300660002},{"$f":"S469+S470","v":3535.8198074920006},{"$f":"T469+T470","v":2005.2970993020001},{"$f":"U469+U470","v":443.53923380200001},{"$f":"V469+V470","v":0},{"$f":"W469+W470","v":0},{"$f":"X469+X470","v":0},{"$f":"Y469+Y470","v":0},{"$f":"Z469+Z470","v":0},{"$f":"AA469+AA470","v":0},{"$f":"SUM(AC471:AZ471)","v":27674.349376659997},{"$f":"AC469+AC470","v":0},{"$f":"AD469+AD470","v":0},{"$f":"AE469+AE470","v":0},{"$f":"AF469+AF470","v":0},{"$f":"AG469+AG470","v":0},{"$f":"AH469+AH470","v":0},{"$f":"AI469+AI470","v":0},{"$f":"AJ469+AJ470","v":0},{"$f":"AK469+AK470","v":399.81001356800004},{"$f":"AL469+AL470","v":1780.4039666700003},{"$f":"AM469+AM470","v":2929.8577556780006},{"$f":"AN469+AN470","v":3873.1595064400003},{"$f":"AO469+AO470","v":4416.6512436340008},{"$f":"AP469+AP470","v":4272.9695200079996},{"$f":"AQ469+AQ470","v":4016.8412300660002},{"$f":"AR469+AR470","v":3535.8198074920006},{"$f":"AS469+AS470","v":2005.2970993020001},{"$f":"AT469+AT470","v":443.53923380200001},{"$f":"AU469+AU470","v":0},{"$f":"AV469+AV470","v":0},{"$f":"AW469+AW470","v":0},{"$f":"AX469+AX470","v":0},{"$f":"AY469+AY470","v":0},{"$f":"AZ469+AZ470","v":0},27674.349376659997,{"$f":"BB469+BB470","v":0},{"$f":"BC469+BC470","v":0},{"$f":"BD469+BD470","v":0},{"$f":"BE469+BE470","v":0},{"$f":"BF469+BF470","v":0},{"$f":"BG469+BG470","v":0},{"$f":"BH469+BH470","v":0},{"$f":"BI469+BI470","v":0},{"$f":"BJ469+BJ470","v":399.81001356800004},{"$f":"BK469+BK470","v":1780.4039666700003},{"$f":"BL469+BL470","v":2929.8577556780006},{"$f":"BM469+BM470","v":3873.1595064400003},{"$f":"BN469+BN470","v":4416.6512436340008},{"$f":"BO469+BO470","v":4272.9695200079996},{"$f":"BP469+BP470","v":4016.8412300660002},{"$f":"BQ469+BQ470","v":3535.8198074920006},{"$f":"BR469+BR470","v":2005.2970993020001},{"$f":"BS469+BS470","v":443.53923380200001},{"$f":"BT469+BT470","v":0},{"$f":"BU469+BU470","v":0},{"$f":"BV469+BV470","v":0},{"$f":"BW469+BW470","v":0},{"$f":"BX469+BX470","v":0},{"$f":"BY469+BY470","v":0},27674.349376659997,{"$f":"CA469+CA470","v":0},{"$f":"CB469+CB470","v":0},{"$f":"CC469+CC470","v":0},{"$f":"CD469+CD470","v":0},{"$f":"CE469+CE470","v":0},{"$f":"CF469+CF470","v":0},{"$f":"CG469+CG470","v":0},{"$f":"CH469+CH470","v":0},{"$f":"CI469+CI470","v":399.81001356800004},{"$f":"CJ469+CJ470","v":1780.4039666700003},{"$f":"CK469+CK470","v":2929.8577556780006},{"$f":"CL469+CL470","v":3873.1595064400003},{"$f":"CM469+CM470","v":4416.6512436340008},{"$f":"CN469+CN470","v":4272.9695200079996},{"$f":"CO469+CO470","v":4016.8412300660002},{"$f":"CP469+CP470","v":3535.8198074920006},{"$f":"CQ469+CQ470","v":2005.2970993020001},{"$f":"CR469+CR470","v":443.53923380200001},{"$f":"CS469+CS470","v":0},{"$f":"CT469+CT470","v":0},{"$f":"CU469+CU470","v":0},{"$f":"CV469+CV470","v":0},{"$f":"CW469+CW470","v":0},{"$f":"CX469+CX470","v":0}]
["PV Production used internally",-32700,{"$f":"SUM(D472:AA472)","v":-1090},{"$f":"IF(D471>Inputs!$E$81,Inputs!$E$81,D471)*-1","v":0},{"$f":"IF(E471>Inputs!$E$81,Inputs!$E$81,E471)*-1","v":0},{"$f":"IF(F471>Inputs!$E$81,Inputs!$E$81,F471)*-1","v":0},{"$f":"IF(G471>Inputs!$E$81,Inputs!$E$81,G471)*-1","v":0},{"$f":"IF(H471>Inputs!$E$81,Inputs!$E$81,H471)*-1","v":0},{"$f":"IF(I471>Inputs!$E$81,Inputs!$E$81,I471)*-1","v":0},{"$f":"IF(J471>Inputs!$E$81,Inputs!$E$81,J471)*-1","v":0},{"$f":"IF(K471>Inputs!$E$81,Inputs!$E$81,K471)*-1","v":0},{"$f":"IF(L471>Inputs!$E$81,Inputs!$E$81,L471)*-1","v":-109},{"$f":"IF(M471>Inputs!$E$81,Inputs!$E$81,M471)*-1","v":-109},{"$f":"IF(N471>Inputs!$E$81,Inputs!$E$81,N471)*-1","v":-109},{"$f":"IF(O471>Inputs!$E$81,Inputs!$E$81,O471)*-1","v":-109},{"$f":"IF(P471>Inputs!$E$81,Inputs!$E$81,P471)*-1","v":-109},{"$f":"IF(Q471>Inputs!$E$81,Inputs!$E$81,Q471)*-1","v":-109},{"$f":"IF(R471>Inputs!$E$81,Inputs!$E$81,R471)*-1","v":-109},{"$f":"IF(S471>Inputs!$E$81,Inputs!$E$81,S471)*-1","v":-109},{"$f":"IF(T471>Inputs!$E$81,Inputs!$E$81,T471)*-1","v":-109},{"$f":"IF(U471>Inputs!$E$81,Inputs!$E$81,U471)*-1","v":-109},{"$f":"IF(V471>Inputs!$E$81,Inputs!$E$81,V471)*-1","v":0},{"$f":"IF(W471>Inputs!$E$81,Inputs!$E$81,W471)*-1","v":0},{"$f":"IF(X471>Inputs!$E$81,Inputs!$E$81,X471)*-1","v":0},{"$f":"IF(Y471>Inputs!$E$81,Inputs!$E$81,Y471)*-1","v":0},{"$f":"IF(Z471>Inputs!$E$81,Inputs!$E$81,Z471)*-1","v":0},{"$f":"IF(AA471>Inputs!$E$81,Inputs!$E$81,AA471)*-1","v":0},{"$f":"SUM(AC472:AZ472)","v":-1090},{"$f":"IF(AC471>Inputs!$E$81,Inputs!$E$81,AC471)*-1","v":0},{"$f":"IF(AD471>Inputs!$E$81,Inputs!$E$81,AD471)*-1","v":0},{"$f":"IF(AE471>Inputs!$E$81,Inputs!$E$81,AE471)*-1","v":0},{"$f":"IF(AF471>Inputs!$E$81,Inputs!$E$81,AF471)*-1","v":0},{"$f":"IF(AG471>Inputs!$E$81,Inputs!$E$81,AG471)*-1","v":0},{"$f":"IF(AH471>Inputs!$E$81,Inputs!$E$81,AH471)*-1","v":0},{"$f":"IF(AI471>Inputs!$E$81,Inputs!$E$81,AI471)*-1","v":0},{"$f":"IF(AJ471>Inputs!$E$81,Inputs!$E$81,AJ471)*-1","v":0},{"$f":"IF(AK471>Inputs!$E$81,Inputs!$E$81,AK471)*-1","v":-109},{"$f":"IF(AL471>Inputs!$E$81,Inputs!$E$81,AL471)*-1","v":-109},{"$f":"IF(AM471>Inputs!$E$81,Inputs!$E$81,AM471)*-1","v":-109},{"$f":"IF(AN471>Inputs!$E$81,Inputs!$E$81,AN471)*-1","v":-109},{"$f":"IF(AO471>Inputs!$E$81,Inputs!$E$81,AO471)*-1","v":-109},{"$f":"IF(AP471>Inputs!$E$81,Inputs!$E$81,AP471)*-1","v":-109},{"$f":"IF(AQ471>Inputs!$E$81,Inputs!$E$81,AQ471)*-1","v":-109},{"$f":"IF(AR471>Inputs!$E$81,Inputs!$E$81,AR471)*-1","v":-109},{"$f":"IF(AS471>Inputs!$E$81,Inputs!$E$81,AS471)*-1","v":-109},{"$f":"IF(AT471>Inputs!$E$81,Inputs!$E$81,AT471)*-1","v":-109},{"$f":"IF(AU471>Inputs!$E$81,Inputs!$E$81,AU471)*-1","v":0},{"$f":"IF(AV471>Inputs!$E$81,Inputs!$E$81,AV471)*-1","v":0},{"$f":"IF(AW471>Inputs!$E$81,Inputs!$E$81,AW471)*-1","v":0},{"$f":"IF(AX471>Inputs!$E$81,Inputs!$E$81,AX471)*-1","v":0},{"$f":"IF(AY471>Inputs!$E$81,Inputs!$E$81,AY471)*-1","v":0},{"$f":"IF(AZ471>Inputs!$E$81,Inputs!$E$81,AZ471)*-1","v":0},{"$f":"SUM(BB472:BY472)","v":-1090},{"$f":"IF(BB471>Inputs!$E$81,Inputs!$E$81,BB471)*-1","v":0},{"$f":"IF(BC471>Inputs!$E$81,Inputs!$E$81,BC471)*-1","v":0},{"$f":"IF(BD471>Inputs!$E$81,Inputs!$E$81,BD471)*-1","v":0},{"$f":"IF(BE471>Inputs!$E$81,Inputs!$E$81,BE471)*-1","v":0},{"$f":"IF(BF471>Inputs!$E$81,Inputs!$E$81,BF471)*-1","v":0},{"$f":"IF(BG471>Inputs!$E$81,Inputs!$E$81,BG471)*-1","v":0},{"$f":"IF(BH471>Inputs!$E$81,Inputs!$E$81,BH471)*-1","v":0},{"$f":"IF(BI471>Inputs!$E$81,Inputs!$E$81,BI471)*-1","v":0},{"$f":"IF(BJ471>Inputs!$E$81,Inputs!$E$81,BJ471)*-1","v":-109},{"$f":"IF(BK471>Inputs!$E$81,Inputs!$E$81,BK471)*-1","v":-109},{"$f":"IF(BL471>Inputs!$E$81,Inputs!$E$81,BL471)*-1","v":-109},{"$f":"IF(BM471>Inputs!$E$81,Inputs!$E$81,BM471)*-1","v":-109},{"$f":"IF(BN471>Inputs!$E$81,Inputs!$E$81,BN471)*-1","v":-109},{"$f":"IF(BO471>Inputs!$E$81,Inputs!$E$81,BO471)*-1","v":-109},{"$f":"IF(BP471>Inputs!$E$81,Inputs!$E$81,BP471)*-1","v":-109},{"$f":"IF(BQ471>Inputs!$E$81,Inputs!$E$81,BQ471)*-1","v":-109},{"$f":"IF(BR471>Inputs!$E$81,Inputs!$E$81,BR471)*-1","v":-109},{"$f":"IF(BS471>Inputs!$E$81,Inputs!$E$81,BS471)*-1","v":-109},{"$f":"IF(BT471>Inputs!$E$81,Inputs!$E$81,BT471)*-1","v":0},{"$f":"IF(BU471>Inputs!$E$81,Inputs!$E$81,BU471)*-1","v":0},{"$f":"IF(BV471>Inputs!$E$81,Inputs!$E$81,BV471)*-1","v":0},{"$f":"IF(BW471>Inputs!$E$81,Inputs!$E$81,BW471)*-1","v":0},{"$f":"IF(BX471>Inputs!$E$81,Inputs!$E$81,BX471)*-1","v":0},{"$f":"IF(BY471>Inputs!$E$81,Inputs!$E$81,BY471)*-1","v":0},{"$f":"SUM(CA472:CX472)","v":-1090},{"$f":"IF(CA471>Inputs!$E$81,Inputs!$E$81,CA471)*-1","v":0},{"$f":"IF(CB471>Inputs!$E$81,Inputs!$E$81,CB471)*-1","v":0},{"$f":"IF(CC471>Inputs!$E$81,Inputs!$E$81,CC471)*-1","v":0},{"$f":"IF(CD471>Inputs!$E$81,Inputs!$E$81,CD471)*-1","v":0},{"$f":"IF(CE471>Inputs!$E$81,Inputs!$E$81,CE471)*-1","v":0},{"$f":"IF(CF471>Inputs!$E$81,Inputs!$E$81,CF471)*-1","v":0},{"$f":"IF(CG471>Inputs!$E$81,Inputs!$E$81,CG471)*-1","v":0},{"$f":"IF(CH471>Inputs!$E$81,Inputs!$E$81,CH471)*-1","v":0},{"$f":"IF(CI471>Inputs!$E$81,Inputs!$E$81,CI471)*-1","v":-109},{"$f":"IF(CJ471>Inputs!$E$81,Inputs!$E$81,CJ471)*-1","v":-109},{"$f":"IF(CK471>Inputs!$E$81,Inputs!$E$81,CK471)*-1","v":-109},{"$f":"IF(CL471>Inputs!$E$81,Inputs!$E$81,CL471)*-1","v":-109},{"$f":"IF(CM471>Inputs!$E$81,Inputs!$E$81,CM471)*-1","v":-109},{"$f":"IF(CN471>Inputs!$E$81,Inputs!$E$81,CN471)*-1","v":-109},{"$f":"IF(CO471>Inputs!$E$81,Inputs!$E$81,CO471)*-1","v":-109},{"$f":"IF(CP471>Inputs!$E$81,Inputs!$E$81,CP471)*-1","v":-109},{"$f":"IF(CQ471>Inputs!$E$81,Inputs!$E$81,CQ471)*-1","v":-109},{"$f":"IF(CR471>Inputs!$E$81,Inputs!$E$81,CR471)*-1","v":-109},{"$f":"IF(CS471>Inputs!$E$81,Inputs!$E$81,CS471)*-1","v":0},{"$f":"IF(CT471>Inputs!$E$81,Inputs!$E$81,CT471)*-1","v":0},{"$f":"IF(CU471>Inputs!$E$81,Inputs!$E$81,CU471)*-1","v":0},{"$f":"IF(CV471>Inputs!$E$81,Inputs!$E$81,CV471)*-1","v":0},{"$f":"IF(CW471>Inputs!$E$81,Inputs!$E$81,CW471)*-1","v":0},{"$f":"IF(CX471>Inputs!$E$81,Inputs!$E$81,CX471)*-1","v":0}]
["Net PV Production Available",797530.48129979987,{"$f":"SUM(D473:AA473)","v":26584.349376659997},{"$f":"D471+D472","v":0},{"$f":"E471+E472","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(AC473:AZ473)","v":26584.349376659997},{"$f":"AC471+AC472","v":0},{"$f":"AD471+AD472","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(BB473:BY473)","v":26584.349376659997},{"$f":"BB471+BB472","v":0},{"$f":"BC471+BC472","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(CA473:CX473)","v":26584.349376659997},{"$f":"CA471+CA472","v":0},{"$f":"CB471+CB472","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB476+4*BA476+18*C476+BZ476*4","v":781575.09555859037},{"$f":"SUM(D476:AA476)","v":26584.349376659997},{"$f":"IF(D463<0,0,IF(D463>D473,D473,D463))","v":0},{"$f":"IF(E463<0,0,IF(E463>E473,E473,E463))","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(AC476:AZ476)","v":25646.803835235081},{"$f":"IF(AC463<0,0,IF(AC463>AC473,AC473,AC463))","v":0},{"$f":"IF(AD463<0,0,IF(AD463>AD473,AD473,AD463))","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,3706.8882847690302,4071.630489556238,3663.3976779578129,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(BB476:BY476)","v":23533.048482782535},{"$f":"IF(BB463<0,0,IF(BB463>BB473,BB473,BB463))","v":0},0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3490.0506096263111,3178.9516394450129,3533.5412164375284,3135.4610326337956,3181.1359156198901,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(CA476:CX476)","v":26584.349376659997},{"$f":"IF(CA463<0,0,IF(CA463>CA473,CA473,CA463))","v":0},{"$f":"IF(CB463<0,0,IF(CB463>CB473,CB473,CB463))","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B463-B476","v":2314950.0382585442},{"$f":"C463-C476","v":81904.507433388353},{"$f":"D463-D476","v":2771.6883506142944},{"$f":"E463-E476","v":2481.636133603236},{"$f":"F463-F476","v":2481.636133603236},{"$f":"G463-G476","v":2519.4095245908316},{"$f":"H463-H476","v":2702.0358038546347},{"$f":"I463-I476","v":2664.4535034855285},{"$f":"J463-J476","v":2626.6672345568995},{"$f":"K463-K476","v":4661.743530372737},{"$f":"L463-L476","v":4790.1968410362542},{"$f":"M463-M476","v":3852.6931926938887},{"$f":"N463-N476","v":2555.3692114094051},{"$f":"O463-O476","v":955.80944174336355},{"$f":"P463-P476","v":78.012727980192722},{"$f":"Q463-Q476","v":599.49003498658021},{"$f":"R463-R476","v":434.3321347369756},{"$f":"S463-S476","v":937.82857625649785},{"$f":"T463-T476","v":3732.2330882331953},{"$f":"U463-U476","v":5800.1498498771862},{"$f":"V463-V476","v":6503.8839900236308},{"$f":"W463-W476","v":6939.0109948621421},{"$f":"X463-X476","v":6686.6058145966772},{"$f":"Y463-Y476","v":5816.3482241426163},{"$f":"Z463-Z476","v":5563.9610162628142},{"$f":"AA463-AA476","v":3749.3120798654568},{"$f":"AB463-AB476","v":68574.646716006566},{"$f":"AC463-AC476","v":2314.8344066973086},{"$f":"AD463-AD476","v":2050.8518991706405},{"$f":"AE463-AE476","v":2050.8518991706405},{"$f":"AF463-AF476","v":2101.7014096091921},{"$f":"AG463-AG476","v":2284.3276888729952},{"$f":"AH463-AH476","v":2233.669269052933},{"$f":"AI463-AI476","v":2182.8523623889077},{"$f":"AJ463-AJ476","v":4178.8139514765653},{"$f":"AK463-AK476","v":4215.8481829364991},{"$f":"AL463-AL476","v":3186.9708844418983},{"$f":"AM463-AM476","v":1850.4549740896405},{"$f":"AN463-AN476","v":263.98037630502131},{"$f":"AO463-AO476","v":0},{"$f":"AP463-AP476","v":0},{"$f":"AQ463-AQ476","v":0},{"$f":"AR463-AR476","v":272.10626800450791},{"$f":"AS463-AS476","v":3066.5107799812049},{"$f":"AT463-AT476","v":5121.3741630320228},{"$f":"AU463-AU476","v":5772.874217634766},{"$f":"AV463-AV476","v":6168.8472727987755},{"$f":"AW463-AW476","v":5955.5960422078124},{"$f":"AX463-AX476","v":5163.7116453927838},{"$f":"AY463-AY476","v":4950.452222383532},{"$f":"AZ463-AZ476","v":3188.0168003588792},{"$f":"BA463-BA476","v":59591.603780585057},{"$f":"BB463-BB476","v":1959.4945509056686},{"$f":"BC463-BC476","v":1715.8314838330459},{"$f":"BD463-BD476","v":1715.8314838330459},{"$f":"BE463-BE476","v":1776.8153251359468},{"$f":"BF463-BF476","v":1959.4416043997496},{"$f":"BG463-BG476","v":1898.6488537153386},{"$f":"BH463-BH476","v":1837.6630173693572},{"$f":"BI463-BI476","v":3803.1375347254375},{"$f":"BJ463-BJ476","v":3769.132559970024},{"$f":"BK463-BK476","v":2669.1807245652799},{"$f":"BL463-BL476","v":1302.2448664644858},{"$f":"BM463-BM476","v":0},{"$f":"BN463-BN476","v":0},{"$f":"BO463-BO476","v":0},{"$f":"BP463-BP476","v":0},{"$f":"BQ463-BQ476","v":0},{"$f":"BR463-BR476","v":2548.7206201045856},{"$f":"BS463-BS476","v":4593.4375177080055},{"$f":"BT463-BT476","v":5204.3234017459363},{"$f":"BU463-BU476","v":5569.8422329119094},{"$f":"BV463-BV476","v":5387.0452263189827},{"$f":"BW463-BW476","v":4656.0802556581502},{"$f":"BX463-BX476","v":4473.2787160329754},{"$f":"BY463-BY476","v":2751.4538051870954},{"$f":"BZ463-BZ476","v":81981.681980915047},{"$f":"CA463-CA476","v":2771.6883506142944},{"$f":"CB463-CB476","v":2481.636133603236},{"$f":"CC463-CC476","v":2481.636133603236},{"$f":"CD463-CD476","v":2519.4095245908316},{"$f":"CE463-CE476","v":2702.0358038546347},{"$f":"CF463-CF476","v":2664.4535034855285},{"$f":"CG463-CG476","v":2626.6672345568995},{"$f":"CH463-CH476","v":4661.743530372737},{"$f":"CI463-CI476","v":4790.1968410362542},{"$f":"CJ463-CJ476","v":3852.6931926938887},{"$f":"CK463-CK476","v":2555.3692114094051},{"$f":"CL463-CL476","v":955.80944174336355},{"$f":"CM463-CM476","v":13.700698627359998},{"$f":"CN463-CN476","v":541.60920856903067},{"$f":"CO463-CO476","v":363.58890244886061},{"$f":"CP463-CP476","v":867.08534396838286},{"$f":"CQ463-CQ476","v":3687.2146676862121},{"$f":"CR463-CR476","v":5748.69921401186},{"$f":"CS463-CS476","v":6439.5719606707971},{"$f":"CT463-CT476","v":6874.6989655093075},{"$f":"CU463-CU476","v":6628.7249881791286},{"$f":"CV463-CV476","v":5758.4673977250677},{"$f":"CW463-CW476","v":5512.510380397488},{"$f":"CX463-CX476","v":4108.8076348054738}]
[]
["Summary"]
["Produced",{"$f":"B471","v":830230.48129979987},{"$f":"SUM(D480:AA480)","v":27674.349376659997},{"$f":"D471","v":0},0,0,0,0,0,0,0,399.81001356800004,1780.4039666700003,2929.8577556780006,3873.1595064400003,4416.6512436340008,4272.9695200079996,4016.8412300660002,3535.8198074920006,2005.2970993020001,443.53923380200001,0,0,0,0,0,0,27674.349376659997,0,0,0,0,0,0,0,{"$f":"AJ471","v":0},399.81001356800004,1780.4039666700003,2929.8577556780006,3873.1595064400003,4416.6512436340008,4272.9695200079996,4016.8412300660002,3535.8198074920006,2005.2970993020001,443.53923380200001,0,0,0,0,0,0,27674.349376659997,0,0,0,0,0,0,0,0,399.81001356800004,1780.4039666700003,2929.8577556780006,3873.1595064400003,4416.6512436340008,4272.9695200079996,{"$f":"BP471","v":4016.8412300660002},3535.8198074920006,2005.2970993020001,443.53923380200001,0,0,0,0,0,0,27674.349376659997,0,0,0,0,0,0,0,0,399.81001356800004,1780.4039666700003,2929.8577556780006,3873.1595064400003,4416.6512436340008,4272.9695200079996,4016.8412300660002,3535.8198074920006,2005.2970993020001,443.53923380200001,0,0,0,0,0,0]
["Used",{"$f":"B472","v":-32700},{"$f":"C472","v":-1090},{"$f":"D472","v":0},0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0,-1090,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0,-1090,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,{"$f":"BP472","v":-109},-109,-109,-109,0,0,0,0,0,0,-1090,0,0,0,0,0,0,0,0,-109,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB482+4*BA482+18*C482+BZ482*4","v":781575.09555859037},{"$f":"SUM(D482:AA482)","v":26584.349376659997},{"$f":"D476","v":0},{"$f":"E476","v":0},0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,25646.803835235081,0,0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,3706.8882847690302,4071.630489556238,3663.3976779578129,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,23533.048482782535,0,0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3490.0506096263111,3178.9516394450129,3533.5412164375284,3135.4610326337956,{"$f":"BQ476","v":3181.1359156198901},1896.2970993020001,334.53923380200001,0,0,0,0,0,0,26584.349376659997,0,0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0]
["  Ponta",7359.863143644001,{"$f":"SUM(D483:AA483)","v":334.53923380200001},{"$f":"IF(D466=\"P\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334.53923380200001,0,0,0,0,0,0,{"$f":"SUM(AC483:AZ483)","v":0},{"$f":"IF(AC466=\"P\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB483:BY483)","v":0},{"$f":"IF(BB466=\"P\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA483:CX483)","v":334.53923380200001},{"$f":"IF(CA466=\"P\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334.53923380200001,0,0,0,0,0,0]
["  Cheia",641294.0698928081,26249.810142857998,{"$f":"IF(D466=\"C\",D482,0)","v":0},0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,0,0,0,0,0,0,0,15949.561687483032,{"$f":"IF(AC466=\"C\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,2820.8577556780006,3764.1595064400003,3706.8882847690302,0,0,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,0,{"$f":"IF(BB466=\"C\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26249.810142857998,{"$f":"IF(CA466=\"C\",CA482,0)","v":0},0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,0,0,0,0,0,0,0]
["  Vazio",132921.16252213833,0,{"$f":"IF(D466=\"V\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9697.2421477520511,{"$f":"IF(AC466=\"V\",AC482,0)","v":0},0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,0,0,0,4071.630489556238,3663.3976779578129,0,0,0,0,0,0,0,0,0,23533.048482782535,{"$f":"IF(BB466=\"V\",BB482,0)","v":0},0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3490.0506096263111,3178.9516394450129,3533.5412164375284,3135.4610326337956,3181.1359156198901,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,0,{"$f":"IF(CA466=\"V\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D466=\"SV\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC466=\"SV\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB466=\"SV\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA466=\"SV\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",15955.385741209509,0,{"$f":"D480+D481-D482","v":0},{"$f":"E480+E481-E482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,937.54554142491543,0,0,0,0,0,0,0,0,0,0,0,0,600.76295886497064,92.339030451761573,244.4435521081873,0,0,0,0,0,0,0,0,0,3051.3008938774619,0,0,0,0,0,0,0,0,0,0,0,274.10889681368917,1128.6996041889879,630.42830357047114,772.38019743220457,{"$f":"BQ480+BQ481-BQ482","v":245.68389187211051},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B487=0,0,B487/B480)","v":1.9218019695241652E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3877780780480531E-2,0,0,0,0,0,{"$f":"IF(AH487=0,0,AH487/AH480)","v":0},0,0,0,0,0,0,0.13602227699796046,2.1610037239766854E-2,6.0854671147699525E-2,0,0,0,0,0,0,0,0,0,0.11025736693383184,0,0,0,0,0,0,0,0,0,0,0,7.0771393834393181E-2,{"$f":"IF(BN487=0,0,BN487/BN480)","v":0.25555551976530955},0.14753868489314451,0.19228546840511138,6.9484279530176912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT487=0,0,CT487/CT480)","v":0},0,0,0,0]
[]
["DECEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB495+4*BA495+18*C495+BZ495*5","v":4803578.3713697894},160119.29472650992,5127.3352150299879,4834.3446313139893,4834.3446313139893,4687.84933945599,4687.84933945599,4834.3446313139893,4980.839923171985,5420.296611675677,6445.7928417519852,7471.2598847579839,7910.7457603319817,7764.2504684739824,7617.7551766159813,7764.2504684739824,7617.7551766159813,7471.2598847579839,7471.2598847579839,7617.7551766159813,8203.7363440479803,8643.2222196219809,8203.7363440479803,7324.7645928999846,6885.278717325984,6299.2674626806265,145708.39080434863,4665.8750456772896,4399.2143936283073,4399.2143936283073,4265.9428989049529,4265.9428989049529,4399.2143936283073,4532.5643300865104,4932.5039822812005,5865.6714859943031,6798.846495129761,7198.7786419021022,7065.4679263113267,6932.1264754042186,7065.4679263113267,6932.1264754042186,6798.846495129761,6798.846495129761,6932.1264754042186,7465.4000730836624,7865.3322198560027,7465.4000730836624,6665.5357795389855,6265.5846595220146,5732.3607704035267,134500.25736066664,4306.9615806251895,4060.8494903037499,4060.8494903037499,3937.7934451430306,3937.7934451430306,4060.8494903037499,4183.9055354644697,4553.0736709466291,5414.4659870716696,6275.8583031967046,6645.0264386788658,6521.9703935181451,6398.9143483574253,6521.9703935181451,6398.9143483574253,6275.8583031967046,6275.8583031967046,6398.9143483574253,6891.1385290003018,7260.3066644824621,6891.1385290003018,6152.8022580359839,5783.6341225538245,5291.4099419109471,160119.29472650992,5127.3352150299879,4834.3446313139893,4834.3446313139893,4687.84933945599,4687.84933945599,4834.3446313139893,4980.839923171985,5420.296611675677,6445.7928417519852,7471.2598847579839,7910.7457603319817,7764.2504684739824,7617.7551766159813,7764.2504684739824,7617.7551766159813,7471.2598847579839,7471.2598847579839,7617.7551766159813,8203.7363440479803,8643.2222196219809,8203.7363440479803,7324.7645928999846,6885.278717325984,6701.348364553859]
["Electric Boat Demand",{"$f":"4*AB496+4*BA496+18*C496+BZ496*5","v":793600},25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0,25600,0,0,0,0,0,0,0,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,0]
["Self-Consumption",{"$f":"4*AB497+4*BA497+18*C497+BZ497*5","v":81096},{"$f":"SUM(D497:AA497)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(AC497:AZ497)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"SUM(BB497:BY497)","v":2616},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"Inputs!$E$81","v":109},{"$f":"BA497","v":2616},{"$f":"BB497","v":109},{"$f":"BC497","v":109},{"$f":"BD497","v":109},{"$f":"BE497","v":109},{"$f":"BF497","v":109},{"$f":"BG497","v":109},{"$f":"BH497","v":109},{"$f":"BI497","v":109},{"$f":"BJ497","v":109},{"$f":"BK497","v":109},{"$f":"BL497","v":109},{"$f":"BM497","v":109},{"$f":"BN497","v":109},{"$f":"BO497","v":109},{"$f":"BP497","v":109},{"$f":"BQ497","v":109},{"$f":"BR497","v":109},{"$f":"BS497","v":109},{"$f":"BT497","v":109},{"$f":"BU497","v":109},{"$f":"BV497","v":109},{"$f":"BW497","v":109},{"$f":"BX497","v":109},{"$f":"BY497","v":109}]
["Demand Including Self-Consumption",{"$f":"SUM(B495:B497)","v":5678274.3713697894},188335.29472650992,5236.3352150299879,4943.3446313139893,4943.3446313139893,4796.84933945599,4796.84933945599,4943.3446313139893,5089.839923171985,7129.296611675677,8154.7928417519852,9180.2598847579829,9619.7457603319817,9473.2504684739833,9326.7551766159813,9473.2504684739833,9326.7551766159813,9180.2598847579829,9180.2598847579829,9326.7551766159813,9912.7363440479803,10352.222219621981,9912.7363440479803,9033.7645928999846,8594.278717325984,6408.2674626806265,173924.39080434863,4774.8750456772896,4508.2143936283073,4508.2143936283073,4374.9428989049529,4374.9428989049529,{"$f":"SUM(AH495:AH497)","v":4508.2143936283073},4641.5643300865104,6641.5039822812005,7574.6714859943031,8507.846495129761,8907.7786419021031,8774.4679263113267,8641.1264754042186,8774.4679263113267,8641.1264754042186,8507.846495129761,8507.846495129761,8641.1264754042186,9174.4000730836633,9574.3322198560018,9174.4000730836633,8374.5357795389864,7974.5846595220146,5841.3607704035267,162716.25736066664,4415.9615806251895,4169.8494903037499,4169.8494903037499,4046.7934451430306,4046.7934451430306,4169.8494903037499,4292.9055354644697,6262.0736709466291,7123.4659870716696,7984.8583031967046,8354.0264386788658,8230.970393518146,{"$f":"SUM(BN495:BN497)","v":8107.9143483574253},8230.970393518146,8107.9143483574253,7984.8583031967046,7984.8583031967046,8107.9143483574253,8600.1385290003018,8969.3066644824612,8600.1385290003018,7861.8022580359839,7492.6341225538245,5400.4099419109471,188335.29472650992,5236.3352150299879,4943.3446313139893,4943.3446313139893,4796.84933945599,4796.84933945599,4943.3446313139893,5089.839923171985,7129.296611675677,8154.7928417519852,9180.2598847579829,9619.7457603319817,9473.2504684739833,9326.7551766159813,9473.2504684739833,9326.7551766159813,9180.2598847579829,9180.2598847579829,9326.7551766159813,9912.7363440479803,{"$f":"SUM(CT495:CT497)","v":10352.222219621981},9912.7363440479803,9033.7645928999846,8594.278717325984,6810.348364553859]
[null,{"$f":"4*AB499+4*BA499+18*C499+BZ499*5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L498:U498)","v":92242.084723153821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK498:AT498)","v":85478.304892121014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ498:BS498)","v":80217.751167449213}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB501+4*BA501+18*C501+BZ501*5","v":1123430.0826134519},36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2030.2424952560859,1827.2182457304784,2233.2667447816943,2233.2667447816943,1421.1697466792607,1624.2259557485224,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2030.2424952560859,1827.2182457304784,2233.2667447816943,2233.2667447816943,1421.1697466792607,1624.2259557485224,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2030.2424952560859,1827.2182457304784,2233.2667447816943,2233.2667447816943,1421.1697466792607,1624.2259557485224,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,36239.680084304899,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1522.6818714420651,1624.2259557485224,1827.2182457304784,2030.2424952560859,2101.7003056481221,1891.5302750833112,2311.870336212934,2311.870336212934,1471.190213953686,1681.3933289322179,2101.7003056481221,2101.7003056481221,1891.5302750833112,1891.5302750833112,1681.3933289322179,1260.9870449439891]
["   PV",195276.61732825002,{"$f":"SUM(D502:AA502)","v":6299.2457202661299},{"$f":"Inputs!$E$43/Inputs!$E$31*D513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L513","v":2.417208641698438},{"$f":"Inputs!$E$43/Inputs!$E$31*M513","v":316.65433206249543},{"$f":"Inputs!$E$43/Inputs!$E$31*N513","v":698.5732974508486},{"$f":"Inputs!$E$43/Inputs!$E$31*O513","v":899.20161471181893},{"$f":"Inputs!$E$43/Inputs!$E$31*P513","v":865.36069372804081},{"$f":"Inputs!$E$43/Inputs!$E$31*Q513","v":1068.4062196307095},{"$f":"Inputs!$E$43/Inputs!$E$31*R513","v":957.21462211258142},{"$f":"Inputs!$E$43/Inputs!$E$31*S513","v":920.95649248710481},{"$f":"Inputs!$E$43/Inputs!$E$31*T513","v":512.44823204006889},{"$f":"Inputs!$E$43/Inputs!$E$31*U513","v":58.013007400762504},{"$f":"Inputs!$E$43/Inputs!$E$31*V513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z513","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA513","v":0},{"$f":"C502","v":6299.2457202661299},{"$f":"D502","v":0},{"$f":"E502","v":0},{"$f":"F502","v":0},{"$f":"G502","v":0},{"$f":"H502","v":0},{"$f":"I502","v":0},{"$f":"J502","v":0},{"$f":"K502","v":0},{"$f":"L502","v":2.417208641698438},{"$f":"M502","v":316.65433206249543},{"$f":"N502","v":698.5732974508486},{"$f":"O502","v":899.20161471181893},{"$f":"P502","v":865.36069372804081},{"$f":"Q502","v":1068.4062196307095},{"$f":"R502","v":957.21462211258142},{"$f":"S502","v":920.95649248710481},{"$f":"T502","v":512.44823204006889},{"$f":"U502","v":58.013007400762504},{"$f":"V502","v":0},{"$f":"W502","v":0},{"$f":"X502","v":0},{"$f":"Y502","v":0},{"$f":"Z502","v":0},{"$f":"AA502","v":0},{"$f":"AB502","v":6299.2457202661299},{"$f":"AC502","v":0},{"$f":"AD502","v":0},{"$f":"AE502","v":0},{"$f":"AF502","v":0},{"$f":"AG502","v":0},{"$f":"AH502","v":0},{"$f":"AI502","v":0},{"$f":"AJ502","v":0},{"$f":"AK502","v":2.417208641698438},{"$f":"AL502","v":316.65433206249543},{"$f":"AM502","v":698.5732974508486},{"$f":"AN502","v":899.20161471181893},{"$f":"AO502","v":865.36069372804081},{"$f":"AP502","v":1068.4062196307095},{"$f":"AQ502","v":957.21462211258142},{"$f":"AR502","v":920.95649248710481},{"$f":"AS502","v":512.44823204006889},{"$f":"AT502","v":58.013007400762504},{"$f":"AU502","v":0},{"$f":"AV502","v":0},{"$f":"AW502","v":0},{"$f":"AX502","v":0},{"$f":"AY502","v":0},{"$f":"AZ502","v":0},{"$f":"BA502","v":6299.2457202661299},{"$f":"BB502","v":0},{"$f":"BC502","v":0},{"$f":"BD502","v":0},{"$f":"BE502","v":0},{"$f":"BF502","v":0},{"$f":"BG502","v":0},{"$f":"BH502","v":0},{"$f":"BI502","v":0},{"$f":"BJ502","v":2.417208641698438},{"$f":"BK502","v":316.65433206249543},{"$f":"BL502","v":698.5732974508486},{"$f":"BM502","v":899.20161471181893},{"$f":"BN502","v":865.36069372804081},{"$f":"BO502","v":1068.4062196307095},{"$f":"BP502","v":957.21462211258142},{"$f":"BQ502","v":920.95649248710481},{"$f":"BR502","v":512.44823204006889},{"$f":"BS502","v":58.013007400762504},{"$f":"BT502","v":0},{"$f":"BU502","v":0},{"$f":"BV502","v":0},{"$f":"BW502","v":0},{"$f":"BX502","v":0},{"$f":"BY502","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B501:B502)","v":1318706.699941702},42538.92580457103,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1525.0990800837635,1940.8802878110178,2525.7915431813271,2929.4441099679048,2895.603188984127,2895.624465361188,3190.4813668942757,3154.223237268799,1933.6179787193296,1682.2389631492849,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,42538.92580457103,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,{"$f":"SUM(AH501:AH502)","v":811.99083664771808},1015.121247628043,1015.121247628043,1525.0990800837635,1940.8802878110178,2525.7915431813271,2929.4441099679048,2895.603188984127,2895.624465361188,3190.4813668942757,3154.223237268799,1933.6179787193296,1682.2389631492849,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,42538.92580457103,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1525.0990800837635,1940.8802878110178,2525.7915431813271,2929.4441099679048,{"$f":"SUM(BN501:BN502)","v":2895.603188984127},2895.624465361188,3190.4813668942757,3154.223237268799,1933.6179787193296,1682.2389631492849,2030.2424952560859,2030.2424952560859,1827.2182457304784,1827.2182457304784,1624.2259557485224,1218.1134854158934,42538.92580457103,1015.121247628043,1015.121247628043,1015.121247628043,811.99083664771808,609.0727485768258,811.99083664771808,1015.121247628043,1015.121247628043,1525.0990800837635,1940.8802878110178,2525.7915431813271,2929.4441099679048,2967.0609993761627,2959.9364947140207,3269.0849583255153,3232.8268287000387,1983.6384459937549,1739.4063363329803,2101.7003056481221,{"$f":"SUM(CT501:CT502)","v":2101.7003056481221},1891.5302750833112,1891.5302750833112,1681.3933289322179,1260.9870449439891]
[null,{"$f":"4*AB504+4*BA504+18*C504+BZ504*5","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB505+4*BA505+19*C505+BZ505*4","v":1116000},{"$f":"SUM(D505:AA505)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(AC505:AZ505)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(BB505:BY505)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"SUM(CA505:CX505)","v":36000},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$45","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500},{"$f":"Inputs!$E$46","v":1500}]
["Losses",{"$f":"4*AB506+4*BA506+19*C506+BZ506*4","v":-132179.36818427703},-4253.8925804571036,{"$f":"0.1*D503*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-152.50990800837636,-194.0880287811018,-252.57915431813274,-292.94441099679051,-289.56031889841273,-289.56244653611878,-319.04813668942757,-315.42232372687994,-193.36179787193296,-168.22389631492851,-203.02424952560861,-203.02424952560861,-182.72182457304785,-182.72182457304785,-162.42259557485227,-121.81134854158934,-4253.8925804571036,{"$f":"0.1*AC503*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-152.50990800837636,-194.0880287811018,-252.57915431813274,-292.94441099679051,-289.56031889841273,-289.56244653611878,-319.04813668942757,-315.42232372687994,-193.36179787193296,-168.22389631492851,-203.02424952560861,-203.02424952560861,-182.72182457304785,-182.72182457304785,-162.42259557485227,-121.81134854158934,-4253.8925804571036,{"$f":"0.1*BB503*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-152.50990800837636,-194.0880287811018,-252.57915431813274,-292.94441099679051,-289.56031889841273,-289.56244653611878,-319.04813668942757,-315.42232372687994,-193.36179787193296,-168.22389631492851,-203.02424952560861,-203.02424952560861,-182.72182457304785,-182.72182457304785,-162.42259557485227,-121.81134854158934,-4331.0671279838043,{"$f":"0.1*CA503*-1","v":-101.51212476280431},-101.51212476280431,-101.51212476280431,-81.19908366477182,-60.90727485768258,-81.19908366477182,-101.51212476280431,-101.51212476280431,-152.50990800837636,-194.0880287811018,-252.57915431813274,-292.94441099679051,-296.70609993761627,-295.99364947140208,-326.90849583255158,-323.2826828700039,-198.36384459937551,-173.94063363329803,-210.17003056481224,-210.17003056481224,-189.15302750833112,-189.15302750833112,-168.13933289322179,-126.09870449439892]
["Net Projected Demand (Surplus)",{"$f":"4*AB507+4*BA507+19*C507+BZ507*4","v":3375747.039612364},{"$f":"C498-C503-C505-C506","v":114050.26150239598},2822.7260921647498,2529.7355084487508,2529.7355084487508,2566.057586473044,2748.6838657368471,2712.5528783310428,2676.2308003067465,4715.6874888104385,5282.2036696765981,5933.4676257280662,5846.5333714687877,5336.7507695028698,5220.7123065302667,5367.1884496489138,4955.3219464111335,4841.4589712160632,5940.0037039105864,6312.7401097816246,6585.5180983175032,7025.0039738915029,6768.2399228905497,5889.2681717425539,5632.4753571523142,3811.9653258063222,99639.357580234719,2361.265922812051,2094.6052707630688,2094.6052707630688,2144.1511459220069,2326.77742518581,2277.4226406453613,{"$f":"AI498-AI503-AI505-AI506","v":2227.9552072212718},4227.8948594159619,4702.082313918916,5261.0542360998443,5134.5662530389091,4637.9682273402132,4535.0836053185039,4668.4059074862571,4269.6932451993707,4169.0455815878413,5267.5903142823645,5627.1114085698619,5847.1818273531862,6247.1139741255247,6029.9036519262327,5230.0393583815558,5012.7812993483449,3245.0586335292223,88431.224136552715,2002.3524577599508,1756.2403674385112,1756.2403674385112,1816.0016921600845,1998.6279714238874,1939.0577373208039,1879.296412599231,3848.4645480813901,4250.8768149962825,4738.0660441667878,4580.8140498156718,4094.4706945470321,4001.8714782717111,{"$f":"BO498-BO503-BO505-BO506","v":4124.9083746930764},3736.4811181525765,3646.0573896547849,4744.602122349308,5093.8992815230686,5272.9202832698247,5642.0884187519841,5455.6421078428712,4717.3058368785541,4530.8307623801547,2804.1078050366427,114127.43604992268,2822.7260921647498,2529.7355084487508,2529.7355084487508,2566.057586473044,2748.6838657368471,2712.5528783310428,2676.2308003067465,4715.6874888104385,5282.2036696765981,5933.4676257280662,5846.5333714687877,5336.7507695028698,5156.4002771774349,5309.3076232313651,4884.5787141230176,4770.7157389279473,5894.9852833636041,6261.2894739162984,6521.2060689646696,6960.6919445386702,{"$f":"CU498-CU503-CU505-CU506","v":6710.359096473001},5831.3873453250053,5581.0247212869881,4175.460024104269]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D510","v":"V"},{"$f":"E510","v":"SV"},{"$f":"F510","v":"SV"},{"$f":"G510","v":"SV"},{"$f":"H510","v":"SV"},{"$f":"I510","v":"SV"},{"$f":"J510","v":"C"},{"$f":"K510","v":"C"},{"$f":"L510","v":"C"},{"$f":"M510","v":"C"},{"$f":"N510","v":"C"},{"$f":"O510","v":"C"},{"$f":"P510","v":"C"},{"$f":"Q510","v":"C"},{"$f":"R510","v":"C"},{"$f":"S510","v":"C"},{"$f":"T510","v":"C"},{"$f":"U510","v":"P"},{"$f":"V510","v":"P"},{"$f":"W510","v":"P"},{"$f":"X510","v":"P"},{"$f":"Y510","v":"V"},{"$f":"Z510","v":"V"},{"$f":"AA510","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB513+4*BA513+18*C513+BZ513*5","v":522443.06200000003},{"$f":"SUM(D513:AA513)","v":16853.002},{"$f":"'Hourly Production'!B26*1","v":0},{"$f":"'Hourly Production'!C26*1","v":0},{"$f":"'Hourly Production'!D26*1","v":0},{"$f":"'Hourly Production'!E26*1","v":0},{"$f":"'Hourly Production'!F26*1","v":0},{"$f":"'Hourly Production'!G26*1","v":0},{"$f":"'Hourly Production'!H26*1","v":0},{"$f":"'Hourly Production'!I26*1","v":0},{"$f":"'Hourly Production'!J26*1","v":6.4670000000000005},{"$f":"'Hourly Production'!K26*1","v":847.17700000000013},{"$f":"'Hourly Production'!L26*1","v":1868.9630000000002},{"$f":"'Hourly Production'!M26*1","v":2405.7240000000002},{"$f":"'Hourly Production'!N26*1","v":2315.1860000000001},{"$f":"'Hourly Production'!O26*1","v":2858.4140000000002},{"$f":"'Hourly Production'!P26*1","v":2560.9320000000002},{"$f":"'Hourly Production'!Q26*1","v":2463.9270000000001},{"$f":"'Hourly Production'!R26*1","v":1371.0040000000001},{"$f":"'Hourly Production'!S26*1","v":155.208},{"$f":"'Hourly Production'!T26*1","v":0},{"$f":"'Hourly Production'!U26*1","v":0},{"$f":"'Hourly Production'!V26*1","v":0},{"$f":"'Hourly Production'!W26*1","v":0},{"$f":"'Hourly Production'!X26*1","v":0},{"$f":"'Hourly Production'!Y26*1","v":0},{"$f":"SUM(AC513:AZ513)","v":16853.002},{"$f":"D513","v":0},{"$f":"E513","v":0},0,0,0,0,0,0,6.4670000000000005,847.17700000000013,1868.9630000000002,2405.7240000000002,2315.1860000000001,2858.4140000000002,2560.9320000000002,2463.9270000000001,1371.0040000000001,155.208,0,0,0,0,{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"SUM(BB513:BY513)","v":16853.002},{"$f":"AC513","v":0},0,0,0,0,0,0,0,6.4670000000000005,847.17700000000013,1868.9630000000002,2405.7240000000002,2315.1860000000001,2858.4140000000002,2560.9320000000002,2463.9270000000001,1371.0040000000001,155.208,0,0,0,0,{"$f":"AY513","v":0},0,{"$f":"SUM(CA513:CX513)","v":16853.002},{"$f":"BB513","v":0},0,0,0,0,0,0,0,6.4670000000000005,847.17700000000013,1868.9630000000002,2405.7240000000002,2315.1860000000001,2858.4140000000002,2560.9320000000002,2463.9270000000001,1371.0040000000001,155.208,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB514+4*BA514+19*C514+BZ514*4","v":-17770.378310867996},{"$f":"SUM(D514:AA514)","v":-573.23801002799985},{"$f":"Inputs!$E$51*D513*-1","v":0},{"$f":"Inputs!$E$51*E513*-1","v":0},{"$f":"Inputs!$E$51*F513*-1","v":0},{"$f":"Inputs!$E$51*G513*-1","v":0},{"$f":"Inputs!$E$51*H513*-1","v":0},{"$f":"Inputs!$E$51*I513*-1","v":0},{"$f":"Inputs!$E$51*J513*-1","v":0},{"$f":"Inputs!$E$51*K513*-1","v":0},{"$f":"Inputs!$E$51*L513*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*M513*-1","v":-28.815878477999995},{"$f":"Inputs!$E$51*N513*-1","v":-63.570907481999988},{"$f":"Inputs!$E$51*O513*-1","v":-81.828296135999977},{"$f":"Inputs!$E$51*P513*-1","v":-78.748736603999973},{"$f":"Inputs!$E$51*Q513*-1","v":-97.226093795999972},{"$f":"Inputs!$E$51*R513*-1","v":-87.107541047999973},{"$f":"Inputs!$E$51*S513*-1","v":-83.808012977999979},{"$f":"Inputs!$E$51*T513*-1","v":-46.633330055999991},{"$f":"Inputs!$E$51*U513*-1","v":-5.2792449119999985},{"$f":"Inputs!$E$51*V513*-1","v":0},{"$f":"Inputs!$E$51*W513*-1","v":0},{"$f":"Inputs!$E$51*X513*-1","v":0},{"$f":"Inputs!$E$51*Y513*-1","v":0},{"$f":"Inputs!$E$51*Z513*-1","v":0},{"$f":"Inputs!$E$51*AA513*-1","v":0},{"$f":"SUM(AC514:AZ514)","v":-573.23801002799985},{"$f":"Inputs!$E$51*AC513*-1","v":0},{"$f":"Inputs!$E$51*AD513*-1","v":0},{"$f":"Inputs!$E$51*AE513*-1","v":0},{"$f":"Inputs!$E$51*AF513*-1","v":0},{"$f":"Inputs!$E$51*AG513*-1","v":0},{"$f":"Inputs!$E$51*AH513*-1","v":0},{"$f":"Inputs!$E$51*AI513*-1","v":0},{"$f":"Inputs!$E$51*AJ513*-1","v":0},{"$f":"Inputs!$E$51*AK513*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*AL513*-1","v":-28.815878477999995},{"$f":"Inputs!$E$51*AM513*-1","v":-63.570907481999988},{"$f":"Inputs!$E$51*AN513*-1","v":-81.828296135999977},{"$f":"Inputs!$E$51*AO513*-1","v":-78.748736603999973},{"$f":"Inputs!$E$51*AP513*-1","v":-97.226093795999972},{"$f":"Inputs!$E$51*AQ513*-1","v":-87.107541047999973},{"$f":"Inputs!$E$51*AR513*-1","v":-83.808012977999979},{"$f":"Inputs!$E$51*AS513*-1","v":-46.633330055999991},{"$f":"Inputs!$E$51*AT513*-1","v":-5.2792449119999985},{"$f":"Inputs!$E$51*AU513*-1","v":0},{"$f":"Inputs!$E$51*AV513*-1","v":0},{"$f":"Inputs!$E$51*AW513*-1","v":0},{"$f":"Inputs!$E$51*AX513*-1","v":0},{"$f":"Inputs!$E$51*AY513*-1","v":0},{"$f":"Inputs!$E$51*AZ513*-1","v":0},{"$f":"SUM(BB514:BY514)","v":-573.23801002799985},{"$f":"Inputs!$E$51*BB513*-1","v":0},{"$f":"Inputs!$E$51*BC513*-1","v":0},{"$f":"Inputs!$E$51*BD513*-1","v":0},{"$f":"Inputs!$E$51*BE513*-1","v":0},{"$f":"Inputs!$E$51*BF513*-1","v":0},{"$f":"Inputs!$E$51*BG513*-1","v":0},{"$f":"Inputs!$E$51*BH513*-1","v":0},{"$f":"Inputs!$E$51*BI513*-1","v":0},{"$f":"Inputs!$E$51*BJ513*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*BK513*-1","v":-28.815878477999995},{"$f":"Inputs!$E$51*BL513*-1","v":-63.570907481999988},{"$f":"Inputs!$E$51*BM513*-1","v":-81.828296135999977},{"$f":"Inputs!$E$51*BN513*-1","v":-78.748736603999973},{"$f":"Inputs!$E$51*BO513*-1","v":-97.226093795999972},{"$f":"Inputs!$E$51*BP513*-1","v":-87.107541047999973},{"$f":"Inputs!$E$51*BQ513*-1","v":-83.808012977999979},{"$f":"Inputs!$E$51*BR513*-1","v":-46.633330055999991},{"$f":"Inputs!$E$51*BS513*-1","v":-5.2792449119999985},{"$f":"Inputs!$E$51*BT513*-1","v":0},{"$f":"Inputs!$E$51*BU513*-1","v":0},{"$f":"Inputs!$E$51*BV513*-1","v":0},{"$f":"Inputs!$E$51*BW513*-1","v":0},{"$f":"Inputs!$E$51*BX513*-1","v":0},{"$f":"Inputs!$E$51*BY513*-1","v":0},{"$f":"SUM(CA514:CX514)","v":-573.23801002799985},{"$f":"Inputs!$E$51*CA513*-1","v":0},{"$f":"Inputs!$E$51*CB513*-1","v":0},{"$f":"Inputs!$E$51*CC513*-1","v":0},{"$f":"Inputs!$E$51*CD513*-1","v":0},{"$f":"Inputs!$E$51*CE513*-1","v":0},{"$f":"Inputs!$E$51*CF513*-1","v":0},{"$f":"Inputs!$E$51*CG513*-1","v":0},{"$f":"Inputs!$E$51*CH513*-1","v":0},{"$f":"Inputs!$E$51*CI513*-1","v":-0.21996853799999994},{"$f":"Inputs!$E$51*CJ513*-1","v":-28.815878477999995},{"$f":"Inputs!$E$51*CK513*-1","v":-63.570907481999988},{"$f":"Inputs!$E$51*CL513*-1","v":-81.828296135999977},{"$f":"Inputs!$E$51*CM513*-1","v":-78.748736603999973},{"$f":"Inputs!$E$51*CN513*-1","v":-97.226093795999972},{"$f":"Inputs!$E$51*CO513*-1","v":-87.107541047999973},{"$f":"Inputs!$E$51*CP513*-1","v":-83.808012977999979},{"$f":"Inputs!$E$51*CQ513*-1","v":-46.633330055999991},{"$f":"Inputs!$E$51*CR513*-1","v":-5.2792449119999985},{"$f":"Inputs!$E$51*CS513*-1","v":0},{"$f":"Inputs!$E$51*CT513*-1","v":0},{"$f":"Inputs!$E$51*CU513*-1","v":0},{"$f":"Inputs!$E$51*CV513*-1","v":0},{"$f":"Inputs!$E$51*CW513*-1","v":0},{"$f":"Inputs!$E$51*CX513*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB515+4*BA515+19*C515+BZ515*4","v":504672.6836891321},{"$f":"SUM(D515:AA515)","v":16279.763989972002},{"$f":"D513+D514","v":0},{"$f":"E513+E514","v":0},{"$f":"F513+F514","v":0},{"$f":"G513+G514","v":0},{"$f":"H513+H514","v":0},{"$f":"I513+I514","v":0},{"$f":"J513+J514","v":0},{"$f":"K513+K514","v":0},{"$f":"L513+L514","v":6.2470314620000007},{"$f":"M513+M514","v":818.36112152200019},{"$f":"N513+N514","v":1805.3920925180003},{"$f":"O513+O514","v":2323.8957038640001},{"$f":"P513+P514","v":2236.4372633960002},{"$f":"Q513+Q514","v":2761.1879062040002},{"$f":"R513+R514","v":2473.8244589520004},{"$f":"S513+S514","v":2380.1189870220001},{"$f":"T513+T514","v":1324.3706699440002},{"$f":"U513+U514","v":149.928755088},{"$f":"V513+V514","v":0},{"$f":"W513+W514","v":0},{"$f":"X513+X514","v":0},{"$f":"Y513+Y514","v":0},{"$f":"Z513+Z514","v":0},{"$f":"AA513+AA514","v":0},{"$f":"SUM(AC515:AZ515)","v":16279.763989972002},{"$f":"AC513+AC514","v":0},{"$f":"AD513+AD514","v":0},{"$f":"AE513+AE514","v":0},{"$f":"AF513+AF514","v":0},{"$f":"AG513+AG514","v":0},{"$f":"AH513+AH514","v":0},{"$f":"AI513+AI514","v":0},{"$f":"AJ513+AJ514","v":0},{"$f":"AK513+AK514","v":6.2470314620000007},{"$f":"AL513+AL514","v":818.36112152200019},{"$f":"AM513+AM514","v":1805.3920925180003},{"$f":"AN513+AN514","v":2323.8957038640001},{"$f":"AO513+AO514","v":2236.4372633960002},{"$f":"AP513+AP514","v":2761.1879062040002},{"$f":"AQ513+AQ514","v":2473.8244589520004},{"$f":"AR513+AR514","v":2380.1189870220001},{"$f":"AS513+AS514","v":1324.3706699440002},{"$f":"AT513+AT514","v":149.928755088},{"$f":"AU513+AU514","v":0},{"$f":"AV513+AV514","v":0},{"$f":"AW513+AW514","v":0},{"$f":"AX513+AX514","v":0},{"$f":"AY513+AY514","v":0},{"$f":"AZ513+AZ514","v":0},16279.763989972002,{"$f":"BB513+BB514","v":0},{"$f":"BC513+BC514","v":0},{"$f":"BD513+BD514","v":0},{"$f":"BE513+BE514","v":0},{"$f":"BF513+BF514","v":0},{"$f":"BG513+BG514","v":0},{"$f":"BH513+BH514","v":0},{"$f":"BI513+BI514","v":0},{"$f":"BJ513+BJ514","v":6.2470314620000007},{"$f":"BK513+BK514","v":818.36112152200019},{"$f":"BL513+BL514","v":1805.3920925180003},{"$f":"BM513+BM514","v":2323.8957038640001},{"$f":"BN513+BN514","v":2236.4372633960002},{"$f":"BO513+BO514","v":2761.1879062040002},{"$f":"BP513+BP514","v":2473.8244589520004},{"$f":"BQ513+BQ514","v":2380.1189870220001},{"$f":"BR513+BR514","v":1324.3706699440002},{"$f":"BS513+BS514","v":149.928755088},{"$f":"BT513+BT514","v":0},{"$f":"BU513+BU514","v":0},{"$f":"BV513+BV514","v":0},{"$f":"BW513+BW514","v":0},{"$f":"BX513+BX514","v":0},{"$f":"BY513+BY514","v":0},16279.763989972002,{"$f":"CA513+CA514","v":0},{"$f":"CB513+CB514","v":0},{"$f":"CC513+CC514","v":0},{"$f":"CD513+CD514","v":0},{"$f":"CE513+CE514","v":0},{"$f":"CF513+CF514","v":0},{"$f":"CG513+CG514","v":0},{"$f":"CH513+CH514","v":0},{"$f":"CI513+CI514","v":6.2470314620000007},{"$f":"CJ513+CJ514","v":818.36112152200019},{"$f":"CK513+CK514","v":1805.3920925180003},{"$f":"CL513+CL514","v":2323.8957038640001},{"$f":"CM513+CM514","v":2236.4372633960002},{"$f":"CN513+CN514","v":2761.1879062040002},{"$f":"CO513+CO514","v":2473.8244589520004},{"$f":"CP513+CP514","v":2380.1189870220001},{"$f":"CQ513+CQ514","v":1324.3706699440002},{"$f":"CR513+CR514","v":149.928755088},{"$f":"CS513+CS514","v":0},{"$f":"CT513+CT514","v":0},{"$f":"CU513+CU514","v":0},{"$f":"CV513+CV514","v":0},{"$f":"CW513+CW514","v":0},{"$f":"CX513+CX514","v":0}]
["PV Production used internally",{"$f":"4*AB516+4*BA516+19*C516+BZ516*4","v":-30604.657975321999},{"$f":"SUM(D516:AA516)","v":-987.247031462},{"$f":"IF(D515>Inputs!$E$81,Inputs!$E$81,D515)*-1","v":0},{"$f":"IF(E515>Inputs!$E$81,Inputs!$E$81,E515)*-1","v":0},{"$f":"IF(F515>Inputs!$E$81,Inputs!$E$81,F515)*-1","v":0},{"$f":"IF(G515>Inputs!$E$81,Inputs!$E$81,G515)*-1","v":0},{"$f":"IF(H515>Inputs!$E$81,Inputs!$E$81,H515)*-1","v":0},{"$f":"IF(I515>Inputs!$E$81,Inputs!$E$81,I515)*-1","v":0},{"$f":"IF(J515>Inputs!$E$81,Inputs!$E$81,J515)*-1","v":0},{"$f":"IF(K515>Inputs!$E$81,Inputs!$E$81,K515)*-1","v":0},{"$f":"IF(L515>Inputs!$E$81,Inputs!$E$81,L515)*-1","v":-6.2470314620000007},{"$f":"IF(M515>Inputs!$E$81,Inputs!$E$81,M515)*-1","v":-109},{"$f":"IF(N515>Inputs!$E$81,Inputs!$E$81,N515)*-1","v":-109},{"$f":"IF(O515>Inputs!$E$81,Inputs!$E$81,O515)*-1","v":-109},{"$f":"IF(P515>Inputs!$E$81,Inputs!$E$81,P515)*-1","v":-109},{"$f":"IF(Q515>Inputs!$E$81,Inputs!$E$81,Q515)*-1","v":-109},{"$f":"IF(R515>Inputs!$E$81,Inputs!$E$81,R515)*-1","v":-109},{"$f":"IF(S515>Inputs!$E$81,Inputs!$E$81,S515)*-1","v":-109},{"$f":"IF(T515>Inputs!$E$81,Inputs!$E$81,T515)*-1","v":-109},{"$f":"IF(U515>Inputs!$E$81,Inputs!$E$81,U515)*-1","v":-109},{"$f":"IF(V515>Inputs!$E$81,Inputs!$E$81,V515)*-1","v":0},{"$f":"IF(W515>Inputs!$E$81,Inputs!$E$81,W515)*-1","v":0},{"$f":"IF(X515>Inputs!$E$81,Inputs!$E$81,X515)*-1","v":0},{"$f":"IF(Y515>Inputs!$E$81,Inputs!$E$81,Y515)*-1","v":0},{"$f":"IF(Z515>Inputs!$E$81,Inputs!$E$81,Z515)*-1","v":0},{"$f":"IF(AA515>Inputs!$E$81,Inputs!$E$81,AA515)*-1","v":0},{"$f":"SUM(AC516:AZ516)","v":-987.247031462},{"$f":"IF(AC515>Inputs!$E$81,Inputs!$E$81,AC515)*-1","v":0},{"$f":"IF(AD515>Inputs!$E$81,Inputs!$E$81,AD515)*-1","v":0},{"$f":"IF(AE515>Inputs!$E$81,Inputs!$E$81,AE515)*-1","v":0},{"$f":"IF(AF515>Inputs!$E$81,Inputs!$E$81,AF515)*-1","v":0},{"$f":"IF(AG515>Inputs!$E$81,Inputs!$E$81,AG515)*-1","v":0},{"$f":"IF(AH515>Inputs!$E$81,Inputs!$E$81,AH515)*-1","v":0},{"$f":"IF(AI515>Inputs!$E$81,Inputs!$E$81,AI515)*-1","v":0},{"$f":"IF(AJ515>Inputs!$E$81,Inputs!$E$81,AJ515)*-1","v":0},{"$f":"IF(AK515>Inputs!$E$81,Inputs!$E$81,AK515)*-1","v":-6.2470314620000007},{"$f":"IF(AL515>Inputs!$E$81,Inputs!$E$81,AL515)*-1","v":-109},{"$f":"IF(AM515>Inputs!$E$81,Inputs!$E$81,AM515)*-1","v":-109},{"$f":"IF(AN515>Inputs!$E$81,Inputs!$E$81,AN515)*-1","v":-109},{"$f":"IF(AO515>Inputs!$E$81,Inputs!$E$81,AO515)*-1","v":-109},{"$f":"IF(AP515>Inputs!$E$81,Inputs!$E$81,AP515)*-1","v":-109},{"$f":"IF(AQ515>Inputs!$E$81,Inputs!$E$81,AQ515)*-1","v":-109},{"$f":"IF(AR515>Inputs!$E$81,Inputs!$E$81,AR515)*-1","v":-109},{"$f":"IF(AS515>Inputs!$E$81,Inputs!$E$81,AS515)*-1","v":-109},{"$f":"IF(AT515>Inputs!$E$81,Inputs!$E$81,AT515)*-1","v":-109},{"$f":"IF(AU515>Inputs!$E$81,Inputs!$E$81,AU515)*-1","v":0},{"$f":"IF(AV515>Inputs!$E$81,Inputs!$E$81,AV515)*-1","v":0},{"$f":"IF(AW515>Inputs!$E$81,Inputs!$E$81,AW515)*-1","v":0},{"$f":"IF(AX515>Inputs!$E$81,Inputs!$E$81,AX515)*-1","v":0},{"$f":"IF(AY515>Inputs!$E$81,Inputs!$E$81,AY515)*-1","v":0},{"$f":"IF(AZ515>Inputs!$E$81,Inputs!$E$81,AZ515)*-1","v":0},{"$f":"SUM(BB516:BY516)","v":-987.247031462},{"$f":"IF(BB515>Inputs!$E$81,Inputs!$E$81,BB515)*-1","v":0},{"$f":"IF(BC515>Inputs!$E$81,Inputs!$E$81,BC515)*-1","v":0},{"$f":"IF(BD515>Inputs!$E$81,Inputs!$E$81,BD515)*-1","v":0},{"$f":"IF(BE515>Inputs!$E$81,Inputs!$E$81,BE515)*-1","v":0},{"$f":"IF(BF515>Inputs!$E$81,Inputs!$E$81,BF515)*-1","v":0},{"$f":"IF(BG515>Inputs!$E$81,Inputs!$E$81,BG515)*-1","v":0},{"$f":"IF(BH515>Inputs!$E$81,Inputs!$E$81,BH515)*-1","v":0},{"$f":"IF(BI515>Inputs!$E$81,Inputs!$E$81,BI515)*-1","v":0},{"$f":"IF(BJ515>Inputs!$E$81,Inputs!$E$81,BJ515)*-1","v":-6.2470314620000007},{"$f":"IF(BK515>Inputs!$E$81,Inputs!$E$81,BK515)*-1","v":-109},{"$f":"IF(BL515>Inputs!$E$81,Inputs!$E$81,BL515)*-1","v":-109},{"$f":"IF(BM515>Inputs!$E$81,Inputs!$E$81,BM515)*-1","v":-109},{"$f":"IF(BN515>Inputs!$E$81,Inputs!$E$81,BN515)*-1","v":-109},{"$f":"IF(BO515>Inputs!$E$81,Inputs!$E$81,BO515)*-1","v":-109},{"$f":"IF(BP515>Inputs!$E$81,Inputs!$E$81,BP515)*-1","v":-109},{"$f":"IF(BQ515>Inputs!$E$81,Inputs!$E$81,BQ515)*-1","v":-109},{"$f":"IF(BR515>Inputs!$E$81,Inputs!$E$81,BR515)*-1","v":-109},{"$f":"IF(BS515>Inputs!$E$81,Inputs!$E$81,BS515)*-1","v":-109},{"$f":"IF(BT515>Inputs!$E$81,Inputs!$E$81,BT515)*-1","v":0},{"$f":"IF(BU515>Inputs!$E$81,Inputs!$E$81,BU515)*-1","v":0},{"$f":"IF(BV515>Inputs!$E$81,Inputs!$E$81,BV515)*-1","v":0},{"$f":"IF(BW515>Inputs!$E$81,Inputs!$E$81,BW515)*-1","v":0},{"$f":"IF(BX515>Inputs!$E$81,Inputs!$E$81,BX515)*-1","v":0},{"$f":"IF(BY515>Inputs!$E$81,Inputs!$E$81,BY515)*-1","v":0},{"$f":"SUM(CA516:CX516)","v":-987.247031462},{"$f":"IF(CA515>Inputs!$E$81,Inputs!$E$81,CA515)*-1","v":0},{"$f":"IF(CB515>Inputs!$E$81,Inputs!$E$81,CB515)*-1","v":0},{"$f":"IF(CC515>Inputs!$E$81,Inputs!$E$81,CC515)*-1","v":0},{"$f":"IF(CD515>Inputs!$E$81,Inputs!$E$81,CD515)*-1","v":0},{"$f":"IF(CE515>Inputs!$E$81,Inputs!$E$81,CE515)*-1","v":0},{"$f":"IF(CF515>Inputs!$E$81,Inputs!$E$81,CF515)*-1","v":0},{"$f":"IF(CG515>Inputs!$E$81,Inputs!$E$81,CG515)*-1","v":0},{"$f":"IF(CH515>Inputs!$E$81,Inputs!$E$81,CH515)*-1","v":0},{"$f":"IF(CI515>Inputs!$E$81,Inputs!$E$81,CI515)*-1","v":-6.2470314620000007},{"$f":"IF(CJ515>Inputs!$E$81,Inputs!$E$81,CJ515)*-1","v":-109},{"$f":"IF(CK515>Inputs!$E$81,Inputs!$E$81,CK515)*-1","v":-109},{"$f":"IF(CL515>Inputs!$E$81,Inputs!$E$81,CL515)*-1","v":-109},{"$f":"IF(CM515>Inputs!$E$81,Inputs!$E$81,CM515)*-1","v":-109},{"$f":"IF(CN515>Inputs!$E$81,Inputs!$E$81,CN515)*-1","v":-109},{"$f":"IF(CO515>Inputs!$E$81,Inputs!$E$81,CO515)*-1","v":-109},{"$f":"IF(CP515>Inputs!$E$81,Inputs!$E$81,CP515)*-1","v":-109},{"$f":"IF(CQ515>Inputs!$E$81,Inputs!$E$81,CQ515)*-1","v":-109},{"$f":"IF(CR515>Inputs!$E$81,Inputs!$E$81,CR515)*-1","v":-109},{"$f":"IF(CS515>Inputs!$E$81,Inputs!$E$81,CS515)*-1","v":0},{"$f":"IF(CT515>Inputs!$E$81,Inputs!$E$81,CT515)*-1","v":0},{"$f":"IF(CU515>Inputs!$E$81,Inputs!$E$81,CU515)*-1","v":0},{"$f":"IF(CV515>Inputs!$E$81,Inputs!$E$81,CV515)*-1","v":0},{"$f":"IF(CW515>Inputs!$E$81,Inputs!$E$81,CW515)*-1","v":0},{"$f":"IF(CX515>Inputs!$E$81,Inputs!$E$81,CX515)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB517+4*BA517+19*C517+BZ517*4","v":474068.02571381},{"$f":"SUM(D517:AA517)","v":15292.516958510001},{"$f":"D515+D516","v":0},{"$f":"E515+E516","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(AC517:AZ517)","v":15292.516958510001},{"$f":"AC515+AC516","v":0},{"$f":"AD515+AD516","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(BB517:BY517)","v":15292.516958510001},{"$f":"BB515+BB516","v":0},{"$f":"BC515+BC516","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(CA517:CX517)","v":15292.516958510001},{"$f":"CA515+CA516","v":0},{"$f":"CB515+CB516","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB520+4*BA520+19*C520+BZ520*4","v":474068.02571381},{"$f":"SUM(D520:AA520)","v":15292.516958510001},{"$f":"IF(D507<0,0,IF(D507>D517,D517,D507))","v":0},{"$f":"IF(E507<0,0,IF(E507>E517,E517,E507))","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(AC520:AZ520)","v":15292.516958510001},{"$f":"IF(AC507<0,0,IF(AC507>AC517,AC517,AC507))","v":0},{"$f":"IF(AD507<0,0,IF(AD507>AD517,AD517,AD507))","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(BB520:BY520)","v":15292.516958510001},{"$f":"IF(BB507<0,0,IF(BB507>BB517,BB517,BB507))","v":0},0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(CA520:CX520)","v":15292.516958510001},{"$f":"IF(CA507<0,0,IF(CA507>CA517,CA517,CA507))","v":0},{"$f":"IF(CB507<0,0,IF(CB507>CB517,CB517,CB507))","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B507-B520","v":2901679.0138985543},{"$f":"C507-C520","v":98757.744543885987},{"$f":"D507-D520","v":2822.7260921647498},{"$f":"E507-E520","v":2529.7355084487508},{"$f":"F507-F520","v":2529.7355084487508},{"$f":"G507-G520","v":2566.057586473044},{"$f":"H507-H520","v":2748.6838657368471},{"$f":"I507-I520","v":2712.5528783310428},{"$f":"J507-J520","v":2676.2308003067465},{"$f":"K507-K520","v":4715.6874888104385},{"$f":"L507-L520","v":5282.2036696765981},{"$f":"M507-M520","v":5224.1065042060663},{"$f":"N507-N520","v":4150.1412789507876},{"$f":"O507-O520","v":3121.8550656388697},{"$f":"P507-P520","v":3093.2750431342665},{"$f":"Q507-Q520","v":2715.0005434449135},{"$f":"R507-R520","v":2590.497487459133},{"$f":"S507-S520","v":2570.3399841940632},{"$f":"T507-T520","v":4724.6330339665865},{"$f":"U507-U520","v":6271.8113546936247},{"$f":"V507-V520","v":6585.5180983175032},{"$f":"W507-W520","v":7025.0039738915029},{"$f":"X507-X520","v":6768.2399228905497},{"$f":"Y507-Y520","v":5889.2681717425539},{"$f":"Z507-Z520","v":5632.4753571523142},{"$f":"AA507-AA520","v":3811.9653258063222},{"$f":"AB507-AB520","v":84346.840621724725},{"$f":"AC507-AC520","v":2361.265922812051},{"$f":"AD507-AD520","v":2094.6052707630688},{"$f":"AE507-AE520","v":2094.6052707630688},{"$f":"AF507-AF520","v":2144.1511459220069},{"$f":"AG507-AG520","v":2326.77742518581},{"$f":"AH507-AH520","v":2277.4226406453613},{"$f":"AI507-AI520","v":2227.9552072212718},{"$f":"AJ507-AJ520","v":4227.8948594159619},{"$f":"AK507-AK520","v":4702.082313918916},{"$f":"AL507-AL520","v":4551.6931145778444},{"$f":"AM507-AM520","v":3438.174160520909},{"$f":"AN507-AN520","v":2423.0725234762131},{"$f":"AO507-AO520","v":2407.6463419225038},{"$f":"AP507-AP520","v":2016.2180012822569},{"$f":"AQ507-AQ520","v":1904.8687862473703},{"$f":"AR507-AR520","v":1897.9265945658412},{"$f":"AS507-AS520","v":4052.2196443383646},{"$f":"AT507-AT520","v":5586.182653481862},{"$f":"AU507-AU520","v":5847.1818273531862},{"$f":"AV507-AV520","v":6247.1139741255247},{"$f":"AW507-AW520","v":6029.9036519262327},{"$f":"AX507-AX520","v":5230.0393583815558},{"$f":"AY507-AY520","v":5012.7812993483449},{"$f":"AZ507-AZ520","v":3245.0586335292223},{"$f":"BA507-BA520","v":73138.707178042707},{"$f":"BB507-BB520","v":2002.3524577599508},{"$f":"BC507-BC520","v":1756.2403674385112},{"$f":"BD507-BD520","v":1756.2403674385112},{"$f":"BE507-BE520","v":1816.0016921600845},{"$f":"BF507-BF520","v":1998.6279714238874},{"$f":"BG507-BG520","v":1939.0577373208039},{"$f":"BH507-BH520","v":1879.296412599231},{"$f":"BI507-BI520","v":3848.4645480813901},{"$f":"BJ507-BJ520","v":4250.8768149962825},{"$f":"BK507-BK520","v":4028.7049226447875},{"$f":"BL507-BL520","v":2884.4219572976717},{"$f":"BM507-BM520","v":1879.574990683032},{"$f":"BN507-BN520","v":1874.4342148757109},{"$f":"BO507-BO520","v":1472.7204684890762},{"$f":"BP507-BP520","v":1371.6566592005761},{"$f":"BQ507-BQ520","v":1374.9384026327848},{"$f":"BR507-BR520","v":3529.2314524053081},{"$f":"BS507-BS520","v":5052.9705264350687},{"$f":"BT507-BT520","v":5272.9202832698247},{"$f":"BU507-BU520","v":5642.0884187519841},{"$f":"BV507-BV520","v":5455.6421078428712},{"$f":"BW507-BW520","v":4717.3058368785541},{"$f":"BX507-BX520","v":4530.8307623801547},{"$f":"BY507-BY520","v":2804.1078050366427},{"$f":"BZ507-BZ520","v":98834.919091412681},{"$f":"CA507-CA520","v":2822.7260921647498},{"$f":"CB507-CB520","v":2529.7355084487508},{"$f":"CC507-CC520","v":2529.7355084487508},{"$f":"CD507-CD520","v":2566.057586473044},{"$f":"CE507-CE520","v":2748.6838657368471},{"$f":"CF507-CF520","v":2712.5528783310428},{"$f":"CG507-CG520","v":2676.2308003067465},{"$f":"CH507-CH520","v":4715.6874888104385},{"$f":"CI507-CI520","v":5282.2036696765981},{"$f":"CJ507-CJ520","v":5224.1065042060663},{"$f":"CK507-CK520","v":4150.1412789507876},{"$f":"CL507-CL520","v":3121.8550656388697},{"$f":"CM507-CM520","v":3028.9630137814347},{"$f":"CN507-CN520","v":2657.1197170273649},{"$f":"CO507-CO520","v":2519.7542551710171},{"$f":"CP507-CP520","v":2499.5967519059473},{"$f":"CQ507-CQ520","v":4679.6146134196042},{"$f":"CR507-CR520","v":6220.3607188282986},{"$f":"CS507-CS520","v":6521.2060689646696},{"$f":"CT507-CT520","v":6960.6919445386702},{"$f":"CU507-CU520","v":6710.359096473001},{"$f":"CV507-CV520","v":5831.3873453250053},{"$f":"CW507-CW520","v":5581.0247212869881},{"$f":"CX507-CX520","v":4175.460024104269}]
[]
["Summary"]
["Produced",{"$f":"B515","v":504672.6836891321},{"$f":"SUM(D524:AA524)","v":16279.763989972002},{"$f":"D515","v":0},0,0,0,0,0,0,0,6.2470314620000007,818.36112152200019,1805.3920925180003,2323.8957038640001,2236.4372633960002,2761.1879062040002,2473.8244589520004,2380.1189870220001,1324.3706699440002,149.928755088,0,0,0,0,0,0,16279.763989972002,0,0,0,0,0,0,0,{"$f":"AJ515","v":0},6.2470314620000007,818.36112152200019,1805.3920925180003,2323.8957038640001,2236.4372633960002,2761.1879062040002,2473.8244589520004,2380.1189870220001,1324.3706699440002,149.928755088,0,0,0,0,0,0,16279.763989972002,0,0,0,0,0,0,0,0,6.2470314620000007,818.36112152200019,1805.3920925180003,2323.8957038640001,2236.4372633960002,2761.1879062040002,{"$f":"BP515","v":2473.8244589520004},2380.1189870220001,1324.3706699440002,149.928755088,0,0,0,0,0,0,16279.763989972002,0,0,0,0,0,0,0,0,6.2470314620000007,818.36112152200019,1805.3920925180003,2323.8957038640001,2236.4372633960002,2761.1879062040002,2473.8244589520004,2380.1189870220001,1324.3706699440002,149.928755088,0,0,0,0,0,0]
["Used",{"$f":"B516","v":-30604.657975321999},{"$f":"C516","v":-987.247031462},{"$f":"D516","v":0},0,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0,-987.247031462,0,0,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0,-987.247031462,0,0,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,{"$f":"BP516","v":-109},-109,-109,-109,0,0,0,0,0,0,-987.247031462,0,0,0,0,0,0,0,0,-6.2470314620000007,-109,-109,-109,-109,-109,-109,-109,-109,-109,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB526+4*BA526+19*C526+BZ526*4","v":474068.02571381},{"$f":"SUM(D526:AA526)","v":15292.516958510001},{"$f":"D520","v":0},{"$f":"E520","v":0},0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,15292.516958510001,0,0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,15292.516958510001,0,0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,{"$f":"BQ520","v":2271.1189870220001},1215.3706699440002,40.928755088000003,0,0,0,0,0,0,15292.516958510001,0,0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0]
["  Ponta",941.36136702400006,{"$f":"SUM(D527:AA527)","v":40.928755088000003},{"$f":"IF(D510=\"P\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.928755088000003,0,0,0,0,0,0,{"$f":"SUM(AC527:AZ527)","v":0},{"$f":"IF(AC510=\"P\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB527:BY527)","v":0},{"$f":"IF(BB510=\"P\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA527:CX527)","v":40.928755088000003},{"$f":"IF(CA510=\"P\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.928755088000003,0,0,0,0,0,0]
["  Cheia",389051.10256603407,15251.588203422001,{"$f":"IF(D510=\"C\",D526,0)","v":0},0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,0,0,0,0,0,0,0,9566.1434718320015,{"$f":"IF(AC510=\"C\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,1696.3920925180003,2214.8957038640001,2127.4372633960002,0,0,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"C\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15251.588203422001,{"$f":"IF(CA510=\"C\",CA526,0)","v":0},0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,0,0,0,0,0,0,0]
["  Vazio",84075.561780752003,0,{"$f":"IF(D510=\"V\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5726.3734866780014,{"$f":"IF(AC510=\"V\",AC526,0)","v":0},0,0,0,0,0,0,0,0,709.36112152200019,0,0,0,2652.1879062040002,2364.8244589520004,0,0,0,0,0,0,0,0,0,15292.516958510001,{"$f":"IF(BB510=\"V\",BB526,0)","v":0},0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"V\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D510=\"SV\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC510=\"SV\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"SV\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"SV\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",0,0,{"$f":"D524+D525-D526","v":0},{"$f":"E524+E525-E526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ524+BQ525-BQ526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B531=0,0,B531/B524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH531=0,0,AH531/AH524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN531=0,0,BN531/BN524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT531=0,0,CT531/CT524)","v":0},0,0,0,0]
[]
["TOTALS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"B11+B55+B99+B143+B187+B231+B275+B319+B363+B407+B451+B495","v":52903476.057354867},1806635.3174785194,59444.185212741133,56971.297782114249,56047.445682228041,53887.072856027444,53425.151990841077,54661.6145344834,56359.981961990037,60993.190557325972,71034.265952368864,82923.149773986297,88942.315933693331,87243.907837530714,86007.427864521247,87243.907837530714,85545.47432133992,84309.010403530294,84309.010403530294,85545.47432133992,90491.28778824833,94211.27498555393,90039.408314614106,81695.682337668477,77061.903442001887,70729.496960096498,1629543.480610617,54453.467644625962,52182.471528577298,51341.684641577427,49365.659539750377,48858.133266924677,{"$f":"AH11+AH55+AH99+AH143+AH187+AH231+AH275+AH319+AH363+AH407+AH451+AH495","v":49900.83902575769},51266.133356637336,53958.944126633403,62756.00606251209,73275.041612357571,78623.866114134798,77164.515680422715,79508.422964872152,79647.159956690914,77671.878893773232,76550.123273944148,76550.123273944148,77955.111676497996,82464.191425457073,85543.855758282341,81757.009978903588,74183.415121184051,70104.418378206421,64461.007308949527,1510477.3171525928,51437.895533702213,49274.636283161046,48498.554330616411,46640.898274229861,46252.850621439138,47334.431401799455,47970.773541902949,49631.765843101151,57719.870531627646,67396.499466571157,72319.695409645268,70976.297868463938,{"$f":"BN11+BN55+BN99+BN143+BN187+BN231+BN275+BN319+BN363+BN407+BN451+BN495","v":73065.645172673452},73210.677717105311,71403.056674139691,70373.176035219483,70373.176035219483,71657.966178591974,75797.018744395173,78629.34531938775,75150.853353089449,69420.937826493246,65608.935953649459,60332.359036367998,1799122.9390553064,59444.185212741133,56971.297782114249,56047.445682228041,53887.072856027444,53425.151990841077,54661.6145344834,56359.981961990037,60993.190557325972,71034.265952368864,82923.149773986297,88942.315933693331,87243.907837530714,86007.427864521247,87243.907837530714,85545.47432133992,84309.010403530294,84309.010403530294,85545.47432133992,90491.28778824833,94211.27498555393,90039.408314614106,81695.682337668477,77061.903442001887,74871.610765474688]
["Electric Boat Demand",9344000,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0]
["Self-Consumption",{"$f":"B13+B57+B101+B145+B189+B233+B277+B321+B365+B409+B453+B497","v":954840},31392,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,31392,1308,1308,1308,1308,1308,{"$f":"AH13+AH57+AH101+AH145+AH189+AH233+AH277+AH321+AH365+AH409+AH453+AH497","v":1308},1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,31392,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,{"$f":"BN13+BN57+BN101+BN145+BN189+BN233+BN277+BN321+BN365+BN409+BN453+BN497","v":1308},1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,31392,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308,1308]
["Demand Including Self-Consumption",{"$f":"B14+B58+B102+B146+B190+B234+B278+B322+B366+B410+B454+B498","v":63202316.057354867},2145227.3174785194,60752.185212741133,58279.297782114263,57355.445682228041,55195.072856027444,54733.151990841077,55969.6145344834,57667.981961990037,81501.190557325957,91542.265952368849,103431.1497739863,109450.31593369335,107751.90783753071,106515.42786452125,107751.90783753071,106053.47432133989,104817.01040353028,104817.01040353028,106053.47432133989,110999.28778824832,114719.27498555393,110547.40831461411,102203.68233766848,97569.903442001887,72037.496960096498,1968135.480610617,55761.467644625962,53490.471528577298,52649.684641577427,50673.659539750384,50166.133266924677,{"$f":"AH14+AH58+AH102+AH146+AH190+AH234+AH278+AH322+AH366+AH410+AH454+AH498","v":51208.83902575769},52574.133356637336,74466.944126633403,83264.006062512082,93783.041612357571,99131.866114134798,97672.51568042273,100016.42296487214,100155.1599566909,98179.878893773232,97058.123273944133,97058.123273944133,98463.111676498011,102972.19142545707,106051.85575828236,102265.00997890357,94691.415121184051,90612.418378206406,65769.007308949527,1849069.3171525928,52745.895533702213,50582.636283161046,49806.554330616404,47948.898274229861,47560.850621439138,48642.431401799455,49278.773541902949,70139.765843101151,78227.870531627646,87904.499466571127,92827.695409645268,91484.297868463938,{"$f":"BN14+BN58+BN102+BN146+BN190+BN234+BN278+BN322+BN366+BN410+BN454+BN498","v":93573.645172673452},93718.677717105311,91911.056674139691,90881.176035219469,90881.176035219469,92165.966178591974,96305.018744395173,99137.345319387765,95658.853353089449,89928.937826493231,86116.935953649459,61640.359036367998,2137714.9390553064,60752.185212741133,58279.297782114263,57355.445682228041,55195.072856027444,54733.151990841077,55969.6145344834,57667.981961990037,81501.190557325957,91542.265952368849,103431.1497739863,109450.31593369335,107751.90783753071,106515.42786452125,107751.90783753071,106053.47432133989,104817.01040353028,104817.01040353028,106053.47432133989,110999.28778824832,114719.27498555393,110547.40831461411,102203.68233766848,97569.903442001887,76179.610765474688]
[]
["Projected Renewables Production"]
["   Wind",{"$f":"B17+B61+B105+B149+B193+B237+B281+B325+B369+B413+B457+B501","v":14315072.550926751},472640.95713889261,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,10591.255008223992,13238.942775857482,13238.942775857482,19858.811071174634,21183.034736501431,23830.863829941842,26478.233485530385,26478.233485530385,23830.863829941842,29126.720766616261,29126.720766616261,18535.203661136708,21183.034736501431,26478.233485530385,26478.233485530385,23830.863829941842,23830.863829941842,21183.034736501431,15887.090356932376,472640.95713889261,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,{"$f":"AH17+AH61+AH105+AH149+AH193+AH237+AH281+AH325+AH369+AH413+AH457+AH501","v":10591.255008223992},13238.942775857482,13238.942775857482,19858.811071174634,21183.034736501431,23830.863829941842,26478.233485530385,26478.233485530385,23830.863829941842,29126.720766616261,29126.720766616261,18535.203661136708,21183.034736501431,26478.233485530385,26478.233485530385,23830.863829941842,23830.863829941842,21183.034736501431,15887.090356932376,472640.95713889261,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,10591.255008223992,13238.942775857482,13238.942775857482,19858.811071174634,21183.034736501431,23830.863829941842,26478.233485530385,{"$f":"BN17+BN61+BN105+BN149+BN193+BN237+BN281+BN325+BN369+BN413+BN457+BN501","v":26478.233485530385},23830.863829941842,29126.720766616261,29126.720766616261,18535.203661136708,21183.034736501431,26478.233485530385,26478.233485530385,23830.863829941842,23830.863829941842,21183.034736501431,15887.090356932376,472640.95713889261,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,10591.255008223992,13238.942775857482,13238.942775857482,19858.811071174634,21183.034736501431,23830.863829941842,26478.233485530385,23507.651578162509,24669.631293935658,30151.88485156963,30151.88485156963,19187.581429748145,21928.607387682649,27410.179591646363,27410.179591646363,24669.631293935658,24669.631293935658,21928.607387682649,16446.263309453803]
["   PV",{"$f":"B18+B62+B106+B150+B194+B238+B282+B326+B370+B414+B458+B502","v":5301463.0855199238},174123.62450474699,0,0,0,0,0,0,345.66083576287662,1360.8884652762204,4989.1186364655759,10389.162742019887,16444.270389474474,20901.603124766392,22956.230470210066,23553.281004709581,23536.360544217689,21290.773716079842,16120.364431486885,8781.7189952904264,3014.259176197952,439.93197278911566,0,0,0,0,174123.62450474699,0,0,0,0,0,{"$f":"AH18+AH62+AH106+AH150+AH194+AH238+AH282+AH326+AH370+AH414+AH458+AH502","v":0},345.66083576287662,1360.8884652762204,4989.1186364655759,10389.162742019887,16444.270389474474,20901.603124766392,22956.230470210066,23553.281004709581,23536.360544217689,21290.773716079842,16120.364431486885,8781.7189952904264,3014.259176197952,439.93197278911566,0,0,0,0,174123.62450474699,0,0,0,0,0,0,345.66083576287662,1360.8884652762204,4989.1186364655759,10389.162742019887,16444.270389474474,20901.603124766392,{"$f":"BN18+BN62+BN106+BN150+BN194+BN238+BN282+BN326+BN370+BN414+BN458+BN502","v":22956.230470210066},23553.281004709581,23536.360544217689,21290.773716079842,16120.364431486885,8781.7189952904264,3014.259176197952,439.93197278911566,0,0,0,0,174123.62450474699,0,0,0,0,0,0,345.66083576287662,1360.8884652762204,4989.1186364655759,10389.162742019887,16444.270389474474,20901.603124766392,22956.230470210066,23553.281004709581,23536.360544217689,21290.773716079842,16120.364431486885,8781.7189952904264,3014.259176197952,439.93197278911566,0,0,0,0]
["Total Projected Renewables Production",{"$f":"B19+B63+B107+B151+B195+B239+B283+B327+B371+B415+B459+B503","v":19616535.636446673},646764.58164363948,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,10591.255008223992,13584.603611620361,14599.831241133705,24847.929707640211,31572.197478521321,40275.13421941633,47379.836610296778,49434.463955740444,47384.14483465143,52663.08131083395,50417.494482696107,34655.568092623595,29964.753731791861,29492.492661728342,26918.165458319505,23830.863829941842,23830.863829941842,21183.034736501431,15887.090356932376,646764.58164363948,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,{"$f":"AH19+AH63+AH107+AH151+AH195+AH239+AH283+AH327+AH371+AH415+AH459+AH503","v":10591.255008223992},13584.603611620361,14599.831241133705,24847.929707640211,31572.197478521321,40275.13421941633,47379.836610296778,49434.463955740444,47384.14483465143,52663.08131083395,50417.494482696107,34655.568092623595,29964.753731791861,29492.492661728342,26918.165458319505,23830.863829941842,23830.863829941842,21183.034736501431,15887.090356932376,646764.58164363948,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,10591.255008223992,13584.603611620361,14599.831241133705,24847.929707640211,31572.197478521321,40275.13421941633,47379.836610296778,{"$f":"BN19+BN63+BN107+BN151+BN195+BN239+BN283+BN327+BN371+BN415+BN459+BN503","v":49434.463955740444},47384.14483465143,52663.08131083395,50417.494482696107,34655.568092623595,29964.753731791861,29492.492661728342,26918.165458319505,23830.863829941842,23830.863829941842,21183.034736501431,15887.090356932376,646764.58164363948,13238.942775857482,13238.942775857482,13238.942775857482,10591.255008223992,7943.6931492877848,10591.255008223992,13584.603611620361,14599.831241133705,24847.929707640211,31572.197478521321,40275.13421941633,47379.836610296778,46463.882048372572,48222.912298645235,53688.245395787329,51442.65856764948,35307.945861235021,30710.326382973071,30424.438767844316,27850.11156443548,24669.631293935658,24669.631293935658,21928.607387682649,16446.263309453803]
[]
["Minimum Non-Renewables Production",{"$f":"B21+B65+B109+B153+B197+B241+B285+B329+B373+B417+B461+B505","v":13140000},432000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,432000,18000,18000,18000,18000,18000,{"$f":"AH21+AH65+AH109+AH153+AH197+AH241+AH285+AH329+AH373+AH417+AH461+AH505","v":18000},18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,432000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,{"$f":"BN21+BN65+BN109+BN153+BN197+BN241+BN285+BN329+BN373+BN417+BN461+BN505","v":18000},18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,432000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000]
["Losses",{"$f":"B22+B66+B110+B154+B198+B242+B286+B330+B374+B418+B462+B506","v":-1964349.7451812977},-64676.458164363976,-1323.8942775857483,-1323.8942775857483,-1323.8942775857483,-1059.1255008223993,-794.36931492877829,-1059.1255008223993,-1358.460361162036,-1459.9831241133702,-2484.7929707640214,-3157.2197478521321,-4027.5134219416327,-4737.9836610296779,-4943.4463955740448,-4738.4144834651424,-5266.308131083395,-5041.7494482696111,-3465.5568092623594,-2996.4753731791857,-2949.2492661728334,-2691.8165458319495,-2383.086382994185,-2383.086382994185,-2118.3034736501436,-1588.7090356932372,-64676.458164363976,-1323.8942775857483,-1323.8942775857483,-1323.8942775857483,-1059.1255008223993,-794.36931492877829,{"$f":"AH22+AH66+AH110+AH154+AH198+AH242+AH286+AH330+AH374+AH418+AH462+AH506","v":-1059.1255008223993},-1358.460361162036,-1459.9831241133702,-2484.7929707640214,-3157.2197478521321,-4027.5134219416327,-4737.9836610296779,-4943.4463955740448,-4738.4144834651424,-5266.308131083395,-5041.7494482696111,-3465.5568092623594,-2996.4753731791857,-2949.2492661728334,-2691.8165458319495,-2383.086382994185,-2383.086382994185,-2118.3034736501436,-1588.7090356932372,-64676.458164363976,-1323.8942775857483,-1323.8942775857483,-1323.8942775857483,-1059.1255008223993,-794.36931492877829,-1059.1255008223993,-1358.460361162036,-1459.9831241133702,-2484.7929707640214,-3157.2197478521321,-4027.5134219416327,-4737.9836610296779,{"$f":"BN22+BN66+BN110+BN154+BN198+BN242+BN286+BN330+BN374+BN418+BN462+BN506","v":-4943.4463955740448},-4738.4144834651424,-5266.308131083395,-5041.7494482696111,-3465.5568092623594,-2996.4753731791857,-2949.2492661728334,-2691.8165458319495,-2383.086382994185,-2383.086382994185,-2118.3034736501436,-1588.7090356932372,-65292.721853388728,-1323.8942775857483,-1323.8942775857483,-1323.8942775857483,-1059.1255008223993,-794.36931492877829,-1059.1255008223993,-1358.460361162036,-1459.9831241133702,-2484.7929707640214,-3157.2197478521321,-4027.5134219416327,-4737.9836610296779,-4646.388204837257,-4822.2912298645242,-5368.8245395787326,-5144.2658567649478,-3530.7945861235021,-3071.0326382973076,-3042.4438767844317,-2785.0111564435483,-2466.9631293935659,-2466.9631293935659,-2192.860738768265,-1644.6263309453802]
["Net Projected Demand (Surplus)",{"$f":"B23+B67+B111+B155+B199+B243+B287+B331+B375+B419+B463+B507","v":32420747.83521032},1131139.1939992439,30837.13671446939,28364.249283842524,27440.397183956309,27662.943348625868,29583.828156482068,28437.485027081817,27441.838711531702,50361.342440305627,51179.129215492678,57016.172043317114,55202.695136218645,47110.054888263614,44024.410304354831,47106.177486344423,40656.701141589343,41441.265369103799,55626.999120169065,61085.19596272723,66456.044392692842,72492.926073066395,71099.630867666448,62755.904890720805,60505.172179150584,39739.115638857365,954047.35713134124,25846.419146354227,23575.423030305566,22734.636143305695,23141.530032348783,25016.809432565664,{"$f":"AH23+AH67+AH111+AH155+AH199+AH243+AH287+AH331+AH375+AH419+AH463+AH507","v":23676.709518356092},22347.990106179008,43327.096009613073,42900.869325635904,47368.06388168838,44884.245316660112,37030.662731155622,37525.405404705751,39509.429605504629,32783.105714022684,33682.378239517653,47868.111990582918,53494.833317885321,58428.948029901585,63825.506845794793,62817.232531955924,55243.637674236372,53547.687115355126,33470.625987710402,834981.19367331709,22830.84703543047,20667.587784889307,19891.505832344672,20416.768766828267,22411.526787080129,21110.30189439786,19052.630291444628,38999.917726080828,37864.733794751475,41489.521735901959,38580.074612170574,30842.444919196845,{"$f":"BN23+BN67+BN111+BN155+BN199+BN243+BN287+BN331+BN375+BN419+BN463+BN507","v":31082.627612507047},33072.947365919026,26514.283494389136,27505.431000792989,41691.164751858247,47197.687819979299,51761.77534883967,56910.996406900202,56211.075906141778,50481.160379545567,49052.204690798164,29341.977715128858,1124243.0792650555,30837.13671446939,28364.249283842524,27440.397183956309,27662.943348625868,29583.828156482068,28437.485027081817,27441.838711531702,50361.342440305627,51179.129215492678,57016.172043317114,55202.695136218645,47110.054888263614,46697.934020985922,46351.286768749997,39734.053465131321,40518.61769264577,55039.859128418764,60414.180576664134,65617.292897188454,71654.174577562007,70344.740150072015,62001.014173126379,59834.156793087495,43377.973786966279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV551/12","v":4684.2563255118148},{"$f":"BW551/12","v":4206.7633649621303},4087.6837242331803,2445.1648095940714]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","M","M","M","M","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L",null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"B29+B73+B117+B161+B205+B249+B293+B337+B381+B425+B469+B513","v":14183534.339000007},465850.34500000009,0,0,0,0,0,0,924.78100000000006,3640.9210000000003,13347.888000000001,27795.166000000005,43995.001000000004,55920.149000000005,61417.099000000002,63014.448000000004,62969.179000000004,56961.336000000003,43128.42300000001,23494.610999999997,8064.3490000000011,1176.9940000000001,0,0,0,0,465850.34500000009,0,0,0,0,0,{"$f":"AH29+AH73+AH117+AH161+AH205+AH249+AH293+AH337+AH381+AH425+AH469+AH513","v":0},924.78100000000006,3640.9210000000003,13347.888000000001,27795.166000000005,43995.001000000004,55920.149000000005,61417.099000000002,63014.448000000004,62969.179000000004,56961.336000000003,43128.42300000001,23494.610999999997,8064.3490000000011,1176.9940000000001,0,0,0,0,465850.34500000009,0,0,0,0,0,0,924.78100000000006,3640.9210000000003,13347.888000000001,27795.166000000005,43995.001000000004,55920.149000000005,{"$f":"BN29+BN73+BN117+BN161+BN205+BN249+BN293+BN337+BN381+BN425+BN469+BN513","v":61417.099000000002},63014.448000000004,62969.179000000004,56961.336000000003,43128.42300000001,23494.610999999997,8064.3490000000011,1176.9940000000001,0,0,0,0,465850.34500000009,0,0,0,0,0,0,924.78100000000006,3640.9210000000003,13347.888000000001,27795.166000000005,43995.001000000004,55920.149000000005,61417.099000000002,63014.448000000004,62969.179000000004,56961.336000000003,43128.42300000001,23494.610999999997,8064.3490000000011,1176.9940000000001,0,0,0,0]
["AC Losses",{"$f":"B30+B74+B118+B162+B206+B250+B294+B338+B382+B426+B470+B514","v":-482438.73700674588},-15845.433634829997,0,0,0,0,0,0,-31.455500933999989,-123.84228689399997,-454.01506243199987,-945.42477632399971,-1496.4459640139996,-1902.0679480859994,-2089.0412053859991,-2143.3734342719995,-2141.8336545059992,-1937.4828827039996,-1466.9701799219997,-799.14569855399986,-274.30076688599991,-40.034273915999989,0,0,0,0,-15845.433634829997,0,0,0,0,0,{"$f":"AH30+AH74+AH118+AH162+AH206+AH250+AH294+AH338+AH382+AH426+AH470+AH514","v":0},-31.455500933999989,-123.84228689399997,-454.01506243199987,-945.42477632399971,-1496.4459640139996,-1902.0679480859994,-2089.0412053859991,-2143.3734342719995,-2141.8336545059992,-1937.4828827039996,-1466.9701799219997,-799.14569855399986,-274.30076688599991,-40.034273915999989,0,0,0,0,-15845.433634829997,0,0,0,0,0,0,-31.455500933999989,-123.84228689399997,-454.01506243199987,-945.42477632399971,-1496.4459640139996,-1902.0679480859994,{"$f":"BN30+BN74+BN118+BN162+BN206+BN250+BN294+BN338+BN382+BN426+BN470+BN514","v":-2089.0412053859991},-2143.3734342719995,-2141.8336545059992,-1937.4828827039996,-1466.9701799219997,-799.14569855399986,-274.30076688599991,-40.034273915999989,0,0,0,0,-15845.433634829997,0,0,0,0,0,0,-31.455500933999989,-123.84228689399997,-454.01506243199987,-945.42477632399971,-1496.4459640139996,-1902.0679480859994,-2089.0412053859991,-2143.3734342719995,-2141.8336545059992,-1937.4828827039996,-1466.9701799219997,-799.14569855399986,-274.30076688599991,-40.034273915999989,0,0,0,0]
["PV Production Net of Curtailment",{"$f":"B31+B75+B119+B163+B207+B251+B295+B339+B383+B427+B471+B515","v":13701095.601993255},450004.91136517009,0,0,0,0,0,0,893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,59328.057794613997,60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0,450004.91136517009,0,0,0,0,0,{"$f":"AH31+AH75+AH119+AH163+AH207+AH251+AH295+AH339+AH383+AH427+AH471+AH515","v":0},893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,59328.057794613997,60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0,450004.91136517009,0,0,0,0,0,0,893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,{"$f":"BN31+BN75+BN119+BN163+BN207+BN251+BN295+BN339+BN383+BN427+BN471+BN515","v":59328.057794613997},60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0,450004.91136517009,0,0,0,0,0,0,893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,59328.057794613997,60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0]
["PV Production used internally",{"$f":"B32+B76+B120+B164+B208+B252+B296+B340+B384+B428+B472+B516","v":-464893.82935591397},-15282.187660702,0,0,0,0,0,0,-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0,-15282.187660702,0,0,0,0,0,{"$f":"AH32+AH76+AH120+AH164+AH208+AH252+AH296+AH340+AH384+AH428+AH472+AH516","v":0},-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0,-15282.187660702,0,0,0,0,0,0,-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,{"$f":"BN32+BN76+BN120+BN164+BN208+BN252+BN296+BN340+BN384+BN428+BN472+BN516","v":-1308},-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0,-15282.187660702,0,0,0,0,0,0,-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0]
["Net PV Production Available",{"$f":"B33+B77+B121+B165+B209+B253+B297+B341+B385+B429+B473+B517","v":13236201.772637343},434722.72370446799,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,41190.555035986006,52710.081051914007,58020.057794613997,59563.074565728013,59519.345345494003,53715.853117295999,40353.452820077997,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,434722.72370446799,0,0,0,0,0,{"$f":"AH33+AH77+AH121+AH165+AH209+AH253+AH297+AH341+AH385+AH429+AH473+AH517","v":0},560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,41190.555035986006,52710.081051914007,58020.057794613997,59563.074565728013,59519.345345494003,53715.853117295999,40353.452820077997,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,434722.72370446799,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,41190.555035986006,52710.081051914007,{"$f":"BN33+BN77+BN121+BN165+BN209+BN253+BN297+BN341+BN385+BN429+BN473+BN517","v":58020.057794613997},59563.074565728013,59519.345345494003,53715.853117295999,40353.452820077997,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,434722.72370446799,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,41190.555035986006,52710.081051914007,58020.057794613997,59563.074565728013,59519.345345494003,53715.853117295999,40353.452820077997,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0]
[null,{"$f":"B34+B78+B122+B166+B210+B254+B298+B342+B386+B430+B474+B518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3008.9148007080003,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH34+AH78+AH122+AH166+AH210+AH254+AH298+AH342+AH386+AH430+AH474+AH518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN34+BN78+BN122+BN166+BN210+BN254+BN298+BN342+BN386+BN430+BN474+BN518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"B36+B80+B124+B168+B212+B256+B300+B344+B388+B432+B476+B520","v":10243758.666568639},351164.08699650597,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,39800.012471474249,42603.672248573093,40853.12253324037,43654.048613247396,37631.871519393244,37465.587979698954,39505.467657520676,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,313303.25646844215,0,0,0,0,0,{"$f":"AH36+AH80+AH124+AH168+AH212+AH256+AH300+AH344+AH388+AH432+AH476+AH520","v":0},560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,37902.550334120024,34343.609831374386,35117.759062783247,37493.211604222372,30878.236927775313,31512.345376947302,36405.239357861588,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,278017.54836434143,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,34050.019867397546,28962.869928513814,{"$f":"BN36+BN80+BN124+BN168+BN212+BN256+BN300+BN344+BN388+BN432+BN476+BN520","v":29208.193397631338},31600.226897429948,25142.626835188559,26130.492598160206,33272.814866662011,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,349165.77838166745,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,39800.012471474249,42603.672248573093,41089.500049460788,43075.123192673396,36850.710307511443,36758.008999599224,39338.447139017255,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B37+B81+B125+B169+B213+B257+B301+B345+B389+B433+B477+B521","v":21006438.987093318},779975.1070027377,30837.13671446939,28364.249283842524,27440.397183956309,27662.943348625868,29583.828156482068,28437.485027081817,26881.760243927703,47579.475136205619,39381.50330938668,31474.430819641115,15402.682664744396,4506.3826396905188,3171.2877711144592,3452.1288730970296,3024.8296221961086,3975.6773894048483,16121.531462648385,39697.730661281224,59550.490222502827,71816.954472830403,71099.630867666448,62755.904890720805,60505.172179150584,39739.115638857365,640744.10066289897,25846.419146354227,23575.423030305566,22734.636143305695,23141.530032348783,25016.809432565664,{"$f":"AH37+AH81+AH125+AH169+AH213+AH257+AH301+AH345+AH389+AH433+AH477+AH521","v":23676.709518356092},21787.911638575009,40545.228705513073,31103.243419529899,21826.322658012374,6981.694982540087,2687.0528997812344,2407.6463419225038,2016.2180012822569,1904.8687862473703,2170.0328625703492,11462.872632721319,32107.368016439315,51523.393859711578,63149.535245558793,62817.232531955924,55243.637674236372,53547.687115355126,33470.625987710402,556963.64530897583,22830.84703543047,20667.587784889307,19891.505832344672,20416.768766828267,22411.526787080129,21110.30189439786,18492.551823840626,36218.050421980828,26067.107888645467,15947.780512225958,4530.0547447730296,1879.574990683032,{"$f":"BN37+BN81+BN125+BN169+BN213+BN257+BN301+BN345+BN389+BN433+BN477+BN521","v":1874.4342148757109},1472.7204684890762,1371.6566592005761,1374.9384026327848,8418.3498851962358,25810.222518533301,44856.221178649663,56235.024806664209,56211.075906141778,50481.160379545567,49052.204690798164,29341.977715128858,775077.30088338791,30837.13671446939,28364.249283842524,27440.397183956309,27662.943348625868,29583.828156482068,28437.485027081817,26881.760243927703,47579.475136205619,39381.50330938668,31474.430819641115,15402.682664744396,4506.3826396905188,5608.4339715251244,3276.1635760766026,2883.3431576198777,3760.6086930465472,15701.411989401518,39026.715275218136,58711.738726998454,70978.202977326015,70344.740150072015,62001.014173126379,59834.156793087495,43377.973786966279]
[]
["Summary"]
["Produced",{"$f":"B40+B84+B128+B172+B216+B260+B304+B348+B392+B436+B480+B524","v":13701095.601993255},450004.91136517009,0,0,0,0,0,0,893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,59328.057794613997,60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0,450004.91136517009,0,0,0,0,0,{"$f":"AH40+AH84+AH128+AH172+AH216+AH260+AH304+AH348+AH392+AH436+AH480+AH524","v":0},893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,59328.057794613997,60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0,450004.91136517009,0,0,0,0,0,0,893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,{"$f":"BN40+BN84+BN128+BN172+BN216+BN260+BN304+BN348+BN392+BN436+BN480+BN524","v":59328.057794613997},60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0,450004.91136517009,0,0,0,0,0,0,893.32549906600002,3517.0787131060001,12893.872937568,26849.741223676003,42498.555035986006,54018.081051914007,59328.057794613997,60871.074565728013,60827.345345494003,55023.853117295999,41661.452820077997,22695.465301445998,7790.0482331140001,1136.9597260840001,0,0,0,0]
["Used",{"$f":"B41+B85+B129+B173+B217+B261+B305+B349+B393+B437+B481+B525","v":-464893.82935591397},-15282.187660702,0,0,0,0,0,0,-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0,-15282.187660702,0,0,0,0,0,{"$f":"AH41+AH85+AH129+AH173+AH217+AH261+AH305+AH349+AH393+AH437+AH481+AH525","v":0},-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0,-15282.187660702,0,0,0,0,0,0,-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,{"$f":"BN41+BN85+BN129+BN173+BN217+BN261+BN305+BN349+BN393+BN437+BN481+BN525","v":-1308},-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0,-15282.187660702,0,0,0,0,0,0,-333.247031462,-735.21140900599994,-1096.247031462,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-1308,-884.49406292399999,-460.98812584799998,0,0,0,0]
["Total Sold to EDA",{"$f":"B42+B86+B130+B174+B218+B262+B306+B350+B394+B438+B482+B526","v":10225499.795242598},351164.08699650597,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,39800.012471474249,42603.672248573093,40853.12253324037,43654.048613247396,37631.871519393244,37465.587979698954,39505.467657520676,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,313303.25646844215,0,0,0,0,0,{"$f":"AH42+AH86+AH130+AH174+AH218+AH262+AH306+AH350+AH394+AH438+AH482+AH526","v":0},560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,37902.550334120024,34343.609831374386,35117.759062783247,37493.211604222372,30878.236927775313,31512.345376947302,36405.239357861588,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,278017.54836434143,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,34050.019867397546,28962.869928513814,{"$f":"BN42+BN86+BN130+BN174+BN218+BN262+BN306+BN350+BN394+BN438+BN482+BN526","v":29208.193397631338},31600.226897429948,25142.626835188559,26130.492598160206,33272.814866662011,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,349165.77838166745,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,39800.012471474249,42603.672248573093,41089.500049460788,43075.123192673396,36850.710307511443,36758.008999599224,39338.447139017255,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0]
["  Ponta",{"$f":"B43+B87+B131+B175+B219+B263+B307+B351+B395+B439+B483+B527","v":2905953.5970451459},128884.37909544524,0,0,0,0,0,0,0,0,0,14116.782841314001,20807.353537116,21544.047705829958,20644.391633345043,21376.481133710906,19084.318690889326,0,0,9082.321584112,2169.0121196540003,59.669849474000046,0,0,0,0,0,0,0,0,0,0,{"$f":"AH43+AH87+AH131+AH175+AH219+AH263+AH307+AH351+AH395+AH439+AH483+AH527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN43+BN87+BN131+BN175+BN219+BN263+BN307+BN351+BN395+BN439+BN483+BN527","v":0},0,0,0,0,0,0,0,0,0,0,0,128187.78347573068,0,0,0,0,0,0,0,0,0,14116.782841314001,20807.353537116,21544.047705829958,20392.138645540908,21209.641911239225,18806.815281450581,0,0,9082.321584112,2169.0121196540003,59.669849474000046,0,0,0,0]
["  Cheia",{"$f":"B44+B88+B132+B176+B220+B264+B308+B352+B396+B440+B484+B528","v":5907212.2461190447},222279.70790106073,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,11424.958382362003,18992.658934358245,21059.624542743135,20208.730899895327,22277.567479536487,18547.552828503914,37465.587979698954,39505.467657520676,12305.143717334002,4736.5420505359998,616.30175076199998,0,0,0,0,238237.31681318255,0,0,0,0,0,{"$f":"AH44+AH88+AH132+AH176+AH220+AH264+AH308+AH352+AH396+AH440+AH484+AH528","v":0},0,0,0,0,37902.550334120024,34343.609831374386,35117.759062783247,18174.436313902967,15812.385464321016,31512.345376947302,36405.239357861588,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44+BN88+BN132+BN176+BN220+BN264+BN308+BN352+BN396+BN440+BN484+BN528","v":0},0,0,0,0,0,0,0,0,0,0,0,220977.99490593674,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,11424.958382362003,18992.658934358245,21059.624542743135,20697.361403919884,21865.481281434168,18043.895026060858,36758.008999599224,39338.447139017255,12305.143717334002,4736.5420505359998,616.30175076199998,0,0,0,0]
["  Vazio",{"$f":"B45+B89+B133+B177+B221+B265+B309+B353+B397+B441+B485+B529","v":1412333.9520784046},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75065.939655259688,0,0,0,0,0,{"$f":"AH45+AH89+AH133+AH177+AH221+AH265+AH309+AH353+AH397+AH441+AH485+AH529","v":0},560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,0,0,0,19318.775290319398,15065.851463454295,0,0,0,0,0,0,0,0,0,278017.54836434143,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,34050.019867397546,28962.869928513814,{"$f":"BN45+BN89+BN133+BN177+BN221+BN265+BN309+BN353+BN397+BN441+BN485+BN529","v":29208.193397631338},31600.226897429948,25142.626835188559,26130.492598160206,33272.814866662011,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",{"$f":"B46+B90+B134+B178+B222+B266+B310+B354+B398+B442+B486+B530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH46+AH90+AH134+AH178+AH222+AH266+AH310+AH354+AH398+AH442+AH486+AH530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN46+BN90+BN134+BN178+BN222+BN266+BN310+BN354+BN398+BN442+BN486+BN530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",{"$f":"B47+B91+B135+B179+B223+B267+B311+B355+B399+B443+B487+B531","v":2986950.979836687},83558.636707962054,0,0,0,0,0,0,0,0,0,0,1390.542564511758,10106.40880334091,17166.935261373634,15909.025952480613,21887.473826100766,16250.265137597049,847.98516255732147,0,0,0,0,0,0,0,121419.46723602578,0,0,0,0,0,{"$f":"AH47+AH91+AH135+AH179+AH223+AH267+AH311+AH355+AH399+AH443+AH487+AH531","v":0},0,0,0,0,3288.0047018659784,18366.47122053961,22902.298731830764,22069.862961505634,28641.108417718697,22203.507740348705,3948.2134622164126,0,0,0,0,0,0,0,156705.17534012659,0,0,0,0,0,0,0,0,0,0,7140.5351685884543,23747.211123400197,{"$f":"BN47+BN91+BN135+BN179+BN223+BN267+BN311+BN355+BN399+BN443+BN487+BN531","v":28811.864396982666},27962.847668298058,34376.718510305443,27585.3605191358,7080.6379534159832,0,0,0,0,0,0,0,85556.945322800573,0,0,0,0,0,0,0,0,0,0,1390.542564511758,10106.40880334091,16930.557745153215,16487.951373054613,22668.635037982567,16957.844117696783,1015.0056810607466,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B575=0,0,B575/B568)","v":0.21800818464489372},0.18568383277078473,0,0,0,0,0,0,0,0,0,0,3.2719761020917171E-2,0.18709307340311032,0.28935609725845612,0.26135608851955122,0.35982950927386076,0.29533128301567452,2.0354190868462706E-2,0,0,0,0,0,0,0,0.26981809346853169,0,0,0,0,0,{"$f":"IF(AH575=0,0,AH575/AH568)","v":0},0,0,0,0,7.736744694218034E-2,0.34000599175095719,0.3860281219910407,0.36256732970394345,0.47085908903371837,0.40352513469052814,9.4768981755567611E-2,0,0,0,0,0,0,0,0.34822992234625511,0,0,0,0,0,0,0,0,0,0,0.16801830468217441,0.43961597044844986,{"$f":"IF(BN575=0,0,BN575/BN568)","v":0.4856363998418014},0.4593782493210965,0.56515237209594937,0.50133458411811438,0.16995657794256266,0,0,0,0,0,0,0,0.19012447011577793,0,0,0,0,0,0,0,0,0,0,3.2719761020917171E-2,0.18709307340311032,0.28537185228217987,0.27086677031224543,0.37267177959561942,0.30819077830749581,2.4363184967269857E-2,0,0,{"$f":"IF(CT575=0,0,CT575/CT568)","v":0},0,0,0,0]
[null,{"$f":"B575/365","v":8183.4273420183208}]
[null,{"$f":"(B575-BA575)/313","v":9042.3188642062632},null,12,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,{"$f":"D578","v":12},{"$f":"E578","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,12,12,{"$f":"AD578","v":1},{"$f":"AE578","v":2},{"$f":"AF578","v":3},{"$f":"AG578","v":4},{"$f":"AH578","v":5},{"$f":"AI578","v":6},{"$f":"AJ578","v":7},{"$f":"AK578","v":8},{"$f":"AL578","v":9},{"$f":"AM578","v":10},{"$f":"AN578","v":11},{"$f":"AO578","v":12},{"$f":"AP578","v":13},{"$f":"AQ578","v":14},{"$f":"AR578","v":15},{"$f":"AS578","v":16},{"$f":"AT578","v":17},{"$f":"AU578","v":18},{"$f":"AV578","v":19},{"$f":"AW578","v":20},{"$f":"AX578","v":21},{"$f":"AY578","v":22},{"$f":"AZ578","v":23},12,12,{"$f":"BC578","v":1},{"$f":"BD578","v":2},{"$f":"BE578","v":3},{"$f":"BF578","v":4},{"$f":"BG578","v":5},{"$f":"BH578","v":6},{"$f":"BI578","v":7},{"$f":"BJ578","v":8},{"$f":"BK578","v":9},{"$f":"BL578","v":10},{"$f":"BM578","v":11},{"$f":"BN578","v":12},{"$f":"BO578","v":13},{"$f":"BP578","v":14},{"$f":"BQ578","v":15},{"$f":"BR578","v":16},{"$f":"BS578","v":17},{"$f":"BT578","v":18},{"$f":"BU578","v":19},{"$f":"BV578","v":20},{"$f":"BW578","v":21},{"$f":"BX578","v":22},{"$f":"BY578","v":23}]
[null,{"$f":"B42","v":508487.87962155393},18258.871326041073,0,0,0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,2624.7203375334698,2829.807850317628,2113.5857967048305,2115.0914069651417,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,14839.342914914561,0,0,0,0,0,{"$f":"AH42","v":0},0,0,0,446.98580011800016,1746.3683442140002,1256.6573016506213,2624.7203375334698,2326.9169061416146,1408.7251741400732,1423.7857963727793,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,11401.939442852987,0,0,0,0,0,0,0,0,0,446.98580011800016,1483.0606956573286,712.09825067145221,{"$f":"BN42","v":1919.8597149687125},1658.790366022055,774.35061383178515,801.61074683965217,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0,18715.766580436124,0,0,0,0,0,0,0,0,0,446.98580011800016,1746.3683442140002,2777.1285354440006,3451.8079333400005,2722.3326544239721,1982.2272239459176,1983.7328342062292,2477.2710252680004,1127.9122294760002,0,0,0,0,0,0]
[null,{"$f":"B86","v":519050.74672227551},20335.084261336968,0,0,0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2562.0877769659191,3110.6527117392429,2142.323722793481,2117.9238022912864,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,16317.554926289567,0,0,0,0,0,{"$f":"AH86","v":0},0,0,90.905006784000022,1152.900355324,1955.6822660648747,1056.250777251955,2525.9854391615854,2566.3759673764321,1394.9180939301118,1384.9332733706074,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0,12259.320146218553,0,0,0,0,0,0,0,0,90.905006784000022,1152.900355324,1397.9931280557028,506.71426927107336,{"$f":"BN86","v":1814.6821481025499},1892.1425209091235,754.74513197697468,757.07132991657227,2479.6910442965554,1409.0286452660002,3.446566316000002,0,0,0,0,0,19845.47456271288,0,0,0,0,0,0,0,0,90.905006784000022,1152.900355324,2121.1902319340002,2847.4969064790348,2442.6704197533136,3003.177515845588,2010.9651500345683,1986.5652295323739,2777.1285354440006,1409.0286452660002,3.446566316000002,0,0,0,0,0]
[null,{"$f":"B130","v":772573.2072397772},26244.320766966277,0,0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2858.6213793794886,3131.2729527130355,2510.8328291638854,2540.3340937842022,3738.0184756456642,1946.2733509979998,503.20908327600011,0,0,0,0,0,22885.004150774021,0,0,0,0,0,{"$f":"AH130","v":0},0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,2912.3212501602306,2263.6241922083864,2524.8444626375335,1915.8356419927829,1956.7896976738136,3154.4740795352759,1946.2733509979998,503.20908327600011,0,0,0,0,0,19731.606256901829,0,0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,2812.6166310079166,2440.6546467681724,{"$f":"BN130","v":1800.8677027698068},2053.1778592454752,1453.0791525542033,1502.9218340323976,2700.6062158938598,1946.2733509979998,503.20908327600011,0,0,0,0,0,25866.167759178654,0,0,0,0,0,0,0,0,740.59627883200017,1777.6035015240002,3189.4326119360003,3308.1262097140002,2779.8387763697938,3060.3686100043101,2424.1737091826794,2453.6749738029953,3682.8706535388778,1946.2733509979998,503.20908327600011,0,0,0,0,0]
[null,{"$f":"B174","v":801931.49999530334},28331.122173895958,0,0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2587.2450890843065,3086.4948359167179,2567.5265328432392,2499.1308474747689,3770.1723745247054,2171.1664836300001,765.58440468000003,0,0,0,0,0,24143.311490123917,0,0,0,0,0,{"$f":"AH174","v":0},0,278.315950644,1477.7459913480002,2764.6344725200001,2869.8696141890005,2268.9365499076589,1992.2479019132043,2480.0663458412159,1972.5293456721367,1915.5864513643805,3186.6279784143171,2171.1664836300001,765.58440468000003,0,0,0,0,0,20886.163603912431,0,0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,2389.3036409216229,1797.2699465156006,{"$f":"BN174","v":1529.4914124746247},2008.3997424491577,1509.7728562335571,1461.7185877229645,2732.760114772901,2171.1664836300001,765.58440468000003,0,0,0,0,0,27963.350122257692,0,0,0,0,0,0,0,278.315950644,1477.7459913480002,2764.6344725200001,3487.7401512470606,2875.3650399831608,2510.6261439924874,3017.5366701365438,2483.2456932422374,2414.850007873767,3716.5391129604318,2171.1664836300001,765.58440468000003,0,0,0,0,0]
[null,{"$f":"B218","v":935026.53064355906},31576.597403079533,0,0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3140.9678099021421,3303.1817026378658,2940.6182579804795,2941.8381814929235,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,27854.629179186973,0,0,0,0,0,{"$f":"AH218","v":0},90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3312.8072097731233,2666.0241507434362,2545.9706227310398,2696.7532125623634,2345.6210708093772,2358.2937853825351,3534.0110038930966,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,24597.481292975488,0,0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,2832.2412365057453,2194.3575473513779,{"$f":"BN218","v":2083.2141332924602},2225.0866091703051,1882.8645813707976,1904.4259217411191,3080.1431402516814,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0,31315.684524099517,0,0,0,0,0,0,90.905006784000022,596.91455520599993,1796.34459591,2902.0691646840005,3930.6777468311825,3272.4526408189381,3077.3296234342861,3245.9084048117543,2870.617560637455,2871.837484149899,3651.7129401239999,2052.4728858520002,896.77206538200016,59.669849474000046,0,0,0,0]
[null,{"$f":"B262","v":1040577.9076146863},36220.760806494429,0,0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,3925.5772713949573,3666.6942258690551,3651.4733954919234,3227.870842101815,3484.5783998501888,4287.3728866124811,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,32268.597826370627,0,0,0,0,0,{"$f":"AH262","v":0},265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3904.2772750865129,3302.4951604767175,3043.6121149508153,3028.3912845736836,2618.0470307986175,2874.7545885469917,3677.5490753092831,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,28896.89459241815,0,0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,3409.3478050433419,2817.8779812983285,{"$f":"BN262","v":2558.9949357724263},2543.7741053952946,2143.7396220072383,2400.4471797556125,3203.2416665179039,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0,35985.560855657845,0,0,0,0,0,0,265.82188772000006,703.11409006000008,1733.8742812900005,2602.2116545079998,4157.722488546,3925.5772713949573,3617.6938733861307,3607.373787586776,3173.9697450411154,3430.6773027894901,4253.075090285377,2977.0335422280004,1327.8172362600001,209.59860456199999,0,0,0,0]
[null,{"$f":"B306","v":1219006.1650260752},40811.075944667049,0,0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,4254.6017124787113,4169.7576891550962,4213.959987802984,3843.3977764800911,4128.3866753363372,4743.2318617458286,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,36845.565689447045,0,0,0,0,0,{"$f":"AH306","v":0},203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4295.9970228096045,3619.0579593421057,3534.2139360184901,3578.4162346663779,3221.3774889508277,3506.3663878070738,4121.2115742165652,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,33406.428390815527,0,0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,3791.1689633655678,3124.7484365801497,{"$f":"BN306","v":3039.9044132565341},3084.1067119044219,2737.5839319836214,3022.5728308398675,3637.4180172493593,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0,40646.936439087724,0,0,0,0,0,0,203.35157310000005,609.40861813000004,1927.5322566120003,3189.4326119360003,4488.8151560320002,4254.6017124787113,4135.5809049580421,4183.1766572089236,3805.7789003386174,4090.7677991948631,4719.2902232405677,3126.9622973159999,1571.4514632780001,340.78626526400001,0,0,0,0]
[null,{"$f":"B350","v":1134957.8755510612},38089.953573155748,0,0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,4302.1712350943426,4099.0635564839304,4304.1242833412398,3738.3919180890052,3783.3552256092325,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,34115.953604994531,0,0,0,0,0,{"$f":"AH350","v":0},0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,3613.6846090799036,3423.5999339140672,3615.6376573268008,3062.928295519142,3120.8492269915614,4167.5970050610513,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,30822.227478588738,0,0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,3947.5832948594771,3078.195011068673,{"$f":"BN350","v":2898.219835893959},3080.1480593155702,2537.5481974990344,2605.5667836222674,3652.3145616917582,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0,37874.008331692232,0,0,0,0,0,0,0,409.50361134599996,1521.4752115819999,2802.1166612920001,4089.0051424640005,4302.1712350943426,4046.3919517723548,4256.7281769547599,3680.4531529062742,3725.4164604265006,4751.1904774360009,3014.515731,1209.1236384819999,65.916880936000013,0,0,0,0]
[null,{"$f":"B394","v":1103187.1215903428},38163.834081719397,0,0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,4604.1026635781018,4519.2586402544866,4705.614248118758,4231.5855185331711,4399.0980774028731,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,34666.291619889562,0,0,0,0,0,{"$f":"AH394","v":0},0,184.61047871400001,1409.0286452660002,3120.7152658540003,4501.3357199649072,3908.6674731560233,3823.8234498324077,4010.1790576966796,3550.9419485949184,3718.4545074646203,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,31432.397692797869,0,0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,3948.9293443628453,3367.7645848496868,{"$f":"BN394","v":3282.9205615260712},3469.2761693903431,3021.5525053096108,3189.0650641793127,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0,37960.837717160983,0,0,0,0,0,0,0,184.61047871400001,1409.0286452660002,3120.7152658540003,4551.2854706520002,4604.1026635781018,4469.7473318256052,4661.0540705327658,4177.1230792614033,4344.6356381311052,3614.2307513520004,2196.1546094780006,628.14971251600002,0,0,0,0,0]
[null,{"$f":"B438","v":935057.73996556178},31255.600323979565,0,0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4457.5948232838473,4189.6175215824742,4501.3092189560011,4043.0726356852415,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,28427.684272706359,0,0,0,0,0,{"$f":"AH438","v":0},0,0,809.313624914,2402.306647724,3520.5252794220005,3760.4593893017372,3505.6355863547442,3941.8120796394269,3359.0907004575115,3554.5928674589359,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,25757.524025567327,0,0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,3218.2429406489846,{"$f":"BN438","v":2973.6496367331747},3399.5956309866742,2827.104750835942,3032.8374168685514,2583.4705601220003,990.47753731200009,0,0,0,0,0,0,31115.125154213794,0,0,0,0,0,0,0,0,809.313624914,2402.306647724,3520.5252794220005,4457.5948232838473,4122.7245835987751,4501.3092189560011,3969.4904039031717,3757.9124749780003,2583.4705601220003,990.47753731200009,0,0,0,0,0,0]
[null,{"$f":"B482","v":781575.09555859037},26584.349376659997,0,0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,25646.803835235081,0,0,0,0,0,{"$f":"AH482","v":0},0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,3706.8882847690302,4071.630489556238,3663.3976779578129,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,23533.048482782535,0,0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3490.0506096263111,{"$f":"BN482","v":3178.9516394450129},3533.5412164375284,3135.4610326337956,3181.1359156198901,1896.2970993020001,334.53923380200001,0,0,0,0,0,0,26584.349376659997,0,0,0,0,0,0,0,0,290.81001356800004,1671.4039666700003,2820.8577556780006,3764.1595064400003,4307.6512436340008,4163.9695200079996,3907.8412300660002,3426.8198074920006,1896.2970993020001,334.53923380200001,0,0,0,0,0,0]
[null,{"$f":"B526","v":474068.02571381},15292.516958510001,0,0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,15292.516958510001,0,0,0,0,0,{"$f":"AH526","v":0},0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,15292.516958510001,0,0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,{"$f":"BN526","v":2127.4372633960002},2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0,15292.516958510001,0,0,0,0,0,0,0,0,0,709.36112152200019,1696.3920925180003,2214.8957038640001,2127.4372633960002,2652.1879062040002,2364.8244589520004,2271.1189870220001,1215.3706699440002,40.928755088000003,0,0,0,0,0,0]
[null,{"$f":"SUM(B579:B590)","v":10225499.795242598},{"$f":"SUM(C579:C590)","v":351164.08699650597},0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,39800.012471474249,42603.672248573093,40853.12253324037,43654.048613247396,37631.871519393244,37465.587979698954,39505.467657520676,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,313303.25646844215,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,37902.550334120024,34343.609831374386,35117.759062783247,37493.211604222372,30878.236927775313,31512.345376947302,36405.239357861588,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,278017.54836434143,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,34050.019867397546,28962.869928513814,29208.193397631338,{"$f":"SUM(BO579:BO590)","v":31600.226897429948},25142.626835188559,26130.492598160206,33272.814866662011,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0,349165.77838166745,0,0,0,0,0,0,560.07846760400014,2781.8673041000002,11797.625906106001,25541.741223676003,39800.012471474249,42603.672248573093,41089.500049460788,43075.123192673396,36850.710307511443,36758.008999599224,39338.447139017255,21387.465301445998,6905.5541701900001,675.97160023599997,0,0,0,0]
["SALES BY DEMAND PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX129","v":0}]
["Total","Ponta ","Cheia","Vazio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX173","v":0}]
[{"$f":"SUM(B594:D594)","v":508487.87962155393},{"$f":"B43","v":24814.069048472003},{"$f":"B44","v":421335.54128007125},{"$f":"B45","v":62338.2692930107},"January"]
[{"$f":"SUM(B595:D595)","v":519050.74672227545},{"$f":"B87","v":28249.504231640003},{"$f":"B88","v":420943.56421210303},{"$f":"B89","v":69857.678278532389},"February"]
[772573.20723977732,{"$f":"B131","v":56338.095988301997},{"$f":"B132","v":609473.16668392275},{"$f":"B133","v":106761.94456755258},"March"]
[801931.49999530334,{"$f":"B175","v":64608.519542820002},{"$f":"B176","v":617885.15761273215},{"$f":"B177","v":119437.82283975114},"April"]
[935026.53064355894,{"$f":"B219","v":69205.040416283999},{"$f":"B220","v":725717.13463155006},{"$f":"B221","v":140104.35559572492},"May"]
[1040577.9076146861,{"$f":"B263","v":466506.09308426344},{"$f":"B264","v":437264.14850643807},{"$f":"B265","v":136807.66602398461},"June"]
[1219006.1650260752,{"$f":"B307","v":555268.87751562195},{"$f":"B308","v":506392.67370807909},{"$f":"B309","v":157344.61380237411},"July"]
[1134957.8755510612,{"$f":"B351","v":536070.04842046078},{"$f":"B352","v":456666.53527936555},{"$f":"B353","v":142221.29185123494},"August"]
[1103187.1215903428,{"$f":"B395","v":565522.22405264492},{"$f":"B396","v":393077.8892071704},{"$f":"B397","v":144587.00833052749},"September"]
[935057.73996556166,{"$f":"B439","v":531069.90023396886},{"$f":"B440","v":288111.26253877149},{"$f":"B441","v":115876.57719282131},"October"]
[781575.09555859037,{"$f":"B483","v":7359.863143644001},{"$f":"B484","v":641294.0698928081},{"$f":"B485","v":132921.16252213833},"November"]
[474068.02571381012,{"$f":"B527","v":941.36136702400006},{"$f":"B528","v":389051.10256603407},{"$f":"B529","v":84075.561780752003},"December"]
[10225499.795242595,{"$f":"SUM(B594:B605)","v":2905953.5970451459},5907212.2461190447,1412333.9520784046]
[null,{"$f":"B606/$A606","v":0.28418694980534237},{"$f":"C606/$A606","v":0.57769423151984911},{"$f":"D606/$A606","v":0.13811881867480863}]

{"sheet":"Demand Forecast","index":14,"n_rows":13,"n_cols":30,"rows_kept":13,"cut":false,"hidden":false,"merged":[[111,0,117,0],[59,0,64,0],[79,0,80,0],[83,0,87,0],[90,0,94,0],[69,0,77,0],[15,0,19,0],[6,0,9,0],[0,0,0,8],[97,0,101,0],[104,0,108,0],[48,0,53,0],[37,0,42,0],[26,0,31,0]]}
["Projected Electricity Demand"]
[" "]
["Figures in Gwh","Annual Increase","25-Year Totals",null,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,{"$f":"P3+1","v":2040},{"$f":"Q3+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AC3+1","v":2053}]
[]
[]
[null,"Demand Increase",null,null,null,{"$f":"Inputs!E72","v":0.01},{"$f":"F6","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"R6","v":0.01},{"$f":"S6","v":0.01},{"$f":"T6","v":0.01},{"$f":"U6","v":0.01},{"$f":"V6","v":0.01},{"$f":"W6","v":0.01},{"$f":"X6","v":0.01},{"$f":"Y6","v":0.01},{"$f":"Z6","v":0.01},{"$f":"AA6","v":0.01},{"$f":"AB6","v":0.01},0.01]
["Faial","Demand",{"$f":"SUM(E7:AK7)","v":1866.0882936499916},null,{"$f":"'Detailed Production Projections'!B542/1000000","v":63.202316057354871},{"$f":"E7*(1+F6)","v":63.834339217928417},64.472682610107697,65.117409436208774,65.768583530570865,66.426269365876578,67.090532059535349,67.761437380130701,68.439051753932006,69.123442271471333,69.814676694186048,70.512823461127908,71.217951695739188,71.93013121269658,{"$f":"R7*(1+S6)","v":72.649432524823553},{"$f":"S7*(1+T6)","v":73.375926850071792},{"$f":"T7*(1+U6)","v":74.109686118572512},{"$f":"U7*(1+V6)","v":74.850782979758236},{"$f":"V7*(1+W6)","v":75.599290809555825},{"$f":"W7*(1+X6)","v":76.355283717651389},{"$f":"X7*(1+Y6)","v":77.118836554827908},{"$f":"Y7*(1+Z6)","v":77.890024920376192},{"$f":"Z7*(1+AA6)","v":78.66892516957995},{"$f":"AA7*(1+AB6)","v":79.455614421275754},{"$f":"AB7*(1+AC6)","v":80.250170565488517},81.052672271143408]
[null,"Renewables",{"$f":"SUM(E8:AK8)","v":510.02992654761334},null,{"$f":"'Production Forecast'!N8/1000000","v":19.616535636446674},{"$f":"E8","v":19.616535636446674},19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,19.616535636446674,{"$f":"R8","v":19.616535636446674},{"$f":"S8","v":19.616535636446674},{"$f":"T8","v":19.616535636446674},{"$f":"U8","v":19.616535636446674},{"$f":"V8","v":19.616535636446674},{"$f":"W8","v":19.616535636446674},{"$f":"X8","v":19.616535636446674},{"$f":"Y8","v":19.616535636446674},{"$f":"Z8","v":19.616535636446674},{"$f":"AA8","v":19.616535636446674},{"$f":"AB8","v":19.616535636446674},19.616535636446674]
[null,"Net Demand",{"$f":"SUM(E9:AK9)","v":1356.058367102378},null,{"$f":"E7-E8","v":43.585780420908193},44.217803581481746,44.856146973661026,45.500873799762104,46.152047894124195,46.809733729429908,47.473996423088678,48.144901743684031,48.822516117485335,{"$f":"N7-N8","v":49.506906635024663},50.198141057739377,50.896287824681238,51.601416059292518,52.313595576249909,{"$f":"S7-S8","v":53.032896888376882},53.759391213625122,54.493150482125841,55.234247343311566,55.982755173109155,56.738748081204719,57.502300918381238,58.273489283929521,59.05238953313328,59.839078784829084,60.633634929041847,{"$f":"AD7-AD8","v":61.436136634696737}]
[null,"Força Açores Production",{"$f":"SUM(E10:AK10)","v":305.91609938554274},null,{"$f":"AFS!K7/1000000","v":13.701095601993256},{"$f":"AFS!L7/1000000","v":13.628062678464163},{"$f":"AFS!M7/1000000","v":13.492404939413564},{"$f":"AFS!N7/1000000","v":13.358097577345999},{"$f":"AFS!O7/1000000","v":13.225127150212312},{"$f":"AFS!P7/1000000","v":13.093480349769459},{"$f":"AFS!Q7/1000000","v":12.963144000248549},{"$f":"AFS!R7/1000000","v":12.834105057036172},{"$f":"AFS!S7/1000000","v":12.706350605368828},{"$f":"AFS!T7/1000000","v":12.579867859040371},{"$f":"AFS!U7/1000000","v":12.454644159122299},{"$f":"AFS!V7/1000000","v":12.330666972696804},{"$f":"AFS!W7/1000000","v":12.207923891602427},{"$f":"AFS!X7/1000000","v":12.086402631192199},{"$f":"AFS!Y7/1000000","v":11.96609102910412},{"$f":"AFS!Z7/1000000","v":11.846977044043932},{"$f":"AFS!AA7/1000000","v":11.729048754579944},{"$f":"AFS!AB7/1000000","v":11.612294357949896},{"$f":"AFS!AC7/1000000","v":11.496702168879699},{"$f":"AFS!AD7/1000000","v":11.382260618413914},{"$f":"AFS!AE7/1000000","v":11.26895825275788},{"$f":"AFS!AF7/1000000","v":11.156783732131375},{"$f":"AFS!AG7/1000000","v":11.045725829633673},{"$f":"AFS!AH7/1000000","v":10.935773430119927},{"$f":"AFS!AI7/1000000","v":10.814110694421981},{"$f":"AFS!AJ7/1000000","v":0}]
[null,"Percentage of Net Demand",{"$f":"C10/C9","v":0.22559213291034327},null,{"$f":"E10/E9","v":0.31434783247384074},{"$f":"F10/F9","v":0.3082030669694219},0.30079277534327986,0.29357892413520725,0.28655558645093315,0.27971704401166914,0.27305777850933161,0.26657246338071167,0.26025595597720874,0.2541032901082228,0.24810966893767245,0.24227045821438609,0.2365811798183006,0.23103750560550956,0.22563525153623479,0.2203703720707566,0.21523895481923291,0.21023721543217613,0.20536149271913726,0.20060824398387461,0.19597404056496867,0.19145556357148083,0.18704959980385055,0.18275303785078417,0.17835168066498877,{"$f":"AD10/AD9","v":0}]
[null,"Percentage of Total Demand",{"$f":"C10/C7","v":0.16393441855164501},null,{"$f":"E10/E7","v":0.21678154309344896},{"$f":"F10/F7","v":0.21349109030389407},0.20927320522720572,0.20513865175229437,0.20108578351949674,0.19711298669582714,0.19321867933235659,0.18940131073428859,0.18565936084347945,0.18199133963315861,0.17839578651460666,0.17487126975555611,0.17141638591008226,0.16802975925975783,0.1647100412658479,0.16145591003232881,0.15826606977951491,0.15513925032808526,0.15207420659330451,0.14906971808923586,0.14612458844274931,0.14323764491713159,0.14040773794510775,0.13763374067108924,0.13475498703890076,{"$f":"AD10/AD7","v":0}]
[null,"Total % from Renewables",{"$f":"(C10+C8)/C7","v":0.43724942099990316},null,{"$f":"(E10+E8)/E7","v":0.52715839097106554},{"$f":"(F10+F8)/F7","v":0.52079490008371243},0.5135344030290061,0.50638736244714622,0.49935183371241937,0.49242590767891886,0.48560771000868497,0.47889540051283153,0.4722871725054032,0.46578125216971672,0.45937589793694145,0.45306939987667966,0.44686007909931347,0.44074628716988773,0.43472640553330322,0.42879884495060144,0.42296204494612144,0.41721447326531946,0.41155462534304127,0.40598102378204454,0.4004922178415698,0.39508678293576571,0.38976332014177517,0.38452045571729465,0.37919727916385659,{"$f":"(AD10+AD8)/AD7","v":0.24202207141084731}]