{"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$6&\" - Introduction and Index\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Introduction and Index"}]
[]
[]
[null,"Overview",null,null,null,null,null,null,"Worksheet Navigation"]
[]
[null,"Project Name:",null,"Azores Photovoltaic Energy Venture",null,null,null,null,null,"Inputs",null,"Inputs",null,null,null,"Summary",null,"Project Summary Information","Calculations",null,"Production Calculations"]
[null,"Project Developer:",null,"Força Açoreana, S.A.",null,null,null,null,null,null,null,"General",null,null,null,null,null,"Key Project Information",null,null,"Electricity Production"]
[null,"Location:",null,{"$f":"Inputs!D7","v":"Lajes do Pico, Pico, Acores, 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":36,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Annual Financial Statements\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Annual Financial Statements"}]
[null,null,"Year","2028-2045","2045-2053",null,null,"2028-2053",{"$f":"YEAR(I3)","v":2026},{"$f":"YEAR(J3)","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,"Period End","17.5 Years","7.5 Years",null,null,"2053-06-30","2026-12-31",{"$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",{"$f":"AI3+182","v":"2053-06-30"}]
["·","Income Statement",null,null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"NO"}]
[" ",null,{"$f":"Calculations!C351","v":"Revenues"},null,null,null,null,"Project Lifetime"]
[null,null,"    Electricity Produced",{"$f":"SUM(K7:AA7)+AB7/2","v":232821751.71175182},{"$f":"H7-D7","v":96600471.885154665},"Kwh",null,{"$f":"SUM(I7:AT7)","v":329422223.59690648},{"$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:$QJ215)","v":7376198.1457772786},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I215:$QJ215)","v":14737145.457063112},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I215:$QJ215)","v":14603226.671882302},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I215:$QJ215)","v":14457861.863993544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I215:$QJ215)","v":14313944.060102414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I215:$QJ215)","v":14171458.856306072},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I215:$QJ215)","v":14030391.992082367},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I215:$QJ215)","v":13890729.348862559},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I215:$QJ215)","v":13752456.9486183},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I215:$QJ215)","v":13615560.952462632},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I215:$QJ215)","v":13480027.659264952},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I215:$QJ215)","v":13345843.504279723},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I215:$QJ215)","v":13212995.057788886},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I215:$QJ215)","v":13081469.023757733},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I215:$QJ215)","v":12951252.238504184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I215:$QJ215)","v":12822331.669381335},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I215:$QJ215)","v":12694694.413473058},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I215:$QJ215)","v":12568327.696302658},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I215:$QJ215)","v":12443218.870554319},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I215:$QJ215)","v":12319355.414807329},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I215:$QJ215)","v":12196724.932282878},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I215:$QJ215)","v":12075315.149603331},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I215:$QJ215)","v":11955113.915563865},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I215:$QJ215)","v":11836109.199916309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I215:$QJ215)","v":11718289.092165116},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I215:$QJ215)","v":5772181.4621102381}]
[null,null,"    Electricity Sold",{"$f":"SUM(K8:AA8)+AB8/2","v":245435338.27667537},{"$f":"H8-D8","v":111545379.48898408},"Kwh",null,{"$f":"SUM(I8:AT8)","v":356980717.76565945},{"$f":"SUMIF(Calculations!$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:$QJ225)","v":7672417.0817904398},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I225:$QJ225)","v":14234833.733672218},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I225:$QJ225)","v":14283785.959212627},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I225:$QJ225)","v":14323847.292110605},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I225:$QJ225)","v":14371449.317740157},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I225:$QJ225)","v":14394388.821143076},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I225:$QJ225)","v":14421644.620916208},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I225:$QJ225)","v":14435186.911482554},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I225:$QJ225)","v":14469526.794082925},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I225:$QJ225)","v":14470393.633203328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I225:$QJ225)","v":14475720.739070252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I225:$QJ225)","v":14482533.47877414},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I225:$QJ225)","v":14497833.780351903},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I225:$QJ225)","v":14467794.854880091},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I225:$QJ225)","v":14449298.547070228},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I225:$QJ225)","v":14424816.665961601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I225:$QJ225)","v":14389108.95059721},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I225:$QJ225)","v":14341514.189231697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I225:$QJ225)","v":14279316.280003645},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I225:$QJ225)","v":14199413.794593912},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I225:$QJ225)","v":14091236.425338484},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I225:$QJ225)","v":13965204.537756238},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I225:$QJ225)","v":13839289.472530339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I225:$QJ225)","v":13714825.300702836},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I225:$QJ225)","v":13597001.325591046},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I225:$QJ225)","v":6688335.2578516956}]
[null,null,"    Average PPA Price",{"$f":"(D13-D12)/D8","v":0.15399000000000002},{"$f":"(E13-E12)/E8","v":0.15398999999999996},null,null,{"$f":"(H13-H12)/H8","v":0.15398999999999999},null,null,{"$f":"(K13-K12)/K8","v":0.15398999999999996},0.15398999999999999,0.15399000000000002,0.15398999999999999,0.15399000000000002,0.15398999999999999,0.15399000000000002,0.15398999999999999,0.15398999999999996,0.15398999999999999,0.15399000000000002,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15399000000000004,0.15398999999999999,0.15398999999999999,0.15398999999999996,0.15398999999999999,0.15399000000000002,0.15398999999999996,0.15399000000000002,0.15398999999999999,0.15398999999999999,0.15399000000000002,0.15398999999999999]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},{"$f":"SUM(K10:AA10)+AB10/2","v":30510492.49497968},{"$f":"H10-D10","v":14316682.890299037},"EUR",null,{"$f":"SUM(I10:AT10)","v":44827175.385278717},{"$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:$QJ229)","v":943319.63637082931},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I229:$QJ229)","v":1714243.2790428721},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I229:$QJ229)","v":1728472.8056502272},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I229:$QJ229)","v":1741493.1053096505},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I229:$QJ229)","v":1754686.9475020217},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I229:$QJ229)","v":1765556.3187523833},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I229:$QJ229)","v":1775810.9605436558},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I229:$QJ229)","v":1786243.1622399741},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I229:$QJ229)","v":1796853.9527341034},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I229:$QJ229)","v":1804313.1337978316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I229:$QJ229)","v":1811238.8281571774},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I229:$QJ229)","v":1818346.2260203569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I229:$QJ229)","v":1825636.0250963185},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I229:$QJ229)","v":1829088.9057294298},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I229:$QJ229)","v":1832085.8306310596},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I229:$QJ229)","v":1834040.3026491862},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I229:$QJ229)","v":1832995.3122686832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I229:$QJ229)","v":1832135.5249678446},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I229:$QJ229)","v":1827723.1404228867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I229:$QJ229)","v":1820347.2391069203},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I229:$QJ229)","v":1807225.5369956957},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I229:$QJ229)","v":1793212.7956799506},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I229:$QJ229)","v":1778115.2663001216},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I229:$QJ229)","v":1763200.4371403696},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I229:$QJ229)","v":1748320.2152188146},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I229:$QJ229)","v":862470.49695035559}]
[null,null,"    Storage Sold",7284095.2462455621,2860190.0972096166,"EUR",null,10144285.343455179,{"$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:$QJ230)","v":238155.87005408027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I230:$QJ230)","v":477778.76760531258},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I230:$QJ230)","v":471087.39420892525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I230:$QJ230)","v":464236.13920246146},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I230:$QJ230)","v":458372.5329367852},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I230:$QJ230)","v":451035.61581543897},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I230:$QJ230)","v":444978.09463123139},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I230:$QJ230)","v":436631.27025922417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I230:$QJ230)","v":431308.4782867257},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I230:$QJ230)","v":423982.78177914885},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I230:$QJ230)","v":417877.4084522507},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I230:$QJ230)","v":411819.10437607265},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I230:$QJ230)","v":406885.39874007093},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I230:$QJ230)","v":398806.82397355489},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I230:$QJ230)","v":392961.65263228538},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I230:$QJ230)","v":387237.21574224066},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I230:$QJ230)","v":382783.57503378118},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I230:$QJ230)","v":376314.24503194413},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I230:$QJ230)","v":371148.77353487443},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I230:$QJ230)","v":366220.49112259602},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I230:$QJ230)","v":362683.96014217701},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I230:$QJ230)","v":357289.05108913284},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I230:$QJ230)","v":352996.9195748255},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I230:$QJ230)","v":348745.51091486},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I230:$QJ230)","v":345482.01890895067},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I230:$QJ230)","v":167466.24940622694}]
[null,null,null,null,0]
[null,null,"Gross Revenues",37794587.741225243,17176872.987508655,{"$f":"Calculations!E355","v":"EUR"},null,54971460.728733897,{"$f":"I10+I11+I12","v":0},0,1181475.5064249095,2192022.0466481848,2199560.1998591525,2205729.2445121119,2213059.480438807,2216591.9345678221,2220789.0551748872,2222874.4324991982,2228162.4310208289,2228295.9155769804,2229116.2366094282,2230165.3303964296,2232521.4238363896,2227895.7297029849,2225047.483263345,2221277.5183914267,2215778.8873024643,2208449.7699997886,2198871.9139577611,2186567.7302295165,2169909.4971378725,2150501.8467690833,2131112.1858749469,2111945.9480552296,2093802.2341277653,1029936.7463565825]
[null,null,"less: Cost of Goods Sold",-3740493.0886356537,{"$f":"H14-D14","v":-2673108.1182709909},{"$f":"Calculations!E355","v":"EUR"},null,{"$f":"SUM(I14:AT14)","v":-6413601.2069066446},{"$f":"SUMIF(Calculations!$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:$QJ354)","v":-109371.43523360571},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I354:$QJ354)","v":-124204.26061260895},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I354:$QJ354)","v":-131517.90790242085},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I354:$QJ354)","v":-140750.88718498015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I354:$QJ354)","v":-153280.82080889595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I354:$QJ354)","v":-164674.10529515453},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I354:$QJ354)","v":-176749.50110052768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I354:$QJ354)","v":-191657.85438135115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I354:$QJ354)","v":-210239.10861401353},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I354:$QJ354)","v":-223901.36626999616},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I354:$QJ354)","v":-238259.98536566526},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I354:$QJ354)","v":-252643.17976439101},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I354:$QJ354)","v":-268217.10537719587},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I354:$QJ354)","v":-279355.1758812145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I354:$QJ354)","v":-292551.12673120928},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I354:$QJ354)","v":-304851.24791918159},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I354:$QJ354)","v":-315897.88693033531},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I354:$QJ354)","v":-324740.26652581128},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I354:$QJ354)","v":-331913.71182630013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I354:$QJ354)","v":-336745.29829733598},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I354:$QJ354)","v":-338210.07315126894},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I354:$QJ354)","v":-336750.71018340898},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I354:$QJ354)","v":-335445.39656940458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I354:$QJ354)","v":-334177.54796950961},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I354:$QJ354)","v":-333868.35527643474},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I354:$QJ354)","v":-163626.89173442154}]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},-9770993.5180853046,-5975433.0229821466,{"$f":"Calculations!E356","v":"EUR"},null,-15746426.541067451,{"$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:$QJ356)","v":-279077.81268431357},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I356:$QJ356)","v":-548028.03227961611},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I356:$QJ356)","v":-560968.275864847},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I356:$QJ356)","v":-562891.1444757327},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I356:$QJ356)","v":-566559.47270785307},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I356:$QJ356)","v":-568248.27966142457},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I356:$QJ356)","v":-570227.42378719267},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I356:$QJ356)","v":-572161.09163854015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I356:$QJ356)","v":-574378.67827905901},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I356:$QJ356)","v":-576170.53418567032},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I356:$QJ356)","v":-578258.29585722927},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I356:$QJ356)","v":-580409.10466863867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I356:$QJ356)","v":-582861.24731941661},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I356:$QJ356)","v":-584847.27712325891},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I356:$QJ356)","v":-587129.766381472},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I356:$QJ356)","v":-589476.82219437987},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I356:$QJ356)","v":-592119.65696483571},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I356:$QJ356)","v":-594361.20402364258},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I356:$QJ356)","v":-596899.81489848124},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I356:$QJ356)","v":-599502.57731872704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I356:$QJ356)","v":-602397.80312965252},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I356:$QJ356)","v":-604894.85882071697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I356:$QJ356)","v":-607705.1293301743},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I356:$QJ356)","v":-610598.41793721449},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I356:$QJ356)","v":-613812.83651374921},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I356:$QJ356)","v":-1442440.9830216079}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},24283101.134504288,8528331.8462555148,{"$f":"Calculations!E357","v":"EUR"},null,32811432.980759803,{"$f":"SUM(I13:I15)","v":0},0,793026.25850699004,1519789.7537559597,1507074.0160918846,1502087.2128513991,1493219.186922058,1483669.549611243,1473812.1302871669,1459055.4864793068,1443544.6441277564,1428224.015121314,1412597.9553865336,1397113.0459634,1381443.0711397771,1363693.2766985116,1345366.5901506636,1326949.4482778651,1307761.3434072933,1289348.2994503346,1270058.3872329798,1250319.8546134536,1229301.620856951,1208856.2777649574,1187961.6599753681,1167169.9821485055,1146121.0423375815,{"$f":"SUM(AJ13:AJ15)","v":-576131.12839944684}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},-12482869.612007964,-2566958.2122378573,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(I18:AT18)","v":-15049827.824245822},{"$f":"SUMIF(Calculations!$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:$QJ359)","v":-570727.69829599245},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I359:$QJ359)","v":-1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I359:$QJ359)","v":-1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I359:$QJ359)","v":-1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I359:$QJ359)","v":-1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I359:$QJ359)","v":-1125405.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I359:$QJ359)","v":-1109355.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I359:$QJ359)","v":-891018.2388538894},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I359:$QJ359)","v":-672681.08111579402},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I359:$QJ359)","v":-672681.08111579402},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I359:$QJ359)","v":-555303.22247235454},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I359:$QJ359)","v":-438365.36382891447},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I359:$QJ359)","v":-438365.36382891447},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I359:$QJ359)","v":-320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I359:$QJ359)","v":-320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I359:$QJ359)","v":-320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I359:$QJ359)","v":-320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I359:$QJ359)","v":-320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I359:$QJ359)","v":-320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I359:$QJ359)","v":-160440.58316441678}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},11800231.522496326,5961373.6340176705,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(I19:AT19)","v":17761605.156513996},{"$f":"I16+I18","v":0},{"$f":"J16+J18","v":0},222298.56021099759,378334.35716397478,365618.61949989968,360631.81625941419,351763.7903300731,358264.15301925805,364456.73369518202,568037.24762541743,770863.56301196234,755542.93400551996,857294.7329141791,958747.68213448557,943077.70731086261,1042994.3471553114,1024667.6606074634,1006250.5187346649,987062.41386409313,968649.36990713445,949177.22090414609,929438.68828461994,908420.45452811732,887975.11143612373,867080.49364653439,846288.81581967184,825239.87600874784,{"$f":"AJ16+AJ18","v":-736571.71156386356}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},-4648442.3797405325,-18690.400293517858,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(I21:AT21)","v":-4667132.7800340503},{"$f":"SUMIF(Calculations!$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:$QJ362)","v":-221998.90960307047},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I362:$QJ362)","v":-434150.64964363968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I362:$QJ362)","v":-418117.80424139556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I362:$QJ362)","v":-401180.58033411886},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I362:$QJ362)","v":-383287.96386536199},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I362:$QJ362)","v":-364386.06318490353},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I362:$QJ362)","v":-344417.94672984036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I362:$QJ362)","v":-323323.471549618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I362:$QJ362)","v":-301039.10215852351},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I362:$QJ362)","v":-277497.71917003643},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I362:$QJ362)","v":-252628.41713665234},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I362:$QJ362)","v":-226356.29098628342},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I362:$QJ362)","v":-198602.21041199338},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I362:$QJ362)","v":-169282.58153553985},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I362:$QJ362)","v":-138309.09512686764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I362:$QJ362)","v":-105588.46062120175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I362:$QJ362)","v":-71022.125132614106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I362:$QJ362)","v":-34505.976617746644},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I362:$QJ362)","v":-1437.4119846443245},{"$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:$QJ362)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I362:$QJ362)","v":0}]
[null,null,{"$f":"Calculations!C363","v":"less: Subordinated Debt Interest Expense"},-5876312.0459203115,831550.53742503468,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(I22:AT22)","v":-5044761.5084952768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I363:$QJ363)","v":-243712.27623434181},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I363:$QJ363)","v":-480819.92075867072},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I363:$QJ363)","v":-471775.64605059818},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I363:$QJ363)","v":-461584.33093015238},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I363:$QJ363)","v":-450100.50196247187},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I363:$QJ363)","v":-437160.23603993485},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I363:$QJ363)","v":-422578.82050185633},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I363:$QJ363)","v":-406148.11649879423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I363:$QJ363)","v":-387633.58796545421},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I363:$QJ363)","v":-366770.95379299426},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I363:$QJ363)","v":-343262.41541297978},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I363:$QJ363)","v":-316772.40594456129},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I363:$QJ363)","v":-286922.80022711452},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I363:$QJ363)","v":-253287.51736512518},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I363:$QJ363)","v":-215386.43874066672},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I363:$QJ363)","v":-172678.55467762719},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I363:$QJ363)","v":-124554.24193141998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I363:$QJ363)","v":-70326.561771094697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I363:$QJ363)","v":-9221.4544404493499},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I363:$QJ363)","v":59633.309968622343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I363:$QJ363)","v":137220.58194860423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I363:$QJ363)","v":224647.86203530466},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I363:$QJ363)","v":323163.10955335706},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I363:$QJ363)","v":131270.40924514382},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I363:$QJ363)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ364)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I364:$QJ364)","v":0}]
[null,null,{"$f":"Calculations!C365","v":"EBT"},1275477.0968354808,6774233.7711491818,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(I24:AT24)","v":8049710.8679846628},{"$f":"I19+SUM(I21:I23)","v":0},0,-243412.62562641467,-536636.21323833568,-524274.83079209412,-502133.09500485705,-481624.67549776076,-443282.14620558033,-402540.03353651473,-161434.34042299481,82190.872887984617,111274.26104248932,261403.90036454704,415618.98520364088,457552.6966717547,620424.24825464631,670972.12673992908,727983.50343583594,791486.04680005903,863816.83151829313,938518.35447905236,989071.99825324235,1045641.0364767215,1112622.9734714283,1190243.6031998915,977559.22506481572,825239.87600874784,{"$f":"AJ19+SUM(AJ21:AJ23)","v":-736571.71156386356}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},0,-1133661.1123202518,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(I26:AT26)","v":-1133661.1123202518},{"$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:$QJ367)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I367:$QJ367)","v":-143176.25132220853},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I367:$QJ367)","v":-189609.47874168502},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I367:$QJ367)","v":-200862.44415679574},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I367:$QJ367)","v":-213902.70995117753},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I367:$QJ367)","v":-179210.90329861143},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I367:$QJ367)","v":-152741.55982586052},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I367:$QJ367)","v":-54157.765023912907}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},314691.97383770009,-142562.40866093407,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(I27:AT27)","v":172129.56517676602},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I368:$QJ368)","v":76315.778837680846},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I368:$QJ368)","v":160999.79928892682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I368:$QJ368)","v":158923.08703795823},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I368:$QJ368)","v":155203.27542570233},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I368:$QJ368)","v":151757.86094851024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I368:$QJ368)","v":148012.71602742362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I368:$QJ368)","v":143864.441099021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I368:$QJ368)","v":140039.32715594932},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I368:$QJ368)","v":135790.93381970515},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I368:$QJ368)","v":130904.92460974841},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I368:$QJ368)","v":-5902.0855904289056},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I368:$QJ368)","v":-143469.37063746946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I368:$QJ368)","v":-150514.23416411225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I368:$QJ368)","v":-158108.69387003826},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I368:$QJ368)","v":-166600.73745556595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I368:$QJ368)","v":-176178.64874047809},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I368:$QJ368)","v":-186847.07602566754},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I368:$QJ368)","v":-198998.64785833089},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I368:$QJ368)","v":-178263.0209106027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I368:$QJ368)","v":-36929.628997931919},{"$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:$QJ368)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I368:$QJ368)","v":1039.1688741266828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I368:$QJ368)","v":159.47604279518259},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I368:$QJ368)","v":170930.92025984413}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},1590169.0706731814,5498010.2501679966,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(I28:AT28)","v":7088179.3208411783},{"$f":"I24+SUM(I26:I27)","v":0},{"$f":"J24+SUM(J26:J27)","v":0},-167096.84678873382,-375636.41394940886,-365351.74375413591,-346929.81957915472,-329866.81454925053,-295269.4301781567,-258675.59243749373,-21395.013267045491,217981.80670768977,242179.18565223773,255501.81477411813,272149.61456617143,307038.46250764246,462315.55438460805,504371.38928436313,551804.85469535785,604638.97077439143,664818.18365996226,760255.3335684496,808966.11793310195,856031.55773503648,911760.52931463253,976340.89324871404,799387.49064033094,672657.79222568253,{"$f":"AJ24+SUM(AJ26:AJ27)","v":-619798.55632793228}]
[]
["·","Balance Sheet",null,null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$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:$QJ374)","v":16869.937693279237},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":21783.823043573997},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":190889.71801304963},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":562084.40566551115},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":800693.63355629705},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1034548.7265855671},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1140988.5894857636},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1474912.6716449521},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1680432.6550538733},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1871176.5086442416},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1935036.3403807862},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2206264.4823932638},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2350493.9020237182},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2479219.9600319541},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2488039.298474926},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2687528.0000558184},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2764453.7809093096},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2822944.9889211808},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2764983.1734835207},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2927222.973183657},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1578972.142124922},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2145241.9991640504},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2560032.2092827666},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3096660.0987183172},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3523033.59898374},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7764410.5312952241},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8686241.3736245651},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7950369.1607649047}]
[null,null,{"$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:$QJ375)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":315054.57227067876},{"$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:$QJ375)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ376)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ377)","v":615308.56708640011},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209721.625719081},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":301522.18736562185},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":213607.296281952},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":211626.06902563662},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209413.87992033653},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":293849.42710626317},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":205055.34484893054},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202908.56266219018},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200783.15017593891},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":282045.91921815753},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":196595.58554128098},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":194533.01428368472},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":192490.97446625258},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":270566.08277225966},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":188467.67368235395},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":186486.01004691917},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":184524.07247341159},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":259536.56108092907},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":180658.59203073409},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":178754.66228792342},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":176869.68482103891},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":248939.68983517235},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":173155.83396690423},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":171326.58888174393},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":169515.55263948982},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":238758.49763647345},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":358046.54450477316}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(I33:I36)","v":632178.50477967935},{"$f":"SUM(J33:J36)","v":231505.448762655},851602.57806746499,1134882.3746362566,1371510.3752707271,1603153.2791946973,1794028.6892808201,2039158.6891826761,2242531.8904048568,2431150.3315089741,2576272.9322877373,2762050.7406233381,2904217.5889961962,3030901.6071870001,3117796.053935979,3235186.3464269657,3310130.4636450224,3366659.7340833857,3383710.407253243,3422936.1374850702,1757726.8044128455,2322111.6839850894,2808971.8991179387,3269815.9326852215,{"$f":"SUM(AG33:AG36)","v":3694360.187865484},7933926.0839347141,8924999.8712610379,8308415.7052696776]
[]
[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:$QJ381)","v":5572821.4952203203},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12958494.551237345},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15155906.804535475},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13919330.124894157},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12777874.728302173},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11636419.33171019},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10590085.218167538},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9369558.5385262221},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8260203.1419342384},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7369184.9030803517},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6752560.5787242111},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6023822.7408487722},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5468519.5183764212},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5030154.1545475163},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4628319.2377043534},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4271089.8611754216},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3950390.9316322319},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3629692.0020890422},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3335717.9833411183},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2988294.1430026628},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5046356.5082005057},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4725475.3418716658},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4431334.2727368958},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4083713.0092139859},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3762831.8428851459},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3441950.676556306},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3147809.607421536},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2960628.927063046}]
[null,null,{"$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:$QJ382)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ383)","v":47143.836805898696},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":237315.57812660767},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":396238.6651645659},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":551441.94059026823},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":675206.3246894069},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":851212.51756620209},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":995076.95866522309},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1135116.2858211724},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1244359.9937971709},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1401812.144250626},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1395910.0586601971},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1252440.6880227276},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1099572.8379714554},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":943817.75998857711},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":777217.02253301116},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":601038.37379253306},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":415425.42830989714},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":215192.64990853463},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":36929.628997931919},{"$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:$QJ383)","v":0},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1039.1688741266828},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":172129.56517676599}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(I40:I42)","v":5572821.4952203203},{"$f":"SUM(J40:J42)","v":12958494.551237345},15203050.641341373,14156645.703020765,13174113.393466739,12187861.272300458,11265291.542856945,10220771.056092424,9255280.1005994622,8504301.188901525,7996920.572521382,7425634.885099398,6864429.5770366183,6282594.8425702434,5727892.0756758088,5214907.6211639987,4727607.9541652426,4230730.375881575,3751143.4116510153,3203486.7929111975,5083286.1371984379,4725475.3418716658,4431334.2727368958,4083713.0092139859,{"$f":"SUM(AG40:AG42)","v":3762831.8428851459},3442989.8454304328,3147809.607421536,3132758.4922398119]
[]
[null,"Total Assets",null,null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"I37+I43","v":6205000},{"$f":"J37+J43","v":13190000},16054653.219408838,15291528.077657022,14545623.768737465,13791014.551495155,13059320.232137766,12259929.745275101,11497811.991004318,10935451.520410499,10573193.504809119,10187685.625722736,9768647.1660328135,9313496.4497572444,8845688.1296117883,8450093.9675909653,8037738.417810265,7597390.1099649612,7134853.8189042583,6626422.9303962681,6841012.9416112835,7047587.0258567557,7240306.171854835,7353528.9418992074,{"$f":"AG37+AG43","v":7457192.0307506304},11376915.929365147,12072809.478682574,11441174.19750949]
[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:$QJ389)","v":2663.8516843640618},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2730.4479764731632},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2798.709175884992},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2868.6769052821155},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2940.3938279141685},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3013.9036736120224},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3089.2512654523248},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3166.4825470886335},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3245.6446107658485},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3326.7857260349956},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3409.9553691858691},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3495.2042534155175},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3582.5843597509052},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3672.1489687446774},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3763.9526929632939},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3858.051510287376},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3954.5027980445593},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4053.3653679956733},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4154.6995021955627},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12618.444419726655},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":18157.347195848306},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14783.001672145661},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":16104.768746372527},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10833.863784470959},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15314.892159774787},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":22232.896031072454}]
[null,null,{"$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:$QJ390)","v":40041.868673801902},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":79079.007998400819},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":77495.652020461712},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75711.486872910842},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":36667.186530727078},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":71435.628620213043},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":68882.900822325202},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66006.423244551494},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":31226.435975772496},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":59112.77306507832},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":54997.198740098596},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":50359.666577342956},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22454.716048909377},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39245.543987575875},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":32610.307736203154},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25133.557447317366},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":8312.7204366937403},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":7215.0791775351217},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3482.421738512006},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-15536.633530573585},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-14487.373679791302},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-44425.271469503088},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-61672.06141238632},{"$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:$QJ390)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ391)","v":36707.096885374667},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":70994.790201257856},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":68261.182285294723},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":65373.377395659147},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":31090.090681016842},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":59099.894378785626},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":55695.320839967979},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":52098.702592300426},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":24094.387098561649},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":44285.389589091559},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":40045.161532416008},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35565.751283516678},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15381.584079827675},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":25834.656145151795},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20553.661692359765},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14974.777641777851},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4530.2185883501761},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2855.179648837001},{"$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:$QJ391)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ392)","v":910.46264270716165},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":9261.9562894680857},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":3030.0409254710194},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":4326.5102865559711},{"$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:$QJ392)","v":5903.0146965348322},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0}]
[null,null,{"$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:$QJ393)","v":0},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":69907.862484627432},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":78773.929250701913},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":88764.435201535816},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":100021.98737061783},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":112707.27893275594},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":127001.38297949496},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":143108.33720267122},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":161258.05638053615},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":181709.61424002048},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":204754.94154127964},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":230722.99317192216},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":259984.44373308949},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":292956.97864338197},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":330111.25628719968},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":371977.62631272612},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":419153.69997825613},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":472312.88060792512},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":358959.16306144884},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-173254.81286129382},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-772966.84231709375},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1448737.3679791302},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2210212.5109205516},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3068261.7618102646},{"$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:$QJ393)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ394)","v":175000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":31178.861372800224},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":281643.05130373116},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":297529.93322022818},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":314312.96015383239},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":332042.68172755407},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":350772.49896048068},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":370558.82510892884},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":391461.25558030134},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":413542.74743142136},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":436869.80899198359},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":461512.70018425898},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":487545.64414240408},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":515047.05076876469},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":544099.75290051091},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":574791.25579792727},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":607214.00070580328},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":641465.64328175853},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":677649.34773011366},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":310761.98063719744},{"$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:$QJ394)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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":175000},{"$f":"SUM(J48:J53)","v":31178.861372800224},430963.73103189922,529108.10864706198,551632.9388370096,576018.21027202404,534177.44893289474,631109.63476103451,662237.06571071805,696072.41219589813,677145.89091710409,772992.5901057435,816720.95295602665,864452.11661612929,878475.61603238084,973654.86118659936,1036119.5491400557,1104585.7298593973,1166759.6701611271,683844.76789301401,-172582.53509761026,-774974.56878523354,-1435805.4381736051,-2236824.7397924382,{"$f":"SUM(AG48:AG53)","v":-3109502.5441897223},10833.863784470959,21217.906856309619,22232.896031072454]
[]
[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:$QJ398)","v":2010000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4020000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3934279.0048955628},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3855505.0756448614},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3766740.640443325},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3666718.6530727074},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3554011.374139952},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3427009.991160457},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3283901.653957786},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3122643.5975772501},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2940933.9833372291},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2736179.0417959499},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2505456.0486240275},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2245471.6048909379},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1952514.6262475555},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1622403.369960356},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1250425.7436476299},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":831272.04366937396},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":358959.16306144884},{"$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:$QJ398)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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:$QJ399)","v":5118821.1386271995},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7727178.0873234682},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7429648.15410324},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7115335.1939494088},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6783292.5122218551},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6432520.013261375},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6061961.1881524464},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5670499.9325721441},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5256957.1851407224},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4820087.3761487398},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4358574.6759644803},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3871029.0318220751},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3355981.9810533109},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2811882.2281527999},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2237090.9723548731},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1629876.9716490698},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":988411.32836731127},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":310761.9806371975},{"$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:$QJ399)","v":0},{"$f":"LOOKUP(AJ$3, Calculations!$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":2010000},9138821.1386271995,11661457.09221903,11285153.229748102,10882075.834392734,10450011.165294562,9986531.3874013275,9488971.1793129034,8954401.5865299292,8379600.782717973,7761021.3594859689,7094753.7177604306,6376485.0804461027,5601453.5859442484,4764396.8544003554,3859494.3423152291,2880302.7152966997,1819683.3720366852,669721.14369864634,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ57:AJ58)","v":0}]
[]
[null,"Total Liabilities",null,null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"I54+I59","v":2185000},9170000,12092420.823250929,11814261.338395163,11433708.773229744,11026029.375566585,10520708.836334223,10120080.814073939,9616638.652240647,9075673.1949138716,8438167.2504030727,7867746.3078661738,7193206.0334021291,6465905.7025603773,5642872.470432736,4833149.203501828,3916422.2644367553,2924269.1018960825,1836480.8138597733,683844.76789301401,-172582.53509761026,-774974.56878523354,-1435805.4381736051,-2236824.7397924382,-3109502.5441897223,10833.863784470959,21217.906856309619,{"$f":"AJ54+AJ59","v":22232.896031072454}]
[]
[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:$QJ405)","v":4020000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000}]
[null,null,{"$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:$QJ406)","v":-57768},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-542733},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-908085},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1255015},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1481388},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1880151},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2138828},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2160221},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1884973},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1700061},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1444559},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1172409},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-817184},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-403054},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":101317},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":653121},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1278373},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1922579},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2682833},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3491799},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4345349},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5259591},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6235931},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7035318},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7720827},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7088176}]
[null,null,{"$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:$QJ407)","v":0},{"$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:$QJ407)","v":0.39615790918469429},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.26073814183473587},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.4922791421413422E-3},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.17592857033014297},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.60419645719230175},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-6.8798838183283806E-2},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.3387636709958315},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.67450337298214436},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.74559395387768745},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.31785656232386827},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.13263068441301584},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.25280313286930323},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.34082094766199589},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2359108626842499},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.84662649035453796},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":8.0688782036304474E-3},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":5.0444845110177994E-3},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.83749674633145332},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.47670889366},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.5946419891},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.61002844013},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.68169164658},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.57494035363},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310764.06558067538},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310764.57182626426},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310765.30147841759}]
[null,null,{"$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:$QJ408)","v":4020000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4020000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3962232.3961579092},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3477266.7392618582},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3111914.9955077209},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2764985.1759285703},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2538611.3958035428},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2139848.9312011618},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1881173.338763671},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1859778.325496627},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2135026.2544060461},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2319939.3178565623},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2575441.1326306844},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2847590.7471968671},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3202815.6591790523},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3616944.7640891373},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4121316.1533735096},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":4673121.0080688782},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5298373.0050444845},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":5942578.1625032537},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":7013595.4767088937},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":7822561.5946419891},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":8676111.6100284401},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":9590353.6816916466},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":10566694.574940354},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":11366082.065580675},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":12051591.571826264},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":11418941.301478418}]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"I61+I67","v":6205000},{"$f":"J61+J67","v":13190000},16054653.219408838,15291528.077657022,14545623.768737465,13791014.551495155,13059320.232137766,12259929.745275101,11497811.991004318,10935451.520410499,10573193.504809119,10187685.625722736,9768647.1660328135,9313496.4497572444,8845688.1296117883,8450093.9675909653,8037738.417810265,7597390.1099649612,7134853.8189042583,6626422.9303962681,6841012.9416112835,7047587.0258567557,7240306.171854835,7353528.9418992084,{"$f":"AG61+AG67","v":7457192.0307506314},11376915.929365147,12072809.478682574,11441174.19750949]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"IF(ROUND(J45-J69, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AJ45-AJ69, 0)=0, \"OK\", \"NO\")","v":"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":1590169.0706731831},{"$f":"H76-D76","v":5498010.2501679976},{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(I76:AT76)","v":7088179.3208411802},{"$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:$QJ417)","v":-167096.84678873347},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I417:$QJ417)","v":-375636.41394940857},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I417:$QJ417)","v":-365351.74375413556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I417:$QJ417)","v":-346929.81957915495},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I417:$QJ417)","v":-329866.81454925088},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I417:$QJ417)","v":-295269.43017815618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I417:$QJ417)","v":-258675.59243749373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I417:$QJ417)","v":-21395.01326704536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I417:$QJ417)","v":217981.80670768998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I417:$QJ417)","v":242179.18565223712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I417:$QJ417)","v":255501.81477411801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I417:$QJ417)","v":272149.6145661716},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I417:$QJ417)","v":307038.46250764246},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I417:$QJ417)","v":462315.55438460782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I417:$QJ417)","v":504371.38928436342},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I417:$QJ417)","v":551804.85469535843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I417:$QJ417)","v":604638.97077439155},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I417:$QJ417)","v":664818.18365996261},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I417:$QJ417)","v":760255.3335684496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I417:$QJ417)","v":808966.11793310172},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I417:$QJ417)","v":856031.55773503694},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I417:$QJ417)","v":911760.52931463264},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I417:$QJ417)","v":976340.89324871381},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I417:$QJ417)","v":799387.49064033059},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I417:$QJ417)","v":672657.79222568218},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I417:$QJ417)","v":-619798.55632793228}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},32105.431485325884,-367919.07995902654,{"$f":"Calculations!E418","v":"EUR"},null,-335813.64847370068,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I418:$QJ418)","v":-615308.56708640011},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I418:$QJ418)","v":405586.94136731909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I418:$QJ418)","v":-1799.8970735241892},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I418:$QJ418)","v":644.67448712632176},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I418:$QJ418)","v":2049.4884557272308},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I418:$QJ418)","v":2282.1568346972053},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I418:$QJ418)","v":2261.8852477626351},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I418:$QJ418)","v":2241.8765919732687},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I418:$QJ418)","v":2222.129778580711},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I418:$QJ418)","v":2202.6437678875518},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I418:$QJ418)","v":2183.4175697150058},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I418:$QJ418)","v":2164.4502438892669},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I418:$QJ418)","v":2145.7409007471579},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I418:$QJ418)","v":2127.2887016617751},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I418:$QJ418)","v":2109.092859589844},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I418:$QJ418)","v":2091.1526396379631},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I418:$QJ418)","v":2073.4673596534121},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I418:$QJ418)","v":2056.0363908316358},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I418:$QJ418)","v":2038.8591583523666},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I418:$QJ418)","v":2021.9351420334424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I418:$QJ418)","v":2005.263877010555},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I418:$QJ418)","v":11259.185027122759},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I418:$QJ418)","v":3861.7876272629364},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I418:$QJ418)","v":4136.1987620546133},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I418:$QJ418)","v":4447.4815204721235},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I418:$QJ418)","v":-7786.3790062034386},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I418:$QJ418)","v":1680.337234931998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I418:$QJ418)","v":-178812.29685361381}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},-314691.97383770009,142562.40866093407,{"$f":"Calculations!E419","v":"EUR"},null,-172129.56517676602,{"$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:$QJ419)","v":-76315.778837680846},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I419:$QJ419)","v":-160999.79928892682},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I419:$QJ419)","v":-158923.08703795823},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I419:$QJ419)","v":-155203.27542570233},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I419:$QJ419)","v":-151757.86094851024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I419:$QJ419)","v":-148012.71602742362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I419:$QJ419)","v":-143864.441099021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I419:$QJ419)","v":-140039.32715594932},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I419:$QJ419)","v":-135790.93381970515},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I419:$QJ419)","v":-130904.92460974841},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I419:$QJ419)","v":5902.0855904289056},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I419:$QJ419)","v":143469.37063746946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I419:$QJ419)","v":150514.23416411225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I419:$QJ419)","v":158108.69387003826},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I419:$QJ419)","v":166600.73745556595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I419:$QJ419)","v":176178.64874047809},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I419:$QJ419)","v":186847.07602566754},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I419:$QJ419)","v":198998.64785833089},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I419:$QJ419)","v":178263.0209106027},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I419:$QJ419)","v":36929.628997931919},{"$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:$QJ419)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I419:$QJ419)","v":-1039.1688741266828},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I419:$QJ419)","v":-159.47604279518259},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I419:$QJ419)","v":-170930.92025984413}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},12482869.612007964,2566958.2122378573,{"$f":"Calculations!E420","v":"EUR"},null,15049827.824245822,{"$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:$QJ420)","v":570727.69829599245},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I420:$QJ420)","v":1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I420:$QJ420)","v":1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I420:$QJ420)","v":1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I420:$QJ420)","v":1141455.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I420:$QJ420)","v":1125405.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I420:$QJ420)","v":1109355.3965919849},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I420:$QJ420)","v":891018.2388538894},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I420:$QJ420)","v":672681.08111579402},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I420:$QJ420)","v":672681.08111579402},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I420:$QJ420)","v":555303.22247235454},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I420:$QJ420)","v":438365.36382891447},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I420:$QJ420)","v":438365.36382891447},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I420:$QJ420)","v":320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I420:$QJ420)","v":320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I420:$QJ420)","v":320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I420:$QJ420)","v":320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I420:$QJ420)","v":320698.92954320012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I420:$QJ420)","v":320881.16632883361},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I420:$QJ420)","v":160440.58316441678}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},4648442.3797405325,18690.400293517858,{"$f":"Calculations!E421","v":"EUR"},null,4667132.7800340503,{"$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:$QJ421)","v":221998.90960307047},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I421:$QJ421)","v":434150.64964363968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I421:$QJ421)","v":418117.80424139556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I421:$QJ421)","v":401180.58033411886},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I421:$QJ421)","v":383287.96386536199},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I421:$QJ421)","v":364386.06318490353},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I421:$QJ421)","v":344417.94672984036},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I421:$QJ421)","v":323323.471549618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I421:$QJ421)","v":301039.10215852351},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I421:$QJ421)","v":277497.71917003643},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I421:$QJ421)","v":252628.41713665234},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I421:$QJ421)","v":226356.29098628342},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I421:$QJ421)","v":198602.21041199338},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I421:$QJ421)","v":169282.58153553985},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I421:$QJ421)","v":138309.09512686764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I421:$QJ421)","v":105588.46062120175},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I421:$QJ421)","v":71022.125132614106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I421:$QJ421)","v":34505.976617746644},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I421:$QJ421)","v":1437.4119846443245},{"$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:$QJ421)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I421:$QJ421)","v":0}]
[null,null,{"$f":"Calculations!C422","v":"add: Subordinated Debt Interest Expense"},5876312.0459203115,-831550.53742503468,{"$f":"Calculations!E422","v":"EUR"},null,5044761.5084952768,{"$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:$QJ422)","v":243712.27623434181},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I422:$QJ422)","v":480819.92075867072},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I422:$QJ422)","v":471775.64605059818},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I422:$QJ422)","v":461584.33093015238},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I422:$QJ422)","v":450100.50196247187},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I422:$QJ422)","v":437160.23603993485},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I422:$QJ422)","v":422578.82050185633},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I422:$QJ422)","v":406148.11649879423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I422:$QJ422)","v":387633.58796545421},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I422:$QJ422)","v":366770.95379299426},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I422:$QJ422)","v":343262.41541297978},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I422:$QJ422)","v":316772.40594456129},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I422:$QJ422)","v":286922.80022711452},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I422:$QJ422)","v":253287.51736512518},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I422:$QJ422)","v":215386.43874066672},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I422:$QJ422)","v":172678.55467762719},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I422:$QJ422)","v":124554.24193141998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I422:$QJ422)","v":70326.561771094697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I422:$QJ422)","v":9221.4544404493499},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I422:$QJ422)","v":-59633.309968622343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I422:$QJ422)","v":-137220.58194860423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I422:$QJ422)","v":-224647.86203530466},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I422:$QJ422)","v":-323163.10955335706},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I422:$QJ422)","v":-131270.40924514382},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I422:$QJ422)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ423)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I423:$QJ423)","v":0}]
[null,null,{"$f":"Calculations!C424","v":"Cash Flows From Operating Activities"},24315206.565989625,7026751.6539762281,{"$f":"Calculations!E424","v":"EUR"},null,31341958.219965853,{"$f":"SUM(I76:I82)","v":-615308.56708640011},{"$f":"SUM(J76:J82)","v":405586.94136731909},{"$f":"SUM(K76:K82)","v":791226.3614334662},1520434.4282430862,1509123.504547612,1504369.3696860962,1495481.0721698203,1485911.4262032169,1476034.2600657477,1461258.1302471946,1445728.0616974717,1430388.4653652026,1414743.6962872809,1399240.3346650621,1383552.1639993668,1365784.4293381493,1347440.0575103171,1329005.4846686972,1309800.2025656458,1291370.2345923686,1272063.6511099902,1118402.7883183677,1043553.9297425293,1012130.0323702163,{"$f":"SUM(AG76:AG82)","v":978506.43154466245},980172.69984369026,995059.81974665262,-809101.19027697342]
[null,null,null,0,0]
[null,"Investing Activities",null,0,0]
[null,null,{"$f":"Calculations!C427","v":"Capital Expenditures"},-2673018.6685447888,-15337438.08276403,{"$f":"Calculations!E427","v":"EUR"},null,{"$f":"SUM(I86:AT86)","v":-18010456.751308817},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I429:$QJ429)","v":-5572821.4952203203},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I429:$QJ429)","v":-7385673.0560170244},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I429:$QJ429)","v":-2673018.6685447888},{"$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:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I429:$QJ429)","v":-2378943.5315266834},{"$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:$QJ429)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I429:$QJ429)","v":0}]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},-2673018.6685447888,-15337438.08276403,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(I87:AT87)","v":-18010456.751308817},{"$f":"SUM(I86)","v":-5572821.4952203203},{"$f":"SUM(J86)","v":-7385673.0560170244},-2673018.6685447888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2378943.5315266834,0,0,0,{"$f":"SUM(AG86)","v":0},0,0,0]
[null,null,null,0,0]
[null,"Financing Activities",null,0,0]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},0,4020000,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(I90:AT90)","v":4020000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I432:$QJ432)","v":4020000},{"$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:$QJ432)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I432:$QJ432)","v":0}]
[null,null,{"$f":"Calculations!C433","v":"Drawdown of Subordinated Debt"},0,4020000,{"$f":"Calculations!E433","v":"EUR"},null,4020000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I433:$QJ433)","v":2010000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I433:$QJ433)","v":2010000},{"$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:$QJ433)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I433:$QJ433)","v":0}]
[null,null,{"$f":"Calculations!C434","v":"Drawdown of Construction Loan"},2890000,5150000,{"$f":"Calculations!E434","v":"EUR"},null,8040000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I434:$QJ434)","v":175000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I434:$QJ434)","v":4975000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I434:$QJ434)","v":2890000},{"$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:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ435)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I435:$QJ435)","v":0}]
[null,null,{"$f":"Calculations!C436","v":"Principal Repayment of Subordinated Debt"},-3424884.3966345894,-595115.60336541058,{"$f":"Calculations!E436","v":"EUR"},null,-4020000,{"$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:$QJ436)","v":-15813.132619809767},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I436:$QJ436)","v":-69907.862484627432},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I436:$QJ436)","v":-78773.929250701913},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I436:$QJ436)","v":-88764.435201535816},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I436:$QJ436)","v":-100021.98737061783},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I436:$QJ436)","v":-112707.27893275594},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I436:$QJ436)","v":-127001.38297949496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I436:$QJ436)","v":-143108.33720267122},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I436:$QJ436)","v":-161258.05638053615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I436:$QJ436)","v":-181709.61424002048},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I436:$QJ436)","v":-204754.94154127964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I436:$QJ436)","v":-230722.99317192216},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I436:$QJ436)","v":-259984.44373308949},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I436:$QJ436)","v":-292956.97864338197},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I436:$QJ436)","v":-330111.25628719968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I436:$QJ436)","v":-371977.62631272612},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I436:$QJ436)","v":-419153.69997825613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I436:$QJ436)","v":-472312.88060792512},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I436:$QJ436)","v":-532213.97592274263},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I436:$QJ436)","v":-599712.02945579996},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I436:$QJ436)","v":-675770.52566203638},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I436:$QJ436)","v":-761475.14294142113},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I436:$QJ436)","v":-858049.25088971306},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I436:$QJ436)","v":3068261.7618102646},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I436:$QJ436)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ437)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I437:$QJ437)","v":0}]
[null,null,{"$f":"Calculations!C438","v":"Principal Repayment of Operating Loan"},-7390413.345497746,-338824.67386505753,{"$f":"Calculations!E438","v":"EUR"},null,-7729238.0193628035,{"$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:$QJ438)","v":-31178.861372800224},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I438:$QJ438)","v":-281643.05130373116},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I438:$QJ438)","v":-297529.93322022818},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I438:$QJ438)","v":-314312.96015383239},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I438:$QJ438)","v":-332042.68172755407},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I438:$QJ438)","v":-350772.49896048068},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I438:$QJ438)","v":-370558.82510892884},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I438:$QJ438)","v":-391461.25558030134},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I438:$QJ438)","v":-413542.74743142136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I438:$QJ438)","v":-436869.80899198359},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I438:$QJ438)","v":-461512.70018425898},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I438:$QJ438)","v":-487545.64414240408},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I438:$QJ438)","v":-515047.05076876469},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I438:$QJ438)","v":-544099.75290051091},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I438:$QJ438)","v":-574791.25579792727},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I438:$QJ438)","v":-607214.00070580328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I438:$QJ438)","v":-641465.64328175853},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I438:$QJ438)","v":-677649.34773011366},{"$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:$QJ438)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I438:$QJ438)","v":0}]
[null,null,{"$f":"Calculations!C439","v":"Interest Payment on Senior Loan"},-4642474.1895768335,-24658.590457217768,{"$f":"Calculations!E439","v":"EUR"},null,-4667132.7800340513,{"$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:$QJ439)","v":-148416.4749715965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I439:$QJ439)","v":-436738.29407385574},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I439:$QJ439)","v":-420851.41215735872},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I439:$QJ439)","v":-404068.38522375445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I439:$QJ439)","v":-386338.66365003283},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I439:$QJ439)","v":-367608.84641710622},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I439:$QJ439)","v":-347822.52026865806},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I439:$QJ439)","v":-326920.08979728556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I439:$QJ439)","v":-304838.59794616554},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I439:$QJ439)","v":-281511.53638560325},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I439:$QJ439)","v":-256868.64519332792},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I439:$QJ439)","v":-230835.70123518279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I439:$QJ439)","v":-203334.29460882215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I439:$QJ439)","v":-174281.59247707593},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I439:$QJ439)","v":-143590.08957965966},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I439:$QJ439)","v":-111167.34467178365},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I439:$QJ439)","v":-76915.702095828339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I439:$QJ439)","v":-40731.997647473268},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I439:$QJ439)","v":-4292.5916334813255},{"$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:$QJ439)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I439:$QJ439)","v":0}]
[null,null,{"$f":"Calculations!C440","v":"Interest Payment on Subordinated Debt"},-5864350.2222926673,819588.71379739046,{"$f":"Calculations!E440","v":"EUR"},null,-5044761.5084952768,{"$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:$QJ440)","v":-163228.1202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I440:$QJ440)","v":-482225.06879461173},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I440:$QJ440)","v":-473359.00202853722},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I440:$QJ440)","v":-463368.49607770331},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I440:$QJ440)","v":-452110.94390862127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I440:$QJ440)","v":-439425.6523464832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I440:$QJ440)","v":-425131.5482997442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I440:$QJ440)","v":-409024.59407656791},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I440:$QJ440)","v":-390874.87489870295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I440:$QJ440)","v":-370423.31703921861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I440:$QJ440)","v":-347377.98973795946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I440:$QJ440)","v":-321409.93810731696},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I440:$QJ440)","v":-292148.48754614964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I440:$QJ440)","v":-259175.95263585716},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I440:$QJ440)","v":-222021.67499203945},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I440:$QJ440)","v":-180155.30496651298},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I440:$QJ440)","v":-132979.23130098294},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I440:$QJ440)","v":-79820.050671314006},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I440:$QJ440)","v":-19918.955356496474},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I440:$QJ440)","v":47579.098176560772},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I440:$QJ440)","v":123637.59438279731},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I440:$QJ440)","v":209342.21166218212},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I440:$QJ440)","v":305916.31961047387},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I440:$QJ440)","v":192942.47065753012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I440:$QJ440)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ441)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I441:$QJ441)","v":0}]
[null,null,{"$f":"Calculations!C442","v":"Change in DSRA"},-337122.62247973611,337122.62247973611,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$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:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I442:$QJ442)","v":-359190.67268879345},{"$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:$QJ442)","v":44136.100418114685},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I442:$QJ442)","v":315054.57227067876},{"$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:$QJ442)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ443)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ444)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ445)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I445:$QJ445)","v":0}]
[null,null,{"$f":"Calculations!C446","v":"Cash Flows From Financing Activities"},-18769244.776481565,13388112.468589436,{"$f":"Calculations!E446","v":"EUR"},null,-5381132.3078921288,{"$f":"SUM(I90:I103)","v":6205000},6985000,2172172.7381469999,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.276656826,-1270514.2766568263,-1270514.2766568258,-1226378.1762387115,-241370.95064204169,-552132.93127923924,-552132.93127923901,-552132.93127923901,-552132.93127923924,3261204.2324677948,0,{"$f":"SUM(AJ90:AJ103)","v":0}]
[null,null,null,0,0]
[null,"Net Movements In Cash",null,2872943.1209632559,5077426.0398016507,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(I106:AT106)","v":7950369.1607649066},{"$f":"I83+I87+I104","v":16869.937693279237},4913.8853502944112,290380.4310356772,249920.15158626018,238609.22789078602,233855.09302927018,224966.79551299429,215397.14954639086,205519.98340892163,190743.85359036853,175213.78504064563,159874.18870837661,144229.41963045485,128726.05800823611,113037.88734254078,95270.152681323234,76925.780853491044,58491.208011870971,39285.925908820005,64992.058353657136,-1348250.8310587348,566269.85703912843,491420.99846329028,459997.10109097732,426373.50026542321,4241376.9323114846,995059.81974665262,{"$f":"AJ83+AJ87+AJ104","v":-809101.19027697342}]
[null,null,null,{"$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":16869.937693279237},21783.823043573648,312164.25407925085,562084.40566551103,{"$f":"M110","v":800693.63355629705},1034548.7265855672,1259515.5220985615,1474912.6716449524,1680432.655053874,1871176.5086442425,2046390.2936848882,2206264.4823932648,2350493.9020237196,2479219.9600319555,2592257.8473744961,2687528.0000558193,2764453.7809093101,2822944.9889211813,2862230.9148300011,2927222.973183658,1578972.1421249232,2145241.9991640514,2636662.9976273417,{"$f":"AF110","v":3096660.0987183191},3523033.5989837423,7764410.5312952269,8759470.3510418795]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"I106+I109","v":16869.937693279237},{"$f":"J106+J109","v":21783.823043573648},312164.25407925085,562084.40566551103,800693.63355629705,1034548.7265855672,1259515.5220985615,1474912.6716449524,1680432.655053874,1871176.5086442425,2046390.2936848882,2206264.4823932648,2350493.9020237196,2479219.9600319555,2592257.8473744961,2687528.0000558193,2764453.7809093101,2822944.9889211813,2862230.9148300011,2927222.973183658,1578972.1421249232,2145241.9991640514,2636662.9976273417,3096660.0987183191,{"$f":"AG106+AG109","v":3523033.5989837423},7764410.5312952269,8759470.3510418795,7950369.1607649066]
[]
["·","Cash Waterfall",null,null,null,"Unit"]
[]
[null,null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(I114:AT114)","v":4020000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I459:$QJ459)","v":4020000},{"$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:$QJ459)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ460)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I460:$QJ460)","v":0}]
[null,null,{"$f":"Calculations!C461","v":"Cash Flow Available for Debt Service"},null,null,{"$f":"Calculations!E461","v":"EUR"},null,35361958.219965853,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I461:$QJ461)","v":3404691.4329136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I461:$QJ461)","v":405586.94136731909},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I461:$QJ461)","v":791226.3614334662},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I461:$QJ461)","v":1520434.428243086},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I461:$QJ461)","v":1509123.5045476118},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I461:$QJ461)","v":1504369.3696860962},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I461:$QJ461)","v":1495481.0721698203},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I461:$QJ461)","v":1485911.4262032164},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I461:$QJ461)","v":1476034.2600657474},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I461:$QJ461)","v":1461258.1302471946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I461:$QJ461)","v":1445728.0616974719},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I461:$QJ461)","v":1430388.4653652029},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I461:$QJ461)","v":1414743.6962872804},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I461:$QJ461)","v":1399240.3346650619},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I461:$QJ461)","v":1383552.1639993668},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I461:$QJ461)","v":1365784.4293381493},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I461:$QJ461)","v":1347440.0575103171},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I461:$QJ461)","v":1329005.4846686972},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I461:$QJ461)","v":1309800.2025656456},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I461:$QJ461)","v":1291370.2345923684},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I461:$QJ461)","v":1272063.6511099904},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I461:$QJ461)","v":1118402.7883183674},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I461:$QJ461)","v":1043553.9297425291},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I461:$QJ461)","v":1012130.0323702163},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I461:$QJ461)","v":978506.43154466245},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I461:$QJ461)","v":980172.69984369026},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I461:$QJ461)","v":995059.8197466525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I461:$QJ461)","v":-809101.19027697342}]
[null,null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,null,{"$f":"Calculations!E462","v":"EUR"},null,-4667132.7800340513,{"$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:$QJ462)","v":-148416.4749715965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I462:$QJ462)","v":-436738.29407385574},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I462:$QJ462)","v":-420851.41215735872},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I462:$QJ462)","v":-404068.38522375445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I462:$QJ462)","v":-386338.66365003283},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I462:$QJ462)","v":-367608.84641710622},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I462:$QJ462)","v":-347822.52026865806},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I462:$QJ462)","v":-326920.08979728556},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I462:$QJ462)","v":-304838.59794616554},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I462:$QJ462)","v":-281511.53638560325},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I462:$QJ462)","v":-256868.64519332792},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I462:$QJ462)","v":-230835.70123518279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I462:$QJ462)","v":-203334.29460882215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I462:$QJ462)","v":-174281.59247707593},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I462:$QJ462)","v":-143590.08957965966},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I462:$QJ462)","v":-111167.34467178365},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I462:$QJ462)","v":-76915.702095828339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I462:$QJ462)","v":-40731.997647473268},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I462:$QJ462)","v":-4292.5916334813255},{"$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:$QJ462)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I462:$QJ462)","v":0}]
[null,null,{"$f":"Calculations!C463","v":"add: Drawdown on Senior Debt"},null,null,{"$f":"Calculations!E463","v":"EUR"},null,8040000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I463:$QJ463)","v":175000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I463:$QJ463)","v":4975000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I463:$QJ463)","v":2890000},{"$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:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I463:$QJ463)","v":0}]
[null,null,{"$f":"Calculations!C464","v":"less: Senior Debt Principal Repayment"},null,null,{"$f":"Calculations!E464","v":"EUR"},null,-7729238.0193628035,{"$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:$QJ464)","v":-31178.861372800224},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I464:$QJ464)","v":-281643.05130373116},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I464:$QJ464)","v":-297529.93322022818},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I464:$QJ464)","v":-314312.96015383239},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I464:$QJ464)","v":-332042.68172755407},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I464:$QJ464)","v":-350772.49896048068},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I464:$QJ464)","v":-370558.82510892884},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I464:$QJ464)","v":-391461.25558030134},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I464:$QJ464)","v":-413542.74743142136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I464:$QJ464)","v":-436869.80899198359},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I464:$QJ464)","v":-461512.70018425898},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I464:$QJ464)","v":-487545.64414240408},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I464:$QJ464)","v":-515047.05076876469},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I464:$QJ464)","v":-544099.75290051091},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I464:$QJ464)","v":-574791.25579792727},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I464:$QJ464)","v":-607214.00070580328},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I464:$QJ464)","v":-641465.64328175853},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I464:$QJ464)","v":-677649.34773011366},{"$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:$QJ464)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I464:$QJ464)","v":0}]
[null,null,{"$f":"Calculations!C465","v":"Cash Flow Available for Reserve Accounts"},null,null,{"$f":"Calculations!E465","v":"EUR"},null,31005587.420568995,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I465:$QJ465)","v":3579691.4329136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I465:$QJ465)","v":5380586.9413673198},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I465:$QJ465)","v":3501631.0250890688},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I465:$QJ465)","v":802053.08286549908},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I465:$QJ465)","v":790742.15917002503},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I465:$QJ465)","v":785988.02430850931},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I465:$QJ465)","v":777099.7267922333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I465:$QJ465)","v":767530.08082562964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I465:$QJ465)","v":757652.91468816053},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I465:$QJ465)","v":742876.78486960777},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I465:$QJ465)","v":727346.71631988487},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I465:$QJ465)","v":712007.11998761597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I465:$QJ465)","v":696362.35090969363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I465:$QJ465)","v":680858.98928747512},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I465:$QJ465)","v":665170.81862177991},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I465:$QJ465)","v":647403.08396056225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I465:$QJ465)","v":629058.71213273029},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I465:$QJ465)","v":610624.13929111022},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I465:$QJ465)","v":591418.85718805867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I465:$QJ465)","v":572988.88921478146},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I465:$QJ465)","v":1267771.059476509},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I465:$QJ465)","v":1118402.7883183674},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I465:$QJ465)","v":1043553.9297425291},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I465:$QJ465)","v":1012130.0323702163},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I465:$QJ465)","v":978506.43154466245},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I465:$QJ465)","v":980172.69984369026},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I465:$QJ465)","v":995059.8197466525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I465:$QJ465)","v":-809101.19027697342}]
[null,null,{"$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:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I466:$QJ466)","v":-359190.67268879345},{"$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:$QJ466)","v":44136.100418114685},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I466:$QJ466)","v":315054.57227067876},{"$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:$QJ466)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$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:$QJ467)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I467:$QJ467)","v":0}]
[null,null,{"$f":"Calculations!C468","v":"Cash Flow Available for Subordinated Debt"},null,null,{"$f":"Calculations!E468","v":"EUR"},null,31005587.420568991,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I468:$QJ468)","v":3579691.4329136},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I468:$QJ468)","v":5380586.9413673198},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I468:$QJ468)","v":3142440.3524002754},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I468:$QJ468)","v":802053.08286549908},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I468:$QJ468)","v":790742.15917002503},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I468:$QJ468)","v":785988.02430850931},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I468:$QJ468)","v":777099.7267922333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I468:$QJ468)","v":767530.08082562964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I468:$QJ468)","v":757652.91468816053},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I468:$QJ468)","v":742876.78486960777},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I468:$QJ468)","v":727346.71631988487},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I468:$QJ468)","v":712007.11998761597},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I468:$QJ468)","v":696362.35090969363},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I468:$QJ468)","v":680858.98928747512},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I468:$QJ468)","v":665170.81862177991},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I468:$QJ468)","v":647403.08396056225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I468:$QJ468)","v":629058.71213273029},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I468:$QJ468)","v":610624.13929111022},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I468:$QJ468)","v":591418.85718805867},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I468:$QJ468)","v":617124.98963289615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I468:$QJ468)","v":1582825.6317471876},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I468:$QJ468)","v":1118402.7883183674},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I468:$QJ468)","v":1043553.9297425291},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I468:$QJ468)","v":1012130.0323702163},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I468:$QJ468)","v":978506.43154466245},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I468:$QJ468)","v":980172.69984369026},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I468:$QJ468)","v":995059.8197466525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I468:$QJ468)","v":-809101.19027697342}]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,null,{"$f":"Calculations!E469","v":"EUR"},null,-5044761.5084952768,{"$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:$QJ469)","v":-163228.1202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I469:$QJ469)","v":-482225.06879461173},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I469:$QJ469)","v":-473359.00202853722},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I469:$QJ469)","v":-463368.49607770331},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I469:$QJ469)","v":-452110.94390862127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I469:$QJ469)","v":-439425.6523464832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I469:$QJ469)","v":-425131.5482997442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I469:$QJ469)","v":-409024.59407656791},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I469:$QJ469)","v":-390874.87489870295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I469:$QJ469)","v":-370423.31703921861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I469:$QJ469)","v":-347377.98973795946},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I469:$QJ469)","v":-321409.93810731696},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I469:$QJ469)","v":-292148.48754614964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I469:$QJ469)","v":-259175.95263585716},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I469:$QJ469)","v":-222021.67499203945},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I469:$QJ469)","v":-180155.30496651298},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I469:$QJ469)","v":-132979.23130098294},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I469:$QJ469)","v":-79820.050671314006},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I469:$QJ469)","v":-19918.955356496474},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I469:$QJ469)","v":47579.098176560772},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I469:$QJ469)","v":123637.59438279731},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I469:$QJ469)","v":209342.21166218212},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I469:$QJ469)","v":305916.31961047387},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I469:$QJ469)","v":192942.47065753012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I469:$QJ469)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I469:$QJ469)","v":0}]
[null,null,{"$f":"Calculations!C470","v":"add: Drawdown on Subordinated Debt"},null,null,{"$f":"Calculations!E470","v":"EUR"},null,4020000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I470:$QJ470)","v":2010000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I470:$QJ470)","v":2010000},{"$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:$QJ470)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I470:$QJ470)","v":0}]
[null,null,{"$f":"Calculations!C471","v":"less: Subordinated Debt Principal Repayment"},null,null,{"$f":"Calculations!E471","v":"EUR"},null,-4020000,{"$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:$QJ471)","v":-15813.132619809767},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I471:$QJ471)","v":-69907.862484627432},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I471:$QJ471)","v":-78773.929250701913},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I471:$QJ471)","v":-88764.435201535816},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I471:$QJ471)","v":-100021.98737061783},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I471:$QJ471)","v":-112707.27893275594},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I471:$QJ471)","v":-127001.38297949496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I471:$QJ471)","v":-143108.33720267122},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I471:$QJ471)","v":-161258.05638053615},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I471:$QJ471)","v":-181709.61424002048},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I471:$QJ471)","v":-204754.94154127964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I471:$QJ471)","v":-230722.99317192216},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I471:$QJ471)","v":-259984.44373308949},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I471:$QJ471)","v":-292956.97864338197},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I471:$QJ471)","v":-330111.25628719968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I471:$QJ471)","v":-371977.62631272612},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I471:$QJ471)","v":-419153.69997825613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I471:$QJ471)","v":-472312.88060792512},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I471:$QJ471)","v":-532213.97592274263},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I471:$QJ471)","v":-599712.02945579996},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I471:$QJ471)","v":-675770.52566203638},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I471:$QJ471)","v":-761475.14294142113},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I471:$QJ471)","v":-858049.25088971306},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I471:$QJ471)","v":3068261.7618102646},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I471:$QJ471)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I471:$QJ471)","v":0}]
[null,null,{"$f":"Calculations!C472","v":"less: Capital Investment"},null,null,{"$f":"Calculations!E472","v":"EUR"},null,-18010456.751308817,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I472:$QJ472)","v":-5572821.4952203203},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I472:$QJ472)","v":-7385673.0560170244},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I472:$QJ472)","v":-2673018.6685447888},{"$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:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I472:$QJ472)","v":-2378943.5315266834},{"$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:$QJ472)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I472:$QJ472)","v":0}]
[null,null,{"$f":"Calculations!C473","v":"Cash Flow Available for Dividends"},null,null,{"$f":"Calculations!E473","v":"EUR"},null,7950369.1607649066,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I473:$QJ473)","v":16869.937693279237},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I473:$QJ473)","v":4913.8853502948768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I473:$QJ473)","v":290380.43103567732},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I473:$QJ473)","v":249920.15158625989},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I473:$QJ473)","v":238609.22789078587},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I473:$QJ473)","v":233855.09302927012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I473:$QJ473)","v":224966.79551299417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I473:$QJ473)","v":215397.14954639054},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I473:$QJ473)","v":205519.98340892131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I473:$QJ473)","v":190743.85359036861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I473:$QJ473)","v":175213.7850406458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I473:$QJ473)","v":159874.18870837687},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I473:$QJ473)","v":144229.41963045445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I473:$QJ473)","v":128726.05800823594},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I473:$QJ473)","v":113037.88734254077},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I473:$QJ473)","v":95270.152681323147},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I473:$QJ473)","v":76925.780853491204},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I473:$QJ473)","v":58491.208011871073},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I473:$QJ473)","v":39285.925908819554},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I473:$QJ473)","v":64992.058353657019},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I473:$QJ473)","v":-1348250.8310587346},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I473:$QJ473)","v":566269.85703912843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I473:$QJ473)","v":491420.99846328987},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I473:$QJ473)","v":459997.10109097697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I473:$QJ473)","v":426373.50026542321},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I473:$QJ473)","v":4241376.9323114846},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I473:$QJ473)","v":995059.8197466525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I473:$QJ473)","v":-809101.19027697342}]
[null,null,{"$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:$QJ474)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I474:$QJ474)","v":0}]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,null,{"$f":"Calculations!E475","v":"EUR"},null,7950369.1607649066,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I475:$QJ475)","v":16869.937693279237},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I475:$QJ475)","v":4913.8853502948768},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I475:$QJ475)","v":290380.43103567732},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I475:$QJ475)","v":249920.15158625989},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I475:$QJ475)","v":238609.22789078587},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I475:$QJ475)","v":233855.09302927012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I475:$QJ475)","v":224966.79551299417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I475:$QJ475)","v":215397.14954639054},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I475:$QJ475)","v":205519.98340892131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I475:$QJ475)","v":190743.85359036861},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I475:$QJ475)","v":175213.7850406458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I475:$QJ475)","v":159874.18870837687},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I475:$QJ475)","v":144229.41963045445},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I475:$QJ475)","v":128726.05800823594},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I475:$QJ475)","v":113037.88734254077},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I475:$QJ475)","v":95270.152681323147},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I475:$QJ475)","v":76925.780853491204},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I475:$QJ475)","v":58491.208011871073},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I475:$QJ475)","v":39285.925908819554},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I475:$QJ475)","v":64992.058353657019},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I475:$QJ475)","v":-1348250.8310587346},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I475:$QJ475)","v":566269.85703912843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I475:$QJ475)","v":491420.99846328987},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I475:$QJ475)","v":459997.10109097697},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I475:$QJ475)","v":426373.50026542321},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I475:$QJ475)","v":4241376.9323114846},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I475:$QJ475)","v":995059.8197466525},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I475:$QJ475)","v":-809101.19027697342}]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"H133","v":0},{"$f":"I133","v":16869.937693279237},21783.823043574113,312164.25407925143,562084.40566551127,{"$f":"M133","v":800693.63355629717},1034548.7265855672,1259515.5220985613,1474912.6716449519,1680432.6550538733,1871176.5086442418,2046390.2936848877,2206264.4823932648,2350493.9020237192,2479219.960031955,2592257.8473744956,2687528.0000558188,2764453.7809093101,2822944.9889211813,2862230.9148300011,2927222.973183658,1578972.1421249234,2145241.9991640518,2636662.9976273417,{"$f":"AF133","v":3096660.0987183186},3523033.5989837418,7764410.5312952269,8759470.3510418795]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"I130+I132","v":16869.937693279237},{"$f":"J130+J132","v":21783.823043574113},{"$f":"K130+K132","v":312164.25407925143},562084.40566551127,800693.63355629717,1034548.7265855672,1259515.5220985613,1474912.6716449519,1680432.6550538733,1871176.5086442418,2046390.2936848877,2206264.4823932648,2350493.9020237192,2479219.960031955,2592257.8473744956,2687528.0000558188,2764453.7809093101,2822944.9889211813,2862230.9148300011,2927222.973183658,1578972.1421249234,2145241.9991640518,2636662.9976273417,3096660.0987183186,{"$f":"AG130+AG132","v":3523033.5989837418},7764410.5312952269,8759470.3510418795,7950369.1607649066]
[]
[null,null,"Annual = Monthly Check",null,null,"Check",{"$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":384,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Quarterly Financial Statements\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Quarterly Financial Statements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c"]
[]
[null,null,"Year",null,null,null,null,2026,{"$f":"H3","v":2026},2027,{"$f":"J3","v":2027},{"$f":"H3+1","v":2027},{"$f":"I3+1","v":2027},2028,2028,{"$f":"L3+1","v":2028},{"$f":"M3+1","v":2028},{"$f":"N3+1","v":2029},{"$f":"O3+1","v":2029},{"$f":"P3+1","v":2029},{"$f":"Q3+1","v":2029},{"$f":"R3+1","v":2030},{"$f":"S3+1","v":2030},{"$f":"T3+1","v":2030},{"$f":"U3+1","v":2030},{"$f":"V3+1","v":2031},{"$f":"W3+1","v":2031},{"$f":"X3+1","v":2031},{"$f":"Y3+1","v":2031},{"$f":"Z3+1","v":2032},{"$f":"AA3+1","v":2032},{"$f":"AB3+1","v":2032},{"$f":"AC3+1","v":2032},{"$f":"AD3+1","v":2033},{"$f":"AE3+1","v":2033},{"$f":"AF3+1","v":2033},{"$f":"AG3+1","v":2033},{"$f":"AH3+1","v":2034},{"$f":"AI3+1","v":2034},{"$f":"AJ3+1","v":2034},{"$f":"AK3+1","v":2034},{"$f":"AL3+1","v":2035},{"$f":"AM3+1","v":2035},{"$f":"AN3+1","v":2035},{"$f":"AO3+1","v":2035},{"$f":"AP3+1","v":2036},{"$f":"AQ3+1","v":2036},{"$f":"AR3+1","v":2036},{"$f":"AS3+1","v":2036},{"$f":"AT3+1","v":2037},{"$f":"AU3+1","v":2037},{"$f":"AV3+1","v":2037},{"$f":"AW3+1","v":2037},{"$f":"AX3+1","v":2038},{"$f":"AY3+1","v":2038},{"$f":"AZ3+1","v":2038},{"$f":"BA3+1","v":2038},{"$f":"BB3+1","v":2039},{"$f":"BC3+1","v":2039},{"$f":"BD3+1","v":2039},{"$f":"BE3+1","v":2039},{"$f":"BF3+1","v":2040},{"$f":"BG3+1","v":2040},{"$f":"BH3+1","v":2040},{"$f":"BI3+1","v":2040},{"$f":"BJ3+1","v":2041},{"$f":"BK3+1","v":2041},{"$f":"BL3+1","v":2041},{"$f":"BM3+1","v":2041},{"$f":"BN3+1","v":2042},{"$f":"BO3+1","v":2042},{"$f":"BP3+1","v":2042},{"$f":"BQ3+1","v":2042},{"$f":"BR3+1","v":2043},{"$f":"BS3+1","v":2043},{"$f":"BT3+1","v":2043},{"$f":"BU3+1","v":2043},{"$f":"BV3+1","v":2044},{"$f":"BW3+1","v":2044},{"$f":"BX3+1","v":2044},{"$f":"BY3+1","v":2044},{"$f":"BZ3+1","v":2045},{"$f":"CA3+1","v":2045},{"$f":"CB3+1","v":2045},{"$f":"CC3+1","v":2045},{"$f":"CD3+1","v":2046},{"$f":"CE3+1","v":2046},{"$f":"CF3+1","v":2046},{"$f":"CG3+1","v":2046},{"$f":"CH3+1","v":2047},{"$f":"CI3+1","v":2047},{"$f":"CJ3+1","v":2047},{"$f":"CK3+1","v":2047},{"$f":"CL3+1","v":2048},{"$f":"CM3+1","v":2048},{"$f":"CN3+1","v":2048},{"$f":"CO3+1","v":2048},{"$f":"CP3+1","v":2049},{"$f":"CQ3+1","v":2049},{"$f":"CR3+1","v":2049},{"$f":"CS3+1","v":2049},{"$f":"CT3+1","v":2050},{"$f":"CU3+1","v":2050},{"$f":"CV3+1","v":2050},{"$f":"CW3+1","v":2050},{"$f":"CX3+1","v":2051},{"$f":"CY3+1","v":2051},{"$f":"CZ3+1","v":2051},{"$f":"DA3+1","v":2051},{"$f":"DB3+1","v":2052},{"$f":"DC3+1","v":2052},{"$f":"DD3+1","v":2052},{"$f":"DE3+1","v":2052},{"$f":"DF3+1","v":2053},{"$f":"DG3+1","v":2053}]
[null,null,"Quarter",null,null,null,null,3,{"$f":"IF(H4=4, 1, H4+1)","v":4},{"$f":"IF(I4=4, 1, I4+1)","v":1},{"$f":"IF(J4=4, 1, J4+1)","v":2},{"$f":"IF(K4=4, 1, K4+1)","v":3},{"$f":"IF(L4=4, 1, L4+1)","v":4},{"$f":"IF(M4=4, 1, M4+1)","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"IF(BY4=4, 1, BY4+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,{"$f":"IF(DC4=4, 1, DC4+1)","v":3},4,1,2,3,4,1,2]
[null,null,"Period End",null,null,null,null,{"$f":"EOMONTH(DATE(H3, H4*3, 1), 0)","v":"2026-09-30"},{"$f":"EOMONTH(DATE(I3, I4*3, 1), 0)","v":"2026-12-31"},{"$f":"EOMONTH(DATE(J3, J4*3, 1), 0)","v":"2027-03-31"},"2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31",{"$f":"EOMONTH(DATE(BV3, BV4*3, 1), 0)","v":"2043-03-31"},"2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30",{"$f":"EOMONTH(DATE(DD3, DD4*3, 1), 0)","v":"2051-09-30"},"2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30"]
["·","Income Statement",null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"NO"}]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},null,"EUR",null,{"$f":"SUM(H9:FC9)","v":44827175.385278724},{"$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$4)","v":578827.3287246218},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":364492.30764620757},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":298223.41732439306},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":463869.92190409754},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":584615.60201186803},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":367534.33780251344},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":301205.65149763698},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":468508.62112313847},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":590461.75803198665},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":368296.7749974652},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":304217.70801261335},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":473193.70733436989},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":596366.37561230652},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":367715.31435036066},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":307259.88509273948},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":477925.64440771355},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":602330.03936842957},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":367171.37863313872},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":310332.48394366691},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":482704.90085179068},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":608353.33976211399},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":364165.59419481177},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":313435.80878310354},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":487531.94986030855},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":614436.873159735},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":360406.32874050841},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":316570.1668709346},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":492407.26935891167},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":620581.24189133232},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":356684.48411879549},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":319735.86853964394},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":497331.34205250081},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":626787.05431024567},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":352999.68783171324},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":322933.22722504038},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":502304.65547302581},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":629723.68001050933},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":349351.57108925597},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":326162.55949729081},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":507327.70202775602},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":632008.79785966815},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":345739.76877246221},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":329424.18509226374},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":512400.97904803371},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":634357.14248318807},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":342163.9193968717},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":332718.42694318632},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":517524.98883851396},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":636768.94423827156},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":338623.66507634684},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":336045.61121261818},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":522700.23872689914},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":635224.40430265875},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":335118.65148725372},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":339406.06732474442},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":527927.2411141682},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":633103.99435914692},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":331648.52783299994},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":342800.12799799186},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":533206.51352530986},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":629820.71431695903},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":328212.94680892548},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":346228.12927797181},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":538538.57866056298},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":623417.03976260556},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":324811.56456754281},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":349690.41057075147},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":543923.96444716863},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":617077.10926580126},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":321444.04068412341},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":353187.31467645906},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":545625.4993243285},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":610800.28829947265},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":318110.03812262637},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":355066.75709034654},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":545885.31016179139},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":604585.94865281566},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":314809.22320196661},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":353710.78450317163},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":543540.01856148441},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":598433.46836842084},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":311541.26556261873},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":351314.87690897821},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":541249.84895739355},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":592342.23168002581},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":308305.83813355293},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":347686.44983801187},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":539014.57041172381},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":586311.62895088526},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":305102.61709950044},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":344094.14119593526},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":536833.95746313047},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":580341.05661275866},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":301931.28186854493},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":340390.99296929769},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":534707.79010398081},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":574429.91710549989},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":298791.51504003606},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":337016.44464354991},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":525454.05230680562}]
[null,null,"    Storage",null,"EUR",null,10144285.343455182,{"$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$4)","v":123583.61306048321},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":114572.25699359707},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":119491.69192342984},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":123096.35117824565},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":122167.67391458432},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":113023.05058905279},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":118054.23214026104},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":121851.83985401891},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":119698.968819248},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":111482.35339539722},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":115660.65370710066},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":120619.71676108008},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":117916.23178841952},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":110039.53694586109},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":115175.84975405727},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":119399.858583336},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":115187.70228274961},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":108609.12231664236},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":112342.00133987301},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":118192.14323221812},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":113156.12115148135},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":107345.35009186651},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":110701.75725294027},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":116996.44983446326},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":111137.33875729333},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":106142.54878653456},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":109074.01553171252},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":113474.38075318676},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":109131.15345561446},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":104951.72051871044},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":108587.12154425269},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":111811.24577052993},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":107137.36486668119},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":103772.74610526185},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":105855.38961034501},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":110160.33870577664},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":105361.54591358692},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":102605.50754944026},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":104264.18369876637},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":108521.4945644777},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":103641.84215993507},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":101449.88802907153},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":102684.83669785861},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":106894.5495618456},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":101933.94623150455},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":100305.77188486386},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":102195.32554122977},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":105279.34110638557},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":100237.68748362371},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":99173.044608831784},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":99561.089196175511},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":102392.92662935685},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":98801.215315186375},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":98051.592832836177},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":98016.376496940691},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":100588.40822453007},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":97415.563593577128},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":96941.304317237518},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":96482.898280255176},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":98795.409811170597},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":96116.839711152148},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":95842.067939662724},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":95990.238764699185},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":97013.752288751508},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":95025.810296447104},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":94753.773683883381},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":93449.033398827305},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":95243.25769529352},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":93945.641309018363},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":93676.312628804968},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":91948.343549300174},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":93714.628407026117},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":92876.224640982633},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":92609.576937565507},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":90560.352956671093},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":92289.225058587705},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":91817.453260594295},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":91553.459846742917},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":90368.114433908748},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":91038.768851065601},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":90769.221201533161},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":90507.855655669482},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":88286.170599674646},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":89798.797221306435},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":89731.423552298802},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":89472.659715852962},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":87276.008534174543},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":88569.186174437084},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":88703.956445710821},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":88447.768420503067},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":86275.901918602569},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":87349.812753582548},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":87686.71704851315},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":87433.079194161764},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":86233.369847860085},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":86140.555027570939},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":86679.603551082211},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":86428.490482437424},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":84305.455654007746},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":83160.793752219208}]
[null,null,"less: Purchased from EDA",null,"EUR",null,-6413601.2069066456,{"$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$4)","v":-12116.339035236077},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-97255.096198369632},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-11136.420718495261},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-13535.61375426548},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-99532.226139848208},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-12854.470440723791},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-16792.270868652511},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-101871.16659304455},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-14962.229459808106},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-22610.673020239308},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-103177.98470493274},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-20650.9256196063},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-28134.141196758486},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-104495.75399253117},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-23816.407221281541},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-36919.941315313103},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-103937.75675855989},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-28246.590041764117},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-45709.02242093387},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-102793.88863782966},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-32679.423255949197},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-2814.7649810913663},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-54502.259227934002},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-101661.40691637658},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-38327.97863329899},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-8070.4049128714796},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-63300.52681720558},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-100540.19825063751},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-41554.805607619317},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-13326.617541823245},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-69589.792695249111},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-99430.15042530447},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-45998.237870098077},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-18583.926055959531},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-75346.66909751395},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-98331.152342093672},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-50446.086864142242},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-23842.853724213979},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-81111.145167408555},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-97243.094008626227},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-56063.520592579043},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-29103.923948524476},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-86883.794308672659},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-96165.866527419712},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-59356.805563494912},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-35268.724890902522},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-89630.283341827788},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-95099.362084989276},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-63820.561720857673},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-42784.015614328629},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-91903.075454965903},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-94043.473941057091},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-68290.507602082784},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-50303.238594771457},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-93259.405304457847},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-92998.09641786947},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-73885.787303847435},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-57827.142106074127},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-92221.83263079368},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-91963.124889620085},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-77250.747645821073},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-65356.474847708654},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-91194.588260302931},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-90938.455771978595},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-81741.932998635384},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-70070.222933919242},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-90177.56938202196},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-89923.98651172356},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-84993.595535337197},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-73661.412977122585},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-89170.674208397715},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-88919.615576478449},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-86858.931163854824},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-75252.097577764071},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-88173.801965100225},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-87925.242444549818},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-85772.152317993256},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-76850.937389612358},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-87186.852880936814},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-86940.767594866615},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-84811.484767688555},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-78458.091126829517},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-86209.728177866666},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-85966.092497019839},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-83860.37998436905},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-80073.718322625093},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-85242.330061114422},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-85001.119601401064},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-83840.061892519268},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-81697.979345093161},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-84284.561709382891},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-84045.752329439434},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-81986.47890387442},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-81640.412830547139}]
[null,null,"Total Revenues",null,null,null,48557859.521827251,{"$f":"+H9+H10+H11","v":0},{"$f":"+I9+I10+I11","v":0},0,0,0,0,0,0,690294.60274986899,381809.46844143502,406578.68852932763,586966.27308234316,693247.66217218689,381025.16225171799,406405.4131971742,590360.46097715735,693368.45598258218,377907.96179981786,404916.13225990592,593813.42409544997,691671.93438048672,374576.866591289,401784.80922719045,597325.50299104955,689383.60045442067,371284.74695724994,398858.07806225837,600897.04408400878,684589.51959828218,367573.18752811837,395890.97599427967,604528.39969477186,679865.18949609448,363754.9888892133,392964.75914669788,603066.88513100706,675210.13611901272,359974.79772112938,389995.01145059761,601072.18291015935,670623.89235972124,356232.23568633758,387233.8112277661,599138.37663697917,665495.43322884722,352526.92821339174,384428.50532595906,597265.27053627418,660303.97092208918,348858.50445944013,381662.93492598017,595452.6748856653,655179.94354728411,345226.59727310931,378850.23189183709,593700.40599637502,650122.83741322265,341630.84315775888,376249.89484529878,589824.44046535343,644395.33627601736,338070.88223510067,373601.88210082741,585731.63372436957,638616.48249775812,{"$f":"+BU9+BU10+BU11","v":334546.35820918035},370992.51867616421,581698.68474170903,632678.14872365328,331056.91833071876,368332.58073882357,577725.18884324038,626221.01742825902,327602.21336180612,365888.6963237577,573810.74729475356,619828.16231451673,324181.89754094975,363393.72522712382,569269.90479743539,613498.94355843333,320795.62854846835,360633.51451168046,564513.12224325654,607232.72770501219,317443.06747223111,357219.96777322557,559326.689834786,601028.88760485384,314123.8787737384,353828.89519065956,554197.70878908772,594886.8023513878,310837.73025453923,350150.97360449785,549125.66545933136,588805.85721872945,307584.29302298365,346509.6631301688,544110.05189408781,582785.44360015739,304363.24146130565,342784.30092463852,539150.3657864586,576824.95894719916,301174.25319303403,339335.42139368324,526974.4332284776]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},null,{"$f":"Calculations!E356","v":"EUR"},null,-15746426.541067444,{"$f":"SUMIFS(Calculations!$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$4)","v":-137748.75768524111},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-141329.05499907245},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-131512.29700083029},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-135358.61989189062},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-143700.78269265231},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-137456.33269424294},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-137486.79531315208},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-141404.46746875174},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-144193.1114832992},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-137883.90159964393},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-137946.92260884569},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-141963.43964555656},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-144661.34178855721},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-138319.44043277326},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-139000.0280854913},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-142910.84196076848},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-145505.28986576834},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-139143.31279582495},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-139217.6370179251},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-143496.98753836012},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-145936.99087327131},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-139596.66423186805},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-139685.87760119129},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-144097.19727520109},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-146383.27646146895},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-140061.07244933135},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-140168.12545448105},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-144608.73917416722},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-146844.46688892474},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-140539.76012096708},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-140901.59319555646},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-145123.13662474765},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-147320.89079611129},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-141033.05766264361},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-141175.94677347218},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-145652.60928165645},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-147800.67411542544},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-141541.30401511636},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-141702.1931573677},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-146197.49966157402},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-148293.75618377028},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-142064.84685451729},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-142243.7930638481},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-146758.15906304179},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-148803.10973361612},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-142604.04280813262},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-143037.9443005072},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-147334.94778259794},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-149329.09756071039},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-143159.25767560111},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-143374.49630935193},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-147884.55842175303},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-149857.35573648618},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-143730.86665566784},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-143964.34425298238},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-148445.51048545324},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-150400.6570644039},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-144319.25457863236},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-144571.03538797202},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-149023.72990928293},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-150957.24075249175},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-144924.81614463308},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-145431.75819279518},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-149619.61035488351},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-151520.3322492431},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-145547.95616791406},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-145836.54342715308},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-150233.55564657296},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-152102.01512269393},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-146189.0898272226},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-146496.18398094608},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-150852.27877235232},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-152702.7092226911},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-146848.64292249182},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-147168.25824175606},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-151484.42159638758},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-153322.84534261952},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-147527.05213796388},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-148084.01894398377},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-152126.153385215},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-153962.86548853805},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-148224.76531191578},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-148541.72324025418},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-152787.67071222272},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-154623.22315508852},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-148942.24171315157},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-149251.36418015073},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-153469.42921724738},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-155304.38360834561},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-149679.95232443069},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-149981.31732657441},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-154171.8963018528},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-156006.82417578218},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-150438.38013300515},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-150968.23012227181},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-154895.55141950821},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-156731.03454352624},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-151218.02042844295},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-151504.10139245595},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-1290936.8816291518}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},null,null,null,32811432.980759818,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,552545.84506462794,240480.41344236257,275066.39152849733,451607.65319045255,549546.87947953457,243568.82955747505,268918.61788402213,448955.99350840563,549175.344499283,240024.06020017393,266969.20965106023,451849.98444989341,547010.59259192948,236257.42615851574,262784.78114169918,454414.6610302811,543878.31058865227,232141.43416142499,259640.44104433327,457400.05654564867,538652.52872501081,227976.52329625032,256205.09839308838,460431.20241957076,{"$f":"SUM(AN12:AN13)","v":533481.91303462558},223693.91643988196,252796.63369221683,458458.14595683984,528365.66923008801,219435.03760016229,249093.41825504115,455949.04628541169,523303.00156360993,215199.17802369397,246057.86445429391,453485.76735532272,517694.75911342178,210985.62419827539,242726.31216859136,451067.77087470016,512010.21473831893,206793.65760492283,239419.14186213206,448694.51582262351,506376.833813668,202622.55446497668,235812.28759132989,446365.45821377705,500793.73985251226,198471.58548215777,232875.39853594685,441939.88204360043,494537.98053953121,194340.01557943283,229637.53784784503,437286.12323891633,{"$f":"SUM(BT12:BT13)","v":488215.82543335424},190227.10363054799,226421.48328819219,432674.9548324261,481720.90797116153,186132.10218608569,222900.82254602839,428105.5784883569,474700.68517901591,182054.25719389206,220052.15289660462,423577.1916481806,467726.14719182276,177992.80771372715,216897.54124617775,418417.62602508307,460796.23433574219,173946.98562597652,213465.2562699244,413028.70064686897,453909.88236239267,169916.01533426723,209135.9488292418,407200.53644957102,447066.02211631578,165899.11346182262,205287.17195040538,401410.03807686502,440263.57919629931,161895.48854138766,200899.60942434712,395656.23624208395,{"$f":"SUM(CZ12:CZ13)","v":433501.47361038381},157904.34069855296,196528.34580359439,389938.15559223504,426778.61942437524,153924.8613283005,191816.07080236671,384254.81436695042,420093.92440367292,149956.23276459108,187831.32000122729,-763962.44840067415]
[]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},null,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(H16:FC16)","v":-15049827.824245788},{"$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$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-285363.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-277338.84914799617},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-168170.27027894856},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-168060.27027894859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-168060.27027894859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-109591.34095722859},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-80174.732385800016},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-80220.291582208374},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-80220.291582208374}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},null,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(H17:FC17)","v":17761605.156513989},{"$f":"H14+H16","v":0},{"$f":"I14+I16","v":0},0,0,0,0,0,0,267181.99591663177,-44883.435705633601,-10297.457619498833,166243.80404245638,264183.03033153841,-41795.019590521115,-16445.231263974041,163592.14436040947,263811.49535128684,-45339.788947822235,-18394.639496935939,166486.13530189724,261646.74344393332,-49106.42298948043,-22579.068006296991,169050.81188228494,258514.4614406561,-53222.414986571181,-25723.408103662892,172036.2073976525,261313.67957701464,-49362.325851745845,-21133.750754907785,183092.3532715746,256143.06388662942,-53644.932708114211,-24542.21545577934,181119.29680884368,360195.39895113942,51264.767321213731,80923.147976092587,287778.7760064631,355132.73128466133,47028.907744745404,77887.594175345352,285315.49707637413,349524.48883447319,42815.353919326823,74666.041889642773,283007.50059575157,402418.87378109037,97202.316647694242,129827.80090490347,339103.17486539495,396785.49285643944,93031.213507748093,126220.9466341013,336774.11725654849,391202.3988952837,88880.244524929178,152700.66615014683,361765.14965780044,414363.24815373123,114165.28319363281,149462.80546204501,357111.39085311629,408041.09304755426,{"$f":"BU14+BU16","v":110052.37124474798},146246.75090239217,352500.22244662605,401546.17558536155,105957.36980028567,142726.09016022837,347930.84610255691,394525.95279321587,101879.52480809204,139877.4205108046,343402.45926238061,387551.41480602277,97818.07532792713,136677.24966396939,338197.33444287471,380575.94275353383,93726.694043768148,133244.96468771604,332808.40906466061,373689.59078018431,89695.723752058853,128915.65724703342,326980.24486736266,366845.73053410742,85678.821879614246,125066.880368197,321189.74649465666,360043.28761409095,81675.196959179288,120679.31784213874,315435.94465987559,353281.18202817545,77684.049116344584,116308.05422138602,309717.86401002668,{"$f":"DD14+DD16","v":346558.32784216688},73704.569746092122,111595.77922015834,304034.52278474206,339873.63282146456,69735.94118238271,107611.02841901891,-844182.73998288251]
[]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(H19:FC19)","v":-4667132.7800340513},{"$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$4)","v":-111057.46160590279},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-110941.44799716768},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-109993.12379701613},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-109031.70028362477},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-108056.99651464567},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-107068.82904835306},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-106067.01190911914},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-105051.35655241304},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-104021.6718293161},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-102977.76395054732},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-101919.43644999168},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-100846.49014772466},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-99758.723112526146},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-98655.930623876411},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-97537.905133427266},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-96404.436225940794},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-95255.310579688812},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-94090.311926305119},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-92909.221010083245},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-91711.815546711936},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-90497.870181440725},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-89267.156446667621},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-88019.442718940874},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-86754.494175366824},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-85472.072749415733},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-84171.937086116988},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-82853.842496635509},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-81517.540912220647},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-80162.780837519094},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-78789.307303242749},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-77396.861818182864},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-75985.182320561362},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-74554.003128710145},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-73103.054891069114},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-71632.064535493511},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-70140.755217861049},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-68628.846269969217},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-67096.053146712671},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-65542.08737253127},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-63966.656487118162},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-62369.463990378004},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-60750.209286624908},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-59108.587628009584},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-57444.290057165039},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-55757.003349059931},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-54046.409952048904},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-52312.187928108542},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-50554.01089224781},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-48771.547951081535},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-46964.463640555492},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-45132.417862811184},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-43275.065822178563},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-41392.057960284597},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-39483.039890265507},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-37547.652330070297},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-35585.531034842876},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-33596.306728370328},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-31579.605033584139},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-29535.046402101529},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-27462.246042793431},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-25360.813849365866},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-23230.354326940906},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-21070.466517623587},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-18880.743925040551},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-16660.774437836451},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-14410.140252113517},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-12128.417792799801},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-9815.1776339312892},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-7469.9844178328322},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-5092.3967731827233},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-1437.4119846443245},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$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:FC20)","v":-5044761.5084952749},{"$f":"SUMIFS(Calculations!$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$4)","v":-121810.02},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-121902.25623434182},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-120995.14870080556},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-120478.87771391563},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-119946.96319985192},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-119398.93114409759},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-118834.29316902184},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-118252.5460986633},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-117653.17151032585},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-117035.63527258715},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-116399.38706930878},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-115743.85990922284},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-115068.46962065915},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-114372.61433096169},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-113655.6739301311},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-112917.00951821495},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-112155.96283595332},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-111371.85567817249},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-110563.98928940375},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-109731.64374118892},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-108874.07729051763},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-107990.52571882456},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-107080.20165095759},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-106142.2938535102},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-105175.96651189236},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-104180.35848549617},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-103154.58254029212},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-102097.72455817246},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-101008.84272233659},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-99886.966677993041},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-98731.096667629841},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-97540.202640082643},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-96313.223332606736},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-95049.065325134987},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-93746.602065878862},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-92404.672867403991},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-91022.081872286144},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-89597.596987425233},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-88129.948786068155},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-86617.829376561756},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-85059.891236827898},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-83454.746013521959},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-81800.963284804631},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-80097.069285624428},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-78341.545594375086},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-76532.827779757179},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-74669.304006638544},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-72749.313599670641},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-70771.1455633812},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-68733.037057424153},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-66633.171825628116},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-64469.67857744341},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-62240.62932034547},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-59944.037641708201},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-57577.856938616547},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-55139.978594040513},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-52628.230097745472},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-50040.373110264205},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-47374.101468205263},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-44627.039129120298},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-41796.738054098721},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-38880.676026202906},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-35876.254402799823},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-32780.795799786007},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-29591.54170564227},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-26305.65002319188},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-22920.19253687156},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-19432.152303258248},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-15838.420962526221},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-12135.795968438671},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-8320.9777344052764},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-4390.5666930624348},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-341.06026675586321},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":3831.1502537742244},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":8129.7829252868924},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":12558.668465379069},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":17121.753666221575},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":21823.104911734812},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":26666.911801338341},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":31657.490883503757},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":36799.289502437852},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":42096.889761324288},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":47555.012605655225},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":53178.522030292239},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":58972.429414005186},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":64941.897985352014},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":71092.247423879235},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":77428.958600743266},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":83957.678462977434},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":90684.225065757157},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":97614.592757147737},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":33655.816487996082},{"$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:FC21)","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:FC22)","v":8049710.8679846656},{"$f":"H17+SUM(H19:H21)","v":0},{"$f":"I17+SUM(I19:I21)","v":0},0,0,0,0,0,0,34314.514310728991,-277727.13993714307,-241285.73011732052,-63266.773955084034,36179.070617040823,-268262.77978297177,-241346.53634211503,-59711.758290666854,42136.65201164491,-265353.18817095668,-236713.4630162364,-50104.214755050256,46819.550710748008,-262134.96794431855,-233772.64706985536,-40270.633861870796,51103.188025013951,-258684.58259104879,-229196.61840314989,-29407.251890248357,61941.73210505629,-246620.00801723803,-216233.39512480627,-9804.4347573024279,65495.024625321326,-241997.22827972737,-210550.64049270697,-2495.9686615494429,179023.77539128374,-127411.50666002207,-95204.810509720119,114253.39104581909,184265.50482334447,-121123.21247145868,-87491.072426027007,122770.06899110909,189873.56069221784,-113878.29621481107,-79005.994268956652,132423.01473207166,254989.51855388447,-47002.638652452617,-11081.750007910741,201561.8155226055,262686.94391300442,-37548.024224057997,-760.54530064578285,213470.79276463005,271659.70538082096,-26817.256173050468,40935.076461707533,254020.40525817848,310730.56087310117,14738.2056616591,54337.296193358168,266385.8812242329,321816.55622143846,{"$f":"BU17+SUM(BU19:BU21)","v":28432.39310089963},69337.603032085375,280410.93727471231,334388.62368189695,43846.339447141858,85779.369239804961,296269.30637773033,348273.63664973713,61163.73453278665,104828.81018113325,314155.12932519108,364243.00942566374,80589.882586305728,126918.85994491978,333806.76774981228,380234.88248677796,97557.844297542368,141374.74761300292,345367.07753003965,390811.34444640588,111518.82866379367,155582.56904837175,358637.73575086641,403645.02003654529,127775.71164093853,172621.89297385223,374368.26852494892,419015.71702809614,146617.0949445313,191771.56526601798,392864.90326061886,437238.86049115285,168368.27418210174,213922.64697853377,343373.68049802276,{"$f":"DD17+SUM(DD19:DD21)","v":346558.32784216688},73704.569746092122,111595.77922015834,304034.52278474206,339873.63282146456,69735.94118238271,107611.02841901891,-844182.73998288251]
[]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},null,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(H24:FC24)","v":-1133661.1123202518},{"$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$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-51813.889932897095},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-69141.752020395143},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-22220.60936891627},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-29623.317753525393},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-63736.585759544483},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-71297.809519538539},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-24951.765709076612},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-32485.924173006119},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-66379.315265590325},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-73880.086614119078},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-28117.118104080204},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-35703.069118089959},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-69486.749901182906},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-76941.574715912619},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-31771.316215992021},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-39424.450845792599},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-61172.224477066789},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-61707.245230882967},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-16906.982744869088},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-21194.36818825885},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-54563.245981235596},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-60584.216467404985},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-16399.729188961093},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-20365.454010872254},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-33792.311013040657}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(H25:FC25)","v":172129.56517676599},{"$f":"SUMIFS(Calculations!$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$4)","v":11946.390462019168},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":64369.388375661678},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":58247.231525931449},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":28340.046890675731},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":11633.145002558769},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":62779.375869760872},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":58257.446971696889},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":27742.804259053664},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":10632.271328265313},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":62290.564478942368},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":57479.090652949293},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":26128.736945070035},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":9845.5443468159065},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":61749.903480867099},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":56985.033573957277},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":24476.695355015923},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":9125.8932780192699},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":61170.238741517765},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":56216.260757950717},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":22651.647183783236},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":8653.2178725721315},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":60491.590213117539},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":55386.639247189043},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":20706.573905448429},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":8056.2647291675676},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":59714.963217215962},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":54431.93646899634},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":19478.751601361902},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":7323.7558504857589},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":58804.883235105313},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":53394.158281854587},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":18205.180420523975},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":6443.1453058996703},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":57748.449811426923},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":52098.250283794245},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":16774.378525715321},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":5500.9919199291617},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":56531.303880309686},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":50691.237153406488},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":15171.163641233929},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-61249.584397867089},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-10514.901987202233},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-16549.611279485514},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-52273.730288612191},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-62542.751858199248},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-12103.277211172506},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-18283.573670305777},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-54274.438465272309},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-64050.175784792285},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-13906.046243741876},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-20346.447886381298},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-56144.78312418831},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-65672.089267495438},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-15945.373591973213},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-22598.02080129867},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-58222.183086485602},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-67534.536486016121},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-18245.997081765556},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-25118.072350204689},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-60578.392502965988},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-69646.643819373101},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-20835.540067934315},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-27880.289073101594},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-63242.598512273165},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-71979.325997970183},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-23744.862442322599},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-31080.595151244779},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-66247.416767446499},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-74662.180624325876},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-27008.455315313739},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-31457.967368671612},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-59564.98313536738},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-67364.906411177668},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-19875.16399538605},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-27236.403752383416},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-9693.2252455485032},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$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$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":1039.1688741266828},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-1039.1688741266828},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":1198.6449169218654},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-1198.6449169218654},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":172129.56517676599}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},null,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(H26:FC26)","v":7088179.320841182},{"$f":"H22+SUM(H24:H25)","v":0},{"$f":"I22+SUM(I24:I25)","v":0},0,0,0,0,0,0,46260.904772748159,-213357.75156148139,-183038.49859138907,-34926.727064408304,47812.215619599592,-205483.4039132109,-183089.08937041814,-31968.95403161319,52768.923339910223,-203062.62369201431,-179234.37236328711,-23975.477809980221,56665.095057563914,-200385.06446345145,-176787.61349589808,-15793.938506854873,60229.081303033221,-197514.34384953103,-172980.35764519917,-6755.6047064651211,70594.949977628421,-186128.41780412049,-160846.75587761722,10902.139148146001,73551.289354488894,-182282.2650625114,-156118.70402371063,16982.78293981246,186347.53124176949,-68606.623424916761,-41810.652227865532,132458.57146634307,190708.65012924414,-63374.76266003176,-35392.822142232762,139544.44751682441,195374.552612147,-57346.992334501381,-28314.757115550165,147594.17837330559,193739.93415601738,-57517.54063965485,-27631.361287396256,149288.0852339933,200144.19205480517,-49651.301435230504,-19044.11897095156,159196.35429935774,207609.52959602867,-40723.302416792343,20588.628575326235,197875.62213399017,245058.47160560574,-1207.1679303141136,31739.275392059499,208163.6981377473,254282.01973542233,{"$f":"BU22+SUM(BU24:BU25)","v":10186.396019134074},44219.530681880686,219832.54477174632,264741.97986252385,23010.799379207543,57899.080166703367,233026.70786545717,276294.31065176695,37418.87209046405,73748.215029888466,247907.71255774458,289580.82880133786,53581.42727099199,95460.892576248167,274241.78461444488,312869.97607560031,77682.68030215631,114138.34386061951,283859.96235159406,321669.59242601076,89298.219294877403,125959.25129484636,294901.14999132196,332347.21051700675,102823.94593186192,140135.96880084611,307988.95325935859,345135.63041397708,118499.9768404511,156068.496147928,323378.15335943596,360297.28577524022,136596.95796610971,174498.19613274117,282201.45602095599,{"$f":"DD22+SUM(DD24:DD25)","v":284851.08261128393},57836.755875349714,89362.242157772795,249471.27680350648,279289.41635405959,54534.856910343486,86046.929491224786,-705845.48581915721]
[]
["·","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:$QJ374)","v":4420183.9769208292},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":16869.937693279237},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":26564.220760786964},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":17212.582238753268},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":34661.715034763212},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":21783.823043573997},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":41995.54325069976},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":268891.44387346931},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":201462.13454818481},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":312164.25407925132},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":194189.81878725224},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":204547.66967050158},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":405376.81360611191},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":562084.40566551115},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":437088.36181555223},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":442616.81956287991},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":645531.76039281837},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":800693.63355629705},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":672365.54623773252},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":677674.53813031851},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":880878.73555437615},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1034548.7265855671},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":902076.66675483494},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":905141.20263698627},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1108325.7614082191},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1259515.5220985615},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1123768.9299536038},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1125160.5228023061},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1328804.591866869},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1474912.6716449521},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1335674.55306612},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1335344.6150381148},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1539500.5977209017},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1680432.6550538733},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1537722.3375446396},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1535806.4523368962},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1735373.4814719302},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1871176.5086442416},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1724775.8076671707},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1721233.8035283478},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1915670.1010120711},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2046390.293684887},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1896791.0626348977},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1891822.8110995379},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2081192.2923858084},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2206264.4823932638},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2053247.2748524458},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2046799.8370320415},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2231156.0190215684},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2350493.9020237182},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2194075.521259441},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2186179.6340390891},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2365572.6083849217},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2479219.9600319541},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2319179.7251224513},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2309779.0835099993},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2484258.133210537},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2592257.8473744951},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2429084.9447623426},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2416242.3912943844},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2585133.9147880105},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2687528.0000558184},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2521000.4409868717},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2504387.4720569174},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2667624.2050263658},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2764453.7809093096},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2594585.7524702149},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2574231.3168780212},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2731864.5666952562},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2822944.9889211808},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2649513.2159212269},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2625356.5894298283},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2777443.9333318281},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2862230.9148300001},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2685721.8205962228},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2657968.4483873802},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2669095.6458660448},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2927222.973183657},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":858825.70593476668},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1007022.4622960769},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1327062.3427879543},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1578972.142124922},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1575471.9870207829},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1711076.0885364788},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1956412.2995472215},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2145241.9991640504},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2121784.8913399829},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2219871.2845320823},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2456292.4633566979},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2636662.9976273403},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2606985.2420382779},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2698014.0098502724},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2925143.4365579402},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3096660.0987183172},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3060101.083267333},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3143412.128776175},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3360820.0619722158},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3523033.59898374},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":3479108.8414698504},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7091485.4854650171},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7454722.4964070292},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7764410.5312952241},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7870910.7469211286},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8097098.2897434961},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8454792.6803829893},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8759470.3510418776},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":8863221.2884192504},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":7950369.1607649047}]
[null,null,{"$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:$QJ375)","v":179595.33634439672},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":359190.67268879345},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":494649.90861507552},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":315054.57227067876},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":0},{"$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:$QJ377)","v":121278.07214885119},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":615308.56708640011},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":169888.61771908094},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":169888.61771908094},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":376954.727805481},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209721.625719081},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":348926.65363383293},{"$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:$QJ377)","v":443043.66972987971},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":214185.37447696921},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":289597.63213325921},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":413218.86527625588},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":444374.62794808263},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":213607.296281952},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":289893.38885172654},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":415692.35544859804},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":444392.45115314797},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":211626.06902563662},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":289294.7968310549},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":418207.2202241557},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":444455.01395721827},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":209413.87992033653},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":287042.1517285615},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":420763.7077124847},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":443900.60728832975},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":207223.711595206},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":284982.17562029063},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":423362.07015303045},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":440815.47049496981},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":205055.34484893054},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":282869.99265664461},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":426002.56394001405},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":437775.27271948638},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":202908.56266219018},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":280786.94469943421},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":423532.40669981076},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":434779.70891229465},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":200783.15017593891},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":278648.70024384453},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":420511.18150387245},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":431828.47848322953},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":198678.89466990111},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":276707.42100997793},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":417532.8707364538},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":428310.72051466751},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":196595.58554128098},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":274710.53608648409},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":414597.17561738205},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":424705.80884511879},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":194533.01428368472},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":272741.96774588735},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":411703.80162465642},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":421144.34081251489},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":192490.97446625258},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":270714.92780287861},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":408852.45846490143},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":417625.95955900499},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":190469.26171299815},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":268888.99369689095},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":406042.86004424322},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":414150.31253493525},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":188467.67368235395},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":267004.20143493928},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":403274.72443960363},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":410717.05146352173},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":186486.01004691917},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":265146.95260999969},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":400547.77387041296},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":407100.96167745709},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":184524.07247341159},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":263228.0988551873},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":397861.73467073601},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":402942.95807130286},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":182581.66460281643},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":261514.34256899173},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":395216.33726180834},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":398826.34445442923},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":180658.59203073409},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":259738.61681650643},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":391926.25366046943},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":394750.70881872461},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":178754.66228792342},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":257686.8408421771},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":388402.07024732127},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":390715.64325732749},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":176869.68482103891},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":255305.07429580242},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":384430.20089913264},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":386720.74392380135},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":175003.47097355899},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":252982.15860734973},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":380497.86870514537},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":382765.61099171528},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":173155.83396690423},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":250361.76116781333},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":376604.68010091188},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":378849.84861462755},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":171326.58888174393},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":247767.44793411344},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":372750.24543964234},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":374973.06488646992},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":169515.55263948982},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":245078.66085113122},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":368934.17895320454},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":371134.87180232047},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":167722.54398397024},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":242656.03806946747},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":358046.54450477316}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":4541462.0490696803},{"$f":"SUM(I31:I34)","v":632178.50477967935},196452.8384798679,187101.19995783421,411616.44284024421,231505.448762655,390922.19688453269,448486.78021786606,1003696.476966858,885540.30124501395,842978.12360930489,976957.20763555088,1208942.1142429882,1134882.3746362566,1086172.423356072,1217499.8477002713,1449114.8842347597,1371510.3752707271,1320851.0157575808,1455072.4310432677,1684524.4222003878,1603153.2791946973,1548309.4911721898,1685095.5830382644,1911417.0413853424,1825929.906382561,1767941.7782626878,1907713.2656441298,2128810.7350506322,2039158.6891826761,1977735.2184115581,2120537.8516669222,2336466.5431291815,2242531.8904048568,2177699.9549328671,2318529.5317255002,2529343.8630730184,2431150.3315089741,2362615.1805998087,2500935.6577210138,2706689.2521840939,2604259.8610435817,2532689.1563336691,2668546.3545247852,2868693.6855892697,2762050.7406233381,2687148.4836277235,2820587.6853382168,3015052.5005554804,2904217.5889961962,2826008.1616941215,2957074.1083525391,3145907.6218862301,3030901.6071870001,2949085.3256141231,3077822.2146636941,3261074.7654583352,3141917.7817762867,3057164.6111480268,3181475.924027421,3358474.9000117392,3235186.3464269657,3147195.3151106043,3266852.8691853145,3437531.9291786808,{"$f":"SUM(BU31:BU34)","v":3310130.4636450224},3218923.3777690078,3333969.7634372273,3498156.2010615068,3366659.7340833857,3271931.9874652075,3382408.9967893576,3539577.5640919246,3404003.2521216101,3306426.8358540079,3412375.4583379822,3562571.8989355494,3422936.1374850702,1118564.3227512732,1398948.7159565464,1721813.0516066789,1757726.8044128455,1833158.8278629601,2099478.1587838,2347127.9428045489,2322111.6839850894,2377089.9656357854,2604301.4854312148,2843013.2072804994,2811666.4686008994,2859967.4006456276,3078511.878555418,3307909.0475496557,3269815.9326852215,3310462.8444351461,3520016.8088770867,3739669.9105868433,3694360.187865484,3726876.2894039638,7464235.7309046593,{"$f":"SUM(DD31:DD34)","v":7829695.5612934995},7933926.0839347141,8115989.4077722598,8466032.4686967004,8825927.5521853101,8927192.8950258475,9105877.3264887184,8308415.7052696776]
[]
[null,"Non-Current Assets"]
[null,null,{"$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:$QJ381)","v":1488537.95093032},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5572821.4952203203},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6883547.1615201309},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8217898.8000421636},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10903383.557159755},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12958494.551237345},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15374077.803115468},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15631513.219782135},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15346149.370634139},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":15060785.521486143},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14775421.672338147},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14490057.823190149},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":14204693.974042153},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13919330.124894157},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13633966.275746161},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13348602.426598165},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":13063238.577450169},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12777874.728302173},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12492510.879154177},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":12207147.030006181},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11921783.180858186},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11636419.33171019},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11351055.482562194},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":11065691.633414198},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10780327.784266202},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10494963.935118206},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":10209600.08597021},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9924236.236822214},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9646897.387674218},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9369558.5385262221},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":9092219.6893782262},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8814880.8402302302},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8537541.9910822343},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":8260203.1419342384},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7982864.2927862424},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7705525.4436382465},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7537355.1733592991},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7369184.9030803517},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7201014.6328014042},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":7032844.3625224568},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6864674.0922435094},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6696503.8219645619},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6528333.5516856145},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6360163.2814066671},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6191993.0111277197},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":6023822.7408487722},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5855762.4705698229},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5687702.2002908736},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5578110.8593336474},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5468519.5183764212},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5358928.177419195},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5249336.8364619687},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5139745.4955047425},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5030154.1545475163},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4920562.81359029},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4810971.4726330638},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4701380.1316758376},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4591788.7907186113},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4511614.0583328139},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4431439.3259470165},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4351264.5935612191},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4271089.8611754216},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4190915.1287896242},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4110740.3964038268},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4030565.6640180293},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3950390.9316322319},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3870216.1992464345},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3790041.4668606371},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3709866.7344748396},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3629692.0020890422},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3549517.2697032448},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3469342.5373174474},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3389167.8049316499},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3308993.0725458525},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3228818.3401600551},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3148643.6077742577},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3068468.8753884602},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2988294.1430026628},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5287017.3829471357},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5206797.0913649257},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5126576.7997827157},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":5046356.5082005057},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4966136.2166182958},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4885915.9250360858},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4805695.6334538758},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4725475.3418716658},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4645255.0502894558},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4565034.7587072458},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4484814.4671250358},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4404594.1755428258},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4324373.8839606158},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4244153.5923784059},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4163933.3007961959},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4083713.0092139859},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4003492.7176317759},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3923272.4260495659},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3843052.1344673559},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3762831.8428851459},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3682611.5513029359},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3602391.2597207259},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3522170.9681385159},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3441950.676556306},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3361730.384974096},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3281510.093391886},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3201289.801809676},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3121069.510227466},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3040849.218645256},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2960628.927063046}]
[null,null,{"$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:$QJ383)","v":11946.390462019168},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":76315.778837680846},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":134563.01036361229},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":162903.05725428803},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":174536.20225684679},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":237315.57812660767},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":295573.02509830456},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":323315.82935735822},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":333948.10068562353},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":396238.6651645659},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":453717.75581751519},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":479846.49276258523},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":489692.03710940114},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":551441.94059026823},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":608426.97416422551},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":632903.66951924143},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":642029.5627972607},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":703199.80153877847},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":759416.06229672919},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":782067.70948051242},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":790720.92735308455},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":851212.51756620209},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":906599.15681339114},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":927305.73071883956},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":935361.99544800713},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":995076.95866522309},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1049508.8951342194},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1068987.6467355813},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1076311.4025860671},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1135116.2858211724},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1188510.444103027},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1206715.624523551},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1213158.7698294506},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1270907.2196408776},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1323005.4699246718},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1339779.8484503871},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1345280.8403703163},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1401812.144250626},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1452503.3814040325},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1467674.5450452664},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1406424.9606473993},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1395910.0586601971},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1379360.4473807116},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1327086.7170920994},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1264543.9652339001},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1252440.6880227276},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1234157.1143524218},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1179882.6758871495},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1115832.5001023572},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1101926.4538586154},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1081580.0059722341},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":1025435.2228480458},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":959763.13358055032},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":943817.75998857711},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":921219.73918727844},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":862997.55610079283},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":795463.01961477671},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":777217.02253301116},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":752098.95018280647},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":691520.55767984048},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":621873.91386046738},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":601038.37379253306},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":573158.08471943147},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":509915.4862071583},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":437936.16020918812},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":414191.29776686552},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":383110.70261562074},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":316863.28584817424},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":242201.10522384837},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":215192.64990853463},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":183734.68253986302},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":124169.69940449564},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":56804.792993317969},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":36929.628997931919},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":9693.2252455485032},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":0},{"$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:$QJ383)","v":0},{"$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:$QJ383)","v":1039.1688741266828},{"$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:$QJ383)","v":0},{"$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:$QJ383)","v":1198.6449169218654},{"$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:$QJ383)","v":172129.56517676599}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":1488537.95093032},{"$f":"SUM(I38:I40)","v":5572821.4952203203},6883547.1615201309,8217898.8000421636,10903383.557159755,12958494.551237345,15374077.803115468,15631513.219782135,15358095.761096157,15137101.300323823,14909984.682701759,14652960.880444437,14379230.176299,14156645.703020765,13929539.300844466,13671918.255955523,13397186.678135794,13174113.393466739,12946228.634971693,12686993.522768768,12411475.217967587,12187861.272300458,11959482.456726419,11698595.30293344,11422357.347063463,11198163.736656984,10969016.148266939,10706303.946302727,10437618.315027302,10220771.056092424,9998818.8461916167,9742186.5709490702,9472903.9865302406,9255280.1005994622,9032373.1879204623,8774513.0903738271,8613666.5759453662,8504301.188901525,8389525.076904431,8239559.987046008,8077832.8620729595,7967411.041605439,7851339.0216102861,7699943.129857054,7537273.8514980357,7425634.885099398,7308265.8519738559,7155376.7453361396,6984535.819981047,6864429.5770366183,6738288.6247999063,6576423.5535540683,6404289.4607386421,6282594.8425702434,6154719.9279427119,5990854.1485202136,5817212.6317781946,5693715.2445772272,5593194.0643050484,5456874.5487950621,5311027.7271417696,5214907.6211639987,5112134.867976903,4973737.95250462,4826028.6836328059,{"$f":"SUM(BU38:BU40)","v":4727607.9541652426},4622315.1494292412,4481562.0245404774,4331740.6483353069,4230730.375881575,4122675.3544226764,3979258.0235246057,3827103.9651408382,3723184.3703127182,3611929.0427756757,3465506.8936224319,3310669.9806123087,3203486.7929111975,5470752.0654869983,5330966.7907694215,5183381.592776034,5083286.1371984379,4975829.4418638442,4885915.9250360858,4805695.6334538758,4725475.3418716658,4645255.0502894558,4565034.7587072458,4484814.4671250358,4404594.1755428258,4324373.8839606158,4244153.5923784059,4163933.3007961959,4083713.0092139859,4003492.7176317759,3923272.4260495659,3843052.1344673559,3762831.8428851459,3682611.5513029359,3602391.2597207259,{"$f":"SUM(DD38:DD40)","v":3522170.9681385159},3442989.8454304328,3361730.384974096,3281510.093391886,3201289.801809676,3122268.1551443879,3040849.218645256,3132758.4922398119]
[]
[null,"Total Assets",null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":6030000},{"$f":"I35+I41","v":6205000},7079999.9999999991,8404999.9999999981,11315000,13190000,15765000.000000002,16080000,16361792.238063015,16022641.601568837,15752962.806311063,15629918.088079989,15588172.290541988,15291528.077657022,15015711.724200539,14889418.103655795,14846301.562370554,14545623.768737465,14267079.650729274,14142065.953812035,14095999.640167974,13791014.551495155,13507791.947898608,13383690.885971704,13333774.388448805,13024093.643039545,12736957.926529627,12614017.211946856,12566429.050077934,12259929.745275101,11976554.064603174,11862724.422615992,11809370.529659422,11497811.991004318,11210073.142853329,11093042.622099327,11143010.439018384,10935451.520410499,10752140.25750424,10740495.644767022,10784522.114257053,10571670.902649021,10384028.177943956,10368489.48438184,10405967.537087306,10187685.625722736,9995414.3356015794,9975964.4306743555,9999588.3205365278,9768647.1660328135,9564296.7864940278,9533497.6619066074,9550197.0826248713,9313496.4497572444,9103805.2535568345,9068676.3631839082,9078287.3972365297,8835633.0263535138,8650358.6754530743,8638350.4728224836,8669502.6271535084,8450093.9675909653,8259330.1830875073,8240590.8216899345,8263560.6128114872,{"$f":"BU35+BU41","v":8037738.417810265},7841238.5271982495,7815531.7879777048,7829896.8493968137,7597390.1099649612,7394607.3418878838,7361667.0203139633,7366681.5292327628,7127187.6224343283,6918355.8786296835,6877882.3519604141,6873241.8795478586,6626422.9303962681,6589316.3882382717,6729915.5067259679,6905194.6443827134,6841012.9416112835,6808988.2697268045,6985394.0838198857,7152823.5762584247,7047587.0258567557,7022345.0159252416,7169336.2441384606,7327827.6744055357,7216260.6441437248,7184341.2846062435,7322665.4709338238,7471842.3483458515,7353528.9418992074,7313955.562066922,7443289.2349266522,7582722.0450541992,7457192.0307506304,7409487.8407068998,11066626.990625385,{"$f":"DD35+DD41","v":11351866.529432015},11376915.929365147,11477719.792746356,11747542.562088586,12027217.353994986,12049461.050170235,12146726.545133974,11441174.19750949]
[]
[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:$QJ389)","v":2663.8516843640618},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2663.8516843640618},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2663.8516843640618},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2663.8516843640618},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2730.4479764731632},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2730.4479764731632},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2730.4479764731632},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2730.4479764731632},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2798.709175884992},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2798.709175884992},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2798.709175884992},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2798.709175884992},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2868.6769052821155},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2868.6769052821155},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2868.6769052821155},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2868.6769052821155},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2940.3938279141685},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2940.3938279141685},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2940.3938279141685},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":2940.3938279141685},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3013.9036736120224},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3013.9036736120224},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3013.9036736120224},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3013.9036736120224},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3089.2512654523248},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3089.2512654523248},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3089.2512654523248},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3089.2512654523248},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3166.4825470886335},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3166.4825470886335},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3166.4825470886335},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3166.4825470886335},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3245.6446107658485},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3245.6446107658485},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3245.6446107658485},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3245.6446107658485},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3326.7857260349956},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3326.7857260349956},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3326.7857260349956},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3326.7857260349956},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3409.9553691858691},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3409.9553691858691},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3409.9553691858691},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3409.9553691858691},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3495.2042534155175},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3495.2042534155175},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3495.2042534155175},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3495.2042534155175},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3582.5843597509052},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3582.5843597509052},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3582.5843597509052},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3582.5843597509052},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3672.1489687446774},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3672.1489687446774},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3672.1489687446774},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3672.1489687446774},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3763.9526929632939},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3763.9526929632939},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3763.9526929632939},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3763.9526929632939},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3858.051510287376},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3858.051510287376},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3858.051510287376},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3858.051510287376},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3954.5027980445593},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3954.5027980445593},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3954.5027980445593},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3954.5027980445593},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4053.3653679956733},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4053.3653679956733},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4053.3653679956733},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4053.3653679956733},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4154.6995021955627},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4154.6995021955627},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4154.6995021955627},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":24457.97642103802},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":28673.379937796086},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12618.444419726655},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":11732.650649627565},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":25274.849943148794},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":29485.413961511818},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":13626.987453962336},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":12880.945069169222},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":26232.048803589612},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":30442.308374244982},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14783.001672145661},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":14087.55947374567},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":27346.783087973956},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":31561.79163905685},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":16104.768746372527},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":15464.725078251544},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":22695.831091079566},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":26509.263597059147},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10833.863784470959},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9757.4487385870871},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":22462.001335202534},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":26239.870655519262},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10721.192363883358},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9716.1500122042435},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":22232.896031072454}]
[null,null,{"$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:$QJ390)","v":121810.02},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":80484.156034341824},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":80148.438466660242},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":79802.548320960341},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":79446.177357955574},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":79079.007998400819},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":78700.713040082192},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":78310.95536623153},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":77909.38764510554},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":77495.652020461712},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":77069.379792655542},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":76630.191090074615},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":76177.694530616805},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75711.486872910842},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":75231.152656968741},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":74736.263833949371},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":74226.379384703701},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73701.044926761417},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":73159.792309409066},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":72602.139196498276},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":72027.588636613189},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":71435.628620213043},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70825.73162335594},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":70197.354137597067},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":69549.936185642233},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":68882.900822325202},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":68195.653620464291},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":67487.582141139806},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66758.055387920307},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":66006.423244551494},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":65232.01589560647},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":64434.143229581066},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":63612.09422390243},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":62765.136311302718},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":61892.514726993337},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":60993.451836057779},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":60067.146440463985},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":59112.77306507832},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":58129.481222045077},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":57116.394652876086},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":56072.610547574717},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":54997.198740098596},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":53889.200879444135},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":52747.629575614003},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":51571.467519706501},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":50359.666577342956},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":49111.146854624843},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":47824.795735788648},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":46499.466891700606},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":45133.979258307845},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":43727.115984135657},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":42277.623345892775},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":40784.209631218495},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":39245.543987575875},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":37660.255236265235},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":36026.930650501126},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":34344.114696463788},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":32610.307736203154},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":30823.964691239675},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":28983.49366567075},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":27087.254527556066},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":25133.557447317366},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23120.661391850354},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21046.772573006638},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18910.042849063131},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16708.568077754418},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":14440.386419400278},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":12103.476588616348},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9695.7560530498358},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":7215.0791775351217},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":4659.2353120154366},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2025.94682152664},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-687.13294351245793},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3482.421738512006},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-6362.4105792888349},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-9329.6659619300426},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-12386.832149920661},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-15536.633530573585},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-18781.87704286167},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-22125.4546788156},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-25570.346060716569},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-29119.621096380521},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-32776.44271490012},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-36544.069685282484},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-40425.859520494407},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-44425.271469503088},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-48545.869599978687},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-52791.325974405816},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-57165.423922434464},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-61672.06141238632},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-66315.254524921213},{"$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:$QJ391)","v":111057.46160590279},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":73582.434631473967},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":72948.774086247227},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":72306.360713698028},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":71655.073609997431},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":70994.790201257856},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":70325.386220464163},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":69646.735684086394},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":68958.71086836938},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":68261.182285294723},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":67554.018658210887},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":66837.086897126559},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":66110.252073662792},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":65373.377395659147},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":64626.324181429038},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63868.951833659507},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":63101.117812950455},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":62322.677610988336},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":61533.484723349371},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":60733.390621926999},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":59922.244726978512},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":59099.894378785626},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":58266.18480892347},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":57420.959111132761},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":56564.058211789728},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":55695.320839967979},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":54814.58349708694},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":53921.680426140992},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":53016.443580503583},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":52098.702592300426},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":51168.284740345822},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":50225.014917636145},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":49268.715598394178},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":48299.206804658374},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":47316.306072410509},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":46319.828417235527},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":45309.586299506977},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":44285.389589091559},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":43247.045529566218},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":42194.35870194083},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":41127.130987879857},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":40045.161532416008},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":38948.246706148813},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":37836.180066921035},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":36708.752320965737},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":35565.751283516678},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":34406.96183887458},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":33232.165899921834},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":32041.142367077904},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":30833.667086687892},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":29609.512808836193},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":28368.449144577502},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":27110.242522577031},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":25834.656145151795},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":24541.449943704683},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":23230.380533542921},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21901.20116807249},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20553.661692359765},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19187.508496051712},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17802.484465645801},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16398.328936100581},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14974.777641777851},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13531.562666707201},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12068.412394163543},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10585.051455548159},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9081.200678563624},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7556.5770346728741},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6010.8935858325158},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4443.8594304903581},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2855.179648837001},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":0},{"$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:$QJ392)","v":0},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22834.47610783554},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":19533.959089638582},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":910.46264270716165},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":15295.139807595726},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":23533.742439287053},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":20299.920493241349},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1897.4933882544701},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":16176.452860186189},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":24372.337044091102},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":21208.986705303141},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":3030.0409254710194},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":17209.087387348591},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":25367.574693969407},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":22279.001777981692},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":4326.5102865559711},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":18411.993355164941},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":20536.932440260414},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":17111.956129627917},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":12518.036269321839},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":20164.976211431742},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":16772.482443455418},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":12223.607824193508},{"$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:$QJ393)","v":32515.499171132396},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":49723.964131326647},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":67453.862788279745},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":69907.862484627432},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":72026.140625774133},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":74208.604712875705},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":76457.199644280568},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":78773.929250701913},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":81160.858080927428},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":83620.11324163762},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":86153.886292972486},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":88764.435201535816},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":91454.086352577549},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":94225.236623147008},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":97080.355518064956},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":100021.98737061783},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":103052.75360993494},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":106175.35509706955},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":109392.57453186586},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":112707.27893275594},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":116122.42219169735},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":119641.04770652797},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":123266.29109308346},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":127001.38297949496},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":130849.65188515662},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":134814.52718692875},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":138899.54217521986},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":143108.33720267122},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":147444.6629282494},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":151912.38365963829},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":156515.48079690902},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":161258.05638053615},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":166144.33674692275},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":171178.67629469128},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":176365.56136509671},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":181709.61424002048},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":187215.59726110732},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":192888.41707371612},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":198733.12899946677},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":204754.94154127964},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":210959.22102492198},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":217351.49638119814},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":223937.46407304483},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":230722.99317192216},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":237714.13058802459},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":244917.10645897232},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":252338.33970178565},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":259984.44373308949},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":267862.23236264585},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":275978.7258654664},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":284341.1572379159},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":292956.97864338197},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":301833.86805325508},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":310979.73608913674},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":320402.73307237367},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":330111.25628719968},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":340113.95746395813},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":350419.75048907351},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":361037.81934864295},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":371977.62631272612},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":383248.9203676281},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":394861.74590368755},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":406826.45166631514},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":419153.69997825613},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":431854.47624129732},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":444940.09872588486},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":458422.22865737788},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":472312.88060792512},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":486624.4332032259},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":501369.64015371684},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":482375.92303730524},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":358959.16306144884},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":231802.75184156402},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":100793.37420530547},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-34185.718582709349},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-173254.81286129382},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-316537.83976561367},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-464162.4856681613},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-616260.30596620205},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-772966.84231709375},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-934421.74342595378},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1100768.8894933134},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1272156.5204336601},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1448737.3679791302},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1630668.7917860756},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-1818112.9196657953},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2011236.7920643983},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2210212.5109205516},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2415217.3930337653},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2626434.1280798912},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-2844050.9414146496},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3068261.7618102646},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-3299266.3942746874},{"$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:$QJ394)","v":175000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1050000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":2375000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":3275000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":31178.861372800224},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":100147.41337495406},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":170068.63606317679},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":240955.68878922728},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":281643.05130373116},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":285533.41975606116},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":289477.52632344438},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":293476.11329675751},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":297529.93322022818},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":301639.74903306551},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":305806.33421304729},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":310030.4729220905},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":314312.96015383239},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":318654.60188325052},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":323056.21521834924},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":327518.62855394126},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":332042.68172755407},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":336629.22617748927},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":341279.12510306528},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":345993.25362707395},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":350772.49896048068},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":355617.76056939986},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":360529.95034437662},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":365509.99277200707},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":370558.82510892884},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":375677.39755821531},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":380866.67344820627},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":386127.62941380852},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":391461.25558030134},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":396868.55574968038},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":402350.54758957599},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":407908.26282478031},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":413542.74743142136},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":419255.0618338174},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":425046.28110405244},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":430917.49516430683},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":436869.80899198359},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":442904.34282766841},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":449022.23238596087},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":455224.62906921963},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":461512.70018425898},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":467887.62916203879},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":474350.61578038963},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":480902.87638981332},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":487545.64414240408},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":494280.16922393022},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":501107.71908912249},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":508029.5787002123},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":515047.05076876469},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":522161.45600085246},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":529374.13334561582},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":536686.44024725631},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":544099.75290051091},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":551615.4665096564},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":559234.99555108906},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":566959.77403953334},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":574791.25579792727},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":582730.91473103501},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":590780.24510284036},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":598940.76181776996},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":607214.00070580328},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":615601.51881151856},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":624104.89468713384},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":632725.72868959291},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":641465.64328175853},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":650326.28333776223},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":659309.31645257492},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":668416.43325585173},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":677649.34773011366},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":822469.03345960495},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":654234.55819797982},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":483676.24042675807},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":310761.98063719744},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":0},{"$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},{"$f":"SUM(I46:I51)","v":175000},1050000,2375000,3275000,31178.861372800224,132662.91254608647,219792.60019450344,543940.88486777386,508281.35613853845,513320.62461910688,518458.89175534248,523765.01188546425,529108.10864706198,534557.15435101243,540114.58648147597,545851.16690442292,551632.9388370096,557530.79586257949,563547.43900458235,569755.60758156795,576018.21027202404,582408.13353110407,588928.37277302588,595653.71918450808,602443.89425890055,609373.85362176981,616446.92169724405,623740.0209022942,631109.63476103451,638632.86954926339,646313.4175574769,654230.41725191264,662237.06571071805,670412.70706093335,678761.44508194737,687364.72513720184,696072.41219589813,704966.181763781,714050.5980930496,723409.51096246601,732889.41095873108,742574.40549894539,752469.57432373613,762661.27653469238,772992.5901057435,783550.16266460705,794339.65124243964,805450.0373674985,816720.95295602665,828241.70276673359,840018.59055981576,852143.34249608568,864452.11661612929,877037.00131041324,889905.02510020824,903150.79110370157,916606.96224863955,930368.54771563422,944443.38849044696,958929.10823444719,973654.86118659936,988718.72634370776,1004129.4557447026,1019987.8497239125,{"$f":"SUM(BU46:BU51)","v":1036119.5491400557},1052625.8650594014,1069516.5714151012,1086895.815329852,1104585.7298593973,1122691.0351479044,1141222.6516559173,1160288.2590158854,1179706.4998924015,1335044.9329149486,1177673.0713241901,984245.14431559923,683844.76789301401,240515.35252157514,106872.68639482779,-30718.152024026243,-172582.53509761026,-318745.55084270693,-426199.69910121779,-580439.7990886881,-774974.56878523354,-926175.83001159213,-1074085.7517896933,-1247941.5320396235,-1462332.5082332939,-1634387.8365716203,-1804052.603503397,-2000011.3565053446,-2236824.7397924382,-2432466.6157726496,-2626511.0962723535,-2847375.5719200457,-3109502.5441897223,-3331704.930366192,43232.763531339981,{"$f":"SUM(DD46:DD51)","v":43621.219726687064},10833.863784470959,22275.485007908926,42626.977546634276,43012.35309897468,10721.192363883358,21939.757836397752,22232.896031072454]
[]
[null,"Non-Current Liabilities"]
[null,null,{"$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:$QJ398)","v":2010000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2010000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2010000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2010000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4020000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":4020000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3987484.5008288678},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3970276.0358686736},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3952546.1372117205},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3934279.0048955628},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3915458.3602030938},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3896067.431155798},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3876088.9375674399},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3855505.0756448614},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3834297.5021221666},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3812447.3179141604},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3789935.0512744673},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3766740.640443325},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3742843.4157695887},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3718222.0812910129},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3692854.6957564023},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3666718.6530727074},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3639790.6621596538},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3612046.726193944},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3583462.121224537},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3554011.374139952},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3523668.2399679571},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3492405.6784874159},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3460195.8301314535},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3427009.991160457},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3392818.5880828006},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3357591.1513004876},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3321296.2879562341},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3283901.653957786},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3245373.9251545514},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3205678.7676408491},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3164780.8071593251},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3122643.5975772501},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3079229.5884076282},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":3034500.0913461577},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2988415.2457942278},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2940933.9833372291},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2892013.9911465207},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2841611.6742724422},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2789682.1167947613},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2736179.0417959499},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2681054.7701215991},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2624260.1778912442},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2565744.652721717},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2505456.0486240275},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2443340.6395335747},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2379343.0714322715},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2313406.3130199309},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2245471.6048909379},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2175478.4071709285},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2103364.3455668045},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":2029065.1557820146},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1952514.6262475555},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1873644.5391176729},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1792384.6094776678},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1708662.422709641},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1622403.369960356},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1533530.5816537151},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1441964.8589885945},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1347624.603360998},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1250425.7436476299},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1150281.661286087},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1047103.1130849069},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":940798.15169468313},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":831272.04366937396},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":718427.18504478992},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":602163.01435902226},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":482375.92303730524},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":358959.16306144884},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":231802.75184156402},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":100793.37420530542},{"$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:$QJ399)","v":5118821.1386271995},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7624852.5866250461},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7869931.3639368229},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7799044.311210773},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7727178.0873234682},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7654319.1668689838},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7580453.8376133787},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7505568.1979140146},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7429648.15410324},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7352679.4178359192},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7274647.5034003314},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7195537.7249919251},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7115335.1939494088},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":7034024.8159526698},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6951591.2881819829},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6868019.0964379841},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6783292.5122218551},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6697395.5897751804},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6610312.1630789191},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6522025.8428109111},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6432520.013261375},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6341777.8292057812},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6249782.2127345428},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6156515.8500389038},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":6061961.1881524464},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5966100.4316475661},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5868915.5392863359},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5770388.2206250951},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5670499.9325721441},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5569231.8758978844},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5466564.9916967591},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5362479.9578003148},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5256957.1851407224},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5149976.8140640669},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":5041518.7105927067},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4931562.4626360079},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4820087.3761487398},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4707072.4712363994},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4592496.4782067463},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4476337.8335667886},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4358574.6759644803},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4239184.8420743598},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":4118145.8624263555},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3995434.9571769745},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3871029.0318220751},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3744904.6728504295},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3617038.1433372335},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3487405.3784767622},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3355981.9810533109},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3222743.2168495771},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":3087664.0099916179},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2950718.9382295059},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2811882.2281527999},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2671127.7503399206},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2528429.014440529},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2383759.1641899729},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2237090.9723548731},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2088396.8356088861},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1937648.7693376886},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1784818.4023722028},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1629876.9716490698},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1472795.3167973673},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1313543.8746505547},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1152092.67368261},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":988411.32836731127},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":822469.03345960507},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":654234.55819797982},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":483676.24042675807},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":310761.9806371975},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":0},{"$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":2010000},{"$f":"SUM(I55:I56)","v":2010000},2010000,2010000,4020000,9138821.1386271995,11612337.087453913,11840207.399805497,11751590.448422493,11661457.09221903,11569777.527072078,11476521.268769177,11381657.135481454,11285153.229748102,11186976.919958085,11087094.821314491,10985472.776266392,10882075.834392734,10776868.231722258,10669813.369472995,10560873.792194387,10450011.165294562,10337186.251934834,10222358.889272863,10105487.964035448,9986531.3874013275,9865446.0691737384,9742187.8912219591,9616711.6801703572,9488971.1793129034,9358919.0197303668,9226506.690586824,9091684.5085813291,8954401.5865299292,8814605.8010524362,8672243.7593376078,8527260.7649596408,8379600.782717973,8229206.4024716951,8076018.8019388644,7919977.7084302362,7761021.3594859689,7599086.4623829201,7434108.1524791885,7266019.9503615499,7094753.7177604306,6920239.6121959593,6742406.0403175997,6561179.609898692,6376485.0804461027,6188245.3123840038,5996381.214769505,5800811.6914966926,5601453.5859442484,5398221.6240205057,5191028.3555584224,4979784.094011521,4764396.8544003554,4544772.2894575931,4320813.6239181971,4092421.586899614,3859494.3423152291,3621927.4172626012,3379613.6283262828,3132443.0057332008,{"$f":"SUM(BU55:BU56)","v":2880302.7152966997},2623076.9780834541,2360646.9877354614,2092890.8253772932,1819683.3720366852,1540896.2185043949,1256397.5725570021,966052.16346406331,669721.14369864634,231802.75184156402,100793.37420530542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Liabilities",null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":2010000},{"$f":"I52+I57","v":2185000},3060000,4385000,7295000,9170000,11745000,12060000,12295531.333290268,12169738.448357569,12083098.151691185,11994980.160524519,11905422.147366919,11814261.338395163,11721534.074309098,11627209.407795968,11531323.943170816,11433708.773229744,11334399.027584838,11233360.808477577,11130629.399775956,11026029.375566585,10919594.385465939,10811287.262045888,10701141.683219956,10588975.281660229,10474819.922795508,10358634.812919203,10240451.701072652,10120080.814073939,9997551.88927963,9872820.1081443001,9745914.925833242,9616638.652240647,9485018.5081133693,9351005.2044195551,9214625.4900968429,9075673.1949138716,8934172.5842354763,8790069.4000319131,8643387.219392702,8493910.7704447005,8341660.8678818652,8186577.7268029246,8028681.2268962422,7867746.3078661738,7703789.7748605665,7536745.6915600393,7366629.6472661905,7193206.0334021291,7016487.015150737,6836399.805329321,6652955.0339927785,6465905.7025603773,6275258.6253309194,6080933.3806586303,5882934.885115223,5681003.8166489946,5475140.8371732272,5265257.012408644,5051350.6951340614,4833149.203501828,4610646.1436063088,4383743.0840709852,4152430.8554571131,{"$f":"BU52+BU57","v":3916422.2644367553},3675702.8431428554,3430163.5591505626,3179786.6407071454,2924269.1018960825,2663587.2536522993,2397620.2242129194,2126340.422479949,1849427.6435910477,1566847.6847565125,1278466.4455294956,984245.14431559923,683844.76789301401,240515.35252157514,106872.68639482779,-30718.152024026243,-172582.53509761026,-318745.55084270693,-426199.69910121779,-580439.7990886881,-774974.56878523354,-926175.83001159213,-1074085.7517896933,-1247941.5320396235,-1462332.5082332939,-1634387.8365716203,-1804052.603503397,-2000011.3565053446,-2236824.7397924382,-2432466.6157726496,-2626511.0962723535,-2847375.5719200457,-3109502.5441897223,-3331704.930366192,43232.763531339981,{"$f":"DD52+DD57","v":43621.219726687064},10833.863784470959,22275.485007908926,42626.977546634276,43012.35309897468,10721.192363883358,21939.757836397752,22232.896031072454]
[]
[null,"Shareholders' Equity"]
[null,null,{"$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:$QJ405)","v":4020000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":4020000}]
[null,null,{"$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:$QJ406)","v":46261},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-167097},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-350135},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-385061},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-337249},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-542733},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-725822},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-757791},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-705022},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-908085},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1087320},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1111296},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1054630},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1255015},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1431802},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1447596},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1387367},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1584881},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1757862},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1764617},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1694022},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1880151},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2040998},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2030096},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1956545},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2138828},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2294946},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2277963},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2091615},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2160221},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2202032},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-2069573},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1878865},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1942239},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1977632},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1838088},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1642714},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1700061},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1728376},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1580782},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1387042},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1444559},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1472190},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1322902},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1122758},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1172409},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1191453},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-1032256},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-824647},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-865370},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-844782},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-646906},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-401847},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-403054},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-371315},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-163151},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":91131},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":101317},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":145536},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":365368},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":630110},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":653121},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":711020},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":944046},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1220341},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1257760},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1331508},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1579415},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1868997},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1922579},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2018040},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2292281},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2605151},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2682833},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":2796971},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3080831},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3402501},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3491799},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3617759},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":3912660},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4245007},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4347831},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4487966},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":4795955},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5141091},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5259591},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5415659},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5739036},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6099334},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6235931},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6410430},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6692631},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":6977482},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7035318},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7124681},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7374152},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7653441},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7707975},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7794021},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":7088176}]
[null,null,{"$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:$QJ407)","v":-9.3132257461547852E-10},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.862645149230957E-9},{"$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:$QJ407)","v":0},{"$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:$QJ407)","v":-9.5227252691984177E-2},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.15321126766502857},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.34538012184202671},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0724445302039385},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.85682493075728416},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.26073814183473587},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.35010855831205845},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.30414017289876938},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.38080026209354401},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.4922791421413422E-3},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.62314443662762642},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.1453344579786062},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.24039201810956001},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.17592857033014297},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.4375673308968544},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.37607418373227119},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.29477115161716938},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.63862068392336369},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.7341192364692688E-3},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.60097234696149826},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.65099471807479858},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-6.8798838183283806E-2},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.17532354407012463},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.31447169184684753},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.60382618010044098},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":1.3387636709958315},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.63473995961248875},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.41767977178096771},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-5.1078459247946739E-2},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.67450337298214436},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.3267312366515398},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.7552648913115263},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.10513564944267273},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.867795679718256},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.68993790913373232},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.24242108501493931},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.31019106414169073},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.31785656232386827},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.56074101291596889},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.7391143161803484},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.6732703372836113},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.13263068441301584},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.22865670919418335},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.14342271350324154},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":4.8632092773914337E-2},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.25280313286930323},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.37177408486604691},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0174747221171856},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.48787869326770306},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.79029548075050116},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.1617201529443264},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.53958616033196449},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0679805530235171},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2359108626842499},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.96051880158483982},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2623810507357121},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2426456259563565},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.84662649035453796},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.31594460597261786},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.22882714215666056},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.20868966821581125},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":8.0688782036304474E-3},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":8.8235585018992424E-2},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.79610104393213987},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.10675281379371881},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.1156718954443932E-2},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.19387317076325417},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.9064309187233448},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.26476774085313082},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.83749674633145332},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310761.03571669664},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310761.82033114042},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310761.79640673939},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.47670889366},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.8205695115},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.78292110376},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.37534711324},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.5946419891},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310761.84593683388},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310761.9959281534},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.20644515939},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.15237701871},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.12117786333},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.07443722151},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.70485119522},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.68169164658},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.17783957161},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310764.33119900525},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.61697424576},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.57494035363},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310762.77107309178},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.22709404491},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.3097053282},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310764.06558067538},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.30773844756},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310763.58454195224},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310764.00089601055},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310764.8578063529},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310765.78729757667},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":310765.30147841759}]
[null,null,{"$f":"Calculations!C408","v":"Total Shareholders' Equity"},null,{"$f":"Calculations!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":4020000},{"$f":"SUM(I62:I64)","v":4020000},4019999.9999999991,4019999.9999999981,4020000,4020000,4020000.0000000019,4020000,4066260.9047727473,3852903.1532112677,3669864.6546198782,3634937.9275554698,3682750.1431750692,3477266.7392618582,3294177.6498914417,3262208.6958598271,3314977.6191997379,3111914.9955077209,2932680.6231444366,2908705.145334458,2965370.2403920181,2764985.1759285703,2588197.5624326691,2572403.6239258163,2632632.7052288484,2435118.3613793161,2262138.0037341192,2255382.399027653,2325977.3490052819,2139848.9312011618,1979002.1753235441,1989904.3144716918,2063455.6038261801,1881173.338763671,1725054.6347399596,1742037.4176797718,1928384.9489215408,1859778.325496627,1817967.6732687633,1950426.2447351087,2141134.8948643506,2077760.1322043203,2042367.3100620909,2181911.757578915,2377286.3101910641,2319939.3178565623,2291624.5607410129,2439218.7391143162,2632958.6732703373,2575441.1326306844,2547809.7713432908,2697097.8565772865,2897242.0486320928,2847590.7471968671,2828546.6282259151,2987742.9825252779,3195352.5121213067,3154629.2097045192,3175217.8382798471,3373093.4604138397,3618151.932019447,3616944.7640891373,3648684.0394811984,3856847.7376189493,4111129.757354374,{"$f":"SUM(BU62:BU64)","v":4121316.1533735096},4165535.684055394,4385368.2288271422,4650110.2086896682,4673121.0080688782,4731020.088235585,4964046.7961010439,5240341.1067528138,5277759.978843281,5351508.1938731708,5599415.9064309187,5888996.7352322591,5942578.1625032537,6348801.0357166966,6623042.8203311404,6935912.7964067394,7013595.4767088937,7127733.8205695115,7411593.7829211038,7733263.3753471132,7822561.5946419891,7948520.8459368339,8243421.9959281534,8575769.2064451594,8678593.1523770187,8818729.1211778633,9126718.0744372215,9471853.7048511952,9590353.6816916466,9746422.1778395716,10069800.331199005,10430097.616974246,10566694.574940354,10741192.771073092,11023394.227094045,11308245.309705328,11366082.065580675,11455444.307738448,11704915.584541952,11984205.000896011,12038739.857806353,12124786.787297577,11418941.301478418]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":6030000},{"$f":"I59+I65","v":6205000},{"$f":"J59+J65","v":7079999.9999999991},{"$f":"K59+K65","v":8404999.9999999981},{"$f":"L59+L65","v":11315000},13190000,15765000.000000002,16080000,16361792.238063015,16022641.601568837,15752962.806311063,15629918.088079989,15588172.290541988,15291528.077657022,15015711.724200539,14889418.103655795,14846301.562370554,14545623.768737465,14267079.650729274,14142065.953812035,14095999.640167974,13791014.551495155,13507791.947898608,13383690.885971704,13333774.388448805,13024093.643039545,12736957.926529627,12614017.211946856,12566429.050077934,12259929.745275101,11976554.064603174,11862724.422615992,11809370.529659422,11497811.991004318,11210073.142853329,11093042.622099327,11143010.439018384,10935451.520410499,10752140.25750424,10740495.644767022,10784522.114257053,10571670.902649021,10384028.177943956,10368489.48438184,10405967.537087306,10187685.625722736,9995414.3356015794,9975964.4306743555,9999588.3205365278,9768647.1660328135,9564296.7864940278,9533497.6619066074,9550197.0826248713,9313496.4497572444,9103805.2535568345,9068676.3631839082,9078287.3972365297,8835633.0263535138,8650358.6754530743,8638350.4728224836,8669502.6271535084,8450093.9675909653,8259330.1830875073,8240590.8216899345,8263560.6128114872,8037738.417810265,7841238.5271982495,7815531.7879777048,{"$f":"BX59+BX65","v":7829896.8493968137},7597390.1099649612,7394607.3418878838,7361667.0203139633,7366681.5292327628,7127187.6224343292,6918355.8786296835,6877882.3519604141,6873241.8795478586,6626422.9303962681,6589316.3882382717,6729915.5067259679,6905194.6443827134,6841012.9416112835,6808988.2697268045,6985394.0838198857,7152823.5762584247,7047587.0258567557,7022345.0159252416,7169336.2441384606,7327827.6744055357,7216260.6441437248,7184341.2846062426,7322665.4709338248,7471842.3483458506,7353528.9418992084,7313955.562066922,7443289.2349266522,7582722.0450542001,7457192.0307506314,7409487.8407068998,11066626.990625385,{"$f":"DD59+DD65","v":11351866.529432015},11376915.929365147,11477719.792746356,11747542.562088586,12027217.353994986,12049461.050170235,12146726.545133974,11441174.19750949]
[null,null,null,null,null,null,null,{"$f":"H43-H67","v":0},{"$f":"I43-I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU43-BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance Check",null,"Check",null,{"$f":"IF(ROUND(SUM(H43:DM43),0)-ROUND(SUM(H67:DM67), 0)<=2, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(H43-H67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(I43-I67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(J43-J67, 2)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(K43-K67, 0)=0, \"OK\", \"NO\")","v":"OK"},{"$f":"IF(ROUND(L43-L67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(BX43-BX67, 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"]
[]
["·","Cash Flow Statement",null,null,"Unit"]
[]
[null,"Operating Activities"]
[null,null,{"$f":"Calculations!C417","v":"Net Income"},null,{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(H74:FC74)","v":7088179.3208411802},{"$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$4)","v":46260.904772748014},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-213357.75156148148},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-183038.49859138907},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-34926.727064408318},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":47812.215619599578},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-205483.40391321084},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-183089.08937041811},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-31968.954031613204},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":52768.923339910165},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-203062.62369201443},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-179234.37236328708},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-23975.477809980322},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":56665.095057563958},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-200385.06446345148},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-176787.61349589808},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-15793.938506854975},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":60229.081303033308},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-197514.34384953108},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-172980.35764519917},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-6755.6047064650629},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":70594.949977628436},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-186128.4178041204},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-160846.75587761716},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":10902.13914814598},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":73551.289354488836},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-182282.26506251137},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-156118.7040237106},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":16982.782939812423},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":186347.53124176955},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-68606.623424916761},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-41810.65222786551},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":132458.57146634301},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":190708.65012924431},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-63374.762660031804},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-35392.822142232755},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":139544.44751682447},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":195374.55261214686},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-57346.992334501447},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-28314.75711555015},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":147594.17837330568},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":193739.93415601738},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-57517.540639654915},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-27631.361287396321},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":149288.08523399328},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":200144.19205480511},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-49651.30143523046},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-19044.118970951611},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":159196.3542993578},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":207609.52959602862},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-40723.302416792329},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":20588.628575326293},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":197875.62213399017},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":245058.47160560562},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-1207.1679303141646},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":31739.275392059535},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":208163.69813774736},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":254282.01973542236},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":10186.396019134158},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":44219.530681880744},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":219832.54477174632},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":264741.97986252391},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":23010.799379207492},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":57899.080166703359},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":233026.70786545717},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":276294.31065176695},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":37418.87209046405},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":73748.215029888481},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":247907.71255774438},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":289580.82880133769},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":53581.427270992033},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":95460.89257624821},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":274241.78461444483},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":312869.97607560031},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":77682.680302156266},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":114138.34386061945},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":283859.962351594},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":321669.59242601087},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":89298.219294877388},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":125959.25129484636},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":294901.14999132184},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":332347.21051700669},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":102823.94593186193},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":140135.96880084614},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":307988.95325935842},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":345135.63041397696},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":118499.97684045114},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":156068.49614792803},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":323378.15335943596},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":360297.28577524022},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":136596.95796610968},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":174498.19613274111},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":282201.45602095604},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":284851.08261128387},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":57836.755875349678},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":89362.242157772765},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":249471.27680350645},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":279289.41635405953},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":54534.856910343457},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":86046.929491224815},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-705845.4858191571}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},null,{"$f":"Calculations!E418","v":"EUR"},null,-335813.64847370068,{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-121278.07214885119},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-494030.49493754894},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":445419.94936731918},{"$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$4)","v":-207066.11008640006},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":167233.1020864},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-139205.02791475193},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":348926.65363383293},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-440379.81804551563},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":228858.29525291047},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-75412.257656289963},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-123621.23314299667},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-31089.166379717703},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":230767.33166613066},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-76286.09256977457},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-125798.9665968715},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-28631.834505138046},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":232766.38212751132},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-77668.727805418253},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-128912.42339310079},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-26177.826003665454},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":235041.1340368817},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-77628.271808224934},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-133721.5559839232},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-23065.182653213036},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":236676.89569312378},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-77758.464025084657},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-138379.89453273983},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-17379.890496241453},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":235760.12564603923},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-77814.647807714035},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-143132.57128336944},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-11697.361187632079},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":234866.71005729624},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-77878.382037244068},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-142745.46200037654},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-11170.070930847549},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":233996.55873635574},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-77865.550067905628},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-141862.48126002791},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-11238.134915679868},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":233149.58381332841},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-78028.526340076816},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-140825.44972647587},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-10696.708662944555},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":231715.13497338651},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-78114.950545203086},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-139886.63953089796},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-10025.463584585872},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":230172.79456143404},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-78208.953462202597},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-138961.83387876907},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-9355.2903036288335},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":228653.36634626231},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-78223.953336626029},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-138137.53066202282},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-8686.1209877681686},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":227156.69784600683},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-78419.731983892794},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-137153.86634735228},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-8017.8878816982615},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":225682.63885258129},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-78536.527752585331},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-136270.52300466434},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-7350.5232996994746},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":224231.04141660256},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-78660.94256308052},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-135400.82126041327},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-6459.0889897200395},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":222576.88920404547},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-78704.026381775679},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-134633.63581554871},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-4984.7721128096455},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":220361.2934684864},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-78932.67796617531},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-133701.99469281657},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-3511.1446226697881},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":218167.75242369511},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-79080.024785772344},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-132187.63684396297},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2723.12102405529},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":215996.04653080116},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-78932.178554253682},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-87577.476378466148},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-1398.6865114451502},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":179167.52647128774},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-64936.506079974031},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-107344.32467811764},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-1313.8009523514193},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":177456.41933770603},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-64445.770546652144},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-105968.72217947032},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-1220.8330547024962},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":175771.52454287958},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-63722.322937431512},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-104825.20801224947},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-1118.7328786204453},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":174113.74534877355},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-62995.41965188153},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-115626.75240760538},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-1834.3632514805067},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":172670.15630476398},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-64121.486988203425},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-103504.02556334797},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-1815.3172967755236},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":171121.16708325892},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-63714.928612982854},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-115097.36824063095}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E419","v":"EUR"},null,-172129.56517676599,{"$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$4)","v":-11946.390462019168},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-64369.388375661678},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-58247.231525931449},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-28340.046890675731},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-11633.145002558769},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-62779.375869760872},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-58257.446971696889},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-27742.804259053664},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-10632.271328265313},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-62290.564478942368},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-57479.090652949293},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-26128.736945070035},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-9845.5443468159065},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-61749.903480867099},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-56985.033573957277},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-24476.695355015923},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-9125.8932780192699},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-61170.238741517765},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-56216.260757950717},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-22651.647183783236},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-8653.2178725721315},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-60491.590213117539},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-55386.639247189043},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-20706.573905448429},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-8056.2647291675676},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-59714.963217215962},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-54431.93646899634},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-19478.751601361902},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-7323.7558504857589},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-58804.883235105313},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-53394.158281854587},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-18205.180420523975},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-6443.1453058996703},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-57748.449811426923},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-52098.250283794245},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-16774.378525715321},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-5500.9919199291617},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-56531.303880309686},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-50691.237153406488},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-15171.163641233929},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":61249.584397867089},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":10514.901987202233},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":16549.611279485514},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":52273.730288612191},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":62542.751858199248},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":12103.277211172506},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":18283.573670305777},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":54274.438465272309},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":64050.175784792285},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":13906.046243741876},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":20346.447886381298},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":56144.78312418831},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":65672.089267495438},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":15945.373591973213},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":22598.02080129867},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":58222.183086485602},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":67534.536486016121},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":18245.997081765556},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":25118.072350204689},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":60578.392502965988},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":69646.643819373101},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":20835.540067934315},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":27880.289073101594},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":63242.598512273165},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":71979.325997970183},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":23744.862442322599},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":31080.595151244779},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":66247.416767446499},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":74662.180624325876},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":27008.455315313739},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":31457.967368671612},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":59564.98313536738},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":67364.906411177668},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":19875.16399538605},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":27236.403752383416},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":9693.2252455485032},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":0},{"$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$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-1039.1688741266828},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":1039.1688741266828},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":0},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-1198.6449169218654},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":1198.6449169218654},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-172129.56517676599}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},null,{"$f":"Calculations!E420","v":"EUR"},null,15049827.824245788,{"$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$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":285363.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":277338.84914799617},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":168170.27027894856},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":168060.27027894859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":168060.27027894859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":109591.34095722859},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":80174.732385800016},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":80220.291582208374},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":80220.291582208374}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},null,{"$f":"Calculations!E421","v":"EUR"},null,4667132.7800340513,{"$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$4)","v":111057.46160590279},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":110941.44799716768},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":109993.12379701613},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":109031.70028362477},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":108056.99651464567},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":107068.82904835306},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":106067.01190911914},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":105051.35655241304},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":104021.6718293161},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":102977.76395054732},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":101919.43644999168},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":100846.49014772466},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":99758.723112526146},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":98655.930623876411},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":97537.905133427266},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":96404.436225940794},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":95255.310579688812},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":94090.311926305119},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":92909.221010083245},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":91711.815546711936},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":90497.870181440725},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":89267.156446667621},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":88019.442718940874},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":86754.494175366824},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":85472.072749415733},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":84171.937086116988},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":82853.842496635509},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":81517.540912220647},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":80162.780837519094},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":78789.307303242749},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":77396.861818182864},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":75985.182320561362},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":74554.003128710145},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":73103.054891069114},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":71632.064535493511},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":70140.755217861049},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":68628.846269969217},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":67096.053146712671},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":65542.08737253127},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":63966.656487118162},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":62369.463990378004},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":60750.209286624908},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":59108.587628009584},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":57444.290057165039},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":55757.003349059931},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":54046.409952048904},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":52312.187928108542},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":50554.01089224781},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":48771.547951081535},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":46964.463640555492},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":45132.417862811184},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":43275.065822178563},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":41392.057960284597},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":39483.039890265507},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":37547.652330070297},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":35585.531034842876},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":33596.306728370328},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":31579.605033584139},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":29535.046402101529},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":27462.246042793431},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":25360.813849365866},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":23230.354326940906},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":21070.466517623587},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":18880.743925040551},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":16660.774437836451},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":14410.140252113517},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":12128.417792799801},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":9815.1776339312892},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":7469.9844178328322},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":5092.3967731827233},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":1437.4119846443245},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$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,{"$f":"Calculations!E422","v":"EUR"},null,5044761.5084952749,{"$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$4)","v":121810.02},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":121902.25623434182},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":120995.14870080556},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":120478.87771391563},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":119946.96319985192},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":119398.93114409759},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":118834.29316902184},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":118252.5460986633},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":117653.17151032585},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":117035.63527258715},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":116399.38706930878},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":115743.85990922284},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":115068.46962065915},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":114372.61433096169},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":113655.6739301311},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":112917.00951821495},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":112155.96283595332},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":111371.85567817249},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":110563.98928940375},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":109731.64374118892},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":108874.07729051763},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":107990.52571882456},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":107080.20165095759},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":106142.2938535102},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":105175.96651189236},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":104180.35848549617},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":103154.58254029212},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":102097.72455817246},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":101008.84272233659},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":99886.966677993041},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":98731.096667629841},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":97540.202640082643},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":96313.223332606736},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":95049.065325134987},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":93746.602065878862},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":92404.672867403991},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":91022.081872286144},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":89597.596987425233},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":88129.948786068155},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":86617.829376561756},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":85059.891236827898},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":83454.746013521959},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":81800.963284804631},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":80097.069285624428},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":78341.545594375086},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":76532.827779757179},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":74669.304006638544},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":72749.313599670641},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":70771.1455633812},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":68733.037057424153},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":66633.171825628116},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":64469.67857744341},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":62240.62932034547},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":59944.037641708201},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":57577.856938616547},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":55139.978594040513},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":52628.230097745472},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":50040.373110264205},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":47374.101468205263},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":44627.039129120298},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":41796.738054098721},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":38880.676026202906},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":35876.254402799823},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":32780.795799786007},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":29591.54170564227},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":26305.65002319188},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":22920.19253687156},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":19432.152303258248},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":15838.420962526221},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":12135.795968438671},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":8320.9777344052764},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":4390.5666930624348},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":341.06026675586321},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-3831.1502537742244},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-8129.7829252868924},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-12558.668465379069},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-17121.753666221575},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-21823.104911734812},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-26666.911801338341},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-31657.490883503757},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-36799.289502437852},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-42096.889761324288},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-47555.012605655225},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-53178.522030292239},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-58972.429414005186},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-64941.897985352014},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-71092.247423879235},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-77428.958600743266},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-83957.678462977434},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-90684.225065757157},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-97614.592757147737},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-33655.816487996082},{"$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,{"$f":"Calculations!E424","v":"EUR"},null,31341958.219965853,{"$f":"SUM(H74:H80)","v":-121278.07214885119},-494030.49493754894,445419.94936731918,0,-207066.11008640006,167233.1020864,-139205.02791475193,348926.65363383293,112166.02701911215,469338.70869527297,199654.13387220734,327986.42004745582,518457.71309981681,474336.16122360574,192632.52531424758,323157.02691153414,520543.5099941449,472790.44232768519,189300.481845642,322937.5610567925,520832.76658826403,471298.56019539735,185156.50933347421,320693.10504635778,520813.12793543929,468818.32985454868,181881.97701924865,319020.1620129089,521272.63822876936,463736.64894228964,178390.45058537438,317298.63113620132,{"$f":"SUM(AN74:AN80)","v":521784.55184699351},458560.62649717822,174918.25165497279,315712.68395646324,517195.59829924052,453431.59633651807,171227.86818713555,314086.56502538366,512064.86664793018,448348.76183702238,168029.3381142171,312660.31762884691,506998.05045047705,442700.75917166186,164611.36162338831,311181.13134380232,501984.75115373312,436966.45216635684,161210.18839992941,309732.68194385443,497021.54351003922,431275.92081123905,157588.3342547038,308227.92755175434,492107.61886474403,425628.28332816466,154455.66655205411,304786.01569624816,486520.09265783284,420022.6544320141,151101.01009525973,301015.60023425199,{"$f":"SUM(BT74:BT80)","v":480865.30213365483},414458.14504715061,147760.54072511173,297274.13357201277,475261.81898144155,408708.99139013106,144196.79616425268,293471.94267280819,469715.91306620621,402415.55066237843,141119.47493042931,289875.19695536385,464215.00256915286,396160.56013742229,137817.51646040546,286229.98918112001,458073.1133116869,389943.03215677757,134533.07771567066,273637.33433550567,383369.44383055251,326862.93243663869,114576.12499574237,236119.62601190881,374454.41164442577,318403.76709045202,108355.47723074713,229062.00063180423,365162.65952747763,309549.89498018706,101474.21736882567,221344.27832865162,{"$f":"SUM(CZ74:CZ80)","v":355441.16601585073},{"$f":"SUM(DA74:DA80)","v":300246.76983133442},{"$f":"SUM(DB74:DB80)","v":94108.475305920234},{"$f":"SUM(DC74:DC80)","v":213139.17870756297},{"$f":"SUM(DD74:DD80)","v":363237.01094201172},309688.03488819534,106500.2156259044,226187.54282236687,357694.39063949237,304677.67065888888,103750.9373773722,-912852.12765434571]
[]
[null,"Investing Activities"]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H84:FC84)","v":-18010456.751308817},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-1488537.95093032},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-4084283.5442900006},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-1310725.6662998116},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1334351.6385220336},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-2685484.7571175899},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-2055110.9940775894},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-2415583.2518781223},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-257435.41666666669},{"$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$4)","v":-2378943.5315266834},{"$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$4)","v":0},{"$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:FC85)","v":-18010456.751308817},{"$f":"SUM(H84)","v":-1488537.95093032},{"$f":"SUM(I84)","v":-4084283.5442900006},-1310725.6662998116,-1334351.6385220336,-2685484.7571175899,-2055110.9940775894,-2415583.2518781223,-257435.41666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-2378943.5315266834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD84)","v":0},0,0,0,0,0,0,0]
[]
[null,"Financing Activities"]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},null,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(H88:FC88)","v":4020000},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":4020000},{"$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,{"$f":"Calculations!E433","v":"EUR"},null,4020000,{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":2010000},{"$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$4)","v":2010000},{"$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,{"$f":"Calculations!E434","v":"EUR"},null,8040000,{"$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$4)","v":175000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":875000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":1325000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":900000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":1875000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":2575000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":315000},{"$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,{"$f":"Calculations!E436","v":"EUR"},null,-4020000.0000000005,{"$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$4)","v":-15813.132619809767},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-16702.36655132263},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-17208.464960194251},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-17729.898656953097},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-18267.132316157455},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-18820.64469246933},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-19390.929047295824},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-19978.49358835796},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-20583.861922578799},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-21207.573522694845},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-21850.184208006016},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-22512.266639692825},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-23194.41083114213},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-23897.224673736579},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-24621.334478575474},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-25367.385534610774},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-26136.042683695006},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-26927.990913053683},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-27743.935965710087},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-28584.604969407083},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-29450.747084585091},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-30343.134171995087},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-31262.561480540709},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-32209.848355962575},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-33185.838970996585},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-34191.403077656752},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-35227.436782312841},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-36294.863344253696},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-37394.633998447942},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-38527.728803234917},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-39695.157513701735},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-40897.960481524409},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-42137.209582075084},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-43414.009169621539},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-44729.497061470232},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-46084.845551929844},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-47481.262456998869},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-48919.992190708377},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-50402.316874079042},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-51929.557477680515},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-53503.074998811702},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-55124.271674350704},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-56794.592230355222},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-58515.525169527202},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-60288.604097689051},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-62115.409090453119},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-63997.568101302953},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-65936.75841234054},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-67934.708128992876},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-69993.197720009484},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-72114.06160412349},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-74299.18978479004},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-76550.529534458954},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-78870.087129882595},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-81259.929640005168},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-83722.186768026964},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-86259.052749284951},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-88872.788306641043},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-91565.722665120556},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-94340.255627596373},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-97198.859713368176},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-100144.08236154294},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-103178.54820118005},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-106304.96139022401},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-109526.10802530919},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-112844.85862458407},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-116264.1706857676},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-119787.09132171705},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-123416.7599758564},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-127156.41121988482},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-131009.37763625855},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-134979.09278801482},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-139069.09427858447},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-143283.02690431985},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-147624.64590254764},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-152097.82029804075},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-156706.53635089166},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-161454.90110886004},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-166347.1460673596},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-171387.63094034669},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-176580.84754547011},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-181931.42380694541},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-187444.12787971966},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-193123.87239860304},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-198975.71885615314},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-205004.88211321342},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-211216.73504612592},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-217616.81333475857},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-224210.82039561507},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-231004.63246442261},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":3299266.3942746869},{"$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,{"$f":"Calculations!E438","v":"EUR"},null,-7729238.0193628045,{"$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$4)","v":-31178.861372800224},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-68968.55200215384},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-69921.222688222741},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-70887.052726050475},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-71866.223887304106},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-72858.920454483872},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-73865.329255605917},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-74885.639699363615},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-75920.043810774747},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-76968.736267321219},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-78031.914435587736},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-79109.778408406812},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-80202.531042516654},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-81310.377996739349},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-82433.5277706864},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-83572.191743998847},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-84726.584216129486},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-85896.922446674522},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-87083.426696262424},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-88286.320268007519},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-89505.829549536225},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-90742.184055593694},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-91995.616471239191},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-93266.362695637959},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-94554.661886457994},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-95860.756504880177},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-97184.89236123013},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-98527.318661240221},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-99888.288052950811},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-101268.05667425926},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-102666.88420112568},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-104085.0338964446},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-105522.77265959181},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-106980.37107665536},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-108458.10347136069},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-109956.24795669896},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-111475.08648726864},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-113014.90491234011},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-114575.99302965317},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-116158.64463995775},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-117763.15760230797},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-119389.83389011995},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-121038.97964800391},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-122710.9052493815},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-124405.92535489876},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-126124.35897164608},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-127866.52951319618},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-129632.76486047126},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-131423.39742345121},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-133238.76420373382},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-135079.20685795948},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-136945.07176211168},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-138836.71007670596},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-140754.47781287931},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-142698.73589939211},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-144669.85025055596},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-146668.19183509986},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-148694.13674598714},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-150748.06627119737},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-152830.36696548565},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-154941.43072313309},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-157081.65485170248},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-159251.44214681251},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-161451.2009679449},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-163681.34531529868},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-165942.29490770618},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-168234.47526162508},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-170558.31777122174},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-172914.25978956063},{"$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$4)","v":0},{"$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,{"$f":"Calculations!E439","v":"EUR"},null,-4667132.7800340494,{"$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$4)","v":-148416.4749715965},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-110626.78434224289},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-109674.11365617398},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-108708.28361834625},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-107729.11245709262},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-106736.41588991285},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-105730.00708879081},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-104709.69664503311},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-103675.29253362198},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-102626.60007707551},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-101563.42190880899},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-100485.55793598991},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-99392.805301880071},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-98284.958347657375},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-97161.808573710325},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-96023.144600397878},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-94868.752128267239},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-93698.413897722203},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-92511.9096481343},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-91309.016076389205},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-90089.506794860499},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-88853.15228880303},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-87599.719873157534},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-86328.973648758765},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-85040.67445793873},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-83734.579839516548},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-82410.443983166595},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-81068.017683156504},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-79707.048291445913},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-78327.279670137461},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-76928.452143271046},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-75510.302447952126},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-74072.563684804918},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-72614.965267741369},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-71137.232873036031},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-69639.08838769776},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-68120.249857128088},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-66580.431432056619},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-65019.343314743557},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-63436.69170443897},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-61832.178742088749},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-60205.502454276779},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-58556.35669639281},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-56884.431095015221},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-55189.410989497963},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-53470.97737275064},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-51728.806831200556},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-49962.571483925465},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-48171.938920945504},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-46356.572140662887},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-44516.129486437254},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-42650.264582285061},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-40758.62626769075},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-38840.858531517413},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-36896.600445004631},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-34925.486093840751},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-32927.144509296864},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-30901.199598409585},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-28847.270073199346},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-26764.969378911082},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-24653.905621263635},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-22513.681492694239},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-20343.89419758421},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-18144.135376451835},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-15913.99102909805},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-13653.04143669055},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-11360.861082771647},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-9037.0185731749898},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-6681.0765548360796},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4292.5916334813255},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$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,{"$f":"Calculations!E440","v":"EUR"},null,-5044761.5084952768,{"$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$4)","v":-163228.1202},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-121330.86626848715},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-120824.76785961553},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-120303.33416285668},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-119766.10050365233},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-119212.58812734045},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-118642.30377251396},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-118054.73923145182},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-117449.37089723098},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-116825.65929711494},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-116183.04861180377},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-115520.96618011696},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-114838.82198866765},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-114136.0081460732},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-113411.89834123431},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-112665.84728519901},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-111897.19013611478},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-111105.2419067561},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-110289.2968540997},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-109448.6278504027},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-108582.48573522469},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-107690.0986478147},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-106770.67133926907},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-105823.38446384721},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-104847.3938488132},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-103841.82974215303},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-102805.79603749694},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-101738.36947555609},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-100638.59882136184},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-99505.504016574865},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-98338.075306108047},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-97135.272338285373},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-95896.023237734698},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-94619.223650188243},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-93303.73575833955},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-91948.387267879938},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-90551.970362810913},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-89113.240629101405},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-87630.91594573074},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-86103.675342129267},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-84530.15782099808},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-82908.961145459078},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-81238.640589454561},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-79517.70765028258},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-77744.628722120731},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-75917.823729356664},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-74035.664718506829},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-72096.474407469243},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-70098.524690816907},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-68040.035099800298},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-65919.171215686292},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-63734.043035019749},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-61482.703285350828},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-59163.145689927187},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-56773.303179804621},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-54311.046051782818},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-51774.180070524839},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-49160.444513168746},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-46467.510154689226},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-43692.977192213402},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-40834.373106441606},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-37889.150458266842},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-34854.684618629733},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-31728.271429585773},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-28507.124794500596},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-25188.374195225704},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-21769.062134042179},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-18246.141498092733},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-14616.472843953386},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-10876.821599924962},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-7023.8551835512317},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-3054.140031794961},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":1035.8614587746761},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":5249.7940845100638},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":9591.4130827378594},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":14064.587478230957},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":18673.303531081889},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":23421.668289050256},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":28313.913247549826},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":33354.398120536891},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":38547.614725660336},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":43898.190987135633},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":49410.895059909875},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":55090.639578793256},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":60942.48603634334},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":66971.649293403636},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":73183.502226316137},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":79583.580514948786},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":86177.587575805301},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":92971.399644612829},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":99971.071012917295},{"$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$4)","v":-179595.33634439672},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-179595.33634439672},{"$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$4)","v":-135459.23592628207},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":179595.33634439675},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":315054.57227067876},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$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,{"$f":"Calculations!E446","v":"EUR"},null,-5381132.3078921372,{"$f":"SUM(H88:H101)","v":6030000},175000,875000,1325000,2910000,1875000,2575000,135404.66365560328,-179595.33634439672,-358636.58916420653,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,{"$f":"SUM(AN88:AN101)","v":-317628.56916420651},-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420656,-317628.56916420645,-317628.56916420651,-317628.56916420656,{"$f":"SUM(BT88:BT101)","v":-317628.56916420651},-317628.56916420656,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-317628.56916420651,-453087.80509048857,-138033.23281980975,172728.74781738766,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980981,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980978,-138033.23281980981,-138033.23281980978,-138033.23281980978,{"$f":"SUM(CZ88:CZ101)","v":-138033.23281980978},-138033.23281980975,-138033.23281980978,3399237.4652876044,0,0,0,0,0,0,0,0]
[]
[null,"Net Movements In Cash",null,null,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(H104:FC104)","v":7950369.1607649047},{"$f":"H81+H85+H102","v":4420183.9769208292},-4403314.0392275499,9694.2830675076693,-9351.6385220335796,17449.132796010002,-12877.891991189448,20211.72020712588,226895.90062276952,-67429.309325284572,110702.11953106645,-117974.43529199917,10357.85088324931,200829.14393561031,156707.59205939923,-124996.04384995892,5528.4577473276295,202914.94082993839,155161.87316347868,-128328.0873185645,5308.9918925859965,203204.19742405752,153669.99103119085,-132472.05983073229,3064.5358821512782,203184.55877123278,151189.76069034217,-135746.59214495786,1391.5928487023921,203644.06906456285,146108.07977808313,-139238.11857883213,-329.93802800518461,{"$f":"AN81+AN85+AN102","v":204155.982682787},140932.05733297172,-142710.31750923372,-1915.8852077432675,199567.02913503401,135803.02717231156,-146400.70097707096,-3542.0041388228419,194436.29748372367,130720.19267281587,-149599.23104998941,-4968.2515353595954,189369.48128627054,125072.19000745536,-153017.2075408182,-6447.4378204041859,184356.18198952661,119337.88300215034,-156418.3807642771,-7895.8872203520732,179392.97434583271,113647.35164703254,-160040.2349095027,-9400.6416124521638,174479.04970053752,107999.71416395815,-163172.90261215239,-12842.553467958351,168891.52349362627,102394.08526780765,-166527.55906894678,-16612.968929954572,{"$f":"BT81+BT85+BT102","v":163236.73296944832},96829.575882944046,-169868.02843909478,-20354.435592193739,157633.24981723505,91080.422225924558,-173431.77299995383,-24156.626491398318,152087.3439019997,84786.981498171925,-176509.0942337772,-27753.372208842658,11127.197478664282,258127.32731761254,-2068397.2672488901,148196.75636131022,320039.88049187709,251909.79933696779,-3500.1551041391212,135604.10151569589,245336.21101074273,188829.6996168289,-23457.107824067411,98086.393192099029,236421.17882461596,180370.53427064224,-29677.755589062654,91028.767811994447,227129.42670766785,171516.66216037725,-36559.015450984109,83311.045508841838,{"$f":"CZ81+CZ85+CZ102","v":217407.93319604095},162213.53701152466,-43924.757513889548,3612376.6439951672,363237.01094201172,309688.03488819534,106500.2156259044,226187.54282236687,357694.39063949237,304677.67065888888,103750.9373773722,-912852.12765434571]
[]
[null,"Cash Position"]
[null,null,{"$f":"Calculations!C451","v":"Beginning of Period"},null,{"$f":"Calculations!E451","v":"EUR"},null,null,{"$f":"G108","v":0},{"$f":"H108","v":4420183.9769208292},16869.937693279237,26564.220760786906,17212.582238753326,34661.715034763329,21783.823043573881,41995.54325069976,268891.44387346925,201462.13454818469,312164.25407925114,194189.81878725198,204547.66967050129,405376.81360611157,562084.4056655108,437088.36181555188,442616.81956287951,645531.7603928179,800693.63355629658,672365.54623773205,677674.53813031805,880878.73555437557,1034548.7265855664,902076.66675483412,905141.20263698534,1108325.7614082182,1259515.5220985604,1123768.9299536026,1125160.5228023049,1328804.5918668678,1474912.671644951,1335674.5530661189,1335344.6150381137,1539500.5977209006,1680432.6550538721,1537722.3375446384,1535806.4523368953,1735373.4814719292,1871176.5086442409,1724775.80766717,1721233.8035283471,1915670.1010120707,2046390.2936848865,1896791.0626348972,1891822.8110995376,2081192.2923858082,2206264.4823932634,2053247.2748524451,2046799.837032041,2231156.0190215679,2350493.9020237182,2194075.521259441,2186179.6340390891,2365572.6083849217,2479219.9600319541,2319179.7251224513,2309779.0835099993,2484258.133210537,2592257.8473744951,2429084.9447623426,2416242.3912943844,2585133.9147880105,2687528.0000558184,2521000.4409868717,2504387.4720569169,{"$f":"BT108","v":2667624.2050263654},2764453.7809093092,2594585.7524702144,2574231.3168780208,2731864.5666952557,2822944.9889211804,2649513.2159212264,2625356.5894298283,2777443.9333318281,2862230.9148300001,2685721.8205962228,2657968.4483873802,2669095.6458660443,2927222.973183657,858825.70593476691,1007022.4622960772,1327062.3427879543,1578972.142124922,1575471.9870207829,1711076.0885364788,1956412.2995472215,2145241.9991640504,2121784.8913399829,2219871.2845320818,2456292.4633566979,2636662.9976273403,2606985.2420382774,2698014.009850272,2925143.4365579397,3096660.0987183172,3060101.083267333,3143412.128776175,3360820.0619722158,3523033.5989837404,3479108.8414698509,{"$f":"DC108","v":7091485.4854650181},7454722.4964070302,7764410.531295225,7870910.7469211295,8097098.2897434961,8454792.6803829893,8759470.3510418776,8863221.2884192504]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":4420183.9769208292},{"$f":"I104+I107","v":16869.937693279237},26564.220760786906,17212.582238753326,34661.715034763329,21783.823043573881,41995.54325069976,268891.44387346925,201462.13454818469,312164.25407925114,194189.81878725198,204547.66967050129,405376.81360611157,562084.4056655108,437088.36181555188,442616.81956287951,645531.7603928179,800693.63355629658,672365.54623773205,677674.53813031805,880878.73555437557,1034548.7265855664,902076.66675483412,905141.20263698534,1108325.7614082182,1259515.5220985604,1123768.9299536026,1125160.5228023049,1328804.5918668678,1474912.671644951,1335674.5530661189,1335344.6150381137,1539500.5977209006,1680432.6550538721,1537722.3375446384,1535806.4523368953,1735373.4814719292,1871176.5086442409,1724775.80766717,1721233.8035283471,1915670.1010120707,2046390.2936848865,1896791.0626348972,1891822.8110995376,2081192.2923858082,2206264.4823932634,2053247.2748524451,2046799.837032041,2231156.0190215679,2350493.9020237182,2194075.521259441,2186179.6340390891,2365572.6083849217,2479219.9600319541,2319179.7251224513,2309779.0835099993,2484258.133210537,2592257.8473744951,2429084.9447623426,2416242.3912943844,2585133.9147880105,2687528.0000558184,2521000.4409868717,2504387.4720569169,2667624.2050263654,{"$f":"BU104+BU107","v":2764453.7809093092},2594585.7524702144,2574231.3168780208,2731864.5666952557,2822944.9889211804,2649513.2159212264,2625356.5894298283,2777443.9333318281,2862230.9148300001,2685721.8205962228,2657968.4483873802,2669095.6458660443,2927222.973183657,858825.70593476691,1007022.4622960772,1327062.3427879543,1578972.142124922,1575471.9870207829,1711076.0885364788,1956412.2995472215,2145241.9991640504,2121784.8913399829,2219871.2845320818,2456292.4633566979,2636662.9976273403,2606985.2420382774,2698014.009850272,2925143.4365579397,3096660.0987183172,3060101.083267333,3143412.128776175,3360820.0619722158,3523033.5989837404,3479108.8414698509,7091485.4854650181,{"$f":"DD104+DD107","v":7454722.4964070302},7764410.531295225,7870910.7469211295,8097098.2897434961,8454792.6803829893,8759470.3510418776,8863221.2884192504,7950369.1607649047]
[]
["·","Cash Waterfall",null,null,"Unit"]
[]
[" ",null,{"$f":"Calculations!C458","v":"Cash Flow from Operating Activities"},null,{"$f":"Calculations!E458","v":"EUR"},null,{"$f":"SUM(H112:FC112)","v":31341958.219965853},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-121278.07214885119},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-494030.49493754894},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":445419.94936731918},{"$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$4)","v":-207066.11008640006},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":167233.1020864},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-139205.02791475193},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":348926.65363383293},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":112166.02701911223},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":469338.70869527303},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":199654.13387220743},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":327986.42004745582},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":518457.71309981687},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":474336.1612236058},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":192632.52531424758},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":323157.02691153414},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":520543.5099941449},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":472790.44232768519},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":189300.48184564203},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":322937.56105679256},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":520832.76658826414},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":471298.56019539747},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":185156.50933347427},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":320693.10504635784},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":520813.12793543941},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":468818.32985454868},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":181881.97701924865},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":319020.1620129089},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":521272.63822876941},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":463736.64894228964},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":178390.45058537438},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":317298.63113620132},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":521784.55184699351},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":458560.62649717822},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":174918.25165497282},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":315712.68395646324},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":517195.59829924052},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":453431.59633651801},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":171227.86818713555},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":314086.56502538372},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":512064.86664793023},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":448348.76183702238},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":168029.3381142171},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":312660.31762884685},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":506998.05045047705},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":442700.75917166186},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":164611.36162338831},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":311181.13134380232},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":501984.75115373306},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":436966.45216635679},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":161210.18839992941},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":309732.68194385443},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":497021.5435100391},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":431275.92081123905},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":157588.33425470383},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":308227.92755175428},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":492107.61886474403},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":425628.2833281646},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":154455.66655205411},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":304786.01569624816},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":486520.09265783284},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":420022.65443201398},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":151101.01009525973},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":301015.60023425205},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":480865.30213365483},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":414458.14504715061},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":147760.54072511173},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":297274.13357201277},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":475261.81898144155},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":408708.99139013106},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":144196.79616425271},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":293471.94267280819},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":469715.91306620627},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":402415.55066237849},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":141119.47493042931},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":289875.19695536385},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":464215.00256915286},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":396160.56013742229},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":137817.51646040543},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":286229.98918112007},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":458073.11331168702},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":389943.03215677757},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":134533.07771567066},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":273637.33433550573},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":383369.44383055251},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":326862.93243663874},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":114576.12499574237},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":236119.62601190878},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":374454.41164442583},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":318403.76709045208},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":108355.47723074716},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":229062.00063180423},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":365162.65952747769},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":309549.89498018706},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":101474.21736882566},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":221344.27832865159},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":355441.16601585073},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":300246.76983133442},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":94108.475305920234},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":213139.17870756297},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":363237.01094201172},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":309688.03488819534},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":106500.21562590441},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":226187.54282236684},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":357694.39063949243},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":304677.67065888888},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":103750.9373773722},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-912852.12765434571}]
[" ",null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(H113:FC113)","v":4020000},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":4020000},{"$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:FC114)","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},{"$f":"SUM(G112:G114)","v":35361958.219965853},{"$f":"SUM(H112:H114)","v":3898721.9278511489},{"$f":"SUM(I112:I114)","v":-494030.49493754894},445419.94936731918,0,-207066.11008640006,167233.1020864,-139205.02791475193,348926.65363383293,112166.02701911223,469338.70869527303,199654.13387220743,327986.42004745582,518457.71309981687,474336.1612236058,192632.52531424758,323157.02691153414,520543.5099941449,472790.44232768519,189300.48184564203,322937.56105679256,520832.76658826414,471298.56019539747,185156.50933347427,320693.10504635784,520813.12793543941,468818.32985454868,181881.97701924865,319020.1620129089,521272.63822876941,463736.64894228964,178390.45058537438,317298.63113620132,521784.55184699351,458560.62649717822,174918.25165497282,315712.68395646324,517195.59829924052,453431.59633651801,171227.86818713555,314086.56502538372,512064.86664793023,448348.76183702238,168029.3381142171,312660.31762884685,506998.05045047705,442700.75917166186,164611.36162338831,311181.13134380232,501984.75115373306,436966.45216635679,161210.18839992941,309732.68194385443,497021.5435100391,431275.92081123905,157588.33425470383,308227.92755175428,492107.61886474403,425628.2833281646,154455.66655205411,304786.01569624816,486520.09265783284,420022.65443201398,151101.01009525973,301015.60023425205,480865.30213365483,{"$f":"SUM(BU112:BU114)","v":414458.14504715061},147760.54072511173,297274.13357201277,475261.81898144155,408708.99139013106,144196.79616425271,293471.94267280819,469715.91306620627,402415.55066237849,141119.47493042931,289875.19695536385,464215.00256915286,396160.56013742229,137817.51646040543,286229.98918112007,458073.11331168702,389943.03215677757,134533.07771567066,273637.33433550573,383369.44383055251,326862.93243663874,114576.12499574237,236119.62601190878,374454.41164442583,318403.76709045208,108355.47723074716,229062.00063180423,365162.65952747769,309549.89498018706,101474.21736882566,221344.27832865159,355441.16601585073,300246.76983133442,94108.475305920234,213139.17870756297,363237.01094201172,309688.03488819534,106500.21562590441,226187.54282236684,357694.39063949243,304677.67065888888,103750.9373773722,-912852.12765434571]
[" ",null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E462","v":"EUR"},null,{"$f":"SUM(H116:FC116)","v":-4667132.7800340494},{"$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$4)","v":-148416.4749715965},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-110626.78434224289},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-109674.11365617398},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-108708.28361834625},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-107729.11245709262},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-106736.41588991285},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-105730.00708879081},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-104709.69664503311},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-103675.29253362198},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-102626.60007707551},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-101563.42190880899},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-100485.55793598991},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-99392.805301880071},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-98284.958347657375},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-97161.808573710325},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-96023.144600397878},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-94868.752128267239},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-93698.413897722203},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-92511.9096481343},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-91309.016076389205},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-90089.506794860499},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-88853.15228880303},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-87599.719873157534},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-86328.973648758765},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-85040.67445793873},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-83734.579839516548},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-82410.443983166595},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-81068.017683156504},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-79707.048291445913},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-78327.279670137461},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-76928.452143271046},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-75510.302447952126},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-74072.563684804918},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-72614.965267741369},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-71137.232873036031},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-69639.08838769776},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-68120.249857128088},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-66580.431432056619},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-65019.343314743557},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-63436.69170443897},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-61832.178742088749},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-60205.502454276779},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-58556.35669639281},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-56884.431095015221},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-55189.410989497963},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-53470.97737275064},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-51728.806831200556},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-49962.571483925465},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-48171.938920945504},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-46356.572140662887},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-44516.129486437254},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-42650.264582285061},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-40758.62626769075},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-38840.858531517413},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-36896.600445004631},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-34925.486093840751},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-32927.144509296864},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-30901.199598409585},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-28847.270073199346},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-26764.969378911082},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-24653.905621263635},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-22513.681492694239},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-20343.89419758421},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-18144.135376451835},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-15913.99102909805},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-13653.04143669055},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-11360.861082771647},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-9037.0185731749898},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-6681.0765548360796},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-4292.5916334813255},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$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,{"$f":"Calculations!E463","v":"EUR"},null,8040000,{"$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$4)","v":175000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":875000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":1325000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":900000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":1875000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":2575000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":315000},{"$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,{"$f":"Calculations!E464","v":"EUR"},null,-7729238.0193628045,{"$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$4)","v":-31178.861372800224},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-68968.55200215384},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-69921.222688222741},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-70887.052726050475},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-71866.223887304106},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-72858.920454483872},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-73865.329255605917},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-74885.639699363615},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-75920.043810774747},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-76968.736267321219},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-78031.914435587736},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-79109.778408406812},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-80202.531042516654},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-81310.377996739349},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-82433.5277706864},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-83572.191743998847},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-84726.584216129486},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-85896.922446674522},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-87083.426696262424},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-88286.320268007519},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-89505.829549536225},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-90742.184055593694},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-91995.616471239191},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-93266.362695637959},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-94554.661886457994},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-95860.756504880177},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-97184.89236123013},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-98527.318661240221},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-99888.288052950811},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-101268.05667425926},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-102666.88420112568},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-104085.0338964446},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-105522.77265959181},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-106980.37107665536},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-108458.10347136069},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-109956.24795669896},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-111475.08648726864},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-113014.90491234011},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-114575.99302965317},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-116158.64463995775},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-117763.15760230797},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-119389.83389011995},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-121038.97964800391},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-122710.9052493815},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-124405.92535489876},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-126124.35897164608},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-127866.52951319618},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-129632.76486047126},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-131423.39742345121},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-133238.76420373382},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-135079.20685795948},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-136945.07176211168},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-138836.71007670596},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-140754.47781287931},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-142698.73589939211},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-144669.85025055596},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-146668.19183509986},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-148694.13674598714},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-150748.06627119737},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-152830.36696548565},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-154941.43072313309},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-157081.65485170248},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-159251.44214681251},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-161451.2009679449},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-163681.34531529868},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-165942.29490770618},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-168234.47526162508},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-170558.31777122174},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-172914.25978956063},{"$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$4)","v":0},{"$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,{"$f":"Calculations!E465","v":"EUR"},null,31005587.420569003,{"$f":"SUM(H115:H118)","v":3898721.9278511489},-319030.49493754894,1320419.9493673192,1325000,692933.88991359994,2042233.1020863999,2435794.9720852482,663926.65363383293,112166.02701911223,289743.37235087634,20058.797527810704,148391.08370305909,338862.37675542012,294740.82487920905,13037.18896985086,143561.69056713738,340948.17364974821,293195.10598328843,9705.145501245308,143342.22471239584,341237.43024386739,291703.22385100077,5561.1729890775459,141097.76870196112,341217.79159104271,289222.99351015192,2286.6406748519221,139424.82566851215,341677.30188437266,284141.31259789295,-1204.8857590223488,137703.2947918046,{"$f":"SUM(AN115:AN118)","v":342189.21550259675},278965.29015278147,-4677.0846894239075,136117.34761206651,337600.26195484382,273836.25999212131,-8367.4681572611735,134491.228680987,332469.53030353354,268753.42549262563,-11565.998230179626,133064.98128445013,327402.71410608036,263105.42282726517,-14983.974721008417,131585.79499940563,322389.41480933636,257371.11582196009,-18385.147944467317,130137.34559945771,317426.20716564241,251680.58446684232,-22007.002089692891,128632.59120735756,312512.28252034733,246032.94698376788,-25139.669792342596,125190.67935185143,306924.75631343608,240427.31808761728,-28494.326249136997,121420.2638898553,{"$f":"SUM(BT115:BT118)","v":301269.96578925813},234862.80870275389,-31834.795619284996,117678.79722761604,295666.48263704486,229113.65504573431,-35398.540180144017,113876.60632841149,290120.57672180957,222820.21431798176,-38475.861413967417,110279.86061096709,284619.6662247561,216565.22379302559,133524.92482692411,286229.98918112007,458073.11331168702,389943.03215677757,134533.07771567066,273637.33433550573,383369.44383055251,326862.93243663874,114576.12499574237,236119.62601190878,374454.41164442583,318403.76709045208,108355.47723074716,229062.00063180423,365162.65952747769,309549.89498018706,101474.21736882566,221344.27832865159,{"$f":"SUM(CZ115:CZ118)","v":355441.16601585073},300246.76983133442,94108.475305920234,213139.17870756297,363237.01094201172,309688.03488819534,106500.21562590441,226187.54282236684,357694.39063949243,304677.67065888888,103750.9373773722,-912852.12765434571]
[" ",null,{"$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$4)","v":-179595.33634439672},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-179595.33634439672},{"$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$4)","v":-135459.23592628207},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":179595.33634439675},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":315054.57227067876},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$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,{"$f":"Calculations!E468","v":"EUR"},null,31005587.420569003,{"$f":"SUM(H119:H121)","v":3898721.9278511489},-319030.49493754894,1320419.9493673192,1325000,692933.88991359994,2042233.1020863999,2435794.9720852482,484331.31728943624,-67429.309325284499,289743.37235087634,20058.797527810704,148391.08370305909,338862.37675542012,294740.82487920905,13037.18896985086,143561.69056713738,340948.17364974821,293195.10598328843,9705.145501245308,143342.22471239584,341237.43024386739,291703.22385100077,5561.1729890775459,141097.76870196112,341217.79159104271,289222.99351015192,2286.6406748519221,139424.82566851215,341677.30188437266,284141.31259789295,-1204.8857590223488,137703.2947918046,{"$f":"SUM(AN119:AN121)","v":342189.21550259675},278965.29015278147,-4677.0846894239075,136117.34761206651,337600.26195484382,273836.25999212131,-8367.4681572611735,134491.228680987,332469.53030353354,268753.42549262563,-11565.998230179626,133064.98128445013,327402.71410608036,263105.42282726517,-14983.974721008417,131585.79499940563,322389.41480933636,257371.11582196009,-18385.147944467317,130137.34559945771,317426.20716564241,251680.58446684232,-22007.002089692891,128632.59120735756,312512.28252034733,246032.94698376788,-25139.669792342596,125190.67935185143,306924.75631343608,240427.31808761728,-28494.326249136997,121420.2638898553,{"$f":"SUM(BT119:BT121)","v":301269.96578925813},234862.80870275389,-31834.795619284996,117678.79722761604,295666.48263704486,229113.65504573431,-35398.540180144017,113876.60632841149,290120.57672180957,222820.21431798176,-38475.861413967417,110279.86061096709,149160.43029847404,396160.56013742235,448579.49709760287,286229.98918112007,458073.11331168702,389943.03215677757,134533.07771567066,273637.33433550573,383369.44383055251,326862.93243663874,114576.12499574237,236119.62601190878,374454.41164442583,318403.76709045208,108355.47723074716,229062.00063180423,365162.65952747769,309549.89498018706,101474.21736882566,221344.27832865159,{"$f":"SUM(CZ119:CZ121)","v":355441.16601585073},300246.76983133442,94108.475305920234,213139.17870756297,363237.01094201172,309688.03488819534,106500.21562590441,226187.54282236684,357694.39063949243,304677.67065888888,103750.9373773722,-912852.12765434571]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E469","v":"EUR"},null,-5044761.5084952768,{"$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$4)","v":-163228.1202},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-121330.86626848715},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-120824.76785961553},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-120303.33416285668},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-119766.10050365233},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-119212.58812734045},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-118642.30377251396},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-118054.73923145182},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-117449.37089723098},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-116825.65929711494},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-116183.04861180377},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-115520.96618011696},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-114838.82198866765},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-114136.0081460732},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-113411.89834123431},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-112665.84728519901},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-111897.19013611478},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-111105.2419067561},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-110289.2968540997},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-109448.6278504027},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-108582.48573522469},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-107690.0986478147},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-106770.67133926907},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-105823.38446384721},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-104847.3938488132},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-103841.82974215303},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-102805.79603749694},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-101738.36947555609},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-100638.59882136184},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-99505.504016574865},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-98338.075306108047},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-97135.272338285373},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-95896.023237734698},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-94619.223650188243},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-93303.73575833955},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-91948.387267879938},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-90551.970362810913},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-89113.240629101405},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-87630.91594573074},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-86103.675342129267},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-84530.15782099808},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-82908.961145459078},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-81238.640589454561},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-79517.70765028258},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-77744.628722120731},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-75917.823729356664},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-74035.664718506829},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-72096.474407469243},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-70098.524690816907},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-68040.035099800298},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-65919.171215686292},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-63734.043035019749},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-61482.703285350828},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-59163.145689927187},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-56773.303179804621},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-54311.046051782818},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-51774.180070524839},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-49160.444513168746},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-46467.510154689226},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-43692.977192213402},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-40834.373106441606},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-37889.150458266842},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-34854.684618629733},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-31728.271429585773},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-28507.124794500596},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-25188.374195225704},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-21769.062134042179},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-18246.141498092733},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-14616.472843953386},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-10876.821599924962},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-7023.8551835512317},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-3054.140031794961},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":1035.8614587746761},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":5249.7940845100638},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":9591.4130827378594},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":14064.587478230957},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":18673.303531081889},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":23421.668289050256},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":28313.913247549826},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":33354.398120536891},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":38547.614725660336},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":43898.190987135633},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":49410.895059909875},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":55090.639578793256},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":60942.48603634334},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":66971.649293403636},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":73183.502226316137},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":79583.580514948786},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":86177.587575805301},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":92971.399644612829},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":99971.071012917295},{"$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,{"$f":"Calculations!E470","v":"EUR"},null,4020000,{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":2010000},{"$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$4)","v":2010000},{"$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,{"$f":"Calculations!E471","v":"EUR"},null,-4020000.0000000005,{"$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$4)","v":-15813.132619809767},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-16702.36655132263},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-17208.464960194251},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-17729.898656953097},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-18267.132316157455},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-18820.64469246933},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-19390.929047295824},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-19978.49358835796},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-20583.861922578799},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-21207.573522694845},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-21850.184208006016},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-22512.266639692825},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-23194.41083114213},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-23897.224673736579},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-24621.334478575474},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-25367.385534610774},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-26136.042683695006},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-26927.990913053683},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-27743.935965710087},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-28584.604969407083},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-29450.747084585091},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-30343.134171995087},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-31262.561480540709},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-32209.848355962575},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-33185.838970996585},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-34191.403077656752},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-35227.436782312841},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-36294.863344253696},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-37394.633998447942},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-38527.728803234917},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-39695.157513701735},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-40897.960481524409},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-42137.209582075084},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-43414.009169621539},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-44729.497061470232},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-46084.845551929844},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-47481.262456998869},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-48919.992190708377},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-50402.316874079042},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-51929.557477680515},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-53503.074998811702},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-55124.271674350704},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-56794.592230355222},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-58515.525169527202},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-60288.604097689051},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-62115.409090453119},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-63997.568101302953},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-65936.75841234054},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-67934.708128992876},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-69993.197720009484},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-72114.06160412349},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-74299.18978479004},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-76550.529534458954},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-78870.087129882595},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-81259.929640005168},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-83722.186768026964},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-86259.052749284951},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-88872.788306641043},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-91565.722665120556},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-94340.255627596373},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-97198.859713368176},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-100144.08236154294},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-103178.54820118005},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-106304.96139022401},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-109526.10802530919},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-112844.85862458407},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-116264.1706857676},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-119787.09132171705},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-123416.7599758564},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-127156.41121988482},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-131009.37763625855},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-134979.09278801482},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-139069.09427858447},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-143283.02690431985},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-147624.64590254764},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-152097.82029804075},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-156706.53635089166},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-161454.90110886004},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-166347.1460673596},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-171387.63094034669},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-176580.84754547011},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-181931.42380694541},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-187444.12787971966},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-193123.87239860304},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-198975.71885615314},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-205004.88211321342},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-211216.73504612592},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-217616.81333475857},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-224210.82039561507},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-231004.63246442261},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":3299266.3942746869},{"$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,{"$f":"Calculations!E472","v":"EUR"},null,-18010456.751308817,{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-1488537.95093032},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-4084283.5442900006},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-1310725.6662998116},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1334351.6385220336},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-2685484.7571175899},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-2055110.9940775894},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-2415583.2518781223},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-257435.41666666669},{"$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$4)","v":-2378943.5315266834},{"$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$4)","v":0},{"$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,{"$f":"Calculations!E473","v":"EUR"},null,7950369.1607649066,{"$f":"SUM(H122:H126)","v":4420183.9769208292},{"$f":"SUM(I122:I126)","v":-4403314.0392275499},9694.2830675076693,-9351.6385220335796,17449.132796010002,-12877.891991189448,20211.72020712588,226895.90062276955,-67429.309325284499,110702.11953106656,-117974.43529199908,10357.85088324931,200829.14393561034,156707.59205939926,-124996.04384995892,5528.4577473276004,202914.94082993842,155161.87316347865,-128328.08731856447,5308.9918925860547,203204.19742405761,153669.99103119099,-132472.05983073224,3064.5358821513364,203184.55877123293,151189.76069034214,-135746.59214495786,1391.592848702363,203644.06906456288,146108.07977808319,-139238.11857883213,-329.93802800518461,204155.98268278697,140932.05733297169,-142710.31750923369,-1915.8852077432675,199567.02913503407,135803.02717231153,-146400.70097707096,-3542.0041388227837,194436.29748372376,130720.19267281586,-149599.23104998941,-4968.2515353596536,189369.48128627057,125072.19000745539,-153017.2075408182,-6447.4378204041568,184356.18198952661,119337.88300215031,-156418.3807642771,-7895.8872203520732,179392.9743458326,113647.35164703253,-160040.23490950267,-9400.641612452222,174479.04970053755,107999.7141639581,-163172.90261215239,-12842.553467958351,168891.5234936263,102394.08526780752,-166527.55906894678,-16612.968929954492,163236.73296944835,{"$f":"SUM(BU122:BU126)","v":96829.575882944104},-169868.02843909478,-20354.435592193739,157633.24981723508,91080.422225924529,-173431.7729999538,-24156.626491398289,152087.34390199982,84786.981498171983,-176509.0942337772,-27753.372208842688,11127.197478664253,258127.32731761254,-2068397.2672488904,148196.75636131031,320039.88049187721,251909.79933696776,-3500.1551041391212,135604.10151569598,245336.2110107427,188829.69961682896,-23457.107824067411,98086.393192099,236421.17882461601,180370.53427064233,-29677.75558906261,91028.767811994476,227129.42670766791,171516.66216037725,-36559.015450984123,83311.04550884178,217407.93319604098,162213.53701152466,-43924.757513889548,3612376.6439951672,363237.01094201172,309688.03488819534,106500.21562590441,226187.54282236684,357694.39063949243,304677.67065888888,103750.9373773722,-912852.12765434571]
[null,null,{"$f":"Calculations!C474","v":"Dividend"},null,{"$f":"Calculations!E474","v":"EUR"},null,0,{"$f":"H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ97","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,{"$f":"Calculations!E475","v":"EUR"},null,7950369.1607649066,{"$f":"SUM(H127:H128)","v":4420183.9769208292},-4403314.0392275499,9694.2830675076693,-9351.6385220335796,17449.132796010002,-12877.891991189448,20211.72020712588,226895.90062276955,-67429.309325284499,110702.11953106656,-117974.43529199908,10357.85088324931,200829.14393561034,156707.59205939926,-124996.04384995892,5528.4577473276004,202914.94082993842,155161.87316347865,-128328.08731856447,5308.9918925860547,203204.19742405761,153669.99103119099,-132472.05983073224,3064.5358821513364,203184.55877123293,151189.76069034214,-135746.59214495786,1391.592848702363,203644.06906456288,146108.07977808319,-139238.11857883213,-329.93802800518461,{"$f":"SUM(AN127:AN128)","v":204155.98268278697},140932.05733297169,-142710.31750923369,-1915.8852077432675,199567.02913503407,135803.02717231153,-146400.70097707096,-3542.0041388227837,194436.29748372376,130720.19267281586,-149599.23104998941,-4968.2515353596536,189369.48128627057,125072.19000745539,-153017.2075408182,-6447.4378204041568,184356.18198952661,119337.88300215031,-156418.3807642771,-7895.8872203520732,179392.9743458326,113647.35164703253,-160040.23490950267,-9400.641612452222,174479.04970053755,107999.7141639581,-163172.90261215239,-12842.553467958351,168891.5234936263,102394.08526780752,-166527.55906894678,-16612.968929954492,{"$f":"SUM(BT127:BT128)","v":163236.73296944835},96829.575882944104,-169868.02843909478,-20354.435592193739,157633.24981723508,91080.422225924529,-173431.7729999538,-24156.626491398289,152087.34390199982,84786.981498171983,-176509.0942337772,-27753.372208842688,11127.197478664253,258127.32731761254,-2068397.2672488904,148196.75636131031,320039.88049187721,251909.79933696776,-3500.1551041391212,135604.10151569598,245336.2110107427,188829.69961682896,-23457.107824067411,98086.393192099,236421.17882461601,180370.53427064233,-29677.75558906261,91028.767811994476,227129.42670766791,171516.66216037725,-36559.015450984123,83311.04550884178,{"$f":"SUM(CZ127:CZ128)","v":217407.93319604098},162213.53701152466,-43924.757513889548,3612376.6439951672,363237.01094201172,309688.03488819534,106500.21562590441,226187.54282236684,357694.39063949243,304677.67065888888,103750.9373773722,-912852.12765434571]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"G132","v":0},{"$f":"H132","v":4420183.9769208292},16869.937693279237,26564.220760786906,17212.582238753326,34661.715034763329,21783.823043573881,41995.54325069976,268891.44387346931,201462.13454818481,312164.25407925138,194189.8187872523,204547.66967050161,405376.81360611191,562084.40566551115,437088.36181555223,442616.81956287986,645531.76039281825,800693.63355629693,672365.54623773252,677674.53813031851,880878.73555437615,1034548.7265855671,902076.66675483482,905141.20263698616,1108325.7614082191,1259515.5220985613,1123768.9299536035,1125160.5228023059,1328804.5918668688,1474912.6716449519,1335674.5530661198,1335344.6150381146,1539500.5977209015,1680432.6550538731,1537722.3375446394,1535806.4523368962,1735373.4814719302,1871176.5086442416,1724775.8076671707,1721233.803528348,1915670.1010120718,2046390.2936848877,1896791.0626348983,1891822.8110995386,2081192.2923858091,2206264.4823932643,2053247.274852446,2046799.837032042,2231156.0190215688,2350493.9020237192,2194075.521259442,2186179.63403909,2365572.6083849226,2479219.960031955,2319179.7251224522,2309779.0835100003,2484258.133210538,2592257.8473744961,2429084.9447623435,2416242.3912943853,2585133.9147880115,2687528.0000558188,2521000.4409868722,2504387.4720569178,{"$f":"BT132","v":2667624.2050263663},2764453.7809093106,2594585.7524702158,2574231.3168780222,2731864.5666952571,2822944.9889211818,2649513.2159212278,2625356.5894298297,2777443.9333318295,2862230.9148300015,2685721.8205962242,2657968.4483873816,2669095.6458660457,2927222.9731836584,858825.70593476808,1007022.4622960784,1327062.3427879557,1578972.1421249234,1575471.9870207843,1711076.0885364802,1956412.2995472229,2145241.9991640518,2121784.8913399843,2219871.2845320832,2456292.4633566993,2636662.9976273417,2606985.2420382788,2698014.0098502734,2925143.4365579411,3096660.0987183182,3060101.0832673339,3143412.1287761759,3360820.0619722167,3523033.5989837414,3479108.8414698518,{"$f":"DC132","v":7091485.485465019},7454722.4964070311,7764410.5312952269,7870910.7469211314,8097098.289743498,8454792.6803829912,8759470.3510418795,8863221.2884192523]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":4420183.9769208292},16869.937693279237,26564.220760786906,17212.582238753326,34661.715034763329,21783.823043573881,41995.54325069976,268891.44387346931,201462.13454818481,312164.25407925138,194189.8187872523,204547.66967050161,405376.81360611191,562084.40566551115,437088.36181555223,442616.81956287986,645531.76039281825,800693.63355629693,672365.54623773252,677674.53813031851,880878.73555437615,1034548.7265855671,902076.66675483482,905141.20263698616,1108325.7614082191,1259515.5220985613,1123768.9299536035,1125160.5228023059,1328804.5918668688,1474912.6716449519,1335674.5530661198,1335344.6150381146,{"$f":"AN129+AN131","v":1539500.5977209015},1680432.6550538731,1537722.3375446394,1535806.4523368962,1735373.4814719302,1871176.5086442416,1724775.8076671707,1721233.803528348,1915670.1010120718,2046390.2936848877,1896791.0626348983,1891822.8110995386,2081192.2923858091,2206264.4823932643,2053247.274852446,2046799.837032042,2231156.0190215688,2350493.9020237192,2194075.521259442,2186179.63403909,2365572.6083849226,2479219.960031955,2319179.7251224522,2309779.0835100003,2484258.133210538,2592257.8473744961,2429084.9447623435,2416242.3912943853,2585133.9147880115,2687528.0000558188,2521000.4409868722,2504387.4720569178,{"$f":"BT129+BT131","v":2667624.2050263663},2764453.7809093106,2594585.7524702158,2574231.3168780222,2731864.5666952571,2822944.9889211818,2649513.2159212278,2625356.5894298297,2777443.9333318295,2862230.9148300015,2685721.8205962242,2657968.4483873816,2669095.6458660457,2927222.9731836584,858825.70593476808,1007022.4622960784,1327062.3427879557,1578972.1421249234,1575471.9870207843,1711076.0885364802,1956412.2995472229,2145241.9991640518,2121784.8913399843,2219871.2845320832,2456292.4633566993,2636662.9976273417,2606985.2420382788,2698014.0098502734,2925143.4365579411,3096660.0987183182,3060101.0832673339,3143412.1287761759,{"$f":"CZ129+CZ131","v":3360820.0619722167},{"$f":"DA129+DA131","v":3523033.5989837414},{"$f":"DB129+DB131","v":3479108.8414698518},{"$f":"DC129+DC131","v":7091485.485465019},{"$f":"DD129+DD131","v":7454722.4964070311},7764410.5312952269,7870910.7469211314,8097098.289743498,8454792.6803829912,8759470.3510418795,8863221.2884192523,7950369.1607649066]
[]
[null,null,"Quarterly = Monthly Check",null,"Check",{"$f":"IF(ROUND($G$26-Calculations!$H$369+$G$104-Calculations!$H$448, 2)=0, \"OK\", \"NO\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT(Inputs!F189/12,65,NT111)*-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$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Inputs"}]
[]
[]
[null,null,"General"]
[]
[null,null,"Project Name","Força Açoreana, S.A.:  Azores PV & BESS (Pico)"]
[null,null,"Location","Lajes do Pico, Pico, Acores, Portugal"]
[]
[null,null,null,null,"Primary Input Variables"]
[null,null,"Production Capacity","MWp",{"$f":"E31","v":11.3568}]
[null,null,"Sites","Number",1]
[]
[null,null,"Timing"]
[]
[null,null,"Development & Construction"]
[null,null,"Model Beginning Date","Date","2026-07-01"]
[null,null,"Construction Start Date","Date","2026-07-01"]
[null,null,"Construction Period","Months",24]
[]
[null,null,"Commercial Operation"]
[null,null,"Project Life","Years",25]
[null,null,"Commercial Operation Date","Date","2028-07-01"]
[null,null,"Commercial Operation End Date","Date",{"$f":"EDATE(E22, E21*12)-1","v":"2053-06-30"}]
[null,null,"De-Commissioning Cost per watt",null,0.1]
[]
[null,null,"Electricity Production and Storage"]
[]
[null,null,"Panels and Land"]
[null,null,"Land Parcels",null,1]
[null,null,"Hectares",null,11]
[null,null,"Capacity MW DC",null,{"$f":"E33*E36/1000000","v":11.3568}]
[null,null,"Capacity MW AC",null,8]
[null,null,"Number of Panels for Production","#",16224]
[null,null,"Repair reserve","%",5.0000000000000001E-3]
[null,null,"Total panels","#",{"$f":"E33*(1+E34)","v":16305.119999999999}]
[null,null,"Capacity Per Panel","W",700]
[null,null,"Panel Size","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Annual panel degradation","%",0.01]
[]
[null,null,"Production Factor",null,696.45,"Figure used to convert irradiation into hourly production"]
[null,null,"Annual Production","GWh",{"$f":"'Production Forecast'!G19/1000000","v":14.755107518181852},"Report 16 - P90"]
[]
[null,null,"Other PV Production Sources","MW",5]
[]
[null,null,"Minimum Production from Fossil Fuel-Powered Turbines","Night",1000]
[null,null,null,"Day",1000]
[null,null,"Conversion and Transmission Losses (No storage)"]
[null,null,"Transformer loss",null,0.02]
[null,null,"AC Line Loss",null,1.43E-2]
[null,null,"Inverter Efficiency Loss",null,0,"accounted for in pvsyst report"]
[null,null,null,null,{"$f":"1-((1-E48)*(1-E50)*(1-E49))","v":3.4013999999999989E-2}]
[]
[null,null,"BESS"]
[null,null,"BESS Capacity Y1","kWh",{"$f":"5015*3","v":15045}]
[null,null,"Annual battery degradation","%",0.01]
[null,null,"Storage Utilization"]
[null,null,"Minimum",null,0.21199999999999999]
[null,null,"Maximum",null,0.95]
[null,null,"Year 1 utilization",null,0.94699999999999995,{"$f":"Calculations!G225/1000000","v":3.1219164436376117}]
[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,{"$f":"1-((1-E63)*(1-E65)*(1-E64))","v":7.2194375000000033E-2}]
[]
[null,null,"Electricity Purchased and Sold"]
[]
[null,null,"Projected Annual Demand Increase"]
[null,null,"2024 to 2028","%",2.5000000000000001E-2]
[null,null,"2028+","%",0.01]
[]
[null,null,"Electricity Sold"]
[null,null,"Storage (PPA Price)","EUR / kWh",0.15398999999999999,{"$f":"Calculations!H557","v":153.98679333758423}]
[null,null,"Production Sold Directly (PPA Price)","EUR / kWh",{"$f":"E75","v":0.15398999999999999}]
[null,null,"PPA Annual Escalation","%",0]
[]
[]
[null,null,"Electricity Purchased"]
[null,null,"Autoconsumption Rate","kw/h",{"$f":"ROUND(E54/2*0.0125+25,0)","v":119}]
[null,null,"Blended Cost ","EUR/kwh",0.12529999999999999]
[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,0.09]
[null,null,"Shipping Cost: BESS",null,9.5000000000000001E-2]
[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":1561250},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":2343157.1728687994},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":1779035.3380800006},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":1225512.2880000004},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":2059162.6000000003},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":2627646.8624999998},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,{"$f":"Capex!F76","v":425000},null,{"$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,{"$f":"(SUM(Capex!F77:'Capex'!F81)+Capex!F62)","v":388028.75},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Computing Infrastructure"]
[null,null,"Network Infrastructure",null,{"$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,{"$f":"SUM(E96:E111)","v":12574793.011448801},null,{"$f":"SUM(H112:AE112)","v":12574793.011448802},{"$f":"H96*$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":563973.57593031996},{"$f":"I96*$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},0,0,0,4039692.9192900006,614142.95358141861,223830.45358141864,223830.45358141864,614142.95358141861,223830.45358141864,223830.45358141864,2002514.4749547527,259726.28691475198,93726.286914751981,1123307.5869147521,93726.286914751981,93726.286914751981,1395833.9323004079,82010.501050407984,702947.1518606398,0,0,0]
[]
[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,{"$f":"Capex!F98","v":120600},null,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production License",null,{"$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,{"$f":"Capex!F104","v":1703520},null,1,0.25,{"$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":190024.99999999997},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,{"$f":"Capex!F100","v":1017575.2083333334},null,1.0000000000000002,{"$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,{"$f":"SUM(E115:E121)","v":3056720.2083333335},null,{"$f":"SUM(H122:AE122)","v":3056720.2083333335},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":613568.90046296292},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":120323.90046296295},120323.90046296295,132823.90046296295,120323.90046296295,120323.90046296295,132823.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,120323.90046296295,492968.90046296298,0,0,0,0,0,0]
[]
[null,null,"Total Depreciable and Amortizable Costs",null,{"$f":"E112+E122","v":15631513.219782135},null,{"$f":"G112+G122","v":15631513.219782136},1177542.4763932829,120323.90046296295,120323.90046296295,132823.90046296295,120323.90046296295,4160016.8197529637,746966.85404438153,344154.35404438159,344154.35404438159,734466.85404438153,344154.35404438159,344154.35404438159,2122838.3754177159,380050.1873777149,214050.18737771493,1243631.4873777151,214050.18737771493,586695.18737771502,1395833.9323004079,82010.501050407984,702947.1518606398,0,0,0]
[]
[null,null,"Non-Amortizable Capital Costs",null," "]
[null,null,"Debt Service Reserve",null,{"$f":"Capex!F115","v":359190.67268879345},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Working Capital",null,{"$f":"Capex!F117","v":140034.12},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total Non-Amortizable Capital Costs",null,{"$f":"SUM(E126:E129)","v":499224.79268879344},null,{"$f":"SUM(H130:AE130)","v":499224.79268879344},{"$f":"$E127*H127+$E128*H128","v":499224.79268879344},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Cost",null,{"$f":"E124+E130","v":16130738.012470927},null,{"$f":"SUM(H132:AE132)","v":16130738.012470929},{"$f":"H124+H130","v":1676767.2690820764},120323.90046296295,120323.90046296295,132823.90046296295,120323.90046296295,4160016.8197529637,746966.85404438153,344154.35404438159,344154.35404438159,734466.85404438153,344154.35404438159,344154.35404438159,2122838.3754177159,380050.1873777149,214050.18737771493,1243631.4873777151,214050.18737771493,586695.18737771502,1395833.9323004079,82010.501050407984,702947.1518606398,0,0,0]
[]
[]
[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",140034.12,{"$f":"E141/Capex!F119","v":8.681197344581346E-3}]
[null,null,"Debt Service Reserve Account (DSRA)","EUR",{"$f":"F200*-1*2","v":359190.67268879345}]
[]
[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":12574793.011448801}]
[null,null,"Total Debt plus Subsidy",null,{"$f":"E165+E173+G179","v":16080000.01}]
[null,null,"Total Project Costs",null,{"$f":"Capex!F119-Capex!F115","v":15771547.339782134}]
[null,null,"Total Capital Required During Construction Phase",null,{"$f":"Capex!F119","v":16130738.012470927}]
[null,null,"Total Sources of Capital",null,{"$f":"F179+E165+F165+G165+G179","v":16080000.01}]
[null,null,"Net working capital required",null,{"$f":"ROUND(E157-E158,2)","v":50738}]
[]
[null,null,"EU Funding",null,"Yes"]
[]
[null,null,"Equity",null,"EU Equity Funding","Equity Investors"]
[null,null,"EU Subsidy Rate",null,0,"Development","Construction Phase"]
[null,null,"Total Equity Contribution","EUR",0.01,0,{"$f":"G179","v":4020000}]
[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",{"$f":"E179+G179","v":12060000},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Capex Leverage",null,{"$f":"E179/Capex!F92","v":0.63937434140505778},{"$f":"Summary!H19","v":8.7499999999999994E-2}]
[null,null,"Project Leverage",null,{"$f":"F179/E156","v":0.50977876975456382}]
[null,null,"Loan Life Coverage Ratio (LLCR)","Ratio"]
[null,null,null,null,"Construction Loan","Operating Loan","Subordinated Debt"]
[]
[null,null,"Loan Amount",null,8040000,{"$f":"E179","v":8040000},{"$f":"0.5*E179","v":4020000}]
[null,null,"Loan Execution Date",null,{"$f":"E17","v":"2026-07-01"},"2027-07-01",{"$f":"E180","v":"2026-07-01"}]
[null,null,"Term","Years",1.5,17.5,17.5]
[null,null,"First Disbursement Date","Date",{"$f":"E180","v":"2026-07-01"},"2028-01-01",{"$f":"F182","v":"2028-01-01"}]
[null,null,"First Interest Payment Date","Date",{"$f":"E182+31","v":"2026-08-01"},"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","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,{"$f":"PMT(F189/4,F199,F179)","v":-179595.33634439672},{"$f":"PMT(G189/4,G199,G179)","v":-138033.23281980978}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":40200}]
[null,null,null,null,"Total"]
[null,null,null,null,"Begin Date","Begin Date","Begin Date","Begin Date"]
[null,null,"Debt Service Reserve Account (DSRA)",null,{"$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":-828199.39691885863},{"$f":"G206+H206","v":-828199.39691885863},{"$f":"G200*G205","v":-828199.39691885863},{"$f":"H200*H205","v":0}]
[]
[null,null,"Reserve Account Interest"]
[null,null,"Reserve Account Interest Rate","%",0.01]
[null,null,"Annual Day Count","Days",365]
[]
[null,null,"Depreciation and Tax"]
[]
[null,null,"Book Depreciation Period (Straight Line)",null,null,"Percentage"]
[null,null,"Solar Panels","Years",25,{"$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$6&\" - Financial Summary\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Financial Summary"}]
[]
[]
[null,"Sources and Uses",null,null,null,null,"Key Project Information",null,null,"Summary Financials",{"$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},{"$f":"AFS!AJ2","v":2053},{"$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$10","v":11.3568},null,"Income Statement"]
[null,"Sources","Euros","%",null,null,"Production Capacity (MW)",8,null,"Electricity Injected Into Grid (Kwh)",null,null,{"$f":"AFS!K8*AFS!K13/(AFS!K13-AFS!K12)","v":7672417.0817904398},{"$f":"AFS!L8*AFS!L13/(AFS!L13-AFS!L12)","v":14234833.733672218},{"$f":"AFS!M8*AFS!M13/(AFS!M13-AFS!M12)","v":14283785.959212627},{"$f":"AFS!N8*AFS!N13/(AFS!N13-AFS!N12)","v":14323847.292110605},{"$f":"AFS!O8*AFS!O13/(AFS!O13-AFS!O12)","v":14371449.317740157},{"$f":"AFS!P8*AFS!P13/(AFS!P13-AFS!P12)","v":14394388.821143076},{"$f":"AFS!Q8*AFS!Q13/(AFS!Q13-AFS!Q12)","v":14421644.620916208},{"$f":"AFS!R8*AFS!R13/(AFS!R13-AFS!R12)","v":14435186.911482554},{"$f":"AFS!S8*AFS!S13/(AFS!S13-AFS!S12)","v":14469526.794082925},{"$f":"AFS!T8*AFS!T13/(AFS!T13-AFS!T12)","v":14470393.633203328},{"$f":"AFS!U8*AFS!U13/(AFS!U13-AFS!U12)","v":14475720.739070252},{"$f":"AFS!V8*AFS!V13/(AFS!V13-AFS!V12)","v":14482533.47877414},{"$f":"AFS!W8*AFS!W13/(AFS!W13-AFS!W12)","v":14497833.780351903},{"$f":"AFS!X8*AFS!X13/(AFS!X13-AFS!X12)","v":14467794.854880091},{"$f":"AFS!Y8*AFS!Y13/(AFS!Y13-AFS!Y12)","v":14449298.547070228},{"$f":"AFS!Z8*AFS!Z13/(AFS!Z13-AFS!Z12)","v":14424816.665961601},{"$f":"AFS!AA8*AFS!AA13/(AFS!AA13-AFS!AA12)","v":14389108.95059721},{"$f":"AFS!AB8*AFS!AB13/(AFS!AB13-AFS!AB12)","v":14341514.189231697},{"$f":"AFS!AC8*AFS!AC13/(AFS!AC13-AFS!AC12)","v":14279316.280003645},{"$f":"AFS!AD8*AFS!AD13/(AFS!AD13-AFS!AD12)","v":14199413.794593912},{"$f":"AFS!AE8*AFS!AE13/(AFS!AE13-AFS!AE12)","v":14091236.425338484},{"$f":"AFS!AF8*AFS!AF13/(AFS!AF13-AFS!AF12)","v":13965204.537756238},{"$f":"AFS!AG8*AFS!AG13/(AFS!AG13-AFS!AG12)","v":13839289.472530339},{"$f":"AFS!AH8*AFS!AH13/(AFS!AH13-AFS!AH12)","v":13714825.300702836},{"$f":"AFS!AI8*AFS!AI13/(AFS!AI13-AFS!AI12)","v":13597001.325591046},{"$f":"AFS!AJ8*AFS!AJ13/(AFS!AJ13-AFS!AJ12)","v":6688335.2578516956},{"$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":4020000},{"$f":"C7/$C$10","v":0.25},null,null,"Annual Production (GWh)",{"$f":"'Production Forecast'!N13/1000000","v":14.755107518181852},null,"Average PPA Tariff",null,null,{"$f":"AFS!K9","v":0.15398999999999996},{"$f":"AFS!L9","v":0.15398999999999999},{"$f":"AFS!M9","v":0.15399000000000002},{"$f":"AFS!N9","v":0.15398999999999999},{"$f":"AFS!O9","v":0.15399000000000002},{"$f":"AFS!P9","v":0.15398999999999999},{"$f":"AFS!Q9","v":0.15399000000000002},{"$f":"AFS!R9","v":0.15398999999999999},{"$f":"AFS!S9","v":0.15398999999999996},{"$f":"AFS!T9","v":0.15398999999999999},{"$f":"AFS!U9","v":0.15399000000000002},{"$f":"AFS!V9","v":0.15398999999999999},{"$f":"AFS!W9","v":0.15398999999999999},{"$f":"AFS!X9","v":0.15398999999999999},{"$f":"AFS!Y9","v":0.15399000000000004},{"$f":"AFS!Z9","v":0.15398999999999999},{"$f":"AFS!AA9","v":0.15398999999999999},{"$f":"AFS!AB9","v":0.15398999999999996},{"$f":"AFS!AC9","v":0.15398999999999999},{"$f":"AFS!AD9","v":0.15399000000000002},{"$f":"AFS!AE9","v":0.15398999999999996},{"$f":"AFS!AF9","v":0.15399000000000002},{"$f":"AFS!AG9","v":0.15398999999999999},{"$f":"AFS!AH9","v":0.15398999999999999},{"$f":"AFS!AI9","v":0.15399000000000002},{"$f":"AFS!AJ9","v":0.15398999999999999},{"$f":"AFS!AK9","v":0},{"$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",{"$f":"Calculations!H95","v":8040000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentage of Total Demand",{"$f":"'Demand Forecast'!F12","v":0.21333884751504489},null,"Electricity Generation Revenues",{"$f":"AFS!I10","v":0},{"$f":"AFS!J10","v":0},{"$f":"AFS!K10","v":943319.63637082931},{"$f":"AFS!L10","v":1714243.2790428721},{"$f":"AFS!M10","v":1728472.8056502272},{"$f":"AFS!N10","v":1741493.1053096505},{"$f":"AFS!O10","v":1754686.9475020217},{"$f":"AFS!P10","v":1765556.3187523833},{"$f":"AFS!Q10","v":1775810.9605436558},{"$f":"AFS!R10","v":1786243.1622399741},{"$f":"AFS!S10","v":1796853.9527341034},{"$f":"AFS!T10","v":1804313.1337978316},{"$f":"AFS!U10","v":1811238.8281571774},{"$f":"AFS!V10","v":1818346.2260203569},{"$f":"AFS!W10","v":1825636.0250963185},{"$f":"AFS!X10","v":1829088.9057294298},{"$f":"AFS!Y10","v":1832085.8306310596},{"$f":"AFS!Z10","v":1834040.3026491862},{"$f":"AFS!AA10","v":1832995.3122686832},{"$f":"AFS!AB10","v":1832135.5249678446},{"$f":"AFS!AC10","v":1827723.1404228867},{"$f":"AFS!AD10","v":1820347.2391069203},{"$f":"AFS!AE10","v":1807225.5369956957},{"$f":"AFS!AF10","v":1793212.7956799506},{"$f":"AFS!AG10","v":1778115.2663001216},{"$f":"AFS!AH10","v":1763200.4371403696},{"$f":"AFS!AI10","v":1748320.2152188146},{"$f":"AFS!AJ10","v":862470.49695035559},{"$f":"AFS!AK10","v":0},{"$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",{"$f":"Calculations!H96","v":4020000},{"$f":"C9/$C$10","v":0.25},null,null,"Number of Hectares",{"$f":"Inputs!E30","v":11},null,"Storage Revenues",null,null,{"$f":"AFS!K11","v":238155.87005408027},{"$f":"AFS!L11","v":477778.76760531258},{"$f":"AFS!M11","v":471087.39420892525},{"$f":"AFS!N11","v":464236.13920246146},{"$f":"AFS!O11","v":458372.5329367852},{"$f":"AFS!P11","v":451035.61581543897},{"$f":"AFS!Q11","v":444978.09463123139},{"$f":"AFS!R11","v":436631.27025922417},{"$f":"AFS!S11","v":431308.4782867257},{"$f":"AFS!T11","v":423982.78177914885},{"$f":"AFS!U11","v":417877.4084522507},{"$f":"AFS!V11","v":411819.10437607265},{"$f":"AFS!W11","v":406885.39874007093},{"$f":"AFS!X11","v":398806.82397355489},{"$f":"AFS!Y11","v":392961.65263228538},{"$f":"AFS!Z11","v":387237.21574224066},{"$f":"AFS!AA11","v":382783.57503378118},{"$f":"AFS!AB11","v":376314.24503194413},{"$f":"AFS!AC11","v":371148.77353487443},{"$f":"AFS!AD11","v":366220.49112259602},{"$f":"AFS!AE11","v":362683.96014217701},{"$f":"AFS!AF11","v":357289.05108913284},{"$f":"AFS!AG11","v":352996.9195748255},{"$f":"AFS!AH11","v":348745.51091486},{"$f":"AFS!AI11","v":345482.01890895067},{"$f":"AFS!AJ11","v":167466.24940622694},{"$f":"AFS!AK11","v":0},{"$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",{"$f":"SUM(C7:C9)","v":16080000},{"$f":"C10/$C$10","v":1},null,null,"Number of Solar Panels",{"$f":"Inputs!E33","v":16224},null,"Total Revenues",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"AFS!K13","v":1181475.5064249095},{"$f":"AFS!L13","v":2192022.0466481848},{"$f":"AFS!M13","v":2199560.1998591525},{"$f":"AFS!N13","v":2205729.2445121119},{"$f":"AFS!O13","v":2213059.480438807},{"$f":"AFS!P13","v":2216591.9345678221},{"$f":"AFS!Q13","v":2220789.0551748872},{"$f":"AFS!R13","v":2222874.4324991982},{"$f":"AFS!S13","v":2228162.4310208289},{"$f":"AFS!T13","v":2228295.9155769804},{"$f":"AFS!U13","v":2229116.2366094282},{"$f":"AFS!V13","v":2230165.3303964296},{"$f":"AFS!W13","v":2232521.4238363896},{"$f":"AFS!X13","v":2227895.7297029849},{"$f":"AFS!Y13","v":2225047.483263345},{"$f":"AFS!Z13","v":2221277.5183914267},{"$f":"AFS!AA13","v":2215778.8873024643},{"$f":"AFS!AB13","v":2208449.7699997886},{"$f":"AFS!AC13","v":2198871.9139577611},{"$f":"AFS!AD13","v":2186567.7302295165},{"$f":"AFS!AE13","v":2169909.4971378725},{"$f":"AFS!AF13","v":2150501.8467690833},{"$f":"AFS!AG13","v":2131112.1858749469},{"$f":"AFS!AH13","v":2111945.9480552296},{"$f":"AFS!AI13","v":2093802.2341277653},{"$f":"AFS!AJ13","v":1029936.7463565825},{"$f":"AFS!AK13","v":0},{"$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},{"$f":"AFS!K15","v":-279077.81268431357},{"$f":"AFS!L15","v":-548028.03227961611},{"$f":"AFS!M15","v":-560968.275864847},{"$f":"AFS!N15","v":-562891.1444757327},{"$f":"AFS!O15","v":-566559.47270785307},{"$f":"AFS!P15","v":-568248.27966142457},{"$f":"AFS!Q15","v":-570227.42378719267},{"$f":"AFS!R15","v":-572161.09163854015},{"$f":"AFS!S15","v":-574378.67827905901},{"$f":"AFS!T15","v":-576170.53418567032},{"$f":"AFS!U15","v":-578258.29585722927},{"$f":"AFS!V15","v":-580409.10466863867},{"$f":"AFS!W15","v":-582861.24731941661},{"$f":"AFS!X15","v":-584847.27712325891},{"$f":"AFS!Y15","v":-587129.766381472},{"$f":"AFS!Z15","v":-589476.82219437987},{"$f":"AFS!AA15","v":-592119.65696483571},{"$f":"AFS!AB15","v":-594361.20402364258},{"$f":"AFS!AC15","v":-596899.81489848124},{"$f":"AFS!AD15","v":-599502.57731872704},{"$f":"AFS!AE15","v":-602397.80312965252},{"$f":"AFS!AF15","v":-604894.85882071697},{"$f":"AFS!AG15","v":-607705.1293301743},{"$f":"AFS!AH15","v":-610598.41793721449},{"$f":"AFS!AI15","v":-613812.83651374921},{"$f":"AFS!AJ15","v":-1442440.9830216079},{"$f":"AFS!AK15","v":0},{"$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":793026.25850699004},{"$f":"AFS!L16","v":1519789.7537559597},{"$f":"AFS!M16","v":1507074.0160918846},{"$f":"AFS!N16","v":1502087.2128513991},{"$f":"AFS!O16","v":1493219.186922058},{"$f":"AFS!P16","v":1483669.549611243},{"$f":"AFS!Q16","v":1473812.1302871669},{"$f":"AFS!R16","v":1459055.4864793068},{"$f":"AFS!S16","v":1443544.6441277564},{"$f":"AFS!T16","v":1428224.015121314},{"$f":"AFS!U16","v":1412597.9553865336},{"$f":"AFS!V16","v":1397113.0459634},{"$f":"AFS!W16","v":1381443.0711397771},{"$f":"AFS!X16","v":1363693.2766985116},{"$f":"AFS!Y16","v":1345366.5901506636},{"$f":"AFS!Z16","v":1326949.4482778651},{"$f":"AFS!AA16","v":1307761.3434072933},{"$f":"AFS!AB16","v":1289348.2994503346},{"$f":"AFS!AC16","v":1270058.3872329798},{"$f":"AFS!AD16","v":1250319.8546134536},{"$f":"AFS!AE16","v":1229301.620856951},{"$f":"AFS!AF16","v":1208856.2777649574},{"$f":"AFS!AG16","v":1187961.6599753681},{"$f":"AFS!AH16","v":1167169.9821485055},{"$f":"AFS!AI16","v":1146121.0423375815},{"$f":"AFS!AJ16","v":-576131.12839944684},{"$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"},{"$f":"Calculations!H47","v":1561250},{"$f":"C14/C$39","v":9.6787264091263092E-2},{"$f":"C14/(Inputs!$E$10*1000000)","v":0.1374727035784728},null,"Storage in minutes (Y25)",{"$f":"'Production Forecast'!N27","v":33.004968750000003},null,"EBITDA Margin %",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.67121684215583188},0.69332776834059051,0.68517061555686865,0.68099347034030355,0.67473070657187284,0.6693471750363108,0.66364345900070376,0.65638232423181786,0.6478632904093975,0.64094898937670897,0.63370313857439287,0.62646164700042761,0.61878155183204919,0.61209923719379555,0.60464623801083761,0.59738120846727727,0.59020390116605426,0.58382505093174841,0.57759543844779704,0.57181848855064366,0.56652207038054325,0.56212752366669416,0.5574374112490188,0.55265144603879923,0.54738743882133256,{"$f":"IFERROR(AL13/AL10, \"-     \")","v":-0.55938496265670667},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C48","v":" Labor and Engineering"},{"$f":"Calculations!H48","v":2343157.1728687994},0.14526038244854436,{"$f":"C15/(Inputs!$E$10*1000000)","v":0.20632195450028171},null,null,null,null,"Net Income",{"$f":"AFS!I28","v":0},{"$f":"AFS!J28","v":0},{"$f":"AFS!K28","v":-167096.84678873382},{"$f":"AFS!L28","v":-375636.41394940886},{"$f":"AFS!M28","v":-365351.74375413591},{"$f":"AFS!N28","v":-346929.81957915472},{"$f":"AFS!O28","v":-329866.81454925053},{"$f":"AFS!P28","v":-295269.4301781567},{"$f":"AFS!Q28","v":-258675.59243749373},{"$f":"AFS!R28","v":-21395.013267045491},{"$f":"AFS!S28","v":217981.80670768977},{"$f":"AFS!T28","v":242179.18565223773},{"$f":"AFS!U28","v":255501.81477411813},{"$f":"AFS!V28","v":272149.61456617143},{"$f":"AFS!W28","v":307038.46250764246},{"$f":"AFS!X28","v":462315.55438460805},{"$f":"AFS!Y28","v":504371.38928436313},{"$f":"AFS!Z28","v":551804.85469535785},{"$f":"AFS!AA28","v":604638.97077439143},{"$f":"AFS!AB28","v":664818.18365996226},{"$f":"AFS!AC28","v":760255.3335684496},{"$f":"AFS!AD28","v":808966.11793310195},{"$f":"AFS!AE28","v":856031.55773503648},{"$f":"AFS!AF28","v":911760.52931463253},{"$f":"AFS!AG28","v":976340.89324871404},{"$f":"AFS!AH28","v":799387.49064033094},{"$f":"AFS!AI28","v":672657.79222568253},{"$f":"AFS!AJ28","v":-619798.55632793228},{"$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"},{"$f":"Calculations!H50","v":1779035.3380800006},0.11028852720220243,{"$f":"C16/(Inputs!$E$10*1000000)","v":0.15664935000000005},null,"Financial Metrics",null,null,"Net Income Margin %",{"$f":"IFERROR(K15/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L15/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M15/M10, \"-     \")","v":-0.14143064826994273},-0.1713652536131165,-0.16610217978009012,-0.15728576861476604,-0.14905465373386362,-0.13320874517921882,-0.11647913692420599,-9.6249311046287395E-3,9.7830303425330514E-2,0.10868358370146249,0.1146202295680849,0.12203113861419174,0.13752990642303631,0.2075122045528775,0.22667893295680663,0.24841779117044147,0.27287874897593756,0.30103387122090891,0.34574789406448964,0.36997075679342784,0.39450104203154496,0.42397570161795617,0.45813678872464836,0.37850755194584462,0.3212613785875999,{"$f":"IFERROR(AL15/AL10, \"-     \")","v":-0.60178312747892471},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR15/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV15/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C51","v":"Racks for PV Panels"},{"$f":"Calculations!H51","v":1225512.2880000004},7.5973727119772058E-2,{"$f":"C17/(Inputs!$E$10*1000000)","v":0.10791000000000003}]
[null,{"$f":"Calculations!C54","v":"Inverters and Transformers"},{"$f":"Calculations!H54","v":2059162.6000000003},0.12765458086344403,{"$f":"C18/(Inputs!$E$10*1000000)","v":0.18131538813750356},null,"Cost of Capital and LCOE",null,null,"Balance Sheet"]
[null,{"$f":"Calculations!C55","v":"Batteries"},{"$f":"Calculations!H55","v":2627646.8624999998},0.16289687802681593,{"$f":"C19/(Inputs!$E$10*1000000)","v":0.23137211736580726},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Nominal",{"$f":"D7*Inputs!G167+D8*Inputs!F189+D9*Inputs!G189","v":8.7499999999999994E-2},null,"Total Assets",{"$f":"AFS!I45","v":6205000},{"$f":"AFS!J45","v":13190000},{"$f":"AFS!K45","v":16054653.219408838},{"$f":"AFS!L45","v":15291528.077657022},{"$f":"AFS!M45","v":14545623.768737465},{"$f":"AFS!N45","v":13791014.551495155},{"$f":"AFS!O45","v":13059320.232137766},{"$f":"AFS!P45","v":12259929.745275101},{"$f":"AFS!Q45","v":11497811.991004318},{"$f":"AFS!R45","v":10935451.520410499},{"$f":"AFS!S45","v":10573193.504809119},{"$f":"AFS!T45","v":10187685.625722736},{"$f":"AFS!U45","v":9768647.1660328135},{"$f":"AFS!V45","v":9313496.4497572444},{"$f":"AFS!W45","v":8845688.1296117883},{"$f":"AFS!X45","v":8450093.9675909653},{"$f":"AFS!Y45","v":8037738.417810265},{"$f":"AFS!Z45","v":7597390.1099649612},{"$f":"AFS!AA45","v":7134853.8189042583},{"$f":"AFS!AB45","v":6626422.9303962681},{"$f":"AFS!AC45","v":6841012.9416112835},{"$f":"AFS!AD45","v":7047587.0258567557},{"$f":"AFS!AE45","v":7240306.171854835},{"$f":"AFS!AF45","v":7353528.9418992074},{"$f":"AFS!AG45","v":7457192.0307506304},{"$f":"AFS!AH45","v":11376915.929365147},{"$f":"AFS!AI45","v":12072809.478682574},{"$f":"AFS!AJ45","v":11441174.19750949},{"$f":"AFS!AK45","v":0},{"$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":388028.75},2.4055238495598211E-2,{"$f":"C20/(Inputs!$E$10*1000000)","v":3.4167084918286843E-2},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Real",{"$f":"H19-Inputs!E88","v":6.9999999999999993E-2},null,"Current Assets",{"$f":"AFS!I37","v":632178.50477967935},{"$f":"AFS!J37","v":231505.448762655},{"$f":"AFS!K37","v":851602.57806746499},{"$f":"AFS!L37","v":1134882.3746362566},{"$f":"AFS!M37","v":1371510.3752707271},{"$f":"AFS!N37","v":1603153.2791946973},{"$f":"AFS!O37","v":1794028.6892808201},{"$f":"AFS!P37","v":2039158.6891826761},{"$f":"AFS!Q37","v":2242531.8904048568},{"$f":"AFS!R37","v":2431150.3315089741},{"$f":"AFS!S37","v":2576272.9322877373},{"$f":"AFS!T37","v":2762050.7406233381},{"$f":"AFS!U37","v":2904217.5889961962},{"$f":"AFS!V37","v":3030901.6071870001},{"$f":"AFS!W37","v":3117796.053935979},{"$f":"AFS!X37","v":3235186.3464269657},{"$f":"AFS!Y37","v":3310130.4636450224},{"$f":"AFS!Z37","v":3366659.7340833857},{"$f":"AFS!AA37","v":3383710.407253243},{"$f":"AFS!AB37","v":3422936.1374850702},{"$f":"AFS!AC37","v":1757726.8044128455},{"$f":"AFS!AD37","v":2322111.6839850894},{"$f":"AFS!AE37","v":2808971.8991179387},{"$f":"AFS!AF37","v":3269815.9326852215},{"$f":"AFS!AG37","v":3694360.187865484},{"$f":"AFS!AH37","v":7933926.0839347141},{"$f":"AFS!AI37","v":8924999.8712610379},{"$f":"AFS!AJ37","v":8308415.7052696776},{"$f":"AFS!AK37","v":0},{"$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",{"$f":"Calculations!H59+Calculations!H60","v":111000},6.8812722588504106E-3,{"$f":"C21/(Inputs!$E$10*1000000)","v":9.7738799661876586E-3},null,"LCOE",{"$f":"Calculations!H557","v":153.98679333758423},null,"Unrestricted Cash",{"$f":"AFS!I33","v":16869.937693279237},{"$f":"AFS!J33","v":21783.823043573997},{"$f":"AFS!K33","v":190889.71801304963},{"$f":"AFS!L33","v":562084.40566551115},{"$f":"AFS!M33","v":800693.63355629705},{"$f":"AFS!N33","v":1034548.7265855671},{"$f":"AFS!O33","v":1140988.5894857636},{"$f":"AFS!P33","v":1474912.6716449521},{"$f":"AFS!Q33","v":1680432.6550538733},{"$f":"AFS!R33","v":1871176.5086442416},{"$f":"AFS!S33","v":1935036.3403807862},{"$f":"AFS!T33","v":2206264.4823932638},{"$f":"AFS!U33","v":2350493.9020237182},{"$f":"AFS!V33","v":2479219.9600319541},{"$f":"AFS!W33","v":2488039.298474926},{"$f":"AFS!X33","v":2687528.0000558184},{"$f":"AFS!Y33","v":2764453.7809093096},{"$f":"AFS!Z33","v":2822944.9889211808},{"$f":"AFS!AA33","v":2764983.1734835207},{"$f":"AFS!AB33","v":2927222.973183657},{"$f":"AFS!AC33","v":1578972.142124922},{"$f":"AFS!AD33","v":2145241.9991640504},{"$f":"AFS!AE33","v":2560032.2092827666},{"$f":"AFS!AF33","v":3096660.0987183172},{"$f":"AFS!AG33","v":3523033.59898374},{"$f":"AFS!AH33","v":7764410.5312952241},{"$f":"AFS!AI33","v":8686241.3736245651},{"$f":"AFS!AJ33","v":7950369.1607649047},{"$f":"AFS!AK33","v":0},{"$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":425000},2.6347213603706527E-2,{"$f":"C22/(Inputs!$E$10*1000000)","v":3.7422513384051843E-2},null,null,null,null,"Accounts Receivable",{"$f":"AFS!I36","v":615308.56708640011},{"$f":"AFS!J36","v":209721.625719081},{"$f":"AFS!K36","v":301522.18736562185},{"$f":"AFS!L36","v":213607.296281952},{"$f":"AFS!M36","v":211626.06902563662},{"$f":"AFS!N36","v":209413.87992033653},{"$f":"AFS!O36","v":293849.42710626317},{"$f":"AFS!P36","v":205055.34484893054},{"$f":"AFS!Q36","v":202908.56266219018},{"$f":"AFS!R36","v":200783.15017593891},{"$f":"AFS!S36","v":282045.91921815753},{"$f":"AFS!T36","v":196595.58554128098},{"$f":"AFS!U36","v":194533.01428368472},{"$f":"AFS!V36","v":192490.97446625258},{"$f":"AFS!W36","v":270566.08277225966},{"$f":"AFS!X36","v":188467.67368235395},{"$f":"AFS!Y36","v":186486.01004691917},{"$f":"AFS!Z36","v":184524.07247341159},{"$f":"AFS!AA36","v":259536.56108092907},{"$f":"AFS!AB36","v":180658.59203073409},{"$f":"AFS!AC36","v":178754.66228792342},{"$f":"AFS!AD36","v":176869.68482103891},{"$f":"AFS!AE36","v":248939.68983517235},{"$f":"AFS!AF36","v":173155.83396690423},{"$f":"AFS!AG36","v":171326.58888174393},{"$f":"AFS!AH36","v":169515.55263948982},{"$f":"AFS!AI36","v":238758.49763647345},{"$f":"AFS!AJ36","v":358046.54450477316},{"$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"},{"$f":"Calculations!H61","v":55000.000000000007},3.409639407538492E-3,{"$f":"C23/(Inputs!$E$10*1000000)","v":4.8429134967596515E-3},null,"Other Key Metrics",null,null,"Non-Current Assets",{"$f":"AFS!I43","v":5572821.4952203203},{"$f":"AFS!J43","v":12958494.551237345},{"$f":"AFS!K43","v":15203050.641341373},{"$f":"AFS!L43","v":14156645.703020765},{"$f":"AFS!M43","v":13174113.393466739},{"$f":"AFS!N43","v":12187861.272300458},{"$f":"AFS!O43","v":11265291.542856945},{"$f":"AFS!P43","v":10220771.056092424},{"$f":"AFS!Q43","v":9255280.1005994622},{"$f":"AFS!R43","v":8504301.188901525},{"$f":"AFS!S43","v":7996920.572521382},{"$f":"AFS!T43","v":7425634.885099398},{"$f":"AFS!U43","v":6864429.5770366183},{"$f":"AFS!V43","v":6282594.8425702434},{"$f":"AFS!W43","v":5727892.0756758088},{"$f":"AFS!X43","v":5214907.6211639987},{"$f":"AFS!Y43","v":4727607.9541652426},{"$f":"AFS!Z43","v":4230730.375881575},{"$f":"AFS!AA43","v":3751143.4116510153},{"$f":"AFS!AB43","v":3203486.7929111975},{"$f":"AFS!AC43","v":5083286.1371984379},{"$f":"AFS!AD43","v":4725475.3418716658},{"$f":"AFS!AE43","v":4431334.2727368958},{"$f":"AFS!AF43","v":4083713.0092139859},{"$f":"AFS!AG43","v":3762831.8428851459},{"$f":"AFS!AH43","v":3442989.8454304328},{"$f":"AFS!AI43","v":3147809.607421536},{"$f":"AFS!AJ43","v":3132758.4922398119},{"$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":12574793.011448801},{"$f":"SUM(D14:D23)","v":0.77955472351773547},{"$f":"C24/(Inputs!$E$10*1000000)","v":1.1072479053473514},null,"Project Length (in years)",{"$f":"Inputs!E21","v":25}]
[null,null,null,null,null,null,"Employment (Construction Period)",{"$f":"MAX('Construction Labor'!J87:AY87)","v":22.56},null,"Total Liabilities",{"$f":"AFS!I61","v":2185000},{"$f":"AFS!J61","v":9170000},{"$f":"AFS!K61","v":12092420.823250929},{"$f":"AFS!L61","v":11814261.338395163},{"$f":"AFS!M61","v":11433708.773229744},{"$f":"AFS!N61","v":11026029.375566585},{"$f":"AFS!O61","v":10520708.836334223},{"$f":"AFS!P61","v":10120080.814073939},{"$f":"AFS!Q61","v":9616638.652240647},{"$f":"AFS!R61","v":9075673.1949138716},{"$f":"AFS!S61","v":8438167.2504030727},{"$f":"AFS!T61","v":7867746.3078661738},{"$f":"AFS!U61","v":7193206.0334021291},{"$f":"AFS!V61","v":6465905.7025603773},{"$f":"AFS!W61","v":5642872.470432736},{"$f":"AFS!X61","v":4833149.203501828},{"$f":"AFS!Y61","v":3916422.2644367553},{"$f":"AFS!Z61","v":2924269.1018960825},{"$f":"AFS!AA61","v":1836480.8138597733},{"$f":"AFS!AB61","v":683844.76789301401},{"$f":"AFS!AC61","v":-172582.53509761026},{"$f":"AFS!AD61","v":-774974.56878523354},{"$f":"AFS!AE61","v":-1435805.4381736051},{"$f":"AFS!AF61","v":-2236824.7397924382},{"$f":"AFS!AG61","v":-3109502.5441897223},{"$f":"AFS!AH61","v":10833.863784470959},{"$f":"AFS!AI61","v":21217.906856309619},{"$f":"AFS!AJ61","v":22232.896031072454},{"$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":175000},{"$f":"AFS!J54","v":31178.861372800224},{"$f":"AFS!K54","v":430963.73103189922},{"$f":"AFS!L54","v":529108.10864706198},{"$f":"AFS!M54","v":551632.9388370096},{"$f":"AFS!N54","v":576018.21027202404},{"$f":"AFS!O54","v":534177.44893289474},{"$f":"AFS!P54","v":631109.63476103451},{"$f":"AFS!Q54","v":662237.06571071805},{"$f":"AFS!R54","v":696072.41219589813},{"$f":"AFS!S54","v":677145.89091710409},{"$f":"AFS!T54","v":772992.5901057435},{"$f":"AFS!U54","v":816720.95295602665},{"$f":"AFS!V54","v":864452.11661612929},{"$f":"AFS!W54","v":878475.61603238084},{"$f":"AFS!X54","v":973654.86118659936},{"$f":"AFS!Y54","v":1036119.5491400557},{"$f":"AFS!Z54","v":1104585.7298593973},{"$f":"AFS!AA54","v":1166759.6701611271},{"$f":"AFS!AB54","v":683844.76789301401},{"$f":"AFS!AC54","v":-172582.53509761026},{"$f":"AFS!AD54","v":-774974.56878523354},{"$f":"AFS!AE54","v":-1435805.4381736051},{"$f":"AFS!AF54","v":-2236824.7397924382},{"$f":"AFS!AG54","v":-3109502.5441897223},{"$f":"AFS!AH54","v":10833.863784470959},{"$f":"AFS!AI54","v":21217.906856309619},{"$f":"AFS!AJ54","v":22232.896031072454},{"$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"},{"$f":"Calculations!H69","v":1703520},{"$f":"C27/C$39","v":0.10560707133690857},{"$f":"C27/(Inputs!$E$10*1000000)","v":0.15},null,null,null,null,"Non-Current Liabilities",{"$f":"AFS!I59","v":2010000},{"$f":"AFS!J59","v":9138821.1386271995},{"$f":"AFS!K59","v":11661457.09221903},{"$f":"AFS!L59","v":11285153.229748102},{"$f":"AFS!M59","v":10882075.834392734},{"$f":"AFS!N59","v":10450011.165294562},{"$f":"AFS!O59","v":9986531.3874013275},{"$f":"AFS!P59","v":9488971.1793129034},{"$f":"AFS!Q59","v":8954401.5865299292},{"$f":"AFS!R59","v":8379600.782717973},{"$f":"AFS!S59","v":7761021.3594859689},{"$f":"AFS!T59","v":7094753.7177604306},{"$f":"AFS!U59","v":6376485.0804461027},{"$f":"AFS!V59","v":5601453.5859442484},{"$f":"AFS!W59","v":4764396.8544003554},{"$f":"AFS!X59","v":3859494.3423152291},{"$f":"AFS!Y59","v":2880302.7152966997},{"$f":"AFS!Z59","v":1819683.3720366852},{"$f":"AFS!AA59","v":669721.14369864634},{"$f":"AFS!AB59","v":0},{"$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"},{"$f":"Calculations!H72","v":1017575.2083333334},6.3082991463045898E-2,{"$f":"C28/(Inputs!$E$10*1000000)","v":8.9600522007372979E-2},null,"Key Dates"]
[null,{"$f":"Calculations!C71","v":"Operating Expenses During Construction"},{"$f":"Capex!F110","v":190024.99999999997},1.1780304153045488E-2,{"$f":"C29/(Inputs!$E$10*1000000)","v":1.6732266131304591E-2},null,{"$f":"Inputs!$C$180","v":"Loan Execution Date"},{"$f":"Inputs!$E$180","v":"2026-07-01"},null,"Equity",{"$f":"AFS!I67","v":4020000},{"$f":"AFS!J67","v":4020000},{"$f":"AFS!K67","v":3962232.3961579092},{"$f":"AFS!L67","v":3477266.7392618582},{"$f":"AFS!M67","v":3111914.9955077209},{"$f":"AFS!N67","v":2764985.1759285703},{"$f":"AFS!O67","v":2538611.3958035428},{"$f":"AFS!P67","v":2139848.9312011618},{"$f":"AFS!Q67","v":1881173.338763671},{"$f":"AFS!R67","v":1859778.325496627},{"$f":"AFS!S67","v":2135026.2544060461},{"$f":"AFS!T67","v":2319939.3178565623},{"$f":"AFS!U67","v":2575441.1326306844},{"$f":"AFS!V67","v":2847590.7471968671},{"$f":"AFS!W67","v":3202815.6591790523},{"$f":"AFS!X67","v":3616944.7640891373},{"$f":"AFS!Y67","v":4121316.1533735096},{"$f":"AFS!Z67","v":4673121.0080688782},{"$f":"AFS!AA67","v":5298373.0050444845},{"$f":"AFS!AB67","v":5942578.1625032537},{"$f":"AFS!AC67","v":7013595.4767088937},{"$f":"AFS!AD67","v":7822561.5946419891},{"$f":"AFS!AE67","v":8676111.6100284401},{"$f":"AFS!AF67","v":9590353.6816916466},{"$f":"AFS!AG67","v":10566694.574940354},{"$f":"AFS!AH67","v":11366082.065580675},{"$f":"AFS!AI67","v":12051591.571826264},{"$f":"AFS!AJ67","v":11418941.301478418},{"$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"},{"$f":"Calculations!H66","v":120600},7.4764093190753111E-3,{"$f":"C30/(Inputs!$E$10*1000000)","v":1.0619188503803889E-2},null,{"$f":"Inputs!$C$182","v":"First Disbursement Date"},{"$f":"Inputs!$E$182","v":"2026-07-01"}]
[null,{"$f":"Calculations!C67","v":"Legal Fees"},{"$f":"Calculations!H67","v":25000},1.5498360943356781E-3,{"$f":"C31/(Inputs!$E$10*1000000)","v":2.2013243167089322E-3},null,{"$f":"Inputs!$C$17","v":"Construction Start Date"},{"$f":"Inputs!$E$17","v":"2026-07-01"},null,"Cash Flow Statement"]
[null,"Total Finance and Operating Expenses During Construction",{"$f":"SUM(C27:C31)","v":3056720.2083333335},0.18949661236641094,{"$f":"SUM(E27:E31)","v":0.26915330095919038},null,{"$f":"Inputs!$C$22","v":"Commercial Operation Date"},{"$f":"Inputs!$E$22","v":"2028-07-01"},null,"Cash Flow from Operations",{"$f":"AFS!I83","v":-615308.56708640011},{"$f":"AFS!J83","v":405586.94136731909},{"$f":"AFS!K83","v":791226.3614334662},{"$f":"AFS!L83","v":1520434.4282430862},{"$f":"AFS!M83","v":1509123.504547612},{"$f":"AFS!N83","v":1504369.3696860962},{"$f":"AFS!O83","v":1495481.0721698203},{"$f":"AFS!P83","v":1485911.4262032169},{"$f":"AFS!Q83","v":1476034.2600657477},{"$f":"AFS!R83","v":1461258.1302471946},{"$f":"AFS!S83","v":1445728.0616974717},{"$f":"AFS!T83","v":1430388.4653652026},{"$f":"AFS!U83","v":1414743.6962872809},{"$f":"AFS!V83","v":1399240.3346650621},{"$f":"AFS!W83","v":1383552.1639993668},{"$f":"AFS!X83","v":1365784.4293381493},{"$f":"AFS!Y83","v":1347440.0575103171},{"$f":"AFS!Z83","v":1329005.4846686972},{"$f":"AFS!AA83","v":1309800.2025656458},{"$f":"AFS!AB83","v":1291370.2345923686},{"$f":"AFS!AC83","v":1272063.6511099902},{"$f":"AFS!AD83","v":1118402.7883183677},{"$f":"AFS!AE83","v":1043553.9297425293},{"$f":"AFS!AF83","v":1012130.0323702163},{"$f":"AFS!AG83","v":978506.43154466245},{"$f":"AFS!AH83","v":980172.69984369026},{"$f":"AFS!AI83","v":995059.81974665262},{"$f":"AFS!AJ83","v":-809101.19027697342},{"$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$23","v":"2053-06-30"},null,"Cash Flow from Investing",{"$f":"AFS!I87","v":-5572821.4952203203},{"$f":"AFS!J87","v":-7385673.0560170244},{"$f":"AFS!K87","v":-2673018.6685447888},{"$f":"AFS!L87","v":0},{"$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},{"$f":"AFS!AB87","v":0},{"$f":"AFS!AC87","v":-2378943.5315266834},{"$f":"AFS!AD87","v":0},{"$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":6205000},{"$f":"AFS!J104","v":6985000},{"$f":"AFS!K104","v":2172172.7381469999},{"$f":"AFS!L104","v":-1270514.276656826},{"$f":"AFS!M104","v":-1270514.276656826},{"$f":"AFS!N104","v":-1270514.276656826},{"$f":"AFS!O104","v":-1270514.276656826},{"$f":"AFS!P104","v":-1270514.276656826},{"$f":"AFS!Q104","v":-1270514.276656826},{"$f":"AFS!R104","v":-1270514.276656826},{"$f":"AFS!S104","v":-1270514.276656826},{"$f":"AFS!T104","v":-1270514.276656826},{"$f":"AFS!U104","v":-1270514.276656826},{"$f":"AFS!V104","v":-1270514.276656826},{"$f":"AFS!W104","v":-1270514.276656826},{"$f":"AFS!X104","v":-1270514.276656826},{"$f":"AFS!Y104","v":-1270514.276656826},{"$f":"AFS!Z104","v":-1270514.2766568263},{"$f":"AFS!AA104","v":-1270514.2766568258},{"$f":"AFS!AB104","v":-1226378.1762387115},{"$f":"AFS!AC104","v":-241370.95064204169},{"$f":"AFS!AD104","v":-552132.93127923924},{"$f":"AFS!AE104","v":-552132.93127923901},{"$f":"AFS!AF104","v":-552132.93127923901},{"$f":"AFS!AG104","v":-552132.93127923924},{"$f":"AFS!AH104","v":3261204.2324677948},{"$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"},{"$f":"Calculations!H79","v":140034.12},{"$f":"C35/C$39","v":8.681197344581346E-3},{"$f":"C35/(Inputs!$E$10*1000000)","v":1.2330420540997464E-2},null,null,null,null,"Net Movements in Cash",{"$f":"AFS!I106","v":16869.937693279237},{"$f":"AFS!J106","v":4913.8853502944112},{"$f":"AFS!K106","v":290380.4310356772},{"$f":"AFS!L106","v":249920.15158626018},{"$f":"AFS!M106","v":238609.22789078602},{"$f":"AFS!N106","v":233855.09302927018},{"$f":"AFS!O106","v":224966.79551299429},{"$f":"AFS!P106","v":215397.14954639086},{"$f":"AFS!Q106","v":205519.98340892163},{"$f":"AFS!R106","v":190743.85359036853},{"$f":"AFS!S106","v":175213.78504064563},{"$f":"AFS!T106","v":159874.18870837661},{"$f":"AFS!U106","v":144229.41963045485},{"$f":"AFS!V106","v":128726.05800823611},{"$f":"AFS!W106","v":113037.88734254078},{"$f":"AFS!X106","v":95270.152681323234},{"$f":"AFS!Y106","v":76925.780853491044},{"$f":"AFS!Z106","v":58491.208011870971},{"$f":"AFS!AA106","v":39285.925908820005},{"$f":"AFS!AB106","v":64992.058353657136},{"$f":"AFS!AC106","v":-1348250.8310587348},{"$f":"AFS!AD106","v":566269.85703912843},{"$f":"AFS!AE106","v":491420.99846329028},{"$f":"AFS!AF106","v":459997.10109097732},{"$f":"AFS!AG106","v":426373.50026542321},{"$f":"AFS!AH106","v":4241376.9323114846},{"$f":"AFS!AI106","v":995059.81974665262},{"$f":"AFS!AJ106","v":-809101.19027697342},{"$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"},{"$f":"Calculations!H80","v":359190.67268879345},{"$f":"C36/C$39","v":2.2267466771272181E-2},{"$f":"C36/(Inputs!$E$10*1000000)","v":3.1627806484995198E-2}]
[null,"Total Non-Amortizable Project Expenses",{"$f":"SUM(C35:C36)","v":499224.79268879344},{"$f":"C37/C$39","v":3.0948664115853529E-2},{"$f":"SUM(E35:E36)","v":4.3958227025992662E-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,{"$f":"AFS!L116","v":1520434.428243086},{"$f":"AFS!M116","v":1509123.5045476118},{"$f":"AFS!N116","v":1504369.3696860962},{"$f":"AFS!O116","v":1495481.0721698203},{"$f":"AFS!P116","v":1485911.4262032164},{"$f":"AFS!Q116","v":1476034.2600657474},{"$f":"AFS!R116","v":1461258.1302471946},{"$f":"AFS!S116","v":1445728.0616974719},{"$f":"AFS!T116","v":1430388.4653652029},{"$f":"AFS!U116","v":1414743.6962872804},{"$f":"AFS!V116","v":1399240.3346650619},{"$f":"AFS!W116","v":1383552.1639993668},{"$f":"AFS!X116","v":1365784.4293381493},{"$f":"AFS!Y116","v":1347440.0575103171},{"$f":"AFS!Z116","v":1329005.4846686972},{"$f":"AFS!AA116","v":1309800.2025656456},{"$f":"AFS!AB116","v":1291370.2345923684},{"$f":"AFS!AC116","v":1272063.6511099904},{"$f":"AFS!AD116","v":1118402.7883183674},{"$f":"AFS!AE116","v":1043553.9297425291},{"$f":"AFS!AF116","v":1012130.0323702163},{"$f":"AFS!AG116","v":978506.43154466245},{"$f":"AFS!AH116","v":980172.69984369026},{"$f":"AFS!AI116","v":995059.8197466525},{"$f":"AFS!AJ116","v":-809101.19027697342},{"$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":16130738.012470927},{"$f":"D24+D32+D37","v":0.99999999999999989},{"$f":"C39/(Inputs!$E$10*1000000)","v":1.4203594333325344},null,null,null,null,"Total Debt Service",{"$f":"SUM(K40:K41)","v":-350000},0,0,718381.3453775869,718381.3453775869,718381.34537758678,718381.3453775869,718381.3453775869,718381.3453775869,718381.3453775869,718381.3453775869,718381.34537758678,718381.3453775869,718381.3453775869,718381.34537758678,718381.34537758678,718381.3453775869,718381.3453775869,718381.3453775869,718381.3453775869,4292.5916334813255,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,{"$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",{"$f":"AFS!I118*-1","v":-175000},{"$f":"AFS!J117*-1","v":0},0,{"$f":"AFS!L117*-1","v":436738.29407385574},{"$f":"AFS!M117*-1","v":420851.41215735872},{"$f":"AFS!N117*-1","v":404068.38522375445},{"$f":"AFS!O117*-1","v":386338.66365003283},{"$f":"AFS!P117*-1","v":367608.84641710622},{"$f":"AFS!Q117*-1","v":347822.52026865806},{"$f":"AFS!R117*-1","v":326920.08979728556},{"$f":"AFS!S117*-1","v":304838.59794616554},{"$f":"AFS!T117*-1","v":281511.53638560325},{"$f":"AFS!U117*-1","v":256868.64519332792},{"$f":"AFS!V117*-1","v":230835.70123518279},{"$f":"AFS!W117*-1","v":203334.29460882215},{"$f":"AFS!X117*-1","v":174281.59247707593},{"$f":"AFS!Y117*-1","v":143590.08957965966},{"$f":"AFS!Z117*-1","v":111167.34467178365},{"$f":"AFS!AA117*-1","v":76915.702095828339},{"$f":"AFS!AB117*-1","v":40731.997647473268},{"$f":"AFS!AC117*-1","v":4292.5916334813255},{"$f":"AFS!AD117*-1","v":0},{"$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":-175000},{"$f":"AFS!J119*-1","v":0},0,{"$f":"AFS!L119*-1","v":281643.05130373116},{"$f":"AFS!M119*-1","v":297529.93322022818},{"$f":"AFS!N119*-1","v":314312.96015383239},{"$f":"AFS!O119*-1","v":332042.68172755407},{"$f":"AFS!P119*-1","v":350772.49896048068},{"$f":"AFS!Q119*-1","v":370558.82510892884},{"$f":"AFS!R119*-1","v":391461.25558030134},{"$f":"AFS!S119*-1","v":413542.74743142136},{"$f":"AFS!T119*-1","v":436869.80899198359},{"$f":"AFS!U119*-1","v":461512.70018425898},{"$f":"AFS!V119*-1","v":487545.64414240408},{"$f":"AFS!W119*-1","v":515047.05076876469},{"$f":"AFS!X119*-1","v":544099.75290051091},{"$f":"AFS!Y119*-1","v":574791.25579792727},{"$f":"AFS!Z119*-1","v":607214.00070580328},{"$f":"AFS!AA119*-1","v":641465.64328175853},{"$f":"AFS!AB119*-1","v":677649.34773011366},{"$f":"AFS!AC119*-1","v":0},{"$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",{"$f":"IFERROR(K38/K39,\"-     \")","v":0},"-     ","-     ",2.1164725922050964,2.1007275791027182,2.0941097362368004,2.0817370631802579,2.0684159405924016,2.0546667442901545,2.0340981007505778,2.0124799606782466,1.9911269614237821,1.9693491561138465,1.9477681925741128,1.9259299714584892,1.9011969591447038,1.8756612573257898,1.8499999940423864,1.8232658893407154,1.7976110361184476,296.33931194110278,{"$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":2.1448969616779627},2.486273532110391,2.78316423093223,3.3584882567856065,3.2310688616800949,3.3862977572814561,3.4926687064632103,3.8046054282313051,3.5731917433328775,3.5559484282663716,3.506153260462094,3.5490980023070513,3.3227239706729583,3.1947379685986226,3.0478935614277107,2.9000920187667778,5.0054285682866855,-10.184847519007064,{"$f":"IFERROR(AF20/AF26, \"-     \")","v":-2.9963714649694646},-1.9563736314378706,-1.4618114126315671,-1.1880872053855047,732.32654958308069,420.63526490630198,{"$f":"IFERROR(AL20/AL26, \"-     \")","v":373.69921100957453},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR20/AR26, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV20/AV26, \"-     \")","v":"-     "}]
[null,null,null,null,null,null,null,null,null,"EBITDA/Interest",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.4798637407759618,3.5810121400480917,3.7174084085287009,3.8650524201085386,4.0360006677527069,4.2372533243356258,4.4630340319067825,4.7354391925876991,5.073412029427419,5.4993008365165208,6.0524132033630993,6.793950198108095,7.8246546713066358,9.3694947477854509,11.936503945431285,17.0025275434393,31.654433220029336,295.87216667124528,"-     ","-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AL13/AL40, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR40, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV40, \"-     \")","v":"-     "}]
[" "]
[]
[null,"Error Checks"]
[null,"Master Check",{"$f":"IF(COUNTIF(C50:C60, \"NO\")=0, \"OK\", \"NO\")","v":"NO"}]
[null,"Sources = Uses",{"$f":"Calculations!$F$98","v":"NO"}]
[null,"Balance Sheet Check",{"$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$98","v":"NO"}]
[null,"CFS Negative Cash Check",{"$f":"Calculations!$F$452","v":"NO"}]
[null,"Cash Waterfall Negative Cash Check",{"$f":"Calculations!$F$478","v":"NO"}]
[null,"Minimum Balance Check",{"$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$6&\" - Calculations\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Calculations"}]
[]
[null,null,"Period Start",null,null,null,null,null,{"$f":"Inputs!E16","v":"2026-07-01"},{"$f":"I4+1","v":"2026-08-01"},"2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01",{"$f":"AW4+1","v":"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","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01",{"$f":"DI4+1","v":"2035-04-01"},"2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01",{"$f":"FU4+1","v":"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","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01",{"$f":"IG4+1","v":"2045-12-01"},"2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01",{"$f":"KP4+1","v":"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","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"EOMONTH(I3, 0)","v":"2026-07-31"},"2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31",{"$f":"EOMONTH(AW3, 0)","v":"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","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28",{"$f":"EOMONTH(DI3, 0)","v":"2035-03-31"},"2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30",{"$f":"EOMONTH(FU3, 0)","v":"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","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31",{"$f":"EOMONTH(IG3, 0)","v":"2045-11-30"},"2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31",{"$f":"EOMONTH(KQ3, 0)","v":"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","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30"]
["·","Flags and Timing"]
[{"$f":"Summary!$C$49","v":"NO"}]
[null,"Calendar"]
[null,null,"Year",null,null,null,null,null,{"$f":"YEAR(I4)","v":2026},2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,{"$f":"YEAR(AW4)","v":2029},2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,{"$f":"YEAR(DI4)","v":2035},2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(FU4)","v":2040},2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,{"$f":"YEAR(IG4)","v":2045},2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,{"$f":"YEAR(KQ4)","v":2051},2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"_xlfn.DAYS(I4,I3)+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"_xlfn.DAYS(AW4,AW3)+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,{"$f":"_xlfn.DAYS(DI4,DI3)+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"_xlfn.DAYS(FU4,FU3)+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"_xlfn.DAYS(IG4,IG3)+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"_xlfn.DAYS(KQ4,KQ3)+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30]
[null,null,"Quarter",null,null,null,null,null,{"$f":"ROUNDUP(MONTH(I3)/3,0)","v":3},3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,{"$f":"ROUNDUP(MONTH(AW3)/3,0)","v":4},4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,{"$f":"ROUNDUP(MONTH(DI3)/3,0)","v":1},2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,{"$f":"ROUNDUP(MONTH(FU3)/3,0)","v":3},3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,{"$f":"ROUNDUP(MONTH(IG3)/3,0)","v":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,{"$f":"ROUNDUP(MONTH(KQ3)/3,0)","v":1},1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2,3,3,3,4,4,4,1,1,1,2,2,2]
[]
[null,"Construction"]
[null,null,"Construction Flag",null,null,null,null,null,{"$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$23-LT3)/LT9,100%))","v":0.96666666666666667}]
[]
[null,"Debt Financing"]
[null,null,"Commitment Period Flag",null,null,null,null,null,{"$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!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"Inputs!$E59","v":0.94699999999999995},{"$f":"IF(AG35+$H35>1,1,AG35+$H35)","v":0.94699999999999995},{"$f":"IF(AH35+$H35>1,1,AH35+$H35)","v":0.94699999999999995},0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,{"$f":"IF(CT35+$H35>1,1,CT35+$H35)","v":0.94699999999999995},0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,{"$f":"IF(FF35+$H35>1,1,FF35+$H35)","v":0.94699999999999995},0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,{"$f":"IF(HR35+$H35>1,1,HR35+$H35)","v":0.94699999999999995},0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,{"$f":"IF(KD35+$H35>1,1,KD35+$H35)","v":0.94699999999999995},0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995,0.94699999999999995]
[null,null,"Battery Usable Capacity  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AG34","v":11103.21},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AH34","v":11093.957324999999},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AI34","v":11084.712360562498},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AJ34","v":11075.475100262029},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AK34","v":11066.245537678476},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AL34","v":11057.023666397077},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AM34","v":11047.809480008413},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AN34","v":11038.602972108407},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AO34","v":11029.404136298315},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AP34","v":11020.212966184734},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AQ34","v":11011.029455379579},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AR34","v":11001.853597500098},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AS34","v":10992.685386168847},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AT34","v":10983.524815013705},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AU34","v":10974.37187766786},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AV34","v":10965.226567769803},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AW34","v":10956.088878963328},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AX34","v":10946.958804897526},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AY34","v":10937.836339226777},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AZ34","v":10928.721475610755},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BA34","v":10919.614207714412},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BB34","v":10910.514529207985},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BC34","v":10901.422433766977},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BD34","v":10892.337915072172},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BE34","v":10883.26096680961},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BF34","v":10874.191582670603},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BG34","v":10865.129756351711},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BH34","v":10856.07548155475},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BI34","v":10847.028751986789},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BJ34","v":10837.989561360133},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BK34","v":10828.957903392333},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BL34","v":10819.933771806172},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BM34","v":10810.917160329665},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BN34","v":10801.908062696057},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BO34","v":10792.90647264381},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BP34","v":10783.912383916606},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BQ34","v":10774.925790263342},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BR34","v":10765.946685438123},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BS34","v":10756.975063200258},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BT34","v":10748.010917314257},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BU34","v":10739.054241549829},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BV34","v":10730.10502968187},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BW34","v":10721.163275490469},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BX34","v":10712.228972760893},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BY34","v":10703.302115283592},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BZ34","v":10694.382696854189},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CA34","v":10685.470711273476},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CB34","v":10676.566152347415},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CC34","v":10667.669013887125},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CD34","v":10658.779289708886},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CE34","v":10649.896973634128},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CF34","v":10641.022059489433},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CG34","v":10632.154541106525},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CH34","v":10623.29441232227},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CI34","v":10614.441666978668},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CJ34","v":10605.596298922852},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CK34","v":10596.758302007083},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CL34","v":10587.927670088744},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CM34","v":10579.104397030336},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CN34","v":10570.288476699478},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CO34","v":10561.479902968893},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CP34","v":10552.678669716419},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CQ34","v":10543.884770824989},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CR34","v":10535.098200182634},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CS34","v":10526.318951682482},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CT34","v":10517.547019222746},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CU34","v":10508.782396706727},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CV34","v":10500.025078042803},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CW34","v":10491.275057144434},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CX34","v":10482.532327930146},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CY34","v":10473.796884323538},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CZ34","v":10465.068720253268},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DA34","v":10456.347829653057},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DB34","v":10447.63420646168},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DC34","v":10438.92784462296},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DD34","v":10430.228738085776},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DE34","v":10421.536880804037},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DF34","v":10412.8522667367},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DG34","v":10404.174889847753},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DH34","v":10395.504744106212},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DI34","v":10386.841823486124},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DJ34","v":10378.186121966552},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DK34","v":10369.53763353158},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DL34","v":10360.896352170303},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DM34","v":10352.262271876827},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DN34","v":10343.635386650263},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DO34","v":10335.015690494722},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DP34","v":10326.40317741931},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DQ34","v":10317.797841438127},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DR34","v":10309.199676570262},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DS34","v":10300.608676839785},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DT34","v":10292.024836275752},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DU34","v":10283.44814891219},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DV34","v":10274.878608788096},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DW34","v":10266.316209947439},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DX34","v":10257.760946439152},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DY34","v":10249.212812317117},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DZ34","v":10240.671801640186},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EA34","v":10232.137908472152},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EB34","v":10223.611126881759},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EC34","v":10215.091450942691},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ED34","v":10206.578874733572},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EE34","v":10198.073392337959},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EF34","v":10189.574997844345},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EG34","v":10181.083685346141},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EH34","v":10172.599448941686},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EI34","v":10164.122282734235},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EJ34","v":10155.652180831956},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EK34","v":10147.189137347928},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EL34","v":10138.73314640014},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EM34","v":10130.284202111472},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EN34","v":10121.842298609712},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EO34","v":10113.407430027537},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EP34","v":10104.979590502515},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EQ34","v":10096.558774177096},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ER34","v":10088.144975198615},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ES34","v":10079.738187719282},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ET34","v":10071.338405896182},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EU34","v":10062.945623891268},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EV34","v":10054.559835871358},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EW34","v":10046.181036008133},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EX34","v":10037.809218478125},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EY34","v":10029.444377462725},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EZ34","v":10021.086507148173},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FA34","v":10012.73560172555},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FB34","v":10004.391655390778},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FC34","v":9996.0546623446189},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FD34","v":9987.7246167926642},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FE34","v":9979.4015129453383},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FF34","v":9971.0853450178838},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FG34","v":9962.7761072303692},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FH34","v":9954.473793807676},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FI34","v":9946.1783989795022},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FJ34","v":9937.8899169803535},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FK34","v":9929.6083420495343},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FL34","v":9921.3336684311598},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FM34","v":9913.0658903741332},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FN34","v":9904.805002132156},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FO34","v":9896.5509979637118},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FP34","v":9888.3038721320754},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FQ34","v":9880.0636189052966},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FR34","v":9871.830232556209},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FS34","v":9863.603707362412},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FT34","v":9855.3840376062763},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FU34","v":9847.1712175749381},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FV34","v":9838.9652415602923},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FW34","v":9830.7661038589904},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FX34","v":9822.5737987724406},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FY34","v":9814.3883206067985},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FZ34","v":9806.2096636729584},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GA34","v":9798.0378222865638},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GB34","v":9789.8727907679913},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GC34","v":9781.7145634423523},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GD34","v":9773.5631346394821},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GE34","v":9765.418498693949},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GF34","v":9757.2806499450362},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GG34","v":9749.1495827367489},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GH34","v":9741.0252914178018},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GI34","v":9732.9077703416206},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GJ34","v":9724.797013866335},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GK34","v":9716.6930163547804},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GL34","v":9708.5957721744853},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GM34","v":9700.5052756976711},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GN34","v":9692.4215213012576},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GO34","v":9684.3445033668395},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GP34","v":9676.274216280699},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GQ34","v":9668.2106544337985},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GR34","v":9660.1538122217698},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GS34","v":9652.1036840449178},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GT34","v":9644.0602643082148},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GU34","v":9636.0235474212895},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GV34","v":9627.9935277984387},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GW34","v":9619.9701998586079},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GX34","v":9611.9535580253923},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GY34","v":9603.9435967270365},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GZ34","v":9595.9403103964323},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HA34","v":9587.9436934711011},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HB34","v":9579.9537403932081},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HC34","v":9571.970445609546},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HD34","v":9563.9938035715386},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HE34","v":9556.0238087352282},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HF34","v":9548.0604555612827},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HG34","v":9540.1037385149812},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HH34","v":9532.1536520662194},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HI34","v":9524.2101906894968},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HJ34","v":9516.2733488639224},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HK34","v":9508.3431210732015},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HL34","v":9500.4195018056416},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HM34","v":9492.5024855541378},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HN34","v":9484.5920668161743},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HO34","v":9476.6882400938284},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HP34","v":9468.7909998937503},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HQ34","v":9460.9003407271721},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HR34","v":9453.016257109899},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HS34","v":9445.1387435623074},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HT34","v":9437.267794609339},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HU34","v":9429.4034047804962},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HV34","v":9421.5455686098467},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HW34","v":9413.6942806360039},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HX34","v":9405.8495354021416},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HY34","v":9398.0113274559717},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HZ34","v":9390.1796513497593},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IA34","v":9382.3545016403004},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IB34","v":9374.5358728889314},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IC34","v":9366.723759661525},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ID34","v":9358.9181565284725},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IE34","v":9351.1190580646999},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IF34","v":9343.3264588496459},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IG34","v":9335.5403534672714},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IH34","v":9327.7607365060485},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*II34","v":9319.9876025589583},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IJ34","v":9312.2209462234932},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IK34","v":9304.4607621016403},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IL34","v":9296.7070447998885},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IM34","v":9288.9597889292218},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IN34","v":9281.218989105113},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IO34","v":9273.4846399475246},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IP34","v":9265.7567360809007},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IQ34","v":9258.0352721341678},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IR34","v":9250.3202427407214},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IS34","v":9242.6116425384371},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IT34","v":9234.9094661696563},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IU34","v":9227.2137082811805},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IV34","v":9219.5243635242805},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IW34","v":9211.8414265546762},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IX34","v":9204.164892032546},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IY34","v":9196.4947546225194},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IZ34","v":9188.8310089936676},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JA34","v":9181.173649819506},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JB34","v":9173.5226717779879},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JC34","v":9165.878069551507},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JD34","v":9158.2398378268808},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JE34","v":9150.6079712953579},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JF34","v":9142.9824646526122},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JG34","v":9135.3633125987362},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JH34","v":9127.7505098382371},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JI34","v":9120.1440510800385},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JJ34","v":9112.5439310374713},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JK34","v":9104.9501444282741},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JL34","v":9097.3626859745837},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JM34","v":9089.7815504029368},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JN34","v":9082.2067324442687},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JO34","v":9074.6382268338984},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JP34","v":9067.076028311536},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JQ34","v":9059.520131621277},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JR34","v":9051.9705315115916},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JS34","v":9044.4272227353322},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JT34","v":9036.8902000497201},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JU34","v":9029.3594582163441},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JV34","v":9021.8349920011642},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JW34","v":9014.3167961744948},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JX34","v":9006.804865511016},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JY34","v":8999.2991947897572},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JZ34","v":8991.7997787940985},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KA34","v":8984.3066123117715},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KB34","v":8976.8196901348438},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KC34","v":8969.3390070597325},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KD34","v":8961.8645578871819},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KE34","v":8954.3963374222749},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KF34","v":8946.9343404744232},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KG34","v":8939.4785618573624},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KH34","v":8932.0289963891482},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KI34","v":8924.5856388921566},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KJ34","v":8917.1484841930796},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KK34","v":8909.7175271229189},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KL34","v":8902.2927625169832},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KM34","v":8894.8741852148851},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KN34","v":8887.461790060539},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KO34","v":8880.0555719021559},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KP34","v":8872.6555255922376},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KQ34","v":8865.2616459875771},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KR34","v":8857.8739279492529},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KS34","v":8850.4923663426271},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KT34","v":8843.1169560373419},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KU34","v":8835.7476919073106},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KV34","v":8828.384568830721},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KW34","v":8821.0275816900285},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KX34","v":8813.6767253719536},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KY34","v":8806.3319947674754},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KZ34","v":8798.9933847718366},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LA34","v":8791.6608902845255},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LB34","v":8784.3345062092885},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LC34","v":8777.014227454114},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LD34","v":8769.7000489312341},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LE34","v":8762.3919655571244},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LF34","v":8755.0899722524937},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LG34","v":8747.7940639422832},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LH34","v":8740.5042355556652},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LI34","v":8733.220482026034},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LJ34","v":8725.9427982910129},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LK34","v":8718.671179292438},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LL34","v":8711.40561997636},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LM34","v":8704.1461152930478},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LN34","v":8696.8926601969688},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LO34","v":8689.6452496468046},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LP34","v":8682.4038786054334},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LQ34","v":8675.1685420399281},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LR34","v":8667.9392349215614},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LS34","v":8660.7159522257934},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LT34","v":8653.4986889322718}]
[null,null,"Daily Battery Utilization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG36*AG35","v":10514.739869999999},{"$f":"AH36*AH35","v":10505.977586775},10497.222605452685,10488.474919948141,10479.734524181516,10471.001412078032,10462.275577567967,10453.55701458666,10444.845717074504,10436.141678976943,10427.444894244461,10418.755356832593,10410.073060701898,10401.397999817978,10392.730168151462,10384.069559678002,10375.416168378271,10366.769988237957,10358.131013247757,10349.499237403385,10340.874654705547,10332.257259159962,10323.647044777326,10315.044005573347,10306.4481355687,10297.859428789061,10289.27787926507,10280.703481032348,10272.136228131489,10263.576114608046,10255.023134512539,10246.477281900445,10237.938550832192,10229.406935373165,10220.882429593688,10212.365027569025,10203.854723379383,10195.351511109902,10186.855384850644,10178.366338696602,10169.884366747689,10161.40946310873,10152.941621889475,10144.480837204565,10136.027103173561,10127.580413920916,10119.140763575981,10110.708146273002,10102.282556151107,10093.863987354314,10085.452434031518,10077.047890336493,10068.650350427879,10060.259808469189,10051.876258628798,10043.49969507994,10035.130112000708,10026.767503574039,10018.411863987729,10010.063187434405,10001.721468111542,9993.3867002214483,9985.0588779712634,9976.7379955729539,9968.4240472433103,{"$f":"CT36*CT35","v":9960.1170272039399},9951.8169296812703,9943.5237489065348,9935.2374791157781,9926.9581145498487,9918.6856494543899,9910.4200780798437,9902.161394681445,9893.9095935192108,9885.6646688579422,9877.4266149672294,9869.1954261214214,9860.9710965996546,9852.7536206858204,9844.5429926685829,9836.3392068413596,9828.1422575023244,9819.9521389544061,9811.7688455052757,9803.5923714673554,9795.4227111577984,9787.2598588985002,9779.1038090160855,9770.9545558419049,9762.8120937120384,9754.676416967277,9746.5475199531375,9738.4253970198442,9730.3100425223274,9722.2014508202246,9714.0996162778756,9706.0045332643094,9697.9161961532554,9689.8345993231269,9681.7597371570246,9673.6916040427277,9665.6301943726921,9657.5755025440467,9649.527522958595,9641.4862500227955,9633.451678147776,9625.4238017493208,9617.4026152478618,9609.3881130684877,9601.3802896409325,9593.3791393995634,9585.3846567833971,9577.3968362360774,9569.4156722058815,9561.4411591457101,9553.473291513088,9545.5120637701602,9537.5574703836846,9529.6095058250303,9521.6681645701756,9513.7334410997009,9505.8053298987834,9497.8838254572001,9489.9689222693196,9482.0606148340958,9474.1588976550665,9466.2637652403537,9458.3752121026519,9450.4932327592342,{"$f":"FF36*FF35","v":9442.6178217319357},9434.748973547159,9426.8866827358688,9419.030943833588,9411.1817513803944,9403.3390999209078,9395.502984004308,9387.6733981843045,9379.850337019152,9372.0337950716348,9364.2237669090755,9356.420247103315,9348.623230230729,9340.8327108722042,9333.048683613144,9325.2711430434665,9317.5000837575972,9309.7355003544635,9301.9773874375005,9294.2257396146379,9286.4805514982909,9278.7418177053751,9271.0095328572879,9263.2836915799071,9255.5642885035886,9247.8513182631687,9240.144775497949,9232.4446548517008,9224.7509509726569,9217.0636585135144,9209.3827721314192,9201.7082864879758,9194.0401962492379,9186.3784960856938,9178.7231806722903,9171.074244688396,9163.4316828178216,9155.7954897488071,9148.165660174016,9140.5421887905359,9132.9250702998797,9125.3142994079608,9117.7098708251215,9110.1117792661007,9102.5200194500467,9094.9345861005022,9087.3554739454212,9079.7826777171322,9072.2161921523675,9064.6560119922397,9057.1021319822466,9049.5545468722612,9042.0132514165343,9034.4782403736863,9026.9495085067101,9019.4270505829536,9011.9108613741337,9004.400935656322,8996.8972682099429,8989.3998538197684,8981.9086872749158,8974.4237633688554,8966.9450768993811,8959.4726226686307,{"$f":"HR36*HR35","v":8952.0063954830748},8944.546390153504,8937.0926014950437,8929.6450243271302,8922.2036534735234,8914.7684837622946,8907.3395100258276,8899.9167271008046,8892.5001298282223,8885.0897130533649,8877.6854716258167,8870.2874003994639,8862.8954942324635,8855.5097479872711,8848.1301565306148,8840.7567147335049,8833.3894174712277,8826.0282596233337,8818.6732360736478,8811.3243417102531,8803.9815714254946,8796.6449201159721,8789.3143826825417,8781.9899540303049,8774.6716290686127,8767.3594027110557,8760.0532698754632,8752.7532254838989,8745.4592644626646,8738.1713817422769,8730.8895722574925,8723.6138309472772,8716.3441527548202,8709.0805326275258,8701.8229655170035,8694.5714463790719,8687.3259701737534,8680.0865318652759,8672.8531264220564,8665.625748816703,8658.4043940260235,8651.1890570310024,8643.9797328168097,8636.7764163727952,8629.5791026924853,8622.3877867735755,8615.2024636179303,8608.0231282315799,8600.8497756247216,8593.6824008117019,8586.5209988110237,8579.3655646453481,8572.2160933414762,8565.07257993036,8557.9350194470844,8550.8034069308778,8543.6777374251014,8536.5580059772456,8529.4442076389314,8522.3363374659002,8515.2343905180114,8508.1383618592463,8501.048246557697,8493.9640396855666,{"$f":"KD36*KD35","v":8486.8857363191601},8479.8133315388932,8472.7468204292782,8465.6861980789217,8458.6314595805234,8451.5826000308716,8444.5396145308459,8437.502498185404,8430.4712461035833,8423.4458533984962,8416.4263151873292,8409.4126265913419,8402.4047827358481,8395.4027787502346,8388.4066097679424,8381.4162709264674,8374.4317573673616,8367.4530642362224,8360.4801866826929,8353.5131198604558,8346.5518589272397,8339.5963990447981,8332.6467353789285,8325.7028630994446,8318.7647773801964,8311.8324733990448,8304.905946337878,8297.9851913825969,8291.0702037231113,8284.1609785533419,8277.257511071215,8270.3597964786532,8263.4678299815896,8256.5816067899377,8249.7011221176126,8242.8263711825166,8235.9573492065283,8229.0940514155227,8222.2364730393456,8215.3846093118118,8208.538455470718,8201.6980067578261,8194.8632584188617]
[null,null,"Demand Factor",null,null,null,null,{"$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,{"$f":"G47+H47","v":1561250},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":1561250},{"$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":520416.66666666663},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Inputs!$E96","v":130104.16666666666},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Inputs!$E96","v":130104.16666666666},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Inputs!$E96","v":520416.66666666663},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Inputs!$E96","v":130104.16666666666},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Inputs!$E96","v":130104.16666666666},{"$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,{"$f":"G48+H48","v":2343157.1728687994},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":2343157.1728687994},{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Inputs!$E97","v":351473.5759303199},{"$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":93726.286914751981},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Inputs!$E97","v":93726.286914751981},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Inputs!$E97","v":82010.501050407984},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Inputs!$E97","v":82010.501050407984},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Inputs!$E97","v":702947.1518606398},{"$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,{"$f":"G50+H50","v":1779035.3380800006},0,1779035.3380800006,{"$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":889517.6690400003},{"$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":889517.6690400003},{"$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":1225512.2880000004},0,1225512.2880000004,{"$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":612756.1440000002},{"$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":612756.1440000002},{"$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,{"$f":"G54+H54","v":4430328.1717062658},2371165.5717062652,2059162.6000000003,{"$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":1029581.3000000002},{"$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":1029581.3000000002},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H54*0.85*(1.0175^17.5)","v":2371165.5717062652},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C104","v":"Batteries"},"EUR",null,{"$f":"G55+H55","v":2627646.8624999998},0,2627646.8624999998,{"$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":1313823.4312499999},{"$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":1313823.4312499999},{"$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":388028.75},0,388028.75,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Inputs!$E106","v":194014.375},{"$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":194014.375},{"$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,{"$f":"G57+H57","v":425000},{"$f":"SUM(AG57:QJ57)","v":0},{"$f":"(SUM(I57:AF57))","v":425000},{"$f":"Inputs!H105*Inputs!$E105","v":212500},{"$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!$E105","v":212500},{"$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":14953736.542975485},{"$f":"SUM(AG62:QJ62)","v":2378943.5315266834},{"$f":"SUM(I62:AF62)","v":12574793.011448802},{"$f":"SUM(I47:I61)","v":757987.95093031996},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,3845678.5442900006,614142.95358141861,223830.45358141864,223830.45358141864,614142.95358141861,223830.45358141864,223830.45358141864,2002514.4749547525,259726.28691475198,93726.286914751981,{"$f":"SUM(X47:X61)","v":1123307.5869147521},93726.286914751981,93726.286914751981,1395833.9323004079,82010.501050407984,702947.1518606398,0,0,0,{"$f":"SUM(AG47:AG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(II47:II61)","v":7777.9598204181602},2371165.5717062652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"I62","v":757987.95093031996},{"$f":"J62+I63","v":757987.95093031996},757987.95093031996,757987.95093031996,757987.95093031996,4603666.4952203203,5217809.4488017391,5441639.902383158,5665470.3559645768,6279613.3095459957,6503443.7631274145,6727274.2167088334,8729788.6916635856,8989514.9785783384,9083241.2654930912,{"$f":"X62+W63","v":10206548.852407843},{"$f":"Y62+X63","v":10300275.139322596},{"$f":"Z62+Y63","v":10394001.426237348},{"$f":"AA62+Z63","v":11789835.358537756},{"$f":"AB62+AA63","v":11871845.859588163},{"$f":"AC62+AB63","v":12574793.011448802},{"$f":"AD62+AC63","v":12574793.011448802},{"$f":"AE62+AD63","v":12574793.011448802},{"$f":"AF62+AE63","v":12574793.011448802},{"$f":"AG62+AF63","v":12574793.011448802},12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,{"$f":"AX62+AW63","v":12574793.011448802},12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,{"$f":"DJ62+DI63","v":12574793.011448802},12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,{"$f":"FV62+FU63","v":12574793.011448802},12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,12574793.011448802,{"$f":"IH62+IG63","v":12574793.011448802},12582570.97126922,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,{"$f":"KQ62+KP63","v":14953736.542975485},14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485,14953736.542975485]
[]
[null,"Amortizable Project Costs"]
[null,null,"Loan Fee","EUR",null,{"$f":"G66+H66","v":120600},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":120600},{"$f":"I139","v":120600},{"$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,{"$f":"G69+H69","v":1703520},0,1703520,{"$f":"Inputs!H118*Inputs!$E118","v":425880},{"$f":"Inputs!I118*Inputs!$E118","v":53235},{"$f":"Inputs!J118*Inputs!$E118","v":53235},{"$f":"Inputs!K118*Inputs!$E118","v":53235},{"$f":"Inputs!L118*Inputs!$E118","v":53235},{"$f":"Inputs!M118*Inputs!$E118","v":53235},{"$f":"Inputs!N118*Inputs!$E118","v":53235},{"$f":"Inputs!O118*Inputs!$E118","v":53235},{"$f":"Inputs!P118*Inputs!$E118","v":53235},{"$f":"Inputs!Q118*Inputs!$E118","v":53235},{"$f":"Inputs!R118*Inputs!$E118","v":53235},{"$f":"Inputs!S118*Inputs!$E118","v":53235},{"$f":"Inputs!T118*Inputs!$E118","v":53235},{"$f":"Inputs!U118*Inputs!$E118","v":53235},{"$f":"Inputs!V118*Inputs!$E118","v":53235},{"$f":"Inputs!W118*Inputs!$E118","v":53235},{"$f":"Inputs!X118*Inputs!$E118","v":53235},{"$f":"Inputs!Y118*Inputs!$E118","v":425880},0,{"$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},{"$f":"AD70","v":0},0]
[null,null,"Operating Expenses During Construction","EUR",null,190024.99999999997,0,190024.99999999997,{"$f":"OpEx!K36+Payroll!T50","v":0},{"$f":"OpEx!L36+Payroll!U50","v":6200},{"$f":"OpEx!M36+Payroll!V50","v":6200},{"$f":"OpEx!N36+Payroll!W50","v":6200},{"$f":"OpEx!O36+Payroll!X50","v":6200},{"$f":"OpEx!P36+Payroll!Y50","v":6200},{"$f":"OpEx!Q36+Payroll!Z50","v":6200},{"$f":"OpEx!R36+Payroll!AA50","v":6200},{"$f":"OpEx!S36+Payroll!AB50","v":6200},{"$f":"OpEx!T36+Payroll!AC50","v":9341.6666666666661},{"$f":"OpEx!U36+Payroll!AD50","v":9341.6666666666661},{"$f":"OpEx!V36+Payroll!AE50","v":9341.6666666666661},{"$f":"OpEx!W36+Payroll!AF50","v":9341.6666666666661},{"$f":"OpEx!X36+Payroll!AG50","v":9341.6666666666661},{"$f":"OpEx!Y36+Payroll!AH50","v":9341.6666666666661},{"$f":"OpEx!Z36+Payroll!AI50","v":9341.6666666666661},{"$f":"OpEx!AA36+Payroll!AJ50","v":9341.6666666666661},{"$f":"OpEx!AB36+Payroll!AK50","v":9341.6666666666661},{"$f":"OpEx!AC36+Payroll!AL50","v":9341.6666666666661},{"$f":"OpEx!AD36+Payroll!AM50","v":9341.6666666666661},{"$f":"OpEx!AE36+Payroll!AN50","v":9341.6666666666661},{"$f":"OpEx!AF36+Payroll!AO50","v":9441.6666666666661},{"$f":"OpEx!AG36+Payroll!AP50","v":9441.6666666666661},{"$f":"OpEx!AH36+Payroll!AQ50","v":9441.6666666666661},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction","EUR",null,1017575.2083333334,0,1017575.2083333334,{"$f":"I140","v":0},{"$f":"J140","v":20100},{"$f":"K140","v":20100},20100,20100,20100,20989.097222222223,24574.166666666668,25053.541666666664,25262.5,29499.027777777777,30056.25,32166.319444444445,54425.555555555555,55195.833333333328,56838.819444444438,63185.416666666664,63951.597222222219,63804.166666666672,71481.25,71481.25,75606.25,76752.083333333343,76752.083333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Amortizable Financing Costs",null,null,null,3056720.208333333,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":3056720.208333333},{"$f":"SUM(I66:I72)","v":571480},79535,79535,79535,79535,79535,80424.097222222219,84009.166666666672,84488.541666666657,87839.166666666657,92075.694444444438,92632.916666666657,94742.986111111109,117002.22222222222,117772.5,119415.48611111109,125762.08333333333,499173.26388888888,73145.833333333343,80822.916666666672,80822.916666666672,85047.916666666672,86193.750000000015,86193.750000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"G75+H75","v":18010456.751308821},{"$f":"G62+G73","v":2378943.5315266834},15631513.219782136,1329467.95093032,79535,79535,79535,79535,3925213.5442900006,694567.05080364086,307839.6202480853,308318.9952480853,701982.12024808524,315906.14802586311,316463.3702480853,2097257.4610658637,376728.50913697423,211498.78691475198,1242723.0730258632,219488.3702480853,592899.55080364086,1468979.7656337412,162833.41771707466,783770.06852730643,85047.916666666672,86193.750000000015,86193.750000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GQ62+GQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,2371165.5717062652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1329467.95093032},{"$f":"J75+I76","v":1409002.95093032},1488537.95093032,1568072.95093032,1647607.95093032,5572821.4952203203,6267388.5460239612,6575228.166272046,6883547.1615201309,7585529.2817682158,7901435.4297940787,8217898.8000421636,10315156.261108028,10691884.770245003,10903383.557159755,{"$f":"X75+W76","v":12146106.630185619},{"$f":"Y75+X76","v":12365595.000433704},{"$f":"Z75+Y76","v":12958494.551237345},{"$f":"AA75+Z76","v":14427474.316871086},{"$f":"AB75+AA76","v":14590307.734588161},{"$f":"AC75+AB76","v":15374077.803115468},{"$f":"AD75+AC76","v":15459125.719782135},{"$f":"AE75+AD76","v":15545319.469782135},{"$f":"AF75+AE76","v":15631513.219782135},15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,{"$f":"AW75+AV76","v":15631513.219782135},15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,{"$f":"DI75+DH76","v":15631513.219782135},15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,{"$f":"FU75+FT76","v":15631513.219782135},15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,15631513.219782135,{"$f":"IG75+IF76","v":15631513.219782135},15631513.219782135,15639291.179602552,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,{"$f":"KQ75+KP76","v":18010456.751308817},18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817,18010456.751308817]
[]
[null,"Other Capital Costs"]
[null,null,"Operating Capital",null,null,{"$f":"G79+H79","v":140034.12},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":140034.12},{"$f":"Inputs!E141","v":140034.12},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Debt Service Reserve Account",null,null,{"$f":"G80+H80","v":359190.67268879345},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":359190.67268879345},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E142","v":359190.67268879345},null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,null,null,{"$f":"G81+H81","v":499224.79268879344},0,{"$f":"(SUM(I81:AF81))","v":499224.79268879344},{"$f":"I79+I80","v":140034.12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,359190.67268879345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79+AW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":18509681.543997612},{"$f":"G75","v":2378943.5315266834},{"$f":"(H75+H81)","v":16130738.012470929},{"$f":"I75+I81","v":1469502.0709303198},79535,79535,79535,79535,3925213.5442900006,694567.05080364086,307839.6202480853,308318.9952480853,701982.12024808524,315906.14802586311,316463.3702480853,2097257.4610658637,376728.50913697423,211498.78691475198,{"$f":"X75+X81","v":1242723.0730258632},219488.3702480853,952090.22349243425,1468979.7656337412,162833.41771707466,783770.06852730643,85047.916666666672,86193.750000000015,86193.750000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75+AW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,7777.9598204181602,2371165.5717062652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ75+KQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Uses of Funds (Construction Phase)",null,"EUR",null,null,null,{"$f":"AF84","v":16130738.012470925},{"$f":"I83","v":1469502.0709303198},{"$f":"I84+J83","v":1549037.0709303198},1628572.0709303198,1708107.0709303198,1787642.0709303198,5712855.6152203204,{"$f":"N84+O83","v":6407422.6660239613},6715262.2862720462,7023581.281520131,7725563.4017682159,8041469.5497940788,8357932.9200421637,10455190.381108027,10831918.890245002,11043417.677159755,{"$f":"W84+X83","v":12286140.750185618},{"$f":"X84+Y83","v":12505629.120433703},{"$f":"Y84+Z83","v":13457719.343926137},{"$f":"Z84+AA83","v":14926699.109559879},{"$f":"AA84+AB83","v":15089532.527276954},{"$f":"AB84+AC83","v":15873302.595804259},{"$f":"AC84+AD83","v":15958350.512470925},{"$f":"AD84+AE83","v":16044544.262470925},{"$f":"AE84+AF83","v":16130738.012470925},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Project Spend of Total",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":9.1099494009153487E-2},9.6030142559673015E-2,0.10096079111019254,0.10589143966071206,0.11082208821123159,0.35415959336786829,0.39721819677873893,0.4163022349678217,0.43541599126401342,0.47893428036556424,0.49851839039088547,0.51813704454070941,0.64815325703169646,0.67150795468072655,0.6846194928354743,{"$f":"X84/$H$84","v":0.76166017578904399},0.77526701572893975,0.83429036746624763,0.92535748197136514,0.93545208629704357,0.98404069197158628,0.98931310521150828,0.99465655260575414,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":4020000},{"$f":"I92","v":4020000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"(SUM(I92:Z92))","v":4020000},{"$f":"I105","v":4020000},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt",null,null,null,null,{"$f":"SUM(H95:H96)","v":12060000},2010000,0,0,0,0,175000,800000,0,75000,800000,175000,350000,2435000,250000,225000,1400000,0,475000,1675000,0,900000,250000,0,65000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":8040000},{"$f":"I114","v":0},0,0,0,0,175000,800000,0,75000,800000,175000,350000,425000,250000,225000,1400000,0,475000,1675000,0,900000,250000,0,65000]
[null,null,"   Subordinated Debt",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":4020000},{"$f":"I150","v":2010000},0,0,0,0,0,0,0,0,0,0,0,2010000,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(ROUND(H98-H84,0)=0, \"OK\", \"NO\")","v":"NO"},null,{"$f":"SUM(I98:CH98)","v":16080000},{"$f":"I91+I94","v":6030000},{"$f":"J91+J94","v":0},0,0,0,175000,800000,0,75000,800000,175000,350000,2435000,250000,225000,1400000,0,475000,1675000,0,900000,250000,0,65000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-50738.012470925227}]
["·","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":4020000},{"$f":"Inputs!$F165+Inputs!$G165","v":4020000},0,0,0,0,{"$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":4020000},{"$f":"I104","v":4020000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Equity (End)",null,"EUR",null,null,null,{"$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($I104:I104)","v":4020000},{"$f":"SUM($I104:J104)","v":4020000},{"$f":"SUM($I104:K104)","v":4020000},{"$f":"SUM($I104:L104)","v":4020000},{"$f":"SUM($I104:M104)","v":4020000},{"$f":"SUM($I104:N104)","v":4020000},{"$f":"SUM($I104:O104)","v":4020000},{"$f":"SUM($I104:P104)","v":4020000},{"$f":"SUM($I104:Q104)","v":4020000},{"$f":"SUM($I104:R104)","v":4020000},{"$f":"SUM($I104:S104)","v":4020000},{"$f":"SUM($I104:T104)","v":4020000},{"$f":"SUM($I104:U104)","v":4020000},{"$f":"SUM($I104:V104)","v":4020000},{"$f":"SUM($I104:W104)","v":4020000},{"$f":"SUM($I104:X104)","v":4020000},{"$f":"SUM($I104:Y104)","v":4020000},{"$f":"SUM($I104:Z104)","v":4020000},{"$f":"SUM($I104:AA104)","v":4020000}]
[null,null,"Additional Funding Required",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Senior Debt",null,null,"Unit"]
[]
[null,"Principal",null,null,null,null,null,null,{"$f":"I374","v":4579253.9769208292},4499718.9769208292,4420183.9769208292,4340648.9769208292,4382392.0490696803,16869.937693279237,24040.014316611341,295696.08858189924,26564.220760786964,26319.227939674689,19488.825059865543,17212.582238753268,34552.805180129071,36156.707855875487,34661.715034763212,12209.428102539736,154679.57975357515,21783.823043573997,4470.6282417675247,38237.156075708568,41995.54325069976,27352.290239636364,290085.19387346931,268891.44387346931,44289.202434106934,-397.474075113656,201462.13454818481,26118.754960677121,190889.71801304963,312164.25407925132,84728.678244864772,121988.13875423626,194189.81878725224,-49137.845125132706,76228.399359754781,204547.66967050158,36774.182098086952,203856.79019499334,405376.81360611191,273743.95835837675,439623.8498847413,562084.40566551115,332415.92678360647,367365.61318110203,437088.36181555223,191183.14897969621,315396.21033250808,442616.81956287991,275817.08107326925,444042.71011557966,645531.76039281837,515244.17178940511,679515.3632797579,800693.63355629705,569748.03669995326,603702.96261918102,672365.54623773252,425371.08538508031,549706.26970036863,677674.53813031851,511901.57053975889,681287.22488027276,880878.73555437615,751955.28673785261,{"$f":"BU374","v":914639.92647184397},1034548.7265855671,801957.26991239528,834559.62682741694,902076.66675483494,653794.11963519861,776537.29787025834,905141.20263698627,740285.29618830455,910736.24380817707,1108325.7614082191,979998.66178174992,1140988.5894857636,1259515.5220985615,1025412.4302775076,1057265.0455853667,1123768.9299536038,874493.92570362426,995783.01516707044,1125160.5228023061,961361.98332898982,1133071.7965227445,1328804.591866869,1198651.4925126261,1358088.3029893348,1474912.6716449521,1239306.9306123643,1270176.6251387137,1335674.55306612,1085332.8646599988,1205180.5494573845,1335344.6150381148,1172618.7633041604,1345604.5296869064,1539500.5977209017,1407543.5921895821,1565443.6347889449,1680432.6550538733,1443333.0107267562,1473223.3574206035,1537722.3375446396,1286321.0951184505,1404784.4795217004,1535806.4523368962,1371935.9089060824,1543294.4219183587,1735373.4814719302,1601631.4899319932,1758010.8679429954,1871176.5086442416,1632591.4655548362,1661268.9587309544,1724775.8076671707,1472237.8207120444,1589338.8496562708,1721233.8035283478,1555747.4133045822,1725388.6075527258,1915670.1010120711,1780161.7704190768,1935036.3403807862,2046390.293684887,1806328.1135350731,1834269.7219091384,{"$f":"EG374","v":1896791.0626348977},1643291.3087268462,1759041.9600431656,1891822.8110995379,1724735.9770324689,1892676.9881954186,2081192.2923858084,1943935.9959905096,2096710.8021642626,2206264.4823932638,1964733.1825272376,1991705.0146910599,2053247.2748524458,1798708.1624690639,1913120.1820488516,2046799.8370320415,1878127.7031391636,2044385.3979420832,2231156.0190215684,2092169.8557917159,2242729.3596629482,2350493.9020237182,2107501.253817359,2133506.1111191409,2194075.521259441,1938503.3783532903,2051588.2789080292,2186179.6340390891,2015937.0844574114,2180528.0598953813,2365572.6083849217,2224874.4023392498,2373233.700806669,2479219.9600319541,2234773.4871972487,2259577.1334143318,2319179.7251224513,2062494.0839921592,2174263.1437295983,2309779.0835099993,2137980.7414601548,2300921.3239333131,2484258.133210537,2341865.432663356,2488039.298474926,2592257.8473744951,2346364.8241773369,2370443.3407852328,2429084.9447623426,2171508.5798583115,2281972.8410732909,2416242.3912943844,2242917.3541403692,2404223.5984988753,2585133.9147880105,2441063.9915027837,2585066.8721356238,2687528.0000558184,2440195.4494454628,2463314.1969441921,2521000.4409868717,2262458.0052239117,2371628.2728021699,2504387.4720569174,{"$f":"GS374","v":2329552.1830507498},2489239.8715478992,2667624.2050263658,2521894.0532766008,2663740.0697193616,2764453.7809093096,2515688.4725577096,2537849.4455721243,2594585.7524702149,2335082.7411975418,2442969.5810307679,2574231.3168780212,2397899.6099646501,2555988.74852899,2731864.5666952562,2584266.0316024986,2723968.9770384729,2822944.9889211808,2572753.4371703858,2593721.6305738962,2649513.2159212269,2388965.9542211294,2495579.6915314789,2625356.5894298283,2447542.0342854499,2604059.5287778145,2777443.9333318281,2627409.8350943481,2764983.1734835207,2862230.9148300001,2610619.3765457449,2630869.9506801167,2685721.8205962228,2424313.3090450922,2529664.0266173347,2657968.4483873802,2343225.1129939933,2498185.9201796399,2669095.6458660448,2696237.4996209238,2831694.3641791083,2927222.973183657,3156776.8026743988,804908.75717387302,858825.70593476668,776067.18253712787,880164.71885653888,1007022.4622960769,1005877.191393869,1158610.9294450346,1327062.3427879543,1351800.6282970682,1485153.8198702335,1578972.142124922,1504133.6965016883,1522479.3221537806,1575471.9870207829,1491772.7637530477,1594327.890211893,1711076.0885364788,1687981.6147059826,1815596.1816024696,1956412.2995472215,1954347.6558517243,{"$f":"JE374","v":2066075.6820939132},2145241.9991640504,2060647.5741038022,2076895.0187163167,2121784.8913399829,2029584.0746713181,2115055.3567188256,2219871.2845320823,2193942.8545913813,2318587.5612299424,2456292.4633566979,2451149.2198853442,2560032.2092827666,2636662.9976273403,2549776.5361759085,2564326.4336138968,2606985.2420382779,2512751.6534087891,2595562.0374099794,2698014.0098502724,2669126.1502679214,2790675.4130937476,2925143.4365579402,2916794.1135399789,3022700.7541887756,3096660.0987183172,3007341.7245186288,3019816.9435591367,3060101.083267333,2963459.3032153952,3043466.27938441,3143412.128776175,3111421.8774252241,3229732.4398568096,3360820.0619722158,3349119.1486259797,3451899.9446095214,3523033.59898374,3431124.9488694118,3441361.8205422671,3479108.8414698504,6917165.5479513388,6994207.3462515222,7091485.4854650171,7200206.0557392603,7321116.8239190606,7454722.4964070292,7583892.0121549424,7689795.1349974396,7764410.5312952241,7814544.6934782369,7827930.0544010606,7870910.7469211286,7914128.2521536313,7995309.9242823292,8097098.2897434961,8204093.3412993802,8323158.2931281682,8454792.6803829893,8582032.7295205276,8686241.3736245651,8759470.3510418776,8808462.8349180743,8821142.2934107594,{"$f":"LQ374","v":8863221.2884192504},8905421.0510957986,8985150.941705605,7950369.1607649047]
[null,null,"Starting Balance",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,175000,975000,975000,1050000,1850000,2025000,2375000,2800000,3050000,3275000,4675000,4675000,5150000,{"$f":"AA116","v":6825000},{"$f":"AB116","v":6825000},{"$f":"AC116","v":7725000},{"$f":"AD116","v":7975000},{"$f":"AE116","v":7975000},8040000,8040000,8040000,8040000,8008821.1386271995,8008821.1386271995,8008821.1386271995,7939852.5866250452,7939852.5866250452,7939852.5866250452,7869931.3639368229,7869931.3639368229,7869931.3639368229,7799044.311210772,7799044.311210772,7799044.311210772,7727178.0873234682,7727178.0873234682,7727178.0873234682,7654319.1668689847,7654319.1668689847,7654319.1668689847,7580453.8376133787,7580453.8376133787,7580453.8376133787,7505568.1979140155,7505568.1979140155,7505568.1979140155,7429648.1541032409,7429648.1541032409,7429648.1541032409,7352679.4178359201,7352679.4178359201,7352679.4178359201,7274647.5034003323,7274647.5034003323,7274647.5034003323,7195537.7249919251,7195537.7249919251,7195537.7249919251,7115335.1939494088,7115335.1939494088,7115335.1939494088,7034024.8159526698,7034024.8159526698,7034024.8159526698,6951591.2881819839,6951591.2881819839,6951591.2881819839,6868019.0964379851,6868019.0964379851,6868019.0964379851,6783292.512221856,6783292.512221856,6783292.512221856,6697395.5897751814,6697395.5897751814,6697395.5897751814,6610312.1630789191,6610312.1630789191,6610312.1630789191,6522025.8428109111,6522025.8428109111,{"$f":"CQ116","v":6522025.8428109111},6432520.013261375,6432520.013261375,6432520.013261375,6341777.8292057812,6341777.8292057812,6341777.8292057812,6249782.2127345419,6249782.2127345419,6249782.2127345419,6156515.8500389038,6156515.8500389038,6156515.8500389038,6061961.1881524455,6061961.1881524455,6061961.1881524455,5966100.4316475652,5966100.4316475652,5966100.4316475652,5868915.539286335,5868915.539286335,5868915.539286335,5770388.2206250951,5770388.2206250951,5770388.2206250951,5670499.9325721441,5670499.9325721441,5670499.9325721441,5569231.8758978844,5569231.8758978844,5569231.8758978844,5466564.9916967591,5466564.9916967591,5466564.9916967591,5362479.9578003148,5362479.9578003148,5362479.9578003148,5256957.1851407234,5256957.1851407234,5256957.1851407234,5149976.8140640678,5149976.8140640678,5149976.8140640678,5041518.7105927067,5041518.7105927067,5041518.7105927067,4931562.4626360079,4931562.4626360079,4931562.4626360079,4820087.3761487389,4820087.3761487389,4820087.3761487389,4707072.4712363984,4707072.4712363984,4707072.4712363984,4592496.4782067453,4592496.4782067453,4592496.4782067453,4476337.8335667877,4476337.8335667877,4476337.8335667877,4358574.6759644793,4358574.6759644793,4358574.6759644793,{"$f":"FC116","v":4239184.8420743598},4239184.8420743598,4239184.8420743598,4118145.8624263559,4118145.8624263559,4118145.8624263559,3995434.9571769745,3995434.9571769745,3995434.9571769745,3871029.0318220756,3871029.0318220756,3871029.0318220756,3744904.6728504295,3744904.6728504295,3744904.6728504295,3617038.1433372335,3617038.1433372335,3617038.1433372335,3487405.3784767622,3487405.3784767622,3487405.3784767622,3355981.9810533109,3355981.9810533109,3355981.9810533109,3222743.2168495771,3222743.2168495771,3222743.2168495771,3087664.0099916179,3087664.0099916179,3087664.0099916179,2950718.9382295064,2950718.9382295064,2950718.9382295064,2811882.2281528004,2811882.2281528004,2811882.2281528004,2671127.7503399211,2671127.7503399211,2671127.7503399211,2528429.014440529,2528429.014440529,2528429.014440529,2383759.1641899729,2383759.1641899729,2383759.1641899729,2237090.9723548731,2237090.9723548731,2237090.9723548731,2088396.8356088859,2088396.8356088859,2088396.8356088859,1937648.7693376886,1937648.7693376886,1937648.7693376886,1784818.4023722028,1784818.4023722028,1784818.4023722028,1629876.9716490698,1629876.9716490698,1629876.9716490698,1472795.3167973673,1472795.3167973673,1472795.3167973673,1313543.8746505547,{"$f":"HO116","v":1313543.8746505547},1313543.8746505547,1152092.6736826098,1152092.6736826098,1152092.6736826098,988411.32836731116,988411.32836731116,988411.32836731116,822469.03345960495,822469.03345960495,822469.03345960495,654234.55819797982,654234.55819797982,654234.55819797982,483676.24042675807,483676.24042675807,483676.24042675807,310761.98063719744,310761.98063719744,310761.98063719744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KA116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown",null,"EUR",null,null,{"$f":"ROUND(SUM(I114:QJ114),0)","v":8040000},{"$f":"I108","v":0},{"$f":"J108","v":0},0,0,0,175000,800000,0,75000,800000,175000,350000,425000,250000,225000,1400000,0,475000,1675000,0,900000,250000,0,65000,0,0,null,0]
[null,null,"Principal Payment",null,"EUR",{"$f":"IF(ROUND(H114,3)+ROUND(H115, 3)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"ROUND(SUM(I115:QJ115),0)","v":-8040000},0,{"$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,-31178.861372800224,0,0,-68968.55200215384,0,0,-69921.222688222741,0,0,-70887.052726050475,0,0,-71866.223887304106,0,0,-72858.920454483872,0,0,-73865.329255605917,0,0,-74885.639699363615,0,0,-75920.043810774747,0,0,-76968.736267321219,0,0,-78031.914435587736,0,0,-79109.778408406812,0,0,-80202.531042516654,0,0,-81310.377996739349,0,0,-82433.5277706864,0,0,-83572.191743998847,0,0,-84726.584216129486,0,0,-85896.922446674522,0,0,-87083.426696262424,0,{"$f":"CN135*-1","v":0},-88286.320268007519,0,0,-89505.829549536225,0,0,-90742.184055593694,0,0,-91995.616471239191,0,0,-93266.362695637959,0,0,-94554.661886457994,0,0,-95860.756504880177,0,0,-97184.89236123013,0,0,-98527.318661240221,0,0,-99888.288052950811,0,0,-101268.05667425926,0,0,-102666.88420112568,0,0,-104085.0338964446,0,0,-105522.77265959181,0,0,-106980.37107665536,0,0,-108458.10347136069,0,0,-109956.24795669896,0,0,-111475.08648726864,0,0,-113014.90491234011,0,0,-114575.99302965317,0,0,-116158.64463995775,0,0,{"$f":"EZ135*-1","v":-117763.15760230797},0,0,-119389.83389011995,0,0,-121038.97964800391,0,0,-122710.9052493815,0,0,-124405.92535489876,0,0,-126124.35897164608,0,0,-127866.52951319618,0,0,-129632.76486047126,0,0,-131423.39742345121,0,0,-133238.76420373382,0,0,-135079.20685795948,0,0,-136945.07176211168,0,0,-138836.71007670596,0,0,-140754.47781287931,0,0,-142698.73589939211,0,0,-144669.85025055596,0,0,-146668.19183509986,0,0,-148694.13674598714,0,0,-150748.06627119737,0,0,-152830.36696548565,0,0,-154941.43072313309,0,0,-157081.65485170248,{"$f":"HL135*-1","v":0},0,-159251.44214681251,0,0,-161451.2009679449,0,0,-163681.34531529868,0,0,-165942.29490770618,0,0,-168234.47526162508,0,0,-170558.31777122174,0,0,-172914.25978956063,0,0,{"$f":"-II135","v":-310761.98063719744},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JX135*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,175000,975000,975000,1050000,1850000,2025000,2375000,2800000,3050000,3275000,4675000,4675000,5150000,6825000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":6825000},7725000,7975000,7975000,8040000,8040000,8040000,8040000,8008821.1386271995,8008821.1386271995,8008821.1386271995,7939852.5866250452,7939852.5866250452,7939852.5866250452,7869931.3639368229,7869931.3639368229,7869931.3639368229,7799044.311210772,7799044.311210772,7799044.311210772,7727178.0873234682,7727178.0873234682,7727178.0873234682,7654319.1668689847,7654319.1668689847,7654319.1668689847,7580453.8376133787,7580453.8376133787,7580453.8376133787,7505568.1979140155,7505568.1979140155,7505568.1979140155,7429648.1541032409,7429648.1541032409,7429648.1541032409,7352679.4178359201,7352679.4178359201,7352679.4178359201,7274647.5034003323,7274647.5034003323,7274647.5034003323,7195537.7249919251,7195537.7249919251,7195537.7249919251,7115335.1939494088,7115335.1939494088,7115335.1939494088,7034024.8159526698,7034024.8159526698,7034024.8159526698,6951591.2881819839,6951591.2881819839,6951591.2881819839,6868019.0964379851,6868019.0964379851,6868019.0964379851,6783292.512221856,6783292.512221856,6783292.512221856,6697395.5897751814,6697395.5897751814,6697395.5897751814,6610312.1630789191,6610312.1630789191,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":6610312.1630789191},6522025.8428109111,6522025.8428109111,6522025.8428109111,6432520.013261375,6432520.013261375,6432520.013261375,6341777.8292057812,6341777.8292057812,6341777.8292057812,6249782.2127345419,6249782.2127345419,6249782.2127345419,6156515.8500389038,6156515.8500389038,6156515.8500389038,6061961.1881524455,6061961.1881524455,6061961.1881524455,5966100.4316475652,5966100.4316475652,5966100.4316475652,5868915.539286335,5868915.539286335,5868915.539286335,5770388.2206250951,5770388.2206250951,5770388.2206250951,5670499.9325721441,5670499.9325721441,5670499.9325721441,5569231.8758978844,5569231.8758978844,5569231.8758978844,5466564.9916967591,5466564.9916967591,5466564.9916967591,5362479.9578003148,5362479.9578003148,5362479.9578003148,5256957.1851407234,5256957.1851407234,5256957.1851407234,5149976.8140640678,5149976.8140640678,5149976.8140640678,5041518.7105927067,5041518.7105927067,5041518.7105927067,4931562.4626360079,4931562.4626360079,4931562.4626360079,4820087.3761487389,4820087.3761487389,4820087.3761487389,4707072.4712363984,4707072.4712363984,4707072.4712363984,4592496.4782067453,4592496.4782067453,4592496.4782067453,4476337.8335667877,4476337.8335667877,4476337.8335667877,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":4358574.6759644793},4358574.6759644793,4358574.6759644793,4239184.8420743598,4239184.8420743598,4239184.8420743598,4118145.8624263559,4118145.8624263559,4118145.8624263559,3995434.9571769745,3995434.9571769745,3995434.9571769745,3871029.0318220756,3871029.0318220756,3871029.0318220756,3744904.6728504295,3744904.6728504295,3744904.6728504295,3617038.1433372335,3617038.1433372335,3617038.1433372335,3487405.3784767622,3487405.3784767622,3487405.3784767622,3355981.9810533109,3355981.9810533109,3355981.9810533109,3222743.2168495771,3222743.2168495771,3222743.2168495771,3087664.0099916179,3087664.0099916179,3087664.0099916179,2950718.9382295064,2950718.9382295064,2950718.9382295064,2811882.2281528004,2811882.2281528004,2811882.2281528004,2671127.7503399211,2671127.7503399211,2671127.7503399211,2528429.014440529,2528429.014440529,2528429.014440529,2383759.1641899729,2383759.1641899729,2383759.1641899729,2237090.9723548731,2237090.9723548731,2237090.9723548731,2088396.8356088859,2088396.8356088859,2088396.8356088859,1937648.7693376886,1937648.7693376886,1937648.7693376886,1784818.4023722028,1784818.4023722028,1784818.4023722028,1629876.9716490698,1629876.9716490698,1629876.9716490698,1472795.3167973673,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":1472795.3167973673},1472795.3167973673,1313543.8746505547,1313543.8746505547,1313543.8746505547,1152092.6736826098,1152092.6736826098,1152092.6736826098,988411.32836731116,988411.32836731116,988411.32836731116,822469.03345960495,822469.03345960495,822469.03345960495,654234.55819797982,654234.55819797982,654234.55819797982,483676.24042675807,483676.24042675807,483676.24042675807,310761.98063719744,310761.98063719744,310761.98063719744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(SUM(JX113:JX115), 2)=0,0,SUM(JX113:JX115))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Balance",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Portion of Long-Term Debt",null,"EUR",null,null,null,{"$f":"I116","v":0},0,0,0,0,175000,975000,975000,1050000,1850000,2025000,2375000,2800000,3050000,3275000,{"$f":"SUM(Y135:AJ135)","v":31178.861372800224},31178.861372800224,31178.861372800224,100147.41337495406,100147.41337495406,100147.41337495406,170068.63606317679,170068.63606317679,170068.63606317679,240955.68878922728,240955.68878922728,240955.68878922728,281643.05130373116,281643.05130373116,281643.05130373116,285533.41975606116,285533.41975606116,285533.41975606116,289477.52632344438,289477.52632344438,289477.52632344438,293476.11329675751,293476.11329675751,293476.11329675751,297529.93322022818,297529.93322022818,297529.93322022818,301639.74903306551,301639.74903306551,301639.74903306551,305806.33421304729,305806.33421304729,305806.33421304729,310030.4729220905,310030.4729220905,310030.4729220905,314312.96015383239,314312.96015383239,314312.96015383239,318654.60188325052,318654.60188325052,318654.60188325052,323056.21521834924,323056.21521834924,323056.21521834924,327518.62855394126,327518.62855394126,327518.62855394126,332042.68172755407,332042.68172755407,{"$f":"SUM(BW135:CH135)","v":332042.68172755407},336629.22617748927,336629.22617748927,336629.22617748927,341279.12510306528,341279.12510306528,341279.12510306528,345993.25362707395,345993.25362707395,345993.25362707395,350772.49896048068,350772.49896048068,350772.49896048068,355617.76056939986,355617.76056939986,355617.76056939986,360529.95034437662,360529.95034437662,360529.95034437662,365509.99277200707,365509.99277200707,365509.99277200707,370558.82510892884,370558.82510892884,370558.82510892884,375677.39755821531,375677.39755821531,375677.39755821531,380866.67344820627,380866.67344820627,380866.67344820627,386127.62941380852,386127.62941380852,386127.62941380852,391461.25558030134,391461.25558030134,391461.25558030134,396868.55574968038,396868.55574968038,396868.55574968038,402350.54758957599,402350.54758957599,402350.54758957599,407908.26282478031,407908.26282478031,407908.26282478031,413542.74743142136,413542.74743142136,413542.74743142136,419255.0618338174,419255.0618338174,419255.0618338174,425046.28110405244,425046.28110405244,425046.28110405244,430917.49516430683,430917.49516430683,430917.49516430683,436869.80899198359,436869.80899198359,436869.80899198359,442904.34282766841,442904.34282766841,442904.34282766841,{"$f":"SUM(EI135:ET135)","v":449022.23238596087},449022.23238596087,449022.23238596087,455224.62906921963,455224.62906921963,455224.62906921963,461512.70018425898,461512.70018425898,461512.70018425898,467887.62916203879,467887.62916203879,467887.62916203879,474350.61578038963,474350.61578038963,474350.61578038963,480902.87638981332,480902.87638981332,480902.87638981332,487545.64414240408,487545.64414240408,487545.64414240408,494280.16922393022,494280.16922393022,494280.16922393022,501107.71908912249,501107.71908912249,501107.71908912249,508029.5787002123,508029.5787002123,508029.5787002123,515047.05076876469,515047.05076876469,515047.05076876469,522161.45600085246,522161.45600085246,522161.45600085246,529374.13334561582,529374.13334561582,529374.13334561582,536686.44024725631,536686.44024725631,536686.44024725631,544099.75290051091,544099.75290051091,544099.75290051091,551615.4665096564,551615.4665096564,551615.4665096564,559234.99555108906,559234.99555108906,559234.99555108906,566959.77403953334,566959.77403953334,566959.77403953334,574791.25579792727,574791.25579792727,574791.25579792727,582730.91473103501,582730.91473103501,582730.91473103501,590780.24510284036,590780.24510284036,590780.24510284036,598940.76181776996,{"$f":"SUM(GU135:HF135)","v":598940.76181776996},598940.76181776996,607214.00070580328,607214.00070580328,607214.00070580328,615601.51881151856,615601.51881151856,615601.51881151856,624104.89468713384,624104.89468713384,624104.89468713384,632725.72868959291,632725.72868959291,632725.72868959291,641465.64328175853,641465.64328175853,641465.64328175853,650326.28333776223,650326.28333776223,650326.28333776223,659309.31645257492,659309.31645257492,659309.31645257492,668416.43325585173,668416.43325585173,668416.43325585173,677649.34773011366,677649.34773011366,677649.34773011366,822469.03345960495,822469.03345960495,822469.03345960495,654234.55819797982,654234.55819797982,654234.55819797982,483676.24042675807,483676.24042675807,483676.24042675807,310761.98063719744,310761.98063719744,310761.98063719744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG135:JR135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS135:MD135)","v":0},0,0]
[null,null,"Long-Term Portion",null,"EUR",null,null,null,{"$f":"I116-I119","v":0},{"$f":"J116-J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4643821.1386271995,4643821.1386271995,5118821.1386271995,6724852.5866250461,6724852.5866250461,7624852.5866250461,7804931.3639368229,7804931.3639368229,7869931.3639368229,7799044.311210773,7799044.311210773,7799044.311210773,7727178.0873234682,7727178.0873234682,7727178.0873234682,7654319.1668689838,7654319.1668689838,7654319.1668689838,7580453.8376133787,7580453.8376133787,7580453.8376133787,7505568.1979140146,7505568.1979140146,7505568.1979140146,7429648.15410324,7429648.15410324,7429648.15410324,7352679.4178359192,7352679.4178359192,7352679.4178359192,7274647.5034003314,7274647.5034003314,7274647.5034003314,7195537.7249919251,7195537.7249919251,7195537.7249919251,7115335.1939494088,7115335.1939494088,7115335.1939494088,7034024.8159526698,7034024.8159526698,7034024.8159526698,6951591.2881819829,6951591.2881819829,6951591.2881819829,6868019.0964379841,6868019.0964379841,6868019.0964379841,6783292.5122218551,6783292.5122218551,{"$f":"BV116-BV119","v":6783292.5122218551},6697395.5897751804,6697395.5897751804,6697395.5897751804,6610312.1630789191,6610312.1630789191,6610312.1630789191,6522025.8428109111,6522025.8428109111,6522025.8428109111,6432520.013261375,6432520.013261375,6432520.013261375,6341777.8292057812,6341777.8292057812,6341777.8292057812,6249782.2127345428,6249782.2127345428,6249782.2127345428,6156515.8500389038,6156515.8500389038,6156515.8500389038,6061961.1881524464,6061961.1881524464,6061961.1881524464,5966100.4316475661,5966100.4316475661,5966100.4316475661,5868915.5392863359,5868915.5392863359,5868915.5392863359,5770388.2206250951,5770388.2206250951,5770388.2206250951,5670499.9325721441,5670499.9325721441,5670499.9325721441,5569231.8758978844,5569231.8758978844,5569231.8758978844,5466564.9916967591,5466564.9916967591,5466564.9916967591,5362479.9578003148,5362479.9578003148,5362479.9578003148,5256957.1851407224,5256957.1851407224,5256957.1851407224,5149976.8140640669,5149976.8140640669,5149976.8140640669,5041518.7105927067,5041518.7105927067,5041518.7105927067,4931562.4626360079,4931562.4626360079,4931562.4626360079,4820087.3761487398,4820087.3761487398,4820087.3761487398,4707072.4712363994,4707072.4712363994,4707072.4712363994,{"$f":"EH116-EH119","v":4592496.4782067463},4592496.4782067463,4592496.4782067463,4476337.8335667886,4476337.8335667886,4476337.8335667886,4358574.6759644803,4358574.6759644803,4358574.6759644803,4239184.8420743598,4239184.8420743598,4239184.8420743598,4118145.8624263555,4118145.8624263555,4118145.8624263555,3995434.9571769745,3995434.9571769745,3995434.9571769745,3871029.0318220751,3871029.0318220751,3871029.0318220751,3744904.6728504295,3744904.6728504295,3744904.6728504295,3617038.1433372335,3617038.1433372335,3617038.1433372335,3487405.3784767622,3487405.3784767622,3487405.3784767622,3355981.9810533109,3355981.9810533109,3355981.9810533109,3222743.2168495771,3222743.2168495771,3222743.2168495771,3087664.0099916179,3087664.0099916179,3087664.0099916179,2950718.9382295059,2950718.9382295059,2950718.9382295059,2811882.2281527999,2811882.2281527999,2811882.2281527999,2671127.7503399206,2671127.7503399206,2671127.7503399206,2528429.014440529,2528429.014440529,2528429.014440529,2383759.1641899729,2383759.1641899729,2383759.1641899729,2237090.9723548731,2237090.9723548731,2237090.9723548731,2088396.8356088861,2088396.8356088861,2088396.8356088861,1937648.7693376886,1937648.7693376886,1937648.7693376886,1784818.4023722028,{"$f":"GT116-GT119","v":1784818.4023722028},1784818.4023722028,1629876.9716490698,1629876.9716490698,1629876.9716490698,1472795.3167973673,1472795.3167973673,1472795.3167973673,1313543.8746505547,1313543.8746505547,1313543.8746505547,1152092.67368261,1152092.67368261,1152092.67368261,988411.32836731127,988411.32836731127,988411.32836731127,822469.03345960507,822469.03345960507,822469.03345960507,654234.55819797982,654234.55819797982,654234.55819797982,483676.24042675807,483676.24042675807,483676.24042675807,310761.9806371975,310761.9806371975,310761.9806371975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF116-JF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR116-LR119","v":0},0,0]
[]
[null,"Interest"]
[null,null,"Base Rate",null,"%",null,null,null,{"$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!$F187","v":2.9000000000000001E-2},{"$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!$F188","v":2.5999999999999999E-2},{"$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!$F189","v":5.5E-2},{"$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$193)","v":5.0805555555555552E-3},{"$f":"K125*(K$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"L125*(L$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"M125*(M$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"N125*(N$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"O125*(O$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"P125*(P$9/Inputs!$E$193)","v":4.5888888888888889E-3},{"$f":"Q125*(Q$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"R125*(R$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"S125*(S$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"T125*(T$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"U125*(U$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"V125*(V$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"W125*(W$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"X125*(X$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$f":"Y125*(Y$9/Inputs!$E$193)","v":4.9166666666666664E-3},{"$f":"Z125*(Z$9/Inputs!$E$193)","v":5.0805555555555552E-3},{"$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,{"$f":"HF125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HI125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HL125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HO125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HR125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HU125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"HX125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IA125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"ID125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IG125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"IJ125/12","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JW125/12","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]
[null,null,"Interest Payment",null,"EUR",null,null,{"$f":"SUM(I130:QJ130)","v":-4667132.7800340494},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AA129","v":0},0,{"$f":"-AC129","v":0},0,0,0,0,0,0,{"$f":"-AJ129-AJ128","v":-148416.4749715965},0,0,{"$f":"-AM129-AM128","v":-110626.78434224289},0,0,{"$f":"-AP129-AP128","v":-109674.11365617398},0,0,{"$f":"-AS129-AS128","v":-108708.28361834625},0,0,{"$f":"-AV129-AV128","v":-107729.11245709262},0,0,{"$f":"-AY129-AY128","v":-106736.41588991285},0,0,{"$f":"-BB129-BB128","v":-105730.00708879081},0,0,{"$f":"-BE129-BE128","v":-104709.69664503311},0,0,{"$f":"-BH129-BH128","v":-103675.29253362198},0,0,{"$f":"-BK129-BK128","v":-102626.60007707551},0,0,{"$f":"-BN129-BN128","v":-101563.42190880899},0,0,{"$f":"-BQ129-BQ128","v":-100485.55793598991},0,0,{"$f":"-BT129-BT128","v":-99392.805301880071},0,0,{"$f":"-BW129-BW128","v":-98284.958347657375},0,0,{"$f":"-BZ129-BZ128","v":-97161.808573710325},0,0,{"$f":"-CC129-CC128","v":-96023.144600397878},0,0,{"$f":"-CF129-CF128","v":-94868.752128267239},0,0,{"$f":"-CI129-CI128","v":-93698.413897722203},0,0,{"$f":"-CL129-CL128","v":-92511.9096481343},0,0,{"$f":"-CO129-CO128","v":-91309.016076389205},0,0,{"$f":"-CR129-CR128","v":-90089.506794860499},0,0,{"$f":"-CU129-CU128","v":-88853.15228880303},0,0,{"$f":"-CX129-CX128","v":-87599.719873157534},0,0,{"$f":"-DA129-DA128","v":-86328.973648758765},0,0,{"$f":"-DD129-DD128","v":-85040.67445793873},0,0,{"$f":"-DG129-DG128","v":-83734.579839516548},0,0,{"$f":"-DJ129-DJ128","v":-82410.443983166595},0,0,{"$f":"-DM129-DM128","v":-81068.017683156504},0,0,{"$f":"-DP129-DP128","v":-79707.048291445913},0,0,{"$f":"-DS129-DS128","v":-78327.279670137461},0,0,{"$f":"-DV129-DV128","v":-76928.452143271046},0,0,{"$f":"-DY129-DY128","v":-75510.302447952126},0,0,{"$f":"-EB129-EB128","v":-74072.563684804918},0,0,{"$f":"-EE129-EE128","v":-72614.965267741369},0,0,{"$f":"-EH129-EH128","v":-71137.232873036031},0,0,{"$f":"-EK129-EK128","v":-69639.08838769776},0,0,{"$f":"-EN129-EN128","v":-68120.249857128088},0,0,{"$f":"-EQ129-EQ128","v":-66580.431432056619},0,0,{"$f":"-ET129-ET128","v":-65019.343314743557},0,0,{"$f":"-EW129-EW128","v":-63436.69170443897},0,0,{"$f":"-EZ129-EZ128","v":-61832.178742088749},0,0,{"$f":"-FC129-FC128","v":-60205.502454276779},0,0,{"$f":"-FF129-FF128","v":-58556.35669639281},0,0,{"$f":"-FI129-FI128","v":-56884.431095015221},0,0,{"$f":"-FL129-FL128","v":-55189.410989497963},0,0,{"$f":"-FO129-FO128","v":-53470.97737275064},0,0,{"$f":"-FR129-FR128","v":-51728.806831200556},0,0,{"$f":"-FU129-FU128","v":-49962.571483925465},0,0,{"$f":"-FX129-FX128","v":-48171.938920945504},0,0,{"$f":"-GA129-GA128","v":-46356.572140662887},0,0,{"$f":"-GD129-GD128","v":-44516.129486437254},0,0,{"$f":"-GG129-GG128","v":-42650.264582285061},0,0,{"$f":"-GJ129-GJ128","v":-40758.62626769075},0,0,{"$f":"-GM129-GM128","v":-38840.858531517413},0,0,{"$f":"-GP129-GP128","v":-36896.600445004631},0,0,{"$f":"-GS129-GS128","v":-34925.486093840751},0,0,{"$f":"-GV129-GV128","v":-32927.144509296864},0,0,{"$f":"-GY129-GY128","v":-30901.199598409585},0,0,{"$f":"-HB129-HB128","v":-28847.270073199346},0,0,{"$f":"-HE129-HE128","v":-26764.969378911082},0,0,{"$f":"-HH129-HH128","v":-24653.905621263635},0,0,{"$f":"-HK129-HK128","v":-22513.681492694239},0,0,{"$f":"-HN129-HN128","v":-20343.89419758421},0,0,{"$f":"-HQ129-HQ128","v":-18144.135376451835},0,0,{"$f":"-HT129-HT128","v":-15913.99102909805},0,0,{"$f":"-HW129-HW128","v":-13653.04143669055},0,0,{"$f":"-HZ129-HZ128","v":-11360.861082771647},0,0,{"$f":"-IC129-IC128","v":-9037.0185731749898},0,0,{"$f":"-IF129-IF128","v":-6681.0765548360796},0,0,{"$f":"-II129-II128","v":-4292.5916334813255},0,0,{"$f":"-IL129-IL128","v":0},0,0,{"$f":"-IO129-IO128","v":0},0,0,{"$f":"-IR129-IR128","v":0},0,0,{"$f":"-IU129-IU128","v":0},0,0,{"$f":"-IX129-IX128","v":0},0,0,{"$f":"-JA129-JA128","v":0},0,0,{"$f":"-JD129-JD128","v":0},0,0,{"$f":"-JG129-JG128","v":0},0,0,{"$f":"-JJ129-JJ128","v":0},0,0,{"$f":"-JM129-JM128","v":0},0,0,{"$f":"-JP129-JP128","v":0},0,0,{"$f":"-JS129-JS128","v":0},0,0,{"$f":"-JV129-JV128","v":0},0,0,{"$f":"-JY129-JY128","v":0},0,0,{"$f":"-KB129-KB128","v":0},0,0,{"$f":"-KE129-KE128","v":0},0,0,{"$f":"-KH129-KH128","v":0},0,0,{"$f":"-KK129-KK128","v":0},0,0,{"$f":"-KN129-KN128","v":0},0,0,{"$f":"-KQ129-KQ128","v":0},0,0,{"$f":"-KT129-KT128","v":0}]
[null,"Debt Service (Senior Debt)"]
[]
[null,null,"Up-Front Fee",null,"EUR",null,null,{"$f":"SUM(I139:QJ139)","v":120600},{"$f":"Inputs!E190*Inputs!E179","v":120600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":2010000},2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4004186.8673801902,4004186.8673801902,4004186.8673801902,3987484.5008288678,3987484.5008288678,3987484.5008288678,3970276.0358686736,3970276.0358686736,3970276.0358686736,3952546.1372117205,3952546.1372117205,3952546.1372117205,3934279.0048955632,3934279.0048955632,3934279.0048955632,3915458.3602030938,3915458.3602030938,3915458.3602030938,3896067.431155798,3896067.431155798,3896067.431155798,3876088.9375674399,3876088.9375674399,3876088.9375674399,3855505.075644861,3855505.075644861,3855505.075644861,3834297.5021221661,3834297.5021221661,3834297.5021221661,3812447.31791416,3812447.31791416,3812447.31791416,3789935.0512744673,3789935.0512744673,3789935.0512744673,3766740.640443325,{"$f":"BU152","v":3766740.640443325},3766740.640443325,3742843.4157695887,3742843.4157695887,3742843.4157695887,3718222.0812910134,3718222.0812910134,3718222.0812910134,3692854.6957564028,3692854.6957564028,3692854.6957564028,3666718.6530727078,3666718.6530727078,3666718.6530727078,3639790.6621596543,3639790.6621596543,3639790.6621596543,3612046.726193944,3612046.726193944,3612046.726193944,3583462.121224537,3583462.121224537,3583462.121224537,3554011.374139952,3554011.374139952,3554011.374139952,3523668.2399679571,3523668.2399679571,3523668.2399679571,3492405.6784874164,3492405.6784874164,3492405.6784874164,3460195.8301314539,3460195.8301314539,3460195.8301314539,3427009.9911604575,3427009.9911604575,3427009.9911604575,3392818.5880828006,3392818.5880828006,3392818.5880828006,3357591.1513004876,3357591.1513004876,3357591.1513004876,3321296.2879562341,3321296.2879562341,3321296.2879562341,3283901.653957786,3283901.653957786,3283901.653957786,3245373.9251545509,3245373.9251545509,3245373.9251545509,3205678.7676408491,3205678.7676408491,3205678.7676408491,3164780.8071593246,3164780.8071593246,3164780.8071593246,3122643.5975772496,3122643.5975772496,3122643.5975772496,3079229.5884076282,3079229.5884076282,{"$f":"EG152","v":3079229.5884076282},3034500.0913461582,3034500.0913461582,3034500.0913461582,2988415.2457942283,2988415.2457942283,2988415.2457942283,2940933.9833372296,2940933.9833372296,2940933.9833372296,2892013.9911465212,2892013.9911465212,2892013.9911465212,2841611.6742724422,2841611.6742724422,2841611.6742724422,2789682.1167947617,2789682.1167947617,2789682.1167947617,2736179.0417959499,2736179.0417959499,2736179.0417959499,2681054.7701215991,2681054.7701215991,2681054.7701215991,2624260.1778912437,2624260.1778912437,2624260.1778912437,2565744.6527217166,2565744.6527217166,2565744.6527217166,2505456.0486240275,2505456.0486240275,2505456.0486240275,2443340.6395335742,2443340.6395335742,2443340.6395335742,2379343.071432271,2379343.071432271,2379343.071432271,2313406.3130199304,2313406.3130199304,2313406.3130199304,2245471.6048909375,2245471.6048909375,2245471.6048909375,2175478.4071709281,2175478.4071709281,2175478.4071709281,2103364.3455668045,2103364.3455668045,2103364.3455668045,2029065.1557820146,2029065.1557820146,2029065.1557820146,1952514.6262475557,1952514.6262475557,1952514.6262475557,1873644.5391176732,1873644.5391176732,1873644.5391176732,1792384.6094776681,1792384.6094776681,1792384.6094776681,{"$f":"GS152","v":1708662.422709641},1708662.422709641,1708662.422709641,1622403.369960356,1622403.369960356,1622403.369960356,1533530.5816537151,1533530.5816537151,1533530.5816537151,1441964.8589885945,1441964.8589885945,1441964.8589885945,1347624.6033609982,1347624.6033609982,1347624.6033609982,1250425.7436476301,1250425.7436476301,1250425.7436476301,1150281.6612860872,1150281.6612860872,1150281.6612860872,1047103.1130849072,1047103.1130849072,1047103.1130849072,940798.15169468313,940798.15169468313,940798.15169468313,831272.04366937396,831272.04366937396,831272.04366937396,718427.18504478992,718427.18504478992,718427.18504478992,602163.01435902226,602163.01435902226,602163.01435902226,482375.92303730524,482375.92303730524,482375.92303730524,358959.16306144884,358959.16306144884,358959.16306144884,231802.75184156402,231802.75184156402,231802.75184156402,100793.37420530547,100793.37420530547,100793.37420530547,-34185.718582709349,-34185.718582709349,-34185.718582709349,-173254.81286129382,-173254.81286129382,-173254.81286129382,-316537.83976561367,-316537.83976561367,-316537.83976561367,-464162.4856681613,-464162.4856681613,-464162.4856681613,-616260.30596620205,-616260.30596620205,-616260.30596620205,-772966.84231709375,{"$f":"JE152","v":-772966.84231709375},-772966.84231709375,-934421.74342595378,-934421.74342595378,-934421.74342595378,-1100768.8894933134,-1100768.8894933134,-1100768.8894933134,-1272156.5204336601,-1272156.5204336601,-1272156.5204336601,-1448737.3679791302,-1448737.3679791302,-1448737.3679791302,-1630668.7917860756,-1630668.7917860756,-1630668.7917860756,-1818112.9196657953,-1818112.9196657953,-1818112.9196657953,-2011236.7920643983,-2011236.7920643983,-2011236.7920643983,-2210212.5109205516,-2210212.5109205516,-2210212.5109205516,-2415217.3930337653,-2415217.3930337653,-2415217.3930337653,-2626434.1280798912,-2626434.1280798912,-2626434.1280798912,-2844050.9414146496,-2844050.9414146496,-2844050.9414146496,-3068261.7618102646,-3068261.7618102646,-3068261.7618102646,-3299266.3942746874,-3299266.3942746874,-3299266.3942746874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":2010000},2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4020000,4004186.8673801902,4004186.8673801902,4004186.8673801902,3987484.5008288678,3987484.5008288678,3987484.5008288678,3970276.0358686736,3970276.0358686736,3970276.0358686736,3952546.1372117205,3952546.1372117205,3952546.1372117205,3934279.0048955632,3934279.0048955632,3934279.0048955632,3915458.3602030938,3915458.3602030938,3915458.3602030938,3896067.431155798,3896067.431155798,3896067.431155798,3876088.9375674399,3876088.9375674399,3876088.9375674399,3855505.075644861,3855505.075644861,3855505.075644861,3834297.5021221661,3834297.5021221661,3834297.5021221661,3812447.31791416,3812447.31791416,3812447.31791416,3789935.0512744673,3789935.0512744673,3789935.0512744673,3766740.640443325,{"$f":"BU148+BU150+BU151","v":3766740.640443325},3766740.640443325,3742843.4157695887,3742843.4157695887,3742843.4157695887,3718222.0812910134,3718222.0812910134,3718222.0812910134,3692854.6957564028,3692854.6957564028,3692854.6957564028,3666718.6530727078,3666718.6530727078,3666718.6530727078,3639790.6621596543,3639790.6621596543,3639790.6621596543,3612046.726193944,3612046.726193944,3612046.726193944,3583462.121224537,3583462.121224537,3583462.121224537,3554011.374139952,3554011.374139952,3554011.374139952,3523668.2399679571,3523668.2399679571,3523668.2399679571,3492405.6784874164,3492405.6784874164,3492405.6784874164,3460195.8301314539,3460195.8301314539,3460195.8301314539,3427009.9911604575,3427009.9911604575,3427009.9911604575,3392818.5880828006,3392818.5880828006,3392818.5880828006,3357591.1513004876,3357591.1513004876,3357591.1513004876,3321296.2879562341,3321296.2879562341,3321296.2879562341,3283901.653957786,3283901.653957786,3283901.653957786,3245373.9251545509,3245373.9251545509,3245373.9251545509,3205678.7676408491,3205678.7676408491,3205678.7676408491,3164780.8071593246,3164780.8071593246,3164780.8071593246,3122643.5975772496,3122643.5975772496,3122643.5975772496,3079229.5884076282,3079229.5884076282,{"$f":"EG148+EG150+EG151","v":3079229.5884076282},3034500.0913461582,3034500.0913461582,3034500.0913461582,2988415.2457942283,2988415.2457942283,2988415.2457942283,2940933.9833372296,2940933.9833372296,2940933.9833372296,2892013.9911465212,2892013.9911465212,2892013.9911465212,2841611.6742724422,2841611.6742724422,2841611.6742724422,2789682.1167947617,2789682.1167947617,2789682.1167947617,2736179.0417959499,2736179.0417959499,2736179.0417959499,2681054.7701215991,2681054.7701215991,2681054.7701215991,2624260.1778912437,2624260.1778912437,2624260.1778912437,2565744.6527217166,2565744.6527217166,2565744.6527217166,2505456.0486240275,2505456.0486240275,2505456.0486240275,2443340.6395335742,2443340.6395335742,2443340.6395335742,2379343.071432271,2379343.071432271,2379343.071432271,2313406.3130199304,2313406.3130199304,2313406.3130199304,2245471.6048909375,2245471.6048909375,2245471.6048909375,2175478.4071709281,2175478.4071709281,2175478.4071709281,2103364.3455668045,2103364.3455668045,2103364.3455668045,2029065.1557820146,2029065.1557820146,2029065.1557820146,1952514.6262475557,1952514.6262475557,1952514.6262475557,1873644.5391176732,1873644.5391176732,1873644.5391176732,1792384.6094776681,1792384.6094776681,1792384.6094776681,{"$f":"GS148+GS150+GS151","v":1708662.422709641},1708662.422709641,1708662.422709641,1622403.369960356,1622403.369960356,1622403.369960356,1533530.5816537151,1533530.5816537151,1533530.5816537151,1441964.8589885945,1441964.8589885945,1441964.8589885945,1347624.6033609982,1347624.6033609982,1347624.6033609982,1250425.7436476301,1250425.7436476301,1250425.7436476301,1150281.6612860872,1150281.6612860872,1150281.6612860872,1047103.1130849072,1047103.1130849072,1047103.1130849072,940798.15169468313,940798.15169468313,940798.15169468313,831272.04366937396,831272.04366937396,831272.04366937396,718427.18504478992,718427.18504478992,718427.18504478992,602163.01435902226,602163.01435902226,602163.01435902226,482375.92303730524,482375.92303730524,482375.92303730524,358959.16306144884,358959.16306144884,358959.16306144884,231802.75184156402,231802.75184156402,231802.75184156402,100793.37420530547,100793.37420530547,100793.37420530547,-34185.718582709349,-34185.718582709349,-34185.718582709349,-173254.81286129382,-173254.81286129382,-173254.81286129382,-316537.83976561367,-316537.83976561367,-316537.83976561367,-464162.4856681613,-464162.4856681613,-464162.4856681613,-616260.30596620205,-616260.30596620205,-616260.30596620205,-772966.84231709375,{"$f":"JE148+JE150+JE151","v":-772966.84231709375},-772966.84231709375,-934421.74342595378,-934421.74342595378,-934421.74342595378,-1100768.8894933134,-1100768.8894933134,-1100768.8894933134,-1272156.5204336601,-1272156.5204336601,-1272156.5204336601,-1448737.3679791302,-1448737.3679791302,-1448737.3679791302,-1630668.7917860756,-1630668.7917860756,-1630668.7917860756,-1818112.9196657953,-1818112.9196657953,-1818112.9196657953,-2011236.7920643983,-2011236.7920643983,-2011236.7920643983,-2210212.5109205516,-2210212.5109205516,-2210212.5109205516,-2415217.3930337653,-2415217.3930337653,-2415217.3930337653,-2626434.1280798912,-2626434.1280798912,-2626434.1280798912,-2844050.9414146496,-2844050.9414146496,-2844050.9414146496,-3068261.7618102646,-3068261.7618102646,-3068261.7618102646,-3299266.3942746874,-3299266.3942746874,-3299266.3942746874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Long-Term Portion of Long-Term Subordinated Debt",null,"EUR",null,null,null,{"$f":"I152-I155","v":2010000},2010000,2010000,2010000,2010000,2010000,{"$f":"O152-O155","v":2010000},2010000,2010000,2010000,2010000,2010000,4020000,4020000,4020000,4020000,4020000,4020000,3987484.5008288678,3987484.5008288678,3987484.5008288678,3970276.0358686736,3970276.0358686736,3970276.0358686736,3952546.1372117205,3952546.1372117205,3952546.1372117205,3934279.0048955628,3934279.0048955628,3934279.0048955628,3915458.3602030938,3915458.3602030938,3915458.3602030938,3896067.431155798,3896067.431155798,3896067.431155798,3876088.9375674399,3876088.9375674399,3876088.9375674399,3855505.0756448614,3855505.0756448614,3855505.0756448614,3834297.5021221666,3834297.5021221666,3834297.5021221666,3812447.3179141604,3812447.3179141604,3812447.3179141604,3789935.0512744673,3789935.0512744673,3789935.0512744673,3766740.640443325,3766740.640443325,3766740.640443325,3742843.4157695887,3742843.4157695887,3742843.4157695887,3718222.0812910129,3718222.0812910129,3718222.0812910129,3692854.6957564023,3692854.6957564023,3692854.6957564023,3666718.6530727074,3666718.6530727074,3666718.6530727074,3639790.6621596538,3639790.6621596538,3639790.6621596538,3612046.726193944,{"$f":"CA152-CA155","v":3612046.726193944},3612046.726193944,3583462.121224537,3583462.121224537,3583462.121224537,3554011.374139952,3554011.374139952,3554011.374139952,3523668.2399679571,3523668.2399679571,3523668.2399679571,3492405.6784874159,3492405.6784874159,3492405.6784874159,3460195.8301314535,3460195.8301314535,3460195.8301314535,3427009.991160457,3427009.991160457,3427009.991160457,3392818.5880828006,3392818.5880828006,3392818.5880828006,3357591.1513004876,3357591.1513004876,3357591.1513004876,3321296.2879562341,3321296.2879562341,3321296.2879562341,3283901.653957786,3283901.653957786,3283901.653957786,3245373.9251545514,3245373.9251545514,3245373.9251545514,3205678.7676408491,3205678.7676408491,3205678.7676408491,3164780.8071593251,3164780.8071593251,3164780.8071593251,3122643.5975772501,3122643.5975772501,3122643.5975772501,3079229.5884076282,3079229.5884076282,3079229.5884076282,3034500.0913461577,3034500.0913461577,3034500.0913461577,2988415.2457942278,2988415.2457942278,2988415.2457942278,2940933.9833372291,2940933.9833372291,2940933.9833372291,2892013.9911465207,2892013.9911465207,2892013.9911465207,2841611.6742724422,2841611.6742724422,2841611.6742724422,2789682.1167947613,2789682.1167947613,{"$f":"EM152-EM155","v":2789682.1167947613},2736179.0417959499,2736179.0417959499,2736179.0417959499,2681054.7701215991,2681054.7701215991,2681054.7701215991,2624260.1778912442,2624260.1778912442,2624260.1778912442,2565744.652721717,2565744.652721717,2565744.652721717,2505456.0486240275,2505456.0486240275,2505456.0486240275,2443340.6395335747,2443340.6395335747,2443340.6395335747,2379343.0714322715,2379343.0714322715,2379343.0714322715,2313406.3130199309,2313406.3130199309,2313406.3130199309,2245471.6048909379,2245471.6048909379,2245471.6048909379,2175478.4071709285,2175478.4071709285,2175478.4071709285,2103364.3455668045,2103364.3455668045,2103364.3455668045,2029065.1557820146,2029065.1557820146,2029065.1557820146,1952514.6262475555,1952514.6262475555,1952514.6262475555,1873644.5391176729,1873644.5391176729,1873644.5391176729,1792384.6094776678,1792384.6094776678,1792384.6094776678,1708662.422709641,1708662.422709641,1708662.422709641,1622403.369960356,1622403.369960356,1622403.369960356,1533530.5816537151,1533530.5816537151,1533530.5816537151,1441964.8589885945,1441964.8589885945,1441964.8589885945,1347624.603360998,1347624.603360998,1347624.603360998,1250425.7436476299,1250425.7436476299,1250425.7436476299,{"$f":"GY152-GY155","v":1150281.661286087},1150281.661286087,1150281.661286087,1047103.1130849069,1047103.1130849069,1047103.1130849069,940798.15169468313,940798.15169468313,940798.15169468313,831272.04366937396,831272.04366937396,831272.04366937396,718427.18504478992,718427.18504478992,718427.18504478992,602163.01435902226,602163.01435902226,602163.01435902226,482375.92303730524,482375.92303730524,482375.92303730524,358959.16306144884,358959.16306144884,358959.16306144884,231802.75184156402,231802.75184156402,231802.75184156402,100793.37420530542,100793.37420530542,100793.37420530542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK152-JK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annual Rate",null,"%",null,null,null,{"$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,{"$f":"SUM(I163:QJ163)","v":5044761.5084952787},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":40200},{"$f":"AH160*(AG152+AG165)","v":40602},41008.020000000004,41418.100200000001,40041.868673801902,40442.287360539922,40846.710234145321,39874.845008288677,40273.593458371564,40676.329392955282,39702.760358686734,40099.7879622736,40500.785841896337,39525.461372117206,39920.715985838375,40319.923145696761,39342.790048955634,39736.217949445185,40133.58012893964,39154.583602030936,39546.129438051248,39941.59073243176,38960.674311557981,39350.281054673556,39743.783865220299,38760.8893756744,39148.498269431147,39539.98325212545,38555.050756448611,38940.601264013094,39330.007276653232,38342.97502122166,38726.404771433881,39113.668819148217,38124.473179141598,38505.717910933017,38890.775090042349,37899.350512744677,38278.344017872121,38661.12745805084,37667.406404433248,38044.080468477587,38424.521273162361,37428.43415769589,37802.718499272851,38180.745684265574,37182.220812910135,37554.043021039237,37929.583451249629,36928.546957564031,37297.83242713967,37670.810751411067,36667.186530727078,37033.858396034346,37404.196979994689,36397.906621596543,36761.885687812515,37129.504544690637,36120.467261939441,36481.671934558835,36846.488653904424,35834.621212245373,36192.967424367824,36554.897098611502,35540.113741399524,{"$f":"CT160*(CS152+CS165)","v":35895.514878813519},36254.470027601652,35236.682399679572,35589.049223676368,35944.939715913133,34924.056784874163,35273.297352722904,35626.030326250133,34601.958301314538,34947.977884327687,35297.457663170964,34270.099911604579,34612.800910720624,34958.928919827827,33928.185880828009,34267.467739636289,34610.14241703265,33575.911513004874,33911.670628134925,34250.78733441628,33212.962879562343,33545.092508357964,33880.54343344154,32839.01653957786,33167.40670497364,33499.080772023372,32453.73925154551,32778.276644060963,33106.059410501577,32056.78767640849,32377.355553172576,32701.129108704303,31647.808071593248,31964.286152309181,32283.929013832272,31226.435975772496,31538.700335530219,31854.087338885525,30792.295884076284,31100.218842917049,31411.221031346213,30345.000913461583,30648.450922596199,30954.935431822163,29884.152457942284,30182.993982521704,30484.823922346925,29409.339833372298,29703.433231706018,30000.467564023082,28920.139911465212,29209.341310579865,29501.434723685663,28416.116742724422,28700.277910151668,28987.280689253184,27896.821167947619,28175.789379627095,28457.547273423366,27361.790417959499,27635.408322139094,27911.762405360485,26810.54770121599,27078.653178228149,{"$f":"FF160*(FE152+FE165)","v":27349.439710010429},26242.601778912438,26505.027796701561,26770.078074668578,25657.446527217166,25914.020992489335,26173.161202414231,25054.560486240276,25305.10609110268,25558.157152013704,24433.406395335744,24677.7404592891,24924.517863881989,23793.430714322712,24031.365021465939,24271.678671680595,23134.063130199305,23365.4037615013,23599.057799116308,22454.716048909377,22679.263209398468,22906.055841492453,21754.78407170928,21972.331912426376,22192.055231550639,21033.643455668047,21243.979890224724,21456.419689126975,20290.651557820147,20493.558073398348,20698.493654132333,19525.146262475559,19720.397725100313,19917.601702351316,18736.44539117673,18923.809845088501,19113.047943539386,17923.84609477668,18103.084555724447,18284.115401281691,17086.62422709641,17257.490469367374,17430.065374061051,16224.03369960356,16386.274036599596,16550.136776965592,15335.305816537151,15488.658874702523,15643.545463449547,14419.648589885945,14563.845075784806,14709.483526542652,13476.246033609983,13611.008493946083,13747.118578885542,12504.2574364763,12629.300010841065,12755.593010949475,11502.816612860872,11617.844778989482,11734.023226779376,10471.031130849073,10575.741442157563,10681.498856579137,{"$f":"HR160*(HQ152+HQ165)","v":9407.9815169468311},9502.0613321163,9597.0819454374632,8312.7204366937403,8395.8476410606781,8479.8061174712839,7184.2718504478989,7256.1145689523782,7328.6757146419013,6021.6301435902224,6081.8464450261254,6142.6649094763861,4823.7592303730526,4871.9968226767833,4920.7167909035506,3589.5916306144886,3625.4875469206331,3661.7424223898397,2318.0275184156403,2341.2077935997968,2364.6198715357946,1007.9337420530547,1018.0130794735852,1028.1932102683211,-341.85718582709347,-345.27575768536445,-348.72851526221808,-1732.5481286129382,-1749.8736098990678,-1767.3723459980581,-3165.3783976561367,-3197.0321816326982,-3229.002503449025,-4641.624856681613,-4688.0411052484296,-4734.9215163009139,-6162.6030596620203,-6224.229090258641,-6286.4713811612273,-7729.6684231709378,-7806.9651074026469,-7885.0347584766732,{"$f":"JH160*(JG152+JG165)","v":-9344.2174342595372},{"$f":"JI160*(JH152+JH165)","v":-9437.6596086021327},{"$f":"JJ160*(JI152+JI165)","v":-9532.0362046881546},{"$f":"JK160*(JJ152+JJ165)","v":-11007.688894933133},{"$f":"JL160*(JK152+JK165)","v":-11117.765783882465},{"$f":"JM160*(JL152+JL165)","v":-11228.943441721289},{"$f":"JN160*(JM152+JM165)","v":-12721.565204336601},{"$f":"JO160*(JN152+JN165)","v":-12848.780856379966},{"$f":"JP160*(JO152+JO165)","v":-12977.268664943767},{"$f":"JQ160*(JP152+JP165)","v":-14487.373679791302},{"$f":"JR160*(JQ152+JQ165)","v":-14632.247416589216},{"$f":"JS160*(JR152+JR165)","v":-14778.569890755109},{"$f":"JT160*(JS152+JS165)","v":-16306.687917860756},{"$f":"JU160*(JT152+JT165)","v":-16469.754797039364},{"$f":"JV160*(JU152+JU165)","v":-16634.452345009755},{"$f":"JW160*(JV152+JV165)","v":-18181.129196657952},{"$f":"JX160*(JW152+JW165)","v":-18362.940488624532},{"$f":"JY160*(JX152+JX165)","v":-18546.569893510776},{"$f":"JZ160*(JY152+JY165)","v":-20112.367920643985},{"$f":"KA160*(JZ152+JZ165)","v":-20313.491599850422},{"$f":"KB160*(KA152+KA165)","v":-20516.62651584893},{"$f":"KC160*(KB152+KB165)","v":-22102.125109205517},{"$f":"KD160*(KC152+KC165)","v":-22323.146360297571},{"$f":"KE160*(KD152+KD165)","v":-22546.377823900548},{"$f":"KF160*(KE152+KE165)","v":-24152.173930337653},{"$f":"KG160*(KF152+KF165)","v":-24393.695669641031},{"$f":"KH160*(KG152+KG165)","v":-24637.632626337443},{"$f":"KI160*(KH152+KH165)","v":-26264.341280798912},{"$f":"KJ160*(KI152+KI165)","v":-26526.984693606901},{"$f":"KK160*(KJ152+KJ165)","v":-26792.25454054297},{"$f":"KL160*(KK152+KK165)","v":-28440.509414146498},{"$f":"KM160*(KL152+KL165)","v":-28724.914508287962},{"$f":"KN160*(KM152+KM165)","v":-29012.163653370841},{"$f":"KO160*(KN152+KN165)","v":-30682.617618102646},{"$f":"KP160*(KO152+KO165)","v":-30989.44379428367},{"$f":"KQ160*(KP152+KP165)","v":-31299.338232226506},{"$f":"KR160*(KQ152+KQ165)","v":-32992.663942746876},{"$f":"KS160*(KR152+KR165)","v":-33322.590582174344},{"$f":"KT160*(KS152+KS165)","v":-33655.816487996082},{"$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,{"$f":"SUM(I169:QJ169)","v":4020000.0000000005},{"$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":15813.132619809767},0,0,16702.36655132263,0,0,{"$f":"AP170-AP168","v":17208.464960194251},0,0,{"$f":"AS170-AS168","v":17729.898656953097},0,0,{"$f":"AV170-AV168","v":18267.132316157455},0,0,{"$f":"AY170-AY168","v":18820.64469246933},0,0,{"$f":"BB170-BB168","v":19390.929047295824},0,0,{"$f":"BE170-BE168","v":19978.49358835796},0,0,{"$f":"BH170-BH168","v":20583.861922578799},0,0,{"$f":"BK170-BK168","v":21207.573522694845},0,0,{"$f":"BN170-BN168","v":21850.184208006016},0,0,{"$f":"BQ170-BQ168","v":22512.266639692825},0,0,{"$f":"BT170-BT168","v":23194.41083114213},0,0,{"$f":"BW170-BW168","v":23897.224673736579},0,0,{"$f":"BZ170-BZ168","v":24621.334478575474},0,0,{"$f":"CC170-CC168","v":25367.385534610774},0,0,{"$f":"CF170-CF168","v":26136.042683695006},0,0,{"$f":"CI170-CI168","v":26927.990913053683},0,0,{"$f":"CL170-CL168","v":27743.935965710087},0,0,{"$f":"CO170-CO168","v":28584.604969407083},0,0,{"$f":"CR170-CR168","v":29450.747084585091},0,0,{"$f":"CU170-CU168","v":30343.134171995087},0,0,{"$f":"CX170-CX168","v":31262.561480540709},0,0,{"$f":"DA170-DA168","v":32209.848355962575},0,0,{"$f":"DD170-DD168","v":33185.838970996585},0,0,{"$f":"DG170-DG168","v":34191.403077656752},0,0,{"$f":"DJ170-DJ168","v":35227.436782312841},0,0,{"$f":"DM170-DM168","v":36294.863344253696},0,0,{"$f":"DP170-DP168","v":37394.633998447942},0,0,{"$f":"DS170-DS168","v":38527.728803234917},0,0,{"$f":"DV170-DV168","v":39695.157513701735},0,0,{"$f":"DY170-DY168","v":40897.960481524409},0,0,{"$f":"EB170-EB168","v":42137.209582075084},0,0,{"$f":"EE170-EE168","v":43414.009169621539},0,0,{"$f":"EH170-EH168","v":44729.497061470232},0,0,{"$f":"EK170-EK168","v":46084.845551929844},0,0,{"$f":"EN170-EN168","v":47481.262456998869},0,0,{"$f":"EQ170-EQ168","v":48919.992190708377},0,0,{"$f":"ET170-ET168","v":50402.316874079042},0,0,{"$f":"EW170-EW168","v":51929.557477680515},0,0,{"$f":"EZ170-EZ168","v":53503.074998811702},0,0,{"$f":"FC170-FC168","v":55124.271674350704},0,0,{"$f":"FF170-FF168","v":56794.592230355222},0,0,{"$f":"FI170-FI168","v":58515.525169527202},0,0,{"$f":"FL170-FL168","v":60288.604097689051},0,0,{"$f":"FO170-FO168","v":62115.409090453119},0,0,{"$f":"FR170-FR168","v":63997.568101302953},0,0,{"$f":"FU170-FU168","v":65936.75841234054},0,0,{"$f":"FX170-FX168","v":67934.708128992876},0,0,{"$f":"GA170-GA168","v":69993.197720009484},0,0,{"$f":"GD170-GD168","v":72114.06160412349},0,0,{"$f":"GG170-GG168","v":74299.18978479004},0,0,{"$f":"GJ170-GJ168","v":76550.529534458954},0,0,{"$f":"GM170-GM168","v":78870.087129882595},0,0,{"$f":"GP170-GP168","v":81259.929640005168},0,0,{"$f":"GS170-GS168","v":83722.186768026964},0,0,{"$f":"GV170-GV168","v":86259.052749284951},0,0,{"$f":"GY170-GY168","v":88872.788306641043},0,0,{"$f":"HB170-HB168","v":91565.722665120556},0,0,{"$f":"HE170-HE168","v":94340.255627596373},0,0,{"$f":"HH170-HH168","v":97198.859713368176},0,0,{"$f":"HK170-HK168","v":100144.08236154294},0,0,{"$f":"HN170-HN168","v":103178.54820118005},0,0,{"$f":"HQ170-HQ168","v":106304.96139022401},0,0,{"$f":"HT170-HT168","v":109526.10802530919},0,0,{"$f":"HW170-HW168","v":112844.85862458407},0,0,{"$f":"HZ170-HZ168","v":116264.1706857676},0,0,{"$f":"IC170-IC168","v":119787.09132171705},0,0,{"$f":"IF170-IF168","v":123416.7599758564},0,0,{"$f":"II170-II168","v":127156.41121988482},0,0,{"$f":"IL170-IL168","v":131009.37763625855},0,0,{"$f":"IO170-IO168","v":134979.09278801482},0,0,{"$f":"IR170-IR168","v":139069.09427858447},0,0,{"$f":"IU170-IU168","v":143283.02690431985},0,0,{"$f":"IX170-IX168","v":147624.64590254764},0,0,{"$f":"JA170-JA168","v":152097.82029804075},0,0,{"$f":"JD170-JD168","v":156706.53635089166},0,0,{"$f":"JG170-JG168","v":161454.90110886004},0,0,{"$f":"JJ170-JJ168","v":166347.1460673596},0,0,{"$f":"JM170-JM168","v":171387.63094034669},0,0,{"$f":"JP170-JP168","v":176580.84754547011},0,0,{"$f":"JS170-JS168","v":181931.42380694541},0,0,{"$f":"JV170-JV168","v":187444.12787971966},0,0,{"$f":"JY170-JY168","v":193123.87239860304},0,0,{"$f":"KB170-KB168","v":198975.71885615314},0,0,{"$f":"KE170-KE168","v":205004.88211321342},0,0,{"$f":"KH170-KH168","v":211216.73504612592},0,0,{"$f":"KK170-KK168","v":217616.81333475857},0,0,{"$f":"KN170-KN168","v":224210.82039561507},0,0,{"$f":"KQ170-KQ168","v":231004.63246442261},0,0,{"$f":"KT170-KT168","v":-3299266.3942746869},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179595.33634439672,179595.33634439672,179595.33634439672,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,{"$f":"BY183","v":359190.67268879345},359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,{"$f":"EK183","v":359190.67268879345},359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,{"$f":"GW183","v":359190.67268879345},359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,359190.67268879345,494649.90861507552,494649.90861507552,494649.90861507552,315054.57227067876,315054.57227067876,315054.57227067876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":0.15398999999999999},{"$f":"$H$207*I$32","v":0.15398999999999999},0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,{"$f":"$H$207*BU$32","v":0.15398999999999999},0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,{"$f":"$H$207*EG$32","v":0.15398999999999999},0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,{"$f":"$H$207*GS$32","v":0.15398999999999999},0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,{"$f":"$H$207*JE$32","v":0.15398999999999999},0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999,0.15398999999999999]
[null,null,"Production"]
[null,null,"Kwh Sold"]
[null,null,"Production Used",null,null,null,{"$f":"SUM(AG216:AR216)","v":-347480},-8691760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG222/3","v":-29512},{"$f":"AH222/3","v":-29512},-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,{"$f":"CT222/3","v":-29512},-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,{"$f":"FF222/3","v":-28560},-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,{"$f":"HR222/3","v":-29512},-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,{"$f":"KD222/3","v":-29512},-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-27608,-29512,-28560,-29512,-28560,-29512,-29512,-28560,-29512,-28560,-29512,-29512,-26656,-29512,-28560,-29512,-27608]
[null,null,"Production Stored (PV and BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":2745640.1020530793},27279955.647551566,{"$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},{"$f":"IF(J215+J216+J217<0,0,IF(J215+J216+J217>J37*(_xlfn.DAYS(J4,J3)+1),J37*(_xlfn.DAYS(J4,J3)+1),J215+J216+J217))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325956.93596999999,325685.30519002501,204415.70679960866,83152.083295459859,21134.507132116938,3897.5558944069198,243296.41603703517,265413.67170925334,323790.21722930961,313084.25036930828,323250.79172157828,312562.66070497781,322712.26488175883,322443.33799435734,188828.62082967721,69281.289016121416,8971.2492738624569,0,232963.37210477598,254348.27945893037,320567.11429587199,309967.71777479886,320033.0583880971,309451.32016720041,307554.93540207809,319233.64229246089,162467.7606737758,47892.2133920372,0,0,219208.2769326705,240505.28235665604,313176.6971771291,306882.20806119492,316847.35531740432,306370.95082707074,277106.69683011458,316055.89684440696,136127.33516350924,26511.994327554479,0,{"$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":0},205478.68063619372,225737.62453420775,292754.42765915976,303827.41241762746,313693.36367085541,303321.24438819004,246690.61921599647,308003.61484040506,109804.7211954149,5138.5030960566364,0,0,191773.21515822574,212899.92926856701,272365.33695523429,300803.02510722121,310570.76778361958,300301.89562303218,216303.67312257458,279160.54907732899,83497.297580264043,0,0,0,178090.51491735084,199134.82249522326,252007.39368913579,297808.74343649548,307479.25513308612,297312.60234239529,185942.83217563038,250349.76230140938,57202.444782035192,0,0,0,164429.21667179011,185392.93267125078,231678.56969451578,294844.26772506972,287052.35504333698,271507.93167385738,155605.07276245882,221568.38486450654,30917.544657070423,0,0,0,150787.95938357513,170720.89063864807,211376.83981283556,291909.30127566983,262412.07424287312,244515.84499801905,125287.37373073981,192813.55020046653,4639.9801933823619,0,0,0,137165.38408294623,157973.32948791631,191100.18169161025,{"$f":"IF(EH215+EH216+EH217<0,0,IF(EH215+EH216+EH217>EH37*(_xlfn.DAYS(EH4,EH3)+1),EH37*(_xlfn.DAYS(EH4,EH3)+1),EH215+EH216+EH217))","v":289003.55034443329},237802.17897319165,217552.39425828028,94986.71608767123,164082.39453960629,0,0,0,0,123560.1337329665,144292.88442187465,170846.57558294863,286126.72411151056,213220.21785717085,190614.89389188704,64700.082699333318,135372.05662349705,0,0,0,0,109970.85309433378,130630.19261968916,150614.00414236111,283278.53465195809,188663.74243031163,163700.66106384387,34424.457990254043,106679.67742000916,0,0,0,0,96396.188590379432,116031.89310110768,130400.45222781831,280458.69690692186,164130.30689685256,136807.01539970911,4156.8276431472041,78002.399838597514,0,0,0,0,82834.788172239787,103352.62659088511,110203.90669903834,260739.60380817985,139617.46788616292,109931.27871865104,0,49337.368445793167,0,0,0,0,69285.301184187643,89735.035383385024,90022.356216986314,238420.45906233159,115122.78420939529,83070.774766734568,0,{"$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":20681.7291808757},0,0,0,0,55746.378229107708,76129.763207344804,69853.79104356165,216129.09192428028,90643.816616362426,56222.828950415831,0,0,0,0,0,0,42216.671034106752,61583.455090791802,49696.202841457445,193863.28195040731,66178.127552622464,29384.768070216058,0,0,0,0,0,0,28694.832316242508,48950.757226095302,29547.584474168834,171620.81136067095,41723.280916748336,2553.92005454842,0,0,0,0,0,0,15179.515648356522,35374.316835141391,9405.9298061317531,149399.46481769753,17276.84181775013,0,0,0,0,0,0,0,1669.3753250017762,21804.782034618896,0,127197.02920612996,0,0,0,0,0,0,0,{"$f":"IF(JF215+JF216+JF217<0,0,IF(JF215+JF216+JF217>JF37*(_xlfn.DAYS(JF4,JF3)+1),JF37*(_xlfn.DAYS(JF4,JF3)+1),JF215+JF216+JF217))","v":0},0,7288.8017013999633,0,105011.29341220774,0,0,0,0,0,0,0,0,0,0,0,82840.048103558598,0,0,0,0,0,0,0,0,0,0,0,60681.085509177297,0,0,0,0,0,0,0,0,0,0,0,38532.199199577095,0,0,0,0,0,0,0,0,0,0,0,16391.183867080137,0,0,0,0,0,0,0,0,0,0,0,{"$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,-1042440,-26249496,{"$f":"Inputs!$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$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-88536},{"$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$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-82824},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-79968},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-85680},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-88536},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-82824}]
[null,null,"Storage Sold",null,null,null,3121916.4436376118,65818188.428957611,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-28560,-29512,0,0,0,0,0,0,0,0,0,0,0,274631.22064146161,274398.81029026874,253513.07615628332,253820.10198935401,241742.84793378151,248461.05808775534,263017.35856420588,240175.75484186225,272777.35171134112,263754.66411379678,272315.81317838922,263308.38612911192,271855.04355581274,271624.94668552454,249868.10972998763,250194.05617084785,238313.84084628324,245455.67587106163,259616.75805313623,236999.3178932431,270019.62858158385,261088.12376494287,269562.68433876272,260646.28816240851,262853.46874648298,268878.69493390532,245584.34271124756,246131.16956460616,235108.65954965603,242718.56685558794,256032.27333917876,233676.12270476524,261383.58205269009,258448.12694199907,266836.96095231845,258010.68950083852,258251.48891661037,266159.78017891408,241328.27105915791,242096.12148483132,232484.02426165342,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":240008.70382726094},252476.58698107145,238048.11113829172,257418.99792620656,255834.4094229117,264138.37021712516,255401.32636253478,253678.58312838501,257242.61276641238,237099.4696208181,238088.50877225073,229885.51536427607,237325.81557152153,248949.34348494222,227108.17383646924,253483.37065750291,253246.7096157709,261466.64204680244,252817.93759139208,249134.29461608228,252795.91296624165,232897.51598077337,235110.48728675471,227312.87278775719,234669.63357355964,245450.19020734285,223862.76355428918,249576.30692373891,250684.76853262918,258821.50904348871,250260.26463092974,244618.16948721604,248377.73578390153,228721.99041881901,232476.35731727676,224765.83905114097,232039.89199144053,241978.77731999347,220642.62927021866,245697.41626654821,248148.32976358151,248683.22292716883,240062.92586751172,240129.75667720201,243987.63988549385,224572.47586807533,229868.44825127244,222244.15923651255,229436.32762949826,238534.75777480809,224775.89944448401,241846.31105301576,245637.13945110241,244568.45066876552,235888.60931210779,235668.60790430557,239625.18675617455,220448.55787332857,227286.49907816638,219747.58096348509,226858.67991199382,235117.78726919758,214276.90358813482,238022.60643694008,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":243150.94626463845},240481.36417255097,231741.01708912165,231234.27762486815,235289.94065634941,217686.09351556754,224730.25138555912,217275.85436393984,224306.6908570356,231727.52421165042,211130.67585739231,234225.92032037466,240689.50137545465,236421.55510742014,227619.7348962909,226826.32298880955,230981.46857815114,215234.88756762649,222199.44933336417,214828.73205701905,221780.10505075945,228363.62968758264,208008.45139569094,230455.87331544468,238252.55843173014,232388.6178795271,223524.35107263536,222444.30379540008,226699.34020218888,212808.08164371608,219693.83962820232,212405.96912436659,219278.6696217662,225025.76742545795,211911.24797376129,226712.08870643555,235839.87353390252,228382.14959176315,219454.45655733705,218087.78244929938,222443.12785456801,210405.43285882971,217213.17149805115,210007.32308561564,216802.13421581237,221713.60376317136,201834.76630390121,222994.19241215021,225120.91652729223,224401.75000350634,215409.64484888106,215368.88886249793,218212.40646417622,208026.70074570965,214757.19666714667,207632.55387412006,214350.25097075469,218426.80761469551,198782.68859282878,219301.81294852932,221377.36500929017,220447.02149063724,211389.51196445388,212931.27256269299,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":214006.75352023053},205671.64723077955,212325.66933113465,205281.42381292777,211922.77449174202,215165.05043698431,195753.37992714939,215634.58139153355,217659.07014086255,216517.56900581758,207393.65639959305,210517.9210115693,210317.89607739297,203340.03661031788,209918.34613246965,202953.69759099282,209519.46182665587,211928.00619713194,199433.57870844111,211992.13134028181,213965.66043228185,212613.00003902701,203421.6790880879,208128.59267069085,207930.55884346526,201031.63552686683,207534.98613605869,200649.14223962449,207140.07244179447,208715.35133978369,189761.86089625757,208374.09888044233,210296.76689096206,208732.92457835513,199473.18336212338,205763.04840596611,205566.98586562776,198746.21294587723,205175.35080514749,198367.52710917083,204784.36819779917,205526.76475479465,186799.05171480088,204780.12254787434,206652.02298459393,204876.95507104392,197047.0879682996,203421.05146371463,203226.94058749487,196483.54013258577,202839.20397744668,196108.62384593429,202452.11332582042,202361.92774513396,183857.81388639996,201872.68616683673,203031.06460452656,201487.20570703517,194801.3287441413,201102.36744697185,200910.18880743266,194243.39062912235,200526.31184149589,193872.20636931734,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":200143.07440392103},199951.69517525111,187322.93443033798,199569.41503308067,199433.53002939292,199187.77175900823,192577.92446697649,198806.76429202908,198616.49865511913,192025.54023184502,198236.44291326241,191658.05084919484,197857.02033371452,197667.54615010312,178367.43342342105,197289.07133675998,195859.05988897383,196911.22705194264,190376.65260909614,196534.0122452082,196345.64056833723,189829.76696890022,195969.36801297369,189465.93568351248,195593.72231723537,195406.13421530437,176326.56994290854,195031.42685142765,192307.29712829919,194657.34373961057,188197.29285789767,194283.88383986661,194097.38727000006,187655.8510780081,193724.86024218006,187295.64147610802,193352.9538340405,193167.2330391788,174306.02181697069,192796.2556224697,188777.88697198068,192425.89624383202,186039.62709383437,192056.15387363129,191871.51374540332,185503.57498446654,191502.69496104546,185146.95101475285,191134.49061853747,190950.61854302196,178459.35777847897,190583.33394449094,185270.47688877411,190216.66123189867,183903.43936858591,189850.5993858602,189667.79721970539,183372.7232793764,189302.649765865,183019.64924941311,188938.11063753976,188756.06887867517,170325.06474179798,188392.44033892525,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":182139.53545675107},188029.41759422171,169871.26873108587]
[null,null,"Electricity Revenues",null,"EUR",{"$f":"SUM(I229:KP229)","v":40453184.235969134},{"$f":"SUM(AG229:AR229)","v":1705412.9755993199},{"$f":"SUM(I229:QJ229)","v":44827175.385278694},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204960.47135341063,188984.83093613762,184882.02643507355,155914.09997299669,130029.89438500401,78548.313288206889,85135.584324023599,84397.946408497664,128689.88659187182,133131.82707920385,156223.46560861549,174514.62921627818,207010.07606694475,190874.67924549896,186730.84669942432,157473.24097272663,131330.19332885405,78730.903500932807,85986.940167263834,85241.925872582637,129976.78545779052,134463.1453499959,157785.70026470165,176259.77550844094,209080.1768276142,192783.42603795396,188598.15516641855,159047.9733824539,131346.84646848365,77901.955146527602,86846.809568936471,86094.345131308466,131276.55331236843,135807.77680349586,159363.55726734866,178022.37326352534,211170.97859589031,194711.26029833351,190484.13671808271,160638.45311627843,{"$f":"BU208*BU218","v":129995.60284654229},77081.258387539972,87715.277664625843,86955.28858262155,132589.31884549212,137165.8545715308,160957.19284002215,179802.59699616057,213282.68838184924,196658.37290131685,192388.97808526354,162244.83764744125,128657.80990053217,76268.731085165316,88592.430441272096,87824.841468447761,133915.21203394706,138537.51311724613,162566.76476842238,181600.6229661222,215415.51526566772,198624.95663033001,194312.86786611617,161367.96853810496,127333.33373847407,75464.291918232761,89478.354745684803,88703.089883132227,135254.36415428651,139922.88824841857,164192.43241610657,183416.62919578343,217569.67041832441,200611.20619663331,196255.99654477733,159716.42656425334,126022.0418011888,74667.860375066288,90373.138293141659,89590.12078196356,136606.90779582938,141322.11713090274,165834.35674026766,185250.79548774124,219745.36712250763,202617.31825859964,198218.55651022508,158081.3245243385,124723.80284903019,73879.356745426776,91276.869676073067,90486.021989783199,137972.97687378764,142735.33830221178,167492.70030767034,187103.30344261866,221942.82079373271,204643.49144118562,200200.74207532738,156462.49877042888,123438.48694875013,73098.702112534171,92189.638372833811,91390.882209681033,{"$f":"EG208*EG218","v":139352.70664252553},144162.69168523391,169167.62731074705,188974.33647704485,224162.24900167008,206689.9263555975,198871.50465324172,154859.78728359257,122165.96546049409,72325.818345169289,93111.534756562149,92304.791031777844,140746.23370895081,145604.31860208625,170859.30358385452,190864.07984181531,226403.87149168676,208756.82561915347,196848.10074882791,153273.02965768162,120906.11102492655,71560.628089854014,94042.650104127781,93227.838942095623,142153.69604604034,147060.36178810711,172567.89661969309,192772.72064023346,228667.91020660364,210844.39387534498,194844.83840123948,151702.06708327806,119658.79755048416,70803.054763109481,94983.076605169044,94160.11733151658,143575.23300650073,148530.96540598819,174293.57558588998,194700.4478466358,230954.58930866965,212952.83781409849,192861.51711550343,150146.7423317995,118423.90020075606,70053.022543791289,95932.907371220746,95101.718504831748,145010.98533656573,150016.27506004806,176036.5113417489,196647.45232510217,229244.09971798677,215082.36619223948,190897.93839243249,148606.89973976303,117201.29538198972,69310.45636550097,96892.236444932947,96052.735689880064,146461.09518993139,151516.43781064855,177796.87645516641,198613.92684835321,{"$f":"GS208*GS218","v":226916.89879622648},217233.18985416184,188953.90570875866,147082.38519320582,115990.86073072111,68575.281909073034,97861.158809382265,97013.263046778855,147925.70614183071,153031.60218875503,179574.84521971806,200600.06611683674,224612.86351604055,218178.62630345419,187029.22449746431,145573.04611226066,114792.47510152801,67847.425595136796,98839.77039747611,97983.395677246663,149404.96320324903,154561.91821064262,181370.59367191524,202606.06677800513,222331.7632798281,215961.57435446847,185123.702128309,144078.73143588516,113606.0185549054,67126.814576752251,99828.168101450865,98963.229634019124,150899.01283528149,156107.53739274901,183184.29960863438,204632.12744578515,220073.36978542429,213766.59159182667,183237.14788855027,142599.29160674292,112431.3723452613,66413.376732119199,100826.44978246538,99952.86193035933,152408.00296363432,157668.61276667652,185016.14260472072,202940.74395293123,217837.45700325121,211593.45833236512,181369.37296385635,141134.57855623512,111268.41890903217,65707.040657359059,101834.71428029003,100952.39054966292,152279.6522603936,159245.29889434329,185763.17762223072,200876.83364521735,215623.80115369582,209441.95707971114,179520.19041940875,139684.44568968142,{"$f":"JE208*JE218","v":110117.04185291679},65007.735659368402,101030.2919916117,101961.91445515955,150718.57805640038,160837.75188328672,183868.79857123177,198833.46810696585,213432.18068471298,207311.87250251474,177689.41518119321,138248.74787164791,108977.12594222707,64315.391748743772,99979.368973879114,102162.4646915106,149173.04324358847,162446.12940211958,181993.27672576724,196810.44282950668,211262.37624965183,205202.99141289739,175876.8640174765,136827.34141142142,107848.55708935476,63629.939632776739,98938.907152566433,101104.64954715193,147642.8931382935,164070.59069614083,180136.42437567402,194807.55533990895,209114.17068530229,203115.10274511526,174082.35552046774,135420.08404862834,106731.22234235323,62951.310708518846,97908.802393851525,100057.36420546612,146127.97459661763,165711.29660310224,178298.05567931116,192824.60518071707,206987.34899016083,201047.99753443516,172305.71008816268,134026.83493899665,105625.00987363271,62279.437055915587,96888.951600491026,98873.905369704255,144628.13599910241,167368.40956913325,176477.98664495998,190861.39388988764,204881.69830291189,199001.46889621994,170546.74990636803,132647.45464025944,104529.80896876806,61614.251431008546,95879.252701501726,97993.964706494182,143143.22723555402,168157.54971283366,174676.03511240936,182620.46748156261]
[null,null,"Total Revenues",null,"EUR",44153847.388268024,2065649.032802975,{"$f":"SUM(I233:QJ233)","v":48557859.521827251},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247250.93301998929,231239.50373273611,211804.16599714354,167624.09396446586,133898.09340115593,80287.28107581324,116981.05639606855,118902.76115135789,170694.87098190124,173747.4078060874,198157.37767995562,215061.48759630011,248873.03422410434,232702.20478560287,211672.42316247965,167417.86596976616,133648.46431894699,79958.831963004894,116512.02434544776,118336.28078865787,171557.10806306862,174668.10552855945,199295.65802602773,216396.69742257023,248976.00482943433,234188.05627082603,210204.39488232182,166281.89277418135,132516.83687098892,79109.232154647558,115621.33542885113,117429.09904352941,171865.69778752542,175606.20387129427,200453.78088439617,217753.43933975947,247216.9204232686,235697.20484808448,208757.8091091337,165162.98667095264,{"$f":"SUM(BU229:BU232)","v":131145.79040798973},78268.089512346633,114742.65749862918,116452.51151712396,170589.64021143736,176561.79527856497,201631.86046975726,219131.84724272729,245482.9931660913,236568.08659720476,207332.52069112466,164061.03536204423,129788.39174421862,77435.319850987056,113875.90244196809,115651.08954507328,169331.08607521706,177534.97393097868,202830.01297720947,220532.05717582066,243774.04910331272,234887.08389064929,205928.38660432014,162517.8426791883,128444.50502547322,76610.839823456947,113020.98333763548,114780.08350028245,168089.90915636177,178525.83575475815,204048.3565937134,221954.2073463003,242089.91677660856,233230.00678127643,204545.26593820954,160846.42622702359,127113.99574988357,75794.566912306182,112177.81444726409,113920.95973049046,166865.98496894338,179534.47843119665,203054.29709222354,220478.10960758684,240430.42720671854,231596.6890306882,203183.01988160607,159191.64754519076,125796.73075445105,74986.419421487546,111346.31120675335,112989.50949272088,165659.19075112339,180561.00140628702,201594.16756910461,218917.01393476763,238795.41387649204,229986.9667745131,201841.51170871619,157553.34101643669,124492.57820172059,74186.316468180259,110526.39021778831,112238.01555713803,{"$f":"SUM(EG229:EG232)","v":164469.40545283974},181605.50590052558,200154.63767740285,217378.23305905078,237184.71271417994,228400.67850596618,199910.04200870098,155931.34267211106,123201.40756658575,73394.177974694903,109717.96923947529,111414.02636281867,163296.50972366513,182668.09491889252,198735.56301306855,215861.61260431321,235598.16207697074,226837.66505964543,197868.14378547308,154325.49017575564,121923.08962322553,72609.924660458899,108920.96718009305,110601.58184505197,162140.38590083507,183748.87326100923,197336.80121599964,214367.00040865643,234035.60273476949,225297.76959556196,195846.57121695264,152735.62280685702,120657.49643217056,71833.478034081767,108135.30408895873,109714.00980543395,161000.91799744437,184847.94753147382,195958.21195576078,212894.24650914047,232496.8778542178,223780.83758340264,193845.12197560217,151161.5814447609,119404.50132749858,71064.760385499423,107360.90114840801,109011.00200607932,159877.9916908115,183781.58042111044,194599.656917505,211443.20312673805,230245.02374108235,222286.71678702298,191863.59574791201,149603.20855274689,118163.97890415718,70303.694778196572,106597.68066588836,108232.70712393042,158771.49431100866,182456.90928476606,193260.99978809716,210013.72465150637,{"$f":"SUM(GS229:GS232)","v":227899.43103423651},220815.25724916984,189901.79421435186,148060.34816226125,116935.80500541259,69550.205041506575,105845.56606616455,107465.63778044215,157681.31482955755,181150.91087129593,191942.10624243709,208605.66762797598,225577.1870461962,219141.44064793471,187959.52102952247,146532.84585730705,115719.85671042366,68804.215762987995,105104.48188363622,106620.75500689854,156607.34384828879,179863.45417250425,190642.84392998129,207218.89074075484,223278.05935695602,216906.37626879878,186036.5818025042,145020.54875898964,114516.0123219395,68065.652280876981,104374.35375476591,105964.86898062749,155549.47358836432,178594.41003294502,189363.0824614623,205853.2548003461,221001.81786008738,214693.56037702752,184132.78407740174,143523.30551021572,113324.15135411927,67334.440676614802,103655.10841061738,105231.01893704484,154507.59787946165,177343.65113696584,188102.69339580351,203823.56026466601,218748.23473970871,212502.77150464224,182247.9373140824,142040.96626054487,112144.15452047362,66610.507767449817,102946.67366950332,104508.09324250084,153178.74759967625,176111.05199593527,186659.36451617198,201742.70573114927,216517.08444768481,210333.79038822179,180381.85286910573,140573.38265119219,{"$f":"SUM(JE229:JE232)","v":110975.90372192599},65893.781099112923,101914.89347742309,103704.77905257483,151600.29524322765,174896.48893565327,184747.63626423688,199682.56463489577,214308.14368105261,208186.39994695742,178534.34397684384,139120.40780017953,109819.28203499271,65184.188938566171,100846.73658331,102944.60334215505,150037.55526519453,173699.84008394246,182854.93791687847,197642.93078826665,212121.19135967264,206060.38526092656,176705.22573078854,137681.89628763517,108674.17370008078,64481.660266823295,99789.212436684626,101871.38990786634,148490.3712599469,172520.98535841948,180981.08004483674,195623.60005607514,209956.00860410178,203955.53354958241,174894.31506504526,136257.70414123949,107540.46410990224,63786.124771841882,98742.215196055127,100808.85955535159,146958.58837876207,171359.80645444544,179125.87510448613,193624.37033515639,207812.37871368736,201871.63415045873,173101.4307360113,134847.68882181565,106418.03979800368,63097.512841486277,97705.640073507064,99636.60753680428,145442.05331432715,170216.18683325386,177289.13741906529,191645.04153413948,205690.08714487846,199808.47849808488,171326.39330423583,133451.70920906356,105306.78842741009,62415.755556560369,96679.383324215611,98715.423784072409,{"$f":"SUM(LQ229:LQ232)","v":143940.61428539525},168927.88872370432,175470.68316009414,182575.8613446792]
[]
[null,null,{"$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,{"$f":"OpEx!A12","v":"      Warranty"},null,"EUR",null,null,2203341.100290006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":7344.470334300001},{"$f":"OpEx!AJ12","v":7344.470334300001},{"$f":"OpEx!AK12","v":7344.470334300001},{"$f":"OpEx!AL12","v":7344.470334300001},{"$f":"OpEx!AM12","v":7344.470334300001},{"$f":"OpEx!AN12","v":7344.470334300001},{"$f":"OpEx!AO12","v":7344.470334300001},{"$f":"OpEx!AP12","v":7344.470334300001},{"$f":"OpEx!AQ12","v":7344.470334300001},{"$f":"OpEx!AR12","v":7344.470334300001},{"$f":"OpEx!AS12","v":7344.470334300001},{"$f":"OpEx!AT12","v":7344.470334300001},{"$f":"OpEx!AU12","v":7344.470334300001},{"$f":"OpEx!AV12","v":7344.470334300001},{"$f":"OpEx!AW12","v":7344.470334300001},{"$f":"OpEx!AX12","v":7344.470334300001},{"$f":"OpEx!AY12","v":7344.470334300001},{"$f":"OpEx!AZ12","v":7344.470334300001},{"$f":"OpEx!BA12","v":7344.470334300001},{"$f":"OpEx!BB12","v":7344.470334300001},{"$f":"OpEx!BC12","v":7344.470334300001},{"$f":"OpEx!BD12","v":7344.470334300001},{"$f":"OpEx!BE12","v":7344.470334300001},{"$f":"OpEx!BF12","v":7344.470334300001},{"$f":"OpEx!BG12","v":7344.470334300001},{"$f":"OpEx!BH12","v":7344.470334300001},{"$f":"OpEx!BI12","v":7344.470334300001},{"$f":"OpEx!BJ12","v":7344.470334300001},{"$f":"OpEx!BK12","v":7344.470334300001},{"$f":"OpEx!BL12","v":7344.470334300001},{"$f":"OpEx!BM12","v":7344.470334300001},{"$f":"OpEx!BN12","v":7344.470334300001},{"$f":"OpEx!BO12","v":7344.470334300001},{"$f":"OpEx!BP12","v":7344.470334300001},{"$f":"OpEx!BQ12","v":7344.470334300001},{"$f":"OpEx!BR12","v":7344.470334300001},{"$f":"OpEx!BS12","v":7344.470334300001},{"$f":"OpEx!BT12","v":7344.470334300001},{"$f":"OpEx!BU12","v":7344.470334300001},{"$f":"OpEx!BV12","v":7344.470334300001},{"$f":"OpEx!BW12","v":7344.470334300001},{"$f":"OpEx!BX12","v":7344.470334300001},{"$f":"OpEx!BY12","v":7344.470334300001},{"$f":"OpEx!BZ12","v":7344.470334300001},{"$f":"OpEx!CA12","v":7344.470334300001},{"$f":"OpEx!CB12","v":7344.470334300001},{"$f":"OpEx!CC12","v":7344.470334300001},{"$f":"OpEx!CD12","v":7344.470334300001},{"$f":"OpEx!CE12","v":7344.470334300001},{"$f":"OpEx!CF12","v":7344.470334300001},{"$f":"OpEx!CG12","v":7344.470334300001},{"$f":"OpEx!CH12","v":7344.470334300001},{"$f":"OpEx!CI12","v":7344.470334300001},{"$f":"OpEx!CJ12","v":7344.470334300001},{"$f":"OpEx!CK12","v":7344.470334300001},{"$f":"OpEx!CL12","v":7344.470334300001},{"$f":"OpEx!CM12","v":7344.470334300001},{"$f":"OpEx!CN12","v":7344.470334300001},{"$f":"OpEx!CO12","v":7344.470334300001},{"$f":"OpEx!CP12","v":7344.470334300001},{"$f":"OpEx!CQ12","v":7344.470334300001},{"$f":"OpEx!CR12","v":7344.470334300001},{"$f":"OpEx!CS12","v":7344.470334300001},{"$f":"OpEx!CT12","v":7344.470334300001},{"$f":"OpEx!CU12","v":7344.470334300001},{"$f":"OpEx!CV12","v":7344.470334300001},{"$f":"OpEx!CW12","v":7344.470334300001},{"$f":"OpEx!CX12","v":7344.470334300001},{"$f":"OpEx!CY12","v":7344.470334300001},{"$f":"OpEx!CZ12","v":7344.470334300001},{"$f":"OpEx!DA12","v":7344.470334300001},{"$f":"OpEx!DB12","v":7344.470334300001},{"$f":"OpEx!DC12","v":7344.470334300001},{"$f":"OpEx!DD12","v":7344.470334300001},{"$f":"OpEx!DE12","v":7344.470334300001},{"$f":"OpEx!DF12","v":7344.470334300001},{"$f":"OpEx!DG12","v":7344.470334300001},{"$f":"OpEx!DH12","v":7344.470334300001},{"$f":"OpEx!DI12","v":7344.470334300001},{"$f":"OpEx!DJ12","v":7344.470334300001},{"$f":"OpEx!DK12","v":7344.470334300001},{"$f":"OpEx!DL12","v":7344.470334300001},{"$f":"OpEx!DM12","v":7344.470334300001},{"$f":"OpEx!DN12","v":7344.470334300001},{"$f":"OpEx!DO12","v":7344.470334300001},{"$f":"OpEx!DP12","v":7344.470334300001},{"$f":"OpEx!DQ12","v":7344.470334300001},{"$f":"OpEx!DR12","v":7344.470334300001},{"$f":"OpEx!DS12","v":7344.470334300001},{"$f":"OpEx!DT12","v":7344.470334300001},{"$f":"OpEx!DU12","v":7344.470334300001},{"$f":"OpEx!DV12","v":7344.470334300001},{"$f":"OpEx!DW12","v":7344.470334300001},{"$f":"OpEx!DX12","v":7344.470334300001},{"$f":"OpEx!DY12","v":7344.470334300001},{"$f":"OpEx!DZ12","v":7344.470334300001},{"$f":"OpEx!EA12","v":7344.470334300001},{"$f":"OpEx!EB12","v":7344.470334300001},{"$f":"OpEx!EC12","v":7344.470334300001},{"$f":"OpEx!ED12","v":7344.470334300001},{"$f":"OpEx!EE12","v":7344.470334300001},{"$f":"OpEx!EF12","v":7344.470334300001},{"$f":"OpEx!EG12","v":7344.470334300001},{"$f":"OpEx!EH12","v":7344.470334300001},{"$f":"OpEx!EI12","v":7344.470334300001},{"$f":"OpEx!EJ12","v":7344.470334300001},{"$f":"OpEx!EK12","v":7344.470334300001},{"$f":"OpEx!EL12","v":7344.470334300001},{"$f":"OpEx!EM12","v":7344.470334300001},{"$f":"OpEx!EN12","v":7344.470334300001},{"$f":"OpEx!EO12","v":7344.470334300001},{"$f":"OpEx!EP12","v":7344.470334300001},{"$f":"OpEx!EQ12","v":7344.470334300001},{"$f":"OpEx!ER12","v":7344.470334300001},{"$f":"OpEx!ES12","v":7344.470334300001},{"$f":"OpEx!ET12","v":7344.470334300001},{"$f":"OpEx!EU12","v":7344.470334300001},{"$f":"OpEx!EV12","v":7344.470334300001},{"$f":"OpEx!EW12","v":7344.470334300001},{"$f":"OpEx!EX12","v":7344.470334300001},{"$f":"OpEx!EY12","v":7344.470334300001},{"$f":"OpEx!EZ12","v":7344.470334300001},{"$f":"OpEx!FA12","v":7344.470334300001},{"$f":"OpEx!FB12","v":7344.470334300001},{"$f":"OpEx!FC12","v":7344.470334300001},{"$f":"OpEx!FD12","v":7344.470334300001},{"$f":"OpEx!FE12","v":7344.470334300001},{"$f":"OpEx!FF12","v":7344.470334300001},{"$f":"OpEx!FG12","v":7344.470334300001},{"$f":"OpEx!FH12","v":7344.470334300001},{"$f":"OpEx!FI12","v":7344.470334300001},{"$f":"OpEx!FJ12","v":7344.470334300001},{"$f":"OpEx!FK12","v":7344.470334300001},{"$f":"OpEx!FL12","v":7344.470334300001},{"$f":"OpEx!FM12","v":7344.470334300001},{"$f":"OpEx!FN12","v":7344.470334300001},{"$f":"OpEx!FO12","v":7344.470334300001},{"$f":"OpEx!FP12","v":7344.470334300001},{"$f":"OpEx!FQ12","v":7344.470334300001},{"$f":"OpEx!FR12","v":7344.470334300001},{"$f":"OpEx!FS12","v":7344.470334300001},{"$f":"OpEx!FT12","v":7344.470334300001},{"$f":"OpEx!FU12","v":7344.470334300001},{"$f":"OpEx!FV12","v":7344.470334300001},{"$f":"OpEx!FW12","v":7344.470334300001},{"$f":"OpEx!FX12","v":7344.470334300001},{"$f":"OpEx!FY12","v":7344.470334300001},{"$f":"OpEx!FZ12","v":7344.470334300001},{"$f":"OpEx!GA12","v":7344.470334300001},{"$f":"OpEx!GB12","v":7344.470334300001},{"$f":"OpEx!GC12","v":7344.470334300001},{"$f":"OpEx!GD12","v":7344.470334300001},{"$f":"OpEx!GE12","v":7344.470334300001},{"$f":"OpEx!GF12","v":7344.470334300001},{"$f":"OpEx!GG12","v":7344.470334300001},{"$f":"OpEx!GH12","v":7344.470334300001},{"$f":"OpEx!GI12","v":7344.470334300001},{"$f":"OpEx!GJ12","v":7344.470334300001},{"$f":"OpEx!GK12","v":7344.470334300001},{"$f":"OpEx!GL12","v":7344.470334300001},{"$f":"OpEx!GM12","v":7344.470334300001},{"$f":"OpEx!GN12","v":7344.470334300001},{"$f":"OpEx!GO12","v":7344.470334300001},{"$f":"OpEx!GP12","v":7344.470334300001},{"$f":"OpEx!GQ12","v":7344.470334300001},{"$f":"OpEx!GR12","v":7344.470334300001},{"$f":"OpEx!GS12","v":7344.470334300001},{"$f":"OpEx!GT12","v":7344.470334300001},{"$f":"OpEx!GU12","v":7344.470334300001},{"$f":"OpEx!GV12","v":7344.470334300001},{"$f":"OpEx!GW12","v":7344.470334300001},{"$f":"OpEx!GX12","v":7344.470334300001},{"$f":"OpEx!GY12","v":7344.470334300001},{"$f":"OpEx!GZ12","v":7344.470334300001},{"$f":"OpEx!HA12","v":7344.470334300001},{"$f":"OpEx!HB12","v":7344.470334300001},{"$f":"OpEx!HC12","v":7344.470334300001},{"$f":"OpEx!HD12","v":7344.470334300001},{"$f":"OpEx!HE12","v":7344.470334300001},{"$f":"OpEx!HF12","v":7344.470334300001},{"$f":"OpEx!HG12","v":7344.470334300001},{"$f":"OpEx!HH12","v":7344.470334300001},{"$f":"OpEx!HI12","v":7344.470334300001},{"$f":"OpEx!HJ12","v":7344.470334300001},{"$f":"OpEx!HK12","v":7344.470334300001},{"$f":"OpEx!HL12","v":7344.470334300001},{"$f":"OpEx!HM12","v":7344.470334300001},{"$f":"OpEx!HN12","v":7344.470334300001},{"$f":"OpEx!HO12","v":7344.470334300001},{"$f":"OpEx!HP12","v":7344.470334300001},{"$f":"OpEx!HQ12","v":7344.470334300001},{"$f":"OpEx!HR12","v":7344.470334300001},{"$f":"OpEx!HS12","v":7344.470334300001},{"$f":"OpEx!HT12","v":7344.470334300001},{"$f":"OpEx!HU12","v":7344.470334300001},{"$f":"OpEx!HV12","v":7344.470334300001},{"$f":"OpEx!HW12","v":7344.470334300001},{"$f":"OpEx!HX12","v":7344.470334300001},{"$f":"OpEx!HY12","v":7344.470334300001},{"$f":"OpEx!HZ12","v":7344.470334300001},{"$f":"OpEx!IA12","v":7344.470334300001},{"$f":"OpEx!IB12","v":7344.470334300001},{"$f":"OpEx!IC12","v":7344.470334300001},{"$f":"OpEx!ID12","v":7344.470334300001},{"$f":"OpEx!IE12","v":7344.470334300001},{"$f":"OpEx!IF12","v":7344.470334300001},{"$f":"OpEx!IG12","v":7344.470334300001},{"$f":"OpEx!IH12","v":7344.470334300001},{"$f":"OpEx!II12","v":7344.470334300001},{"$f":"OpEx!IJ12","v":7344.470334300001},{"$f":"OpEx!IK12","v":7344.470334300001},{"$f":"OpEx!IL12","v":7344.470334300001},{"$f":"OpEx!IM12","v":7344.470334300001},{"$f":"OpEx!IN12","v":7344.470334300001},{"$f":"OpEx!IO12","v":7344.470334300001},{"$f":"OpEx!IP12","v":7344.470334300001},{"$f":"OpEx!IQ12","v":7344.470334300001},{"$f":"OpEx!IR12","v":7344.470334300001},{"$f":"OpEx!IS12","v":7344.470334300001},{"$f":"OpEx!IT12","v":7344.470334300001},{"$f":"OpEx!IU12","v":7344.470334300001},{"$f":"OpEx!IV12","v":7344.470334300001},{"$f":"OpEx!IW12","v":7344.470334300001},{"$f":"OpEx!IX12","v":7344.470334300001},{"$f":"OpEx!IY12","v":7344.470334300001},{"$f":"OpEx!IZ12","v":7344.470334300001},{"$f":"OpEx!JA12","v":7344.470334300001},{"$f":"OpEx!JB12","v":7344.470334300001},{"$f":"OpEx!JC12","v":7344.470334300001},{"$f":"OpEx!JD12","v":7344.470334300001},{"$f":"OpEx!JE12","v":7344.470334300001},{"$f":"OpEx!JF12","v":7344.470334300001},{"$f":"OpEx!JG12","v":7344.470334300001},{"$f":"OpEx!JH12","v":7344.470334300001},{"$f":"OpEx!JI12","v":7344.470334300001},{"$f":"OpEx!JJ12","v":7344.470334300001},{"$f":"OpEx!JK12","v":7344.470334300001},{"$f":"OpEx!JL12","v":7344.470334300001},{"$f":"OpEx!JM12","v":7344.470334300001},{"$f":"OpEx!JN12","v":7344.470334300001},{"$f":"OpEx!JO12","v":7344.470334300001},{"$f":"OpEx!JP12","v":7344.470334300001},{"$f":"OpEx!JQ12","v":7344.470334300001},{"$f":"OpEx!JR12","v":7344.470334300001},{"$f":"OpEx!JS12","v":7344.470334300001},{"$f":"OpEx!JT12","v":7344.470334300001},{"$f":"OpEx!JU12","v":7344.470334300001},{"$f":"OpEx!JV12","v":7344.470334300001},{"$f":"OpEx!JW12","v":7344.470334300001},{"$f":"OpEx!JX12","v":7344.470334300001},{"$f":"OpEx!JY12","v":7344.470334300001},{"$f":"OpEx!JZ12","v":7344.470334300001},{"$f":"OpEx!KA12","v":7344.470334300001},{"$f":"OpEx!KB12","v":7344.470334300001},{"$f":"OpEx!KC12","v":7344.470334300001},{"$f":"OpEx!KD12","v":7344.470334300001},{"$f":"OpEx!KE12","v":7344.470334300001},{"$f":"OpEx!KF12","v":7344.470334300001},{"$f":"OpEx!KG12","v":7344.470334300001},{"$f":"OpEx!KH12","v":7344.470334300001},{"$f":"OpEx!KI12","v":7344.470334300001},{"$f":"OpEx!KJ12","v":7344.470334300001},{"$f":"OpEx!KK12","v":7344.470334300001},{"$f":"OpEx!KL12","v":7344.470334300001},{"$f":"OpEx!KM12","v":7344.470334300001},{"$f":"OpEx!KN12","v":7344.470334300001},{"$f":"OpEx!KO12","v":7344.470334300001},{"$f":"OpEx!KP12","v":7344.470334300001},{"$f":"OpEx!KQ12","v":7344.470334300001},{"$f":"OpEx!KR12","v":7344.470334300001},{"$f":"OpEx!KS12","v":7344.470334300001},{"$f":"OpEx!KT12","v":7344.470334300001},{"$f":"OpEx!KU12","v":7344.470334300001},{"$f":"OpEx!KV12","v":7344.470334300001},{"$f":"OpEx!KW12","v":7344.470334300001},{"$f":"OpEx!KX12","v":7344.470334300001},{"$f":"OpEx!KY12","v":7344.470334300001},{"$f":"OpEx!KZ12","v":7344.470334300001},{"$f":"OpEx!LA12","v":7344.470334300001},{"$f":"OpEx!LB12","v":7344.470334300001},{"$f":"OpEx!LC12","v":7344.470334300001},{"$f":"OpEx!LD12","v":7344.470334300001},{"$f":"OpEx!LE12","v":7344.470334300001},{"$f":"OpEx!LF12","v":7344.470334300001},{"$f":"OpEx!LG12","v":7344.470334300001},{"$f":"OpEx!LH12","v":7344.470334300001},{"$f":"OpEx!LI12","v":7344.470334300001},{"$f":"OpEx!LJ12","v":7344.470334300001},{"$f":"OpEx!LK12","v":7344.470334300001},{"$f":"OpEx!LL12","v":7344.470334300001},{"$f":"OpEx!LM12","v":7344.470334300001},{"$f":"OpEx!LN12","v":7344.470334300001},{"$f":"OpEx!LO12","v":7344.470334300001},{"$f":"OpEx!LP12","v":7344.470334300001},{"$f":"OpEx!LQ12","v":7344.470334300001},{"$f":"OpEx!LR12","v":7344.470334300001},{"$f":"OpEx!LS12","v":7344.470334300001},{"$f":"OpEx!LT12","v":7344.470334300001},{"$f":"OpEx!LU12","v":7344.470334300001},{"$f":"OpEx!LV12","v":7344.470334300001}]
[null,null,{"$f":"OpEx!A13","v":"      Battery system maintenance (parts)"},null,"EUR",null,null,1970735.146874995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF13/2","v":0},{"$f":"OpEx!AG13/2","v":0},{"$f":"OpEx!AH13/2","v":0},{"$f":"OpEx!AI13","v":6569.1171562499994},{"$f":"OpEx!AJ13","v":6569.1171562499994},{"$f":"OpEx!AK13","v":6569.1171562499994},{"$f":"OpEx!AL13","v":6569.1171562499994},{"$f":"OpEx!AM13","v":6569.1171562499994},{"$f":"OpEx!AN13","v":6569.1171562499994},{"$f":"OpEx!AO13","v":6569.1171562499994},{"$f":"OpEx!AP13","v":6569.1171562499994},{"$f":"OpEx!AQ13","v":6569.1171562499994},{"$f":"OpEx!AR13","v":6569.1171562499994},{"$f":"OpEx!AS13","v":6569.1171562499994},{"$f":"OpEx!AT13","v":6569.1171562499994},{"$f":"OpEx!AU13","v":6569.1171562499994},{"$f":"OpEx!AV13","v":6569.1171562499994},{"$f":"OpEx!AW13","v":6569.1171562499994},{"$f":"OpEx!AX13","v":6569.1171562499994},{"$f":"OpEx!AY13","v":6569.1171562499994},{"$f":"OpEx!AZ13","v":6569.1171562499994},{"$f":"OpEx!BA13","v":6569.1171562499994},{"$f":"OpEx!BB13","v":6569.1171562499994},{"$f":"OpEx!BC13","v":6569.1171562499994},{"$f":"OpEx!BD13","v":6569.1171562499994},{"$f":"OpEx!BE13","v":6569.1171562499994},{"$f":"OpEx!BF13","v":6569.1171562499994},{"$f":"OpEx!BG13","v":6569.1171562499994},{"$f":"OpEx!BH13","v":6569.1171562499994},{"$f":"OpEx!BI13","v":6569.1171562499994},{"$f":"OpEx!BJ13","v":6569.1171562499994},{"$f":"OpEx!BK13","v":6569.1171562499994},{"$f":"OpEx!BL13","v":6569.1171562499994},{"$f":"OpEx!BM13","v":6569.1171562499994},{"$f":"OpEx!BN13","v":6569.1171562499994},{"$f":"OpEx!BO13","v":6569.1171562499994},{"$f":"OpEx!BP13","v":6569.1171562499994},{"$f":"OpEx!BQ13","v":6569.1171562499994},{"$f":"OpEx!BR13","v":6569.1171562499994},{"$f":"OpEx!BS13","v":6569.1171562499994},{"$f":"OpEx!BT13","v":6569.1171562499994},{"$f":"OpEx!BU13","v":6569.1171562499994},{"$f":"OpEx!BV13","v":6569.1171562499994},{"$f":"OpEx!BW13","v":6569.1171562499994},{"$f":"OpEx!BX13","v":6569.1171562499994},{"$f":"OpEx!BY13","v":6569.1171562499994},{"$f":"OpEx!BZ13","v":6569.1171562499994},{"$f":"OpEx!CA13","v":6569.1171562499994},{"$f":"OpEx!CB13","v":6569.1171562499994},{"$f":"OpEx!CC13","v":6569.1171562499994},{"$f":"OpEx!CD13","v":6569.1171562499994},{"$f":"OpEx!CE13","v":6569.1171562499994},{"$f":"OpEx!CF13","v":6569.1171562499994},{"$f":"OpEx!CG13","v":6569.1171562499994},{"$f":"OpEx!CH13","v":6569.1171562499994},{"$f":"OpEx!CI13","v":6569.1171562499994},{"$f":"OpEx!CJ13","v":6569.1171562499994},{"$f":"OpEx!CK13","v":6569.1171562499994},{"$f":"OpEx!CL13","v":6569.1171562499994},{"$f":"OpEx!CM13","v":6569.1171562499994},{"$f":"OpEx!CN13","v":6569.1171562499994},{"$f":"OpEx!CO13","v":6569.1171562499994},{"$f":"OpEx!CP13","v":6569.1171562499994},{"$f":"OpEx!CQ13","v":6569.1171562499994},{"$f":"OpEx!CR13","v":6569.1171562499994},{"$f":"OpEx!CS13","v":6569.1171562499994},{"$f":"OpEx!CT13","v":6569.1171562499994},{"$f":"OpEx!CU13","v":6569.1171562499994},{"$f":"OpEx!CV13","v":6569.1171562499994},{"$f":"OpEx!CW13","v":6569.1171562499994},{"$f":"OpEx!CX13","v":6569.1171562499994},{"$f":"OpEx!CY13","v":6569.1171562499994},{"$f":"OpEx!CZ13","v":6569.1171562499994},{"$f":"OpEx!DA13","v":6569.1171562499994},{"$f":"OpEx!DB13","v":6569.1171562499994},{"$f":"OpEx!DC13","v":6569.1171562499994},{"$f":"OpEx!DD13","v":6569.1171562499994},{"$f":"OpEx!DE13","v":6569.1171562499994},{"$f":"OpEx!DF13","v":6569.1171562499994},{"$f":"OpEx!DG13","v":6569.1171562499994},{"$f":"OpEx!DH13","v":6569.1171562499994},{"$f":"OpEx!DI13","v":6569.1171562499994},{"$f":"OpEx!DJ13","v":6569.1171562499994},{"$f":"OpEx!DK13","v":6569.1171562499994},{"$f":"OpEx!DL13","v":6569.1171562499994},{"$f":"OpEx!DM13","v":6569.1171562499994},{"$f":"OpEx!DN13","v":6569.1171562499994},{"$f":"OpEx!DO13","v":6569.1171562499994},{"$f":"OpEx!DP13","v":6569.1171562499994},{"$f":"OpEx!DQ13","v":6569.1171562499994},{"$f":"OpEx!DR13","v":6569.1171562499994},{"$f":"OpEx!DS13","v":6569.1171562499994},{"$f":"OpEx!DT13","v":6569.1171562499994},{"$f":"OpEx!DU13","v":6569.1171562499994},{"$f":"OpEx!DV13","v":6569.1171562499994},{"$f":"OpEx!DW13","v":6569.1171562499994},{"$f":"OpEx!DX13","v":6569.1171562499994},{"$f":"OpEx!DY13","v":6569.1171562499994},{"$f":"OpEx!DZ13","v":6569.1171562499994},{"$f":"OpEx!EA13","v":6569.1171562499994},{"$f":"OpEx!EB13","v":6569.1171562499994},{"$f":"OpEx!EC13","v":6569.1171562499994},{"$f":"OpEx!ED13","v":6569.1171562499994},{"$f":"OpEx!EE13","v":6569.1171562499994},{"$f":"OpEx!EF13","v":6569.1171562499994},{"$f":"OpEx!EG13","v":6569.1171562499994},{"$f":"OpEx!EH13","v":6569.1171562499994},{"$f":"OpEx!EI13","v":6569.1171562499994},{"$f":"OpEx!EJ13","v":6569.1171562499994},{"$f":"OpEx!EK13","v":6569.1171562499994},{"$f":"OpEx!EL13","v":6569.1171562499994},{"$f":"OpEx!EM13","v":6569.1171562499994},{"$f":"OpEx!EN13","v":6569.1171562499994},{"$f":"OpEx!EO13","v":6569.1171562499994},{"$f":"OpEx!EP13","v":6569.1171562499994},{"$f":"OpEx!EQ13","v":6569.1171562499994},{"$f":"OpEx!ER13","v":6569.1171562499994},{"$f":"OpEx!ES13","v":6569.1171562499994},{"$f":"OpEx!ET13","v":6569.1171562499994},{"$f":"OpEx!EU13","v":6569.1171562499994},{"$f":"OpEx!EV13","v":6569.1171562499994},{"$f":"OpEx!EW13","v":6569.1171562499994},{"$f":"OpEx!EX13","v":6569.1171562499994},{"$f":"OpEx!EY13","v":6569.1171562499994},{"$f":"OpEx!EZ13","v":6569.1171562499994},{"$f":"OpEx!FA13","v":6569.1171562499994},{"$f":"OpEx!FB13","v":6569.1171562499994},{"$f":"OpEx!FC13","v":6569.1171562499994},{"$f":"OpEx!FD13","v":6569.1171562499994},{"$f":"OpEx!FE13","v":6569.1171562499994},{"$f":"OpEx!FF13","v":6569.1171562499994},{"$f":"OpEx!FG13","v":6569.1171562499994},{"$f":"OpEx!FH13","v":6569.1171562499994},{"$f":"OpEx!FI13","v":6569.1171562499994},{"$f":"OpEx!FJ13","v":6569.1171562499994},{"$f":"OpEx!FK13","v":6569.1171562499994},{"$f":"OpEx!FL13","v":6569.1171562499994},{"$f":"OpEx!FM13","v":6569.1171562499994},{"$f":"OpEx!FN13","v":6569.1171562499994},{"$f":"OpEx!FO13","v":6569.1171562499994},{"$f":"OpEx!FP13","v":6569.1171562499994},{"$f":"OpEx!FQ13","v":6569.1171562499994},{"$f":"OpEx!FR13","v":6569.1171562499994},{"$f":"OpEx!FS13","v":6569.1171562499994},{"$f":"OpEx!FT13","v":6569.1171562499994},{"$f":"OpEx!FU13","v":6569.1171562499994},{"$f":"OpEx!FV13","v":6569.1171562499994},{"$f":"OpEx!FW13","v":6569.1171562499994},{"$f":"OpEx!FX13","v":6569.1171562499994},{"$f":"OpEx!FY13","v":6569.1171562499994},{"$f":"OpEx!FZ13","v":6569.1171562499994},{"$f":"OpEx!GA13","v":6569.1171562499994},{"$f":"OpEx!GB13","v":6569.1171562499994},{"$f":"OpEx!GC13","v":6569.1171562499994},{"$f":"OpEx!GD13","v":6569.1171562499994},{"$f":"OpEx!GE13","v":6569.1171562499994},{"$f":"OpEx!GF13","v":6569.1171562499994},{"$f":"OpEx!GG13","v":6569.1171562499994},{"$f":"OpEx!GH13","v":6569.1171562499994},{"$f":"OpEx!GI13","v":6569.1171562499994},{"$f":"OpEx!GJ13","v":6569.1171562499994},{"$f":"OpEx!GK13","v":6569.1171562499994},{"$f":"OpEx!GL13","v":6569.1171562499994},{"$f":"OpEx!GM13","v":6569.1171562499994},{"$f":"OpEx!GN13","v":6569.1171562499994},{"$f":"OpEx!GO13","v":6569.1171562499994},{"$f":"OpEx!GP13","v":6569.1171562499994},{"$f":"OpEx!GQ13","v":6569.1171562499994},{"$f":"OpEx!GR13","v":6569.1171562499994},{"$f":"OpEx!GS13","v":6569.1171562499994},{"$f":"OpEx!GT13","v":6569.1171562499994},{"$f":"OpEx!GU13","v":6569.1171562499994},{"$f":"OpEx!GV13","v":6569.1171562499994},{"$f":"OpEx!GW13","v":6569.1171562499994},{"$f":"OpEx!GX13","v":6569.1171562499994},{"$f":"OpEx!GY13","v":6569.1171562499994},{"$f":"OpEx!GZ13","v":6569.1171562499994},{"$f":"OpEx!HA13","v":6569.1171562499994},{"$f":"OpEx!HB13","v":6569.1171562499994},{"$f":"OpEx!HC13","v":6569.1171562499994},{"$f":"OpEx!HD13","v":6569.1171562499994},{"$f":"OpEx!HE13","v":6569.1171562499994},{"$f":"OpEx!HF13","v":6569.1171562499994},{"$f":"OpEx!HG13","v":6569.1171562499994},{"$f":"OpEx!HH13","v":6569.1171562499994},{"$f":"OpEx!HI13","v":6569.1171562499994},{"$f":"OpEx!HJ13","v":6569.1171562499994},{"$f":"OpEx!HK13","v":6569.1171562499994},{"$f":"OpEx!HL13","v":6569.1171562499994},{"$f":"OpEx!HM13","v":6569.1171562499994},{"$f":"OpEx!HN13","v":6569.1171562499994},{"$f":"OpEx!HO13","v":6569.1171562499994},{"$f":"OpEx!HP13","v":6569.1171562499994},{"$f":"OpEx!HQ13","v":6569.1171562499994},{"$f":"OpEx!HR13","v":6569.1171562499994},{"$f":"OpEx!HS13","v":6569.1171562499994},{"$f":"OpEx!HT13","v":6569.1171562499994},{"$f":"OpEx!HU13","v":6569.1171562499994},{"$f":"OpEx!HV13","v":6569.1171562499994},{"$f":"OpEx!HW13","v":6569.1171562499994},{"$f":"OpEx!HX13","v":6569.1171562499994},{"$f":"OpEx!HY13","v":6569.1171562499994},{"$f":"OpEx!HZ13","v":6569.1171562499994},{"$f":"OpEx!IA13","v":6569.1171562499994},{"$f":"OpEx!IB13","v":6569.1171562499994},{"$f":"OpEx!IC13","v":6569.1171562499994},{"$f":"OpEx!ID13","v":6569.1171562499994},{"$f":"OpEx!IE13","v":6569.1171562499994},{"$f":"OpEx!IF13","v":6569.1171562499994},{"$f":"OpEx!IG13","v":6569.1171562499994},{"$f":"OpEx!IH13","v":6569.1171562499994},{"$f":"OpEx!II13","v":6569.1171562499994},{"$f":"OpEx!IJ13","v":6569.1171562499994},{"$f":"OpEx!IK13","v":6569.1171562499994},{"$f":"OpEx!IL13","v":6569.1171562499994},{"$f":"OpEx!IM13","v":6569.1171562499994},{"$f":"OpEx!IN13","v":6569.1171562499994},{"$f":"OpEx!IO13","v":6569.1171562499994},{"$f":"OpEx!IP13","v":6569.1171562499994},{"$f":"OpEx!IQ13","v":6569.1171562499994},{"$f":"OpEx!IR13","v":6569.1171562499994},{"$f":"OpEx!IS13","v":6569.1171562499994},{"$f":"OpEx!IT13","v":6569.1171562499994},{"$f":"OpEx!IU13","v":6569.1171562499994},{"$f":"OpEx!IV13","v":6569.1171562499994},{"$f":"OpEx!IW13","v":6569.1171562499994},{"$f":"OpEx!IX13","v":6569.1171562499994},{"$f":"OpEx!IY13","v":6569.1171562499994},{"$f":"OpEx!IZ13","v":6569.1171562499994},{"$f":"OpEx!JA13","v":6569.1171562499994},{"$f":"OpEx!JB13","v":6569.1171562499994},{"$f":"OpEx!JC13","v":6569.1171562499994},{"$f":"OpEx!JD13","v":6569.1171562499994},{"$f":"OpEx!JE13","v":6569.1171562499994},{"$f":"OpEx!JF13","v":6569.1171562499994},{"$f":"OpEx!JG13","v":6569.1171562499994},{"$f":"OpEx!JH13","v":6569.1171562499994},{"$f":"OpEx!JI13","v":6569.1171562499994},{"$f":"OpEx!JJ13","v":6569.1171562499994},{"$f":"OpEx!JK13","v":6569.1171562499994},{"$f":"OpEx!JL13","v":6569.1171562499994},{"$f":"OpEx!JM13","v":6569.1171562499994},{"$f":"OpEx!JN13","v":6569.1171562499994},{"$f":"OpEx!JO13","v":6569.1171562499994},{"$f":"OpEx!JP13","v":6569.1171562499994},{"$f":"OpEx!JQ13","v":6569.1171562499994},{"$f":"OpEx!JR13","v":6569.1171562499994},{"$f":"OpEx!JS13","v":6569.1171562499994},{"$f":"OpEx!JT13","v":6569.1171562499994},{"$f":"OpEx!JU13","v":6569.1171562499994},{"$f":"OpEx!JV13","v":6569.1171562499994},{"$f":"OpEx!JW13","v":6569.1171562499994},{"$f":"OpEx!JX13","v":6569.1171562499994},{"$f":"OpEx!JY13","v":6569.1171562499994},{"$f":"OpEx!JZ13","v":6569.1171562499994},{"$f":"OpEx!KA13","v":6569.1171562499994},{"$f":"OpEx!KB13","v":6569.1171562499994},{"$f":"OpEx!KC13","v":6569.1171562499994},{"$f":"OpEx!KD13","v":6569.1171562499994},{"$f":"OpEx!KE13","v":6569.1171562499994},{"$f":"OpEx!KF13","v":6569.1171562499994},{"$f":"OpEx!KG13","v":6569.1171562499994},{"$f":"OpEx!KH13","v":6569.1171562499994},{"$f":"OpEx!KI13","v":6569.1171562499994},{"$f":"OpEx!KJ13","v":6569.1171562499994},{"$f":"OpEx!KK13","v":6569.1171562499994},{"$f":"OpEx!KL13","v":6569.1171562499994},{"$f":"OpEx!KM13","v":6569.1171562499994},{"$f":"OpEx!KN13","v":6569.1171562499994},{"$f":"OpEx!KO13","v":6569.1171562499994},{"$f":"OpEx!KP13","v":6569.1171562499994},{"$f":"OpEx!KQ13","v":6569.1171562499994},{"$f":"OpEx!KR13","v":6569.1171562499994},{"$f":"OpEx!KS13","v":6569.1171562499994},{"$f":"OpEx!KT13","v":6569.1171562499994},{"$f":"OpEx!KU13","v":6569.1171562499994},{"$f":"OpEx!KV13","v":6569.1171562499994},{"$f":"OpEx!KW13","v":6569.1171562499994},{"$f":"OpEx!KX13","v":6569.1171562499994},{"$f":"OpEx!KY13","v":6569.1171562499994},{"$f":"OpEx!KZ13","v":6569.1171562499994},{"$f":"OpEx!LA13","v":6569.1171562499994},{"$f":"OpEx!LB13","v":6569.1171562499994},{"$f":"OpEx!LC13","v":6569.1171562499994},{"$f":"OpEx!LD13","v":6569.1171562499994},{"$f":"OpEx!LE13","v":6569.1171562499994},{"$f":"OpEx!LF13","v":6569.1171562499994},{"$f":"OpEx!LG13","v":6569.1171562499994},{"$f":"OpEx!LH13","v":6569.1171562499994},{"$f":"OpEx!LI13","v":6569.1171562499994},{"$f":"OpEx!LJ13","v":6569.1171562499994},{"$f":"OpEx!LK13","v":6569.1171562499994},{"$f":"OpEx!LL13","v":6569.1171562499994},{"$f":"OpEx!LM13","v":6569.1171562499994},{"$f":"OpEx!LN13","v":6569.1171562499994},{"$f":"OpEx!LO13","v":6569.1171562499994},{"$f":"OpEx!LP13","v":6569.1171562499994},{"$f":"OpEx!LQ13","v":6569.1171562499994},{"$f":"OpEx!LR13","v":6569.1171562499994},{"$f":"OpEx!LS13","v":6569.1171562499994},{"$f":"OpEx!LT13","v":6569.1171562499994},{"$f":"OpEx!LU13","v":6569.1171562499994},{"$f":"OpEx!LV13","v":6569.1171562499994}]
[null,null,"    Total Repairs, Maintenance and Operations",null,null,null,null,{"$f":"SUM(H240:H249)","v":8402281.3031649999},{"$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":21504.294690549999},21504.294690549999,21265.723490550001,21504.294690549999,21265.723490550001,21654.294690549999,22509.294690549999,21793.581090549997,22509.294690549999,22270.723490549997,22509.294690549999,22270.723490549997,24342.628023883335,24342.628023883335,24104.056823883333,24342.628023883335,24104.056823883333,24342.628023883335,24342.628023883335,23626.914423883332,24342.628023883335,24104.056823883333,24342.628023883335,24104.056823883333,24342.628023883335,24342.628023883335,24104.056823883333,24342.628023883335,24104.056823883333,24342.628023883335,24342.628023883335,23626.914423883332,24342.628023883335,24104.056823883333,24342.628023883335,24104.056823883333,24342.628023883335,24342.628023883335,24104.056823883333,24342.628023883335,24104.056823883333,24342.628023883335,24467.628023883335,23990.485623883334,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,{"$f":"SUM(CM240:CM249)","v":24467.628023883335},24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23990.485623883334,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,{"$f":"SUM(EY240:EY249)","v":24229.056823883333},24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23990.485623883334,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,{"$f":"SUM(HK240:HK249)","v":24467.628023883335},23990.485623883334,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23990.485623883334,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,{"$f":"SUM(JW240:JW249)","v":24467.628023883335},24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23990.485623883334,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,24229.056823883333,24467.628023883335,24229.056823883333,24467.628023883335,24467.628023883335,23751.914423883332,24467.628023883335,24229.056823883333,24467.628023883335,1159670.4856238833]
[null,null,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,1860000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI29","v":6200},{"$f":"OpEx!AJ29","v":6200},{"$f":"OpEx!AK29","v":6200},{"$f":"OpEx!AL29","v":6200},{"$f":"OpEx!AM29","v":6200},{"$f":"OpEx!AN29","v":6200},{"$f":"OpEx!AO29","v":6200},{"$f":"OpEx!AP29","v":6200},{"$f":"OpEx!AQ29","v":6200},{"$f":"OpEx!AR29","v":6200},{"$f":"OpEx!AS29","v":6200},{"$f":"OpEx!AT29","v":6200},{"$f":"OpEx!AU29","v":6200},{"$f":"OpEx!AV29","v":6200},{"$f":"OpEx!AW29","v":6200},{"$f":"OpEx!AX29","v":6200},{"$f":"OpEx!AY29","v":6200},{"$f":"OpEx!AZ29","v":6200},{"$f":"OpEx!BA29","v":6200},{"$f":"OpEx!BB29","v":6200},{"$f":"OpEx!BC29","v":6200},{"$f":"OpEx!BD29","v":6200},{"$f":"OpEx!BE29","v":6200},{"$f":"OpEx!BF29","v":6200},{"$f":"OpEx!BG29","v":6200},{"$f":"OpEx!BH29","v":6200},{"$f":"OpEx!BI29","v":6200},{"$f":"OpEx!BJ29","v":6200},{"$f":"OpEx!BK29","v":6200},{"$f":"OpEx!BL29","v":6200},{"$f":"OpEx!BM29","v":6200},{"$f":"OpEx!BN29","v":6200},{"$f":"OpEx!BO29","v":6200},{"$f":"OpEx!BP29","v":6200},{"$f":"OpEx!BQ29","v":6200},{"$f":"OpEx!BR29","v":6200},{"$f":"OpEx!BS29","v":6200},{"$f":"OpEx!BT29","v":6200},{"$f":"OpEx!BU29","v":6200},{"$f":"OpEx!BV29","v":6200},{"$f":"OpEx!BW29","v":6200},{"$f":"OpEx!BX29","v":6200},{"$f":"OpEx!BY29","v":6200},{"$f":"OpEx!BZ29","v":6200},{"$f":"OpEx!CA29","v":6200},{"$f":"OpEx!CB29","v":6200},{"$f":"OpEx!CC29","v":6200},{"$f":"OpEx!CD29","v":6200},{"$f":"OpEx!CE29","v":6200},{"$f":"OpEx!CF29","v":6200},{"$f":"OpEx!CG29","v":6200},{"$f":"OpEx!CH29","v":6200},{"$f":"OpEx!CI29","v":6200},{"$f":"OpEx!CJ29","v":6200},{"$f":"OpEx!CK29","v":6200},{"$f":"OpEx!CL29","v":6200},{"$f":"OpEx!CM29","v":6200},{"$f":"OpEx!CN29","v":6200},{"$f":"OpEx!CO29","v":6200},{"$f":"OpEx!CP29","v":6200},{"$f":"OpEx!CQ29","v":6200},{"$f":"OpEx!CR29","v":6200},{"$f":"OpEx!CS29","v":6200},{"$f":"OpEx!CT29","v":6200},{"$f":"OpEx!CU29","v":6200},{"$f":"OpEx!CV29","v":6200},{"$f":"OpEx!CW29","v":6200},{"$f":"OpEx!CX29","v":6200},{"$f":"OpEx!CY29","v":6200},{"$f":"OpEx!CZ29","v":6200},{"$f":"OpEx!DA29","v":6200},{"$f":"OpEx!DB29","v":6200},{"$f":"OpEx!DC29","v":6200},{"$f":"OpEx!DD29","v":6200},{"$f":"OpEx!DE29","v":6200},{"$f":"OpEx!DF29","v":6200},{"$f":"OpEx!DG29","v":6200},{"$f":"OpEx!DH29","v":6200},{"$f":"OpEx!DI29","v":6200},{"$f":"OpEx!DJ29","v":6200},{"$f":"OpEx!DK29","v":6200},{"$f":"OpEx!DL29","v":6200},{"$f":"OpEx!DM29","v":6200},{"$f":"OpEx!DN29","v":6200},{"$f":"OpEx!DO29","v":6200},{"$f":"OpEx!DP29","v":6200},{"$f":"OpEx!DQ29","v":6200},{"$f":"OpEx!DR29","v":6200},{"$f":"OpEx!DS29","v":6200},{"$f":"OpEx!DT29","v":6200},{"$f":"OpEx!DU29","v":6200},{"$f":"OpEx!DV29","v":6200},{"$f":"OpEx!DW29","v":6200},{"$f":"OpEx!DX29","v":6200},{"$f":"OpEx!DY29","v":6200},{"$f":"OpEx!DZ29","v":6200},{"$f":"OpEx!EA29","v":6200},{"$f":"OpEx!EB29","v":6200},{"$f":"OpEx!EC29","v":6200},{"$f":"OpEx!ED29","v":6200},{"$f":"OpEx!EE29","v":6200},{"$f":"OpEx!EF29","v":6200},{"$f":"OpEx!EG29","v":6200},{"$f":"OpEx!EH29","v":6200},{"$f":"OpEx!EI29","v":6200},{"$f":"OpEx!EJ29","v":6200},{"$f":"OpEx!EK29","v":6200},{"$f":"OpEx!EL29","v":6200},{"$f":"OpEx!EM29","v":6200},{"$f":"OpEx!EN29","v":6200},{"$f":"OpEx!EO29","v":6200},{"$f":"OpEx!EP29","v":6200},{"$f":"OpEx!EQ29","v":6200},{"$f":"OpEx!ER29","v":6200},{"$f":"OpEx!ES29","v":6200},{"$f":"OpEx!ET29","v":6200},{"$f":"OpEx!EU29","v":6200},{"$f":"OpEx!EV29","v":6200},{"$f":"OpEx!EW29","v":6200},{"$f":"OpEx!EX29","v":6200},{"$f":"OpEx!EY29","v":6200},{"$f":"OpEx!EZ29","v":6200},{"$f":"OpEx!FA29","v":6200},{"$f":"OpEx!FB29","v":6200},{"$f":"OpEx!FC29","v":6200},{"$f":"OpEx!FD29","v":6200},{"$f":"OpEx!FE29","v":6200},{"$f":"OpEx!FF29","v":6200},{"$f":"OpEx!FG29","v":6200},{"$f":"OpEx!FH29","v":6200},{"$f":"OpEx!FI29","v":6200},{"$f":"OpEx!FJ29","v":6200},{"$f":"OpEx!FK29","v":6200},{"$f":"OpEx!FL29","v":6200},{"$f":"OpEx!FM29","v":6200},{"$f":"OpEx!FN29","v":6200},{"$f":"OpEx!FO29","v":6200},{"$f":"OpEx!FP29","v":6200},{"$f":"OpEx!FQ29","v":6200},{"$f":"OpEx!FR29","v":6200},{"$f":"OpEx!FS29","v":6200},{"$f":"OpEx!FT29","v":6200},{"$f":"OpEx!FU29","v":6200},{"$f":"OpEx!FV29","v":6200},{"$f":"OpEx!FW29","v":6200},{"$f":"OpEx!FX29","v":6200},{"$f":"OpEx!FY29","v":6200},{"$f":"OpEx!FZ29","v":6200},{"$f":"OpEx!GA29","v":6200},{"$f":"OpEx!GB29","v":6200},{"$f":"OpEx!GC29","v":6200},{"$f":"OpEx!GD29","v":6200},{"$f":"OpEx!GE29","v":6200},{"$f":"OpEx!GF29","v":6200},{"$f":"OpEx!GG29","v":6200},{"$f":"OpEx!GH29","v":6200},{"$f":"OpEx!GI29","v":6200},{"$f":"OpEx!GJ29","v":6200},{"$f":"OpEx!GK29","v":6200},{"$f":"OpEx!GL29","v":6200},{"$f":"OpEx!GM29","v":6200},{"$f":"OpEx!GN29","v":6200},{"$f":"OpEx!GO29","v":6200},{"$f":"OpEx!GP29","v":6200},{"$f":"OpEx!GQ29","v":6200},{"$f":"OpEx!GR29","v":6200},{"$f":"OpEx!GS29","v":6200},{"$f":"OpEx!GT29","v":6200},{"$f":"OpEx!GU29","v":6200},{"$f":"OpEx!GV29","v":6200},{"$f":"OpEx!GW29","v":6200},{"$f":"OpEx!GX29","v":6200},{"$f":"OpEx!GY29","v":6200},{"$f":"OpEx!GZ29","v":6200},{"$f":"OpEx!HA29","v":6200},{"$f":"OpEx!HB29","v":6200},{"$f":"OpEx!HC29","v":6200},{"$f":"OpEx!HD29","v":6200},{"$f":"OpEx!HE29","v":6200},{"$f":"OpEx!HF29","v":6200},{"$f":"OpEx!HG29","v":6200},{"$f":"OpEx!HH29","v":6200},{"$f":"OpEx!HI29","v":6200},{"$f":"OpEx!HJ29","v":6200},{"$f":"OpEx!HK29","v":6200},{"$f":"OpEx!HL29","v":6200},{"$f":"OpEx!HM29","v":6200},{"$f":"OpEx!HN29","v":6200},{"$f":"OpEx!HO29","v":6200},{"$f":"OpEx!HP29","v":6200},{"$f":"OpEx!HQ29","v":6200},{"$f":"OpEx!HR29","v":6200},{"$f":"OpEx!HS29","v":6200},{"$f":"OpEx!HT29","v":6200},{"$f":"OpEx!HU29","v":6200},{"$f":"OpEx!HV29","v":6200},{"$f":"OpEx!HW29","v":6200},{"$f":"OpEx!HX29","v":6200},{"$f":"OpEx!HY29","v":6200},{"$f":"OpEx!HZ29","v":6200},{"$f":"OpEx!IA29","v":6200},{"$f":"OpEx!IB29","v":6200},{"$f":"OpEx!IC29","v":6200},{"$f":"OpEx!ID29","v":6200},{"$f":"OpEx!IE29","v":6200},{"$f":"OpEx!IF29","v":6200},{"$f":"OpEx!IG29","v":6200},{"$f":"OpEx!IH29","v":6200},{"$f":"OpEx!II29","v":6200},{"$f":"OpEx!IJ29","v":6200},{"$f":"OpEx!IK29","v":6200},{"$f":"OpEx!IL29","v":6200},{"$f":"OpEx!IM29","v":6200},{"$f":"OpEx!IN29","v":6200},{"$f":"OpEx!IO29","v":6200},{"$f":"OpEx!IP29","v":6200},{"$f":"OpEx!IQ29","v":6200},{"$f":"OpEx!IR29","v":6200},{"$f":"OpEx!IS29","v":6200},{"$f":"OpEx!IT29","v":6200},{"$f":"OpEx!IU29","v":6200},{"$f":"OpEx!IV29","v":6200},{"$f":"OpEx!IW29","v":6200},{"$f":"OpEx!IX29","v":6200},{"$f":"OpEx!IY29","v":6200},{"$f":"OpEx!IZ29","v":6200},{"$f":"OpEx!JA29","v":6200},{"$f":"OpEx!JB29","v":6200},{"$f":"OpEx!JC29","v":6200},{"$f":"OpEx!JD29","v":6200},{"$f":"OpEx!JE29","v":6200},{"$f":"OpEx!JF29","v":6200},{"$f":"OpEx!JG29","v":6200},{"$f":"OpEx!JH29","v":6200},{"$f":"OpEx!JI29","v":6200},{"$f":"OpEx!JJ29","v":6200},{"$f":"OpEx!JK29","v":6200},{"$f":"OpEx!JL29","v":6200},{"$f":"OpEx!JM29","v":6200},{"$f":"OpEx!JN29","v":6200},{"$f":"OpEx!JO29","v":6200},{"$f":"OpEx!JP29","v":6200},{"$f":"OpEx!JQ29","v":6200},{"$f":"OpEx!JR29","v":6200},{"$f":"OpEx!JS29","v":6200},{"$f":"OpEx!JT29","v":6200},{"$f":"OpEx!JU29","v":6200},{"$f":"OpEx!JV29","v":6200},{"$f":"OpEx!JW29","v":6200},{"$f":"OpEx!JX29","v":6200},{"$f":"OpEx!JY29","v":6200},{"$f":"OpEx!JZ29","v":6200},{"$f":"OpEx!KA29","v":6200},{"$f":"OpEx!KB29","v":6200},{"$f":"OpEx!KC29","v":6200},{"$f":"OpEx!KD29","v":6200},{"$f":"OpEx!KE29","v":6200},{"$f":"OpEx!KF29","v":6200},{"$f":"OpEx!KG29","v":6200},{"$f":"OpEx!KH29","v":6200},{"$f":"OpEx!KI29","v":6200},{"$f":"OpEx!KJ29","v":6200},{"$f":"OpEx!KK29","v":6200},{"$f":"OpEx!KL29","v":6200},{"$f":"OpEx!KM29","v":6200},{"$f":"OpEx!KN29","v":6200},{"$f":"OpEx!KO29","v":6200},{"$f":"OpEx!KP29","v":6200},{"$f":"OpEx!KQ29","v":6200},{"$f":"OpEx!KR29","v":6200},{"$f":"OpEx!KS29","v":6200},{"$f":"OpEx!KT29","v":6200},{"$f":"OpEx!KU29","v":6200},{"$f":"OpEx!KV29","v":6200},{"$f":"OpEx!KW29","v":6200},{"$f":"OpEx!KX29","v":6200},{"$f":"OpEx!KY29","v":6200},{"$f":"OpEx!KZ29","v":6200},{"$f":"OpEx!LA29","v":6200},{"$f":"OpEx!LB29","v":6200},{"$f":"OpEx!LC29","v":6200},{"$f":"OpEx!LD29","v":6200},{"$f":"OpEx!LE29","v":6200},{"$f":"OpEx!LF29","v":6200},{"$f":"OpEx!LG29","v":6200},{"$f":"OpEx!LH29","v":6200},{"$f":"OpEx!LI29","v":6200},{"$f":"OpEx!LJ29","v":6200},{"$f":"OpEx!LK29","v":6200},{"$f":"OpEx!LL29","v":6200},{"$f":"OpEx!LM29","v":6200},{"$f":"OpEx!LN29","v":6200},{"$f":"OpEx!LO29","v":6200},{"$f":"OpEx!LP29","v":6200},{"$f":"OpEx!LQ29","v":6200},{"$f":"OpEx!LR29","v":6200},{"$f":"OpEx!LS29","v":6200},{"$f":"OpEx!LT29","v":6200},{"$f":"OpEx!LU29","v":6200},{"$f":"OpEx!LV29","v":6200}]
[null,null,"      Total Sales, General and Administration",null,null,null,null,{"$f":"SUM(H253:H261)","v":4731957.1904365383},{"$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":18461.685327066451},18141.456741321388,17752.749986609539,20069.148545955984,19394.628534689786,18322.412288182932,14822.954461254705,14861.388556360493,15897.23075297136,15958.281489455083,16446.480886932448,16784.563085259331,17460.794017815417,17137.377429045388,16716.781796582924,15831.690652728659,15156.302619712274,14082.509972593432,14813.573820242289,14850.058949106491,15914.475494594708,15976.695443904524,16469.246493853887,16811.267281784734,17462.853429922019,17167.094458749852,16687.421230979766,15808.971188816962,15133.670070753113,14065.517976426287,14795.760041910356,14831.915314203923,15920.647289083843,15995.45741075922,16492.408951021254,16838.402120128521,17427.671741798702,17197.27743029502,16658.489515516005,15786.593066752388,15106.24914149313,14048.695123580268,14778.186483305919,14812.383563675814,15895.126137562082,16014.569238904634,16515.970542728479,16865.970278187877,17392.993196655156,17214.695065277425,16629.983747155824,15764.554040574219,15079.101168217707,14032.039730353075,14760.851382172697,14796.3551242348,15869.955054837676,16034.032811952909,16539.933592877522,{"$f":"SUM(CN253:CN261)","v":16893.974476849744},17358.814315399584,17181.075011146317,16601.901065419734,15733.6901869171,15052.223433842799,14015.550129802474,14743.753000086044,14778.935003338984,15845.131516460571,16053.850048428498,16564.300465207598,16922.417480259337,17325.131668865502,17147.933468958858,16574.238652097523,15700.261857873806,15025.613248331007,13999.224671579459,14726.889622278617,14761.752527943145,15820.653032712202,16074.022901957269,16544.419275177803,16892.895525485066,17291.941877467703,17115.267113947095,16546.993730965452,15667.16628423715,14999.267948422355,13983.061721763086,14710.259557468402,14743.123523187753,15796.517148355802,16094.553361459075,16515.216684715426,16861.673612028684,17259.241610863173,17083.072668823592,16520.163567507658,15634.400153662069,14973.184897367746,13967.05966269694,14693.8611376891,14728.093644476096,15772.72144239013,16115.443451343846,16486.426086881391,16830.897994514347,17227.027587616929,17051.346903452653,16481.534173507353,15601.960186775555,14947.361484665051,13951.216892827233,14677.69271812284,14711.613860589709,15749.263527806637,16136.695231711186,16458.044593594706,16800.565585419594,17195.296574872744,17020.08663452624,16440.696209042795,{"$f":"SUM(EZ253:EZ261)","v":15569.843136848447},14921.795125797846,13935.531826542514,14661.752676935195,14695.364970234374,15726.141051350036,16158.310798553519,16430.069357653327,16770.673341506459,17164.04538802872,16989.288725244569,16400.264757672387,15538.045789470476,14896.483261976746,13920.00289401497,14646.039415112509,14677.613529442015,15703.351693282222,16180.292283962812,16402.497572448548,16741.218263516141,17133.270890417687,16958.950085001383,16360.235772845379,15506.564962228553,14871.423359883307,13904.628541043323,14630.551356301496,14663.553373454921,15680.893167149565,16158.964941755545,16375.326471683435,16712.19739586809,17088.233808154979,16929.067669073789,16320.605248291575,15475.397504388273,14846.612911416478,13889.407228897266,14615.286946651102,14647.987475811942,15658.763219553508,16132.471519028657,16348.553329095279,16683.607826363459,17041.321954018062,16899.638478316727,16281.369217620373,15444.54029657856,14822.049433441587,13874.337434163466,14600.244654656626,14632.646088942178,15636.959629924486,16106.351550759253,16322.175458182077,16655.44668589285,16994.877074257256,16866.162146292027,16242.523753923784,15413.990250479475,14797.730467541807,13859.417648593095,14585.422971006059,{"$f":"SUM(HL253:HL261)","v":14615.748433471306},15615.480210299111,16080.60241678342,16296.190211932961,16627.711148148428,16948.894520472451,16821.460858709306,16204.064969383418,15383.744308513127,14773.653579772124,13844.646378950874,14570.820408428654,14602.630712945886,15594.322805100621,16055.221533992235,16270.594982562581,16600.398429340254,16903.369690535077,16777.204540873881,16165.98901488137,15353.799443537649,14749.81636041572,13830.022146865631,14556.435501545682,14587.953712074232,15573.485290922568,16030.206356072653,16245.387201249405,16559.804538626649,16858.298028127505,16733.388763426177,16128.292079614983,15324.152658544232,14726.216423742808,13815.543488682331,14542.266806723401,14573.495198183351,15546.908285326861,16005.55437325204,16216.520623656776,16518.187447956319,16813.675022287029,16690.009141097766,16090.970390715449,15294.800986357179,14702.851407771856,13801.208955315593,14521.631202881797,14557.428914384831,15515.339238197888,15981.263112046401,16178.286058618072,16476.984626031248,16769.496206954384,16647.061332272478,16054.020212870211,15265.741489336926,14679.718974033189,13787.017112104659,14500.268064999535,14542.225400176436,15484.084438637225,15957.330135012184,16140.432091670904,{"$f":"SUM(JX253:JX261)","v":16436.191949098666},16725.757160526784,16604.541038551863,16017.437847949106,15236.971259086038,14656.81680733495,13772.966538669802,14479.117582067027,14520.761131490663,15453.140758532272,15933.753040501724,16102.954934230071,16395.805334454839,16682.453505415368,16562.444004324978,15981.219634634241,15208.487416158125,14634.14261553138,13759.055828770173,14458.177637254437,14499.510524440366,15422.505100908576,15910.529462422244,16065.850835423058,16355.820740036463,16639.580907607076,16520.766016342506,15945.361948053562,15180.287109769648,14611.694129293408,13745.283590163061,14437.446134803477,14476.065484069421,15392.174399619878,15887.657069998413,16029.116081714641,16316.234164016125,16597.135076230901,16479.50290329503,15909.861199418052,15152.367517514605,14589.469101881537,13731.648444464543,14416.920999817647,14457.641809014784,15362.145619041241,15861.891107807422,15992.746996535217,16134.85056022692]
[null,null,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":2011966.8818318082},{"$f":"I62*0.16","v":121278.07214885119},0,0,0,0,615308.56708640011,98262.87257302698,35812.87257302698,35812.87257302698,98262.87257302698,35812.87257302698,35812.87257302698,320402.31599276041,41556.205906360316,14996.205906360317,179729.21390636035,14996.205906360317,14996.205906360317,223333.42916806528,13121.680168065277,112471.54429770238,0,0,0,{"$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,{"$f":"H274+H275+H273","v":358046.54450479732},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":121278.07214885119},121278.07214885119,121278.07214885119,121278.07214885119,0,615308.56708640011,713571.43965942715,134075.74514605396,169888.61771908094,268151.49029210792,134075.74514605396,169888.61771908094,490290.93371184135,361958.52189912071,376954.727805481,556683.94171184138,194725.41981272068,209721.625719081,433055.05488714628,236455.10933613058,348926.65363383293,348926.65363383293,0,0,247250.93301998929,478490.43675272539,443043.66972987971,379428.2599616095,301522.18736562185,214185.37447696921,197268.33747188185,235883.8175474265,289597.63213325921,344442.2787879887,371904.78548604314,413218.86527625588,463934.52182040463,481575.23900970735,444374.62794808263,379090.28913224593,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":301066.33028871327},213607.296281952,196470.85630845279,234848.30513410573,289893.38885172654,346225.21359162813,373963.76355458726,415692.35544859804,465372.70225200464,483164.06110026047,444392.45115314797,376486.28765650326,298798.72964517039,211626.06902563662,194730.56758349881,233050.43447238064,289294.7968310549,347471.90165881976,376059.9847556905,418207.2202241557,464970.3597630281,482914.12527135311,444455.01395721827,373920.79578008642,296308.77707894251,209413.87992033653,193010.74701097599,231195.16901575334,287042.1517285615,347151.43549000251,378193.65574832237,420763.7077124847,464614.8404088188,482051.07976329629,443900.60728832975,371393.55605316919,293849.42710626317,207223.711595206,191311.22229295547,229526.99198704166,284982.17562029063,346866.06000619603,380364.9869081885,423362.07015303045,464306.10627913376,478661.13299396238,440815.47049496981,368446.22928350884,290962.34770466189,205055.34484893054,189631.82316109279,227801.0668379183,282869.99265664461,346615.74491112033,382574.1923484719,426002.56394001405,464044.12412290927,475319.9235578854,437775.27271948638,365391.69216523354,287960.42197690759,202908.56266219018,187972.38135957066,226098.77417775494,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":280786.94469943421},346400.4634001404,382588.77552342054,423532.40669981076,460908.5368143057,472027.11623740708,434779.70891229465,362374.66742679715,284988.37829964212,200783.15017593891,186332.7306282412,224335.82069947454,278648.70024384453,346220.19215741067,382155.16897539189,420511.18150387245,457712.42781125987,468782.38065100537,431828.47848322953,359394.85272515309,282045.91921815753,198678.89466990111,184712.70668596879,222764.40577492653,276707.42100997793,346074.91135336552,381760.1435779286,417532.8707364538,454562.94577323098,465585.39122014644,428310.72051466751,355841.38468081236,279132.75023869716,196595.58554128098,183112.14721417049,221131.99560229425,274710.53608648409,345964.60464255791,381403.65793196129,414597.17561738205,451459.77468128421,462435.82713661646,424705.80884511879,352193.633961229,276248.57979898143,194533.01428368472,181530.89184055224,219522.54902514533,272741.96774588735,345889.25916184462,381085.67447700922,411703.80162465642,448402.60314342624,459333.37233033171,421144.34081251489,348582.19402380992,273393.11923902784,192490.97446625258,179968.78212304076,217849.31389439292,270714.92780287861,345848.86552891845,380806.15948723478,408852.45846490143,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":445391.12436335842},456277.71543762053,417625.95955900499,345006.70342036325,270566.08277225966,190469.26171299815,178425.66153390758,216371.90315448746,268888.99369689095,343659.57211192208,378381.23733861558,406042.86004424322,441688.2268678206,452531.74052810553,414150.31253493525,341466.8043006591,267767.18745690427,188467.67368235395,176901.3754440851,214830.38778981898,267004.20143493928,341228.4035957749,375717.90907286335,403274.72443960363,437913.15568574303,448714.68828340643,410717.05146352173,337962.1423766131,264996.15316767385,186486.01004691917,175395.77110767114,213311.20384660672,265146.95260999969,338832.22570085351,373093.01711373299,400547.77387041296,434182.85467417206,444718.62769413082,407100.96167745709,334492.36688682949,262252.70256773068,184524.07247341159,173908.69764662418,211725.23689053472,263228.0988551873,336470.79802079301,370506.29810248548,397861.73467073601,430496.95009771077,440184.4356257547,402942.95807130286,331057.13056149374,259536.56108092907,182581.66460281643,172440.00603564281,210339.22273539333,261514.34256899173,334143.88362130924,367957.49249440723,395216.33726180834,426855.07266043342,435695.37823711487,398826.34445442923,327656.08958761743,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":256847.45686433499},180658.59203073409,170989.54908723218,208886.12734766217,259738.61681650643,331851.24901642743,365446.34453276929,391926.25366046943,422571.79500437464,431251.00624435092,394750.70881872461,324288.90357462724,254185.12078101846,178754.66228792342,169557.18143695313,207454.76691200415,257686.8408421771,329289.79959561152,362770.41651210724,388402.07024732127,418259.79017883411,426850.87483590655,390715.64325732749,320955.23552029795,251549.2863731182,176869.68482103891,167808.674576536,205619.67252999789,255305.07429580242,326496.78417888086,359644.12519989011,384430.20089913264,413990.70831594837,422494.54362801008,386720.74392380135,317654.75177702348,248939.68983517235,175003.47097355899,166030.92552187631,203791.3399254652,252982.15860734973,323737.39534913714,356554.77800082113,380497.86870514537,409764.12214793952,418181.57662059943,382765.61099171528,314387.12201842386,246356.0699877161,173155.83396690423,164270.87270350807,201660.60234455107,250361.76116781333,321011.35661836644,353502.06540325627,376604.68010091188,405579.60866017686,413911.54215368407,378849.84861462755,311152.0192062846,243798.16825114156,171326.58888174393,162528.33996789684,199551.07475140653,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":247767.44793411344},318318.39483320731,350485.68155893136,372750.24543964234,401436.74904884363,409684.01286414597,374973.06488646992,307949.11955782684,241265.72861981922,169515.55263948982,160803.15291499317,197342.24761031117,245078.66085113122,315658.2401475808,347505.32425231894,368934.17895320454,397335.12867901771,405498.56564296311,371134.87180232047,304778.10251329915,238758.49763647345,167722.54398397024,159095.13888077575,195394.80710828782,242656.03806946747,312868.5030090994,344398.57188379829,358046.54450477316]
[null,null,"Operating Expenses Net of Payroll and Rent",null,"EUR",null,null,{"$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":-1657375.518209554},0,0,{"$f":"SUM(I280:I283)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1331.9258421820309,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1365.2239882365818,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,-1399.3545879424964,{"$f":"SUM(BO280:BO283)*-1","v":-1399.3545879424964},-1399.3545879424964,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1434.3384526410584,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1470.1969139570849,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1506.9518368060117,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1544.6256327261622,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1583.2412735443161,-1622.8223053829233,-1622.8223053829233,{"$f":"SUM(EA280:EA283)*-1","v":-1622.8223053829233},-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1622.8223053829233,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1663.3928630174967,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1704.9776845929339,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1747.6021267077572,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1791.292179875451,-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,{"$f":"SUM(GM280:GM283)*-1","v":-1836.0744843723369},-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,-1836.0744843723369,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1881.9763464816451,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1929.0257551436862,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-1977.2513990222781,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2026.6826839978348,-2077.34975109778,-2077.34975109778,-2077.34975109778,-2077.34975109778,-2077.34975109778,-2077.34975109778,-2077.34975109778,-2077.34975109778,-2077.34975109778,-10753.48665731688,{"$f":"SUM(IY280:IY283)*-1","v":-22380.626669940233},-24911.82585893332,-27322.263477586173,-26544.09644292084,-21663.242584513806,-15079.552791108159,-10489.1609248514,-3039.7461375823864,-8983.3777809278072,-9603.3671547523099,-17424.42330247095,-21315.843861734353,-23145.566448273519,-25663.025934162277,-28060.021811526727,-27302.898379264676,-22482.436075488455,-15974.831613601164,-11444.471871715192,-4080.0089705015753,-9976.0729903920692,-10698.429486922068,-18358.968442433295,-22322.47616465098,-24049.533221342463,-26554.852626338208,-28940.026949980842,-28205.229902441664,-23446.065177106422,-17015.310921873395,-12545.923200342348,-5267.1193972743022,-11117.65767240557,-11850.481001942364,-19446.165859151872,-23483.6275346494,-25109.70461617066,-27604.653165772688,-29979.797599669168,-29268.786205458491,-24572.007211580058,-18219.053483858603,-13811.763312774177,-6619.5157201543352,-12426.748713171199,-13171.719644653191,-20704.998788763303,-24818.47724652187,-20402.825657481226,-22829.937873858777,-25137.017212510826,-24158.93302762086,-19462.286699066241,-13124.11066871307,-8483.5332150326685,-2350.330569438323,-5969.87488866486,-7407.1181691487964,-14868.366838760163,-18987.260142916253,-20111.670765764247,-22515.306780870065,-24799.129869453111,-23830.781821845016,{"$f":"SUM(LK280:LK283)*-1","v":-19181.5712771297},-12905.803326100544,-8312.103530209115,-2409.0888336742819,-5652.9626754973106,-7307.0611785299998,-14632.696657867789,-18786.681482990996]
[null,null,"Net Working Capital (beginning)",null,"EUR",null,null,null,0,{"$f":"I290","v":18756.047851148804},18756.047851148804,18756.047851148804,18756.047851148804,140034.12,-475274.44708640012,-573537.31965942716,5958.3748539460357,-29854.497719080944,-128117.37029210792,5958.3748539460357,-29854.497719080944,-350256.81371184136,-221924.40189912071,-236920.60780548101,-416649.82171184139,-54691.299812720681,-69687.505719081004,-293020.93488714629,-96420.989336130588,-208892.53363383294,-208892.53363383294,140034.12,140034.12,-105884.88717780725,-335792.46506836131,-300345.69804551563,-236730.28827724542,-158824.21568125777,-71487.402792605164,-54570.365787517803,-93185.845863062452,-146899.66044889513,-201744.30710362463,-229206.81380167906,-270520.8935918918,-321203.25198998599,-338810.67103323422,-301610.0599716095,{"$f":"AV290","v":-236325.7211557728},-158301.76231224014,-70842.728305478842,-53706.288331979624,-92083.737157632568,-147128.82087525341,-203460.64561515499,-231199.19557811413,-272927.78747212491,-322574.00367582554,-340331.23192437546,-301559.62197726296,-233653.45848061825,-155965.90046928538,-68793.239849751641,-51897.738407613826,-90217.605296495662,-146461.96765516989,-204639.07248293475,-233227.15557980549,-275374.39104827069,-322102.54672244453,-340011.32836607099,-301552.21705193614,-231017.9988748043,-153405.98017366038,-66511.083015054435,-50107.95010569389,-88292.372110471246,-144139.35482327937,-204248.63858472038,-235290.85884304025,-277860.91080720257,-321676.18504222063,-339076.56593538215,-300926.09346041561,-228419.04222525505,-150874.91327834903,-64249.197767291829,-48336.708465041302,-86552.478159127495,-142007.66179237649,-203891.54617828189,-237390.47308027436,-280387.55632511631,-321294.83752837067,-335613.10932035034,-297767.44682135776,-225398.2056098968,-147914.32403104985,-62007.321175318531,-46583.799487480777,-84753.043164306291,-139821.96898303257,-203567.72123750829,-239526.16867485986,-282954.54026640201,-320958.42665337713,-332196.5522924331,-294651.90145403409,-222268.32089978125,-144837.05071145529,-59785.19139673785,-44849.010094118334,{"$f":"DH290","v":-82975.402912302612},-137663.57343398192,-203277.09213468811,-239465.40425796824,-280409.03543435846,-317746.5499080352,-328826.51369031845,-291579.10636520601,-219174.06487970852,-141787.77575255348,-57582.547628850269,-43132.128081152565,-81135.218152385904,-135448.0976967559,-203019.58961032203,-238954.56642830325,-277310.57895678381,-314472.24423233262,-325502.61604023952,-288548.71387246368,-216115.08811438724,-138766.15460739168,-55399.130059135263,-41432.94207520294,-79484.641164160683,-133427.65639921208,-202795.14674259967,-238480.37896716275,-274253.10612568795,-311242.61060483055,-322224.48549411143,-284949.8147886325,-212480.47895477735,-135771.84451266215,-53234.679815245996,-39751.241488135507,-77771.08987625927,-131349.63036044908,-202603.6989165229,-238042.75220592628,-271236.26989134704,-308057.28413367376,-318991.75176743057,-281261.73347593291,-208749.55859204312,-132804.50442979555,-51088.938914498867,-38086.816471366386,-76078.473655959475,-129297.89237670146,-202445.18379265873,-237641.59910782333,-268259.72625547054,-304915.90333212557,-315804.04807691619,-277615.01655909937,-205052.86977039441,-129863.79498561233,-48961.650212837063,-36439.457869625243,-74319.989640977408,-127185.60354946309,-202319.54127550294,-237276.83523381926,{"$f":"FT290","v":-265323.13421148591},-301818.11005677521,-312661.01107786963,-274009.25519925408,-201389.99906061235,-126949.37841250875,-46852.557353247248,-34808.957174156676,-72755.198794736556,-125272.28933714004,-200042.86775217118,-234764.53297886468,-262426.15568449232,-298026.74020357284,-308825.47155936086,-270444.04356619058,-197760.53533191443,-124060.9184881596,-44761.404713609285,-33195.106475340435,-71124.118821074313,-123297.93246619462,-197522.13462703023,-232011.64010411868,-259568.45547085896,-294160.98485488904,-304916.61559044314,-266918.97877055843,-194164.06968364981,-121198.08047471056,-42687.937353955873,-31597.698414707847,-69513.131153643422,-121348.87991703639,-195034.15300789021,-229294.94442076969,-256749.70117744966,-290337.73257254675,-300826.45618384343,-263208.7901671697,-190600.19537654211,-118360.5310574433,-40631.900963124237,-30016.52613633679,-67833.065380247368,-119335.92734489992,-192578.62651050562,-226614.1265921981,-253969.56316044863,-286556.55294354481,-296195.81282771018,-258954.33527325827,-187068.50776344922,-115547.93828288451,-38593.04180477187,-28451.38323759826,-66350.599937348772,-117525.71977094718,-190155.26082326472,-223968.86969636264,-251227.71446376375,-282817.01857741328,-291607.89286911918,-254738.85908643354,{"$f":"IF290","v":-183568.60421962175},-112759.97149633933,-36571.106662738428,-26902.063719236525,-64798.641979666514,-115651.13144851077,-187763.76364843175,-221358.8591647736,-247838.76829247375,-278433.64256927901,-287062.18674215535,-250561.88931652904,-180100.08407243167,-109996.30127882291,-34565.842785727873,-25368.361934757588,-63265.947409808607,-113498.02133998155,-176424.84318719688,-189602.18318485015,-201075.4977184477,-225991.58084231464,-232950.39491539955,-202474.18422989285,-144178.32014467596,-85946.452657158603,-23306.657758605113,-15751.430658025783,-46998.807594317739,-88243.163838579145,-147722.39701467555,-175148.5948898822,-195587.48851669679,-220233.54057025933,-227097.50343721861,-196901.28946904821,-139163.36408793385,-81486.266349855956,-19444.870131342177,-11940.723560982617,-43082.71744815103,-83890.640677994321,-143021.83074205281,-170148.64861482766,-189859.36285746464,-214235.12257162045,-221002.19976817688,-191080.19591216714,-133891.62591944402,-76760.71586550033,-15308.671369287564,-7851.9756338281732,-38658.343670203118,-79030.994306719076,-138047.44322456513,-164874.61325243622,-183856.20231896854,-207961.037894735,-214628.83834855643,-184974.93519758899,-128326.83851084596,-71733.231454508787,{"$f":"KP290","v":-10861.18984881544},-3447.9555345713161,-33918.486393582163,-73856.60950069697,-132760.79879792215,-165230.2586549283,-189483.36190830235,-213435.67396247404,-220353.94262401434,-191317.72515978286,-135328.60219004756,-79623.964736073511,-18647.568855018879,-12448.827456890023,-43931.134552497562,-82769.055843222304,-141768.49316590442,-168372.27334363846,-186273.08140657027,-209986.57202869456,-216834.53395166504,-188088.3987033458,-132656.60791006894,-77506.470780163829,-16967.231620086881,-10998.967371604202,-42400.663254260551,-80682.160233069735,-139415.00486824068,-165753.9632034091]
[null,null,"Change in Net Working Capital",null,"EUR",null,null,{"$f":"ROUND(SUM(I291:QJ291),2)","v":-195779.53},{"$f":"I290-I288","v":18756.047851148804},0,0,0,121278.07214885119,{"$f":"N290-N288+N289","v":-615308.56708640011},{"$f":"O290-O288","v":-98262.872573027038},579495.69451337319,-35812.87257302698,-98262.87257302698,134075.74514605396,-35812.87257302698,{"$f":"U290-U288+U289","v":-320402.31599276041},{"$f":"V290-V288","v":128332.41181272065},-14996.205906360294,-179729.21390636038,361958.52189912071,-14996.205906360323,-223333.42916806528,196599.9455510157,-112471.54429770235,0,348926.65363383293,0,-245919.00717780725,-229907.57789055406,35446.767022845685,63615.409768270212,77906.072595987644,87336.81288865261,16917.037005087361,-38615.480075544649,-53713.814585832675,-54844.646654729499,-27462.506698054436,-41314.079790212738,-50682.358398094191,-17607.419043248228,37200.611061624717,65284.338815836702,78023.958843532659,87459.0340067613,17136.439973499218,-38377.448825652944,-55045.083717620844,-56331.824739901582,-27738.549962959136,-41728.59189401078,-49646.216203700635,-17757.228248549916,38771.609947112505,67906.163496644702,77687.558011332876,87172.660619533737,16895.501442137815,-38319.866888881836,-56244.362358674232,-58177.104827764852,-28588.083096870745,-42147.235468465195,-46728.155674173846,-17908.781643626455,38459.111314134847,70534.218177131843,77612.018701143912,86894.897158605949,16403.132909360545,-38184.422004777356,-55846.982712808123,-60109.283761441009,-31042.220258319867,-42570.051964162325,-43815.274235018063,-17400.38089316152,38150.472474966547,72507.051235160558,77544.128946906014,{"$f":"CH290-CH288","v":86625.715511057206},15912.489302250528,-38215.769694086193,-55455.183633248991,-61883.884385905403,-33498.926901992469,-42997.083244841953,-40907.281203254359,-14318.271791979671,37845.662498992577,72369.241211460961,77483.881578846951,85907.00285573132,15423.521687837754,-38169.243676825514,-55068.925818726275,-63745.752254475723,-35958.44743735157,-43428.371591542149,-38003.886386975122,-11238.125639055972,37544.650838399015,72383.58055425284,77431.270188325958,85051.85931471744,14936.181302619516,-38126.392818184278,-54688.170521679305,-65613.51870070619,-36188.312123280135,-40943.631176390219,-37337.51447367674,-11079.963782283245,37247.407325112436,72405.041485497495,77386.289127155032,84205.228123703215,14450.419547697704,-38003.090071233339,-54312.879544369993,-67571.491913566133,-35934.976817981224,-38356.012528480554,-37161.665275548818,-11030.371807906893,36953.902167775843,72433.625758076436,77348.933506995556,83367.024548256421,13966.187983932323,-38051.699088957743,-53943.015235051396,-69367.490343387588,-35685.232224563078,-35772.727158525202,-36989.504479142604,-10981.87488928088,37274.670705478929,72469.335833855148,76708.634442115203,82537.164697416156,13483.438327110489,-38019.848388123763,-53578.540484189813,{"$f":"ET290-ET288","v":-71254.06855607382},-35439.053289403382,-33193.517685420753,-36821.014242326724,-10934.467633756809,37730.018291497661,72512.174883889791,75945.054162247572,81715.565515296679,13002.122443132481,-37991.657184593088,-53219.418720741989,-73147.291415957268,-35196.415315164602,-30618.127147647203,-36656.177076655033,-10888.144744790625,38189.031517816824,72562.146788704966,75189.074784782075,80902.144772775267,12522.19234321182,-37880.531771352165,-52865.613908485684,-75133.937726039847,-34957.293958316324,-28046.298977666651,-36494.9758452893,-10842.901021094411,38651.755878615542,72619.256138641736,74440.620648103592,80096.821059261507,12043.600179090572,-37946.24162057988,-52517.090542403486,-74770.578415031137,-34721.665226693498,-27661.62270562764,-35600.584519080527,-10798.731355788012,38381.427993170277,72683.508234276145,73699.616843754833,79299.513774550316,11566.29823826885,-37929.012345733878,-52173.813645120303,-74224.202160835615,-34489.505477088445,-27556.81536674028,-34592.529384030087,-10755.630735554092,37997.636819884705,72754.909086908621,72965.989208939252,78510.143120754685,11090.238939248025,-37915.432738935575,-51835.74876339297,-73685.273090853821,-34260.79141287948,-27454.75675667997,-33588.031395097089,{"$f":"HF290-HF288","v":-10488.723611296678},37617.666016673727,72608.594790627598,72239.664319098811,77728.630094319058,10615.374826787447,-37816.539243910578,-51502.861964652548,-73242.699165605707,-34035.500081692473,-27355.43656825053,-32586.989783096185,-9639.2598841653671,37241.477554451907,71885.827509809053,71520.569480564707,76954.896478112641,10141.65856717361,-37899.216699750512,-51175.119833598408,-72629.541052317538,-33813.608873097925,-27258.844767401111,-31589.30411364953,-8790.8742917058989,36869.033782685641,71170.254866811796,70808.632723282411,76188.864833600906,9669.0429435019032,-37896.578260429989,-50852.489468844258,-72112.632199920976,-33595.095516341855,-26479.909127700143,-30594.874276805262,-8628.5441728763399,36500.297425626311,70461.80524409737,70103.782793608756,75430.458493095037,9197.4808509702852,-37897.585475051019,-50232.073930172948,-62926.821847215324,-13177.339997653267,-11473.314533597557,-24916.083123866934,-6958.8140730849118,30476.210685506696,58295.86408521689,58231.86748751736,62639.794898553489,7555.22710057933,-31247.376936291956,-41244.356244261406,-59479.233176096401,-27426.19787520665,-20438.893626814592,-24646.05205356254,-6863.9628669592785,30196.213968170399,57737.925381114357,57677.097738077893,{"$f":"JR290-JR288","v":62041.396218513779},7504.1465703595604,-31141.993887168413,-40807.923229843291,-59131.190064058494,-27126.817872774845,-19710.714242636983,-24375.759714155807,-6767.0771965564345,29922.003856009746,57188.569992723118,57130.910053943691,61452.044496212766,7456.6957354593906,-30806.368036374944,-40372.650636515958,-59016.44891784605,-26827.170027871092,-18981.589066532324,-24104.835575766454,-6667.80045382143,29653.903150967439,56648.096686743025,56593.607056337176,60872.041605693346,{"$f":"KQ290-KQ288","v":7413.2343142441241},-30470.530859010847,-39938.123107114807,-58904.189297225181,-32469.45985700615,-24253.103253374051,-23952.312054171693,-6918.2686615402927,29036.217464231479,55989.122969735297,55704.63745397405,60976.395881054632,6198.7413981288555,-31482.307095607539,-38837.921290724742,-58999.437322682119,-26603.780177734036,-17900.808062931814,-23713.490622124285,-6847.961922970484,28746.135248319246,55431.790793276858,55150.13712990511,60539.239160076948,5968.2642484826792,-31401.69588265635,-38281.496978809184,-58732.844635170943,-26338.958335168427,-30025.565270291583]
["·","Depreciation",null,"Capital Expenditures"]
[null,"Depreciation and Amortization Schedule (Book)",null,null,null,"Years"]
[null,null,"Solar Racks and Piles",-2.0954757928848267E-9,{"$f":"(H51+H52)*(1-Inputs!$E$164)+G51+G52","v":1225512.2880000004},{"$f":"Inputs!E219","v":25},"EUR",1225512.2879999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E219*12))","v":4085.0409600000012},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":4085.0409600000012}]
[null,null,"Transmission Line",{"$f":"H303-E303","v":1.5133991837501526E-9},{"$f":"H57*(1-Inputs!$E$164)+G57","v":425000},25,"EUR",{"$f":"SUM(I303:QJ303)","v":425000.00000000151},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":1416.6666666666667},{"$f":"IF(AH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(AZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(BZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(CZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(DZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(ED$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(ER$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(ES$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(ET$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(EZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(FZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(GZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(HZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(ID$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(II$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(IZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(JZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(KZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667},{"$f":"IF(LT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":1416.6666666666667}]
[null,null,"Labor and Engineering",0,{"$f":"H48*(1-Inputs!$E$164)+G48","v":2343157.1728687994},{"$f":"Inputs!E217","v":10},"EUR",2343157.1728687966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":19526.309773906662},{"$f":"IF(AH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(AZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(BZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(CZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(DZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(ED$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(ER$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(ES$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(ET$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662},{"$f":"IF(EV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":19526.309773906662}]
[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":15049827.824245771},{"$f":"SUM($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":95121.283049332065},{"$f":"SUM($I312:AH312)","v":190242.56609866413},{"$f":"SUM($I312:AI312)","v":285363.84914799617},{"$f":"SUM($I312:AJ312)","v":380485.13219732826},{"$f":"SUM($I312:AK312)","v":475606.41524666036},{"$f":"SUM($I312:AL312)","v":570727.69829599245},{"$f":"SUM($I312:AM312)","v":665848.98134532454},{"$f":"SUM($I312:AN312)","v":760970.26439465664},{"$f":"SUM($I312:AO312)","v":856091.54744398873},{"$f":"SUM($I312:AP312)","v":951212.83049332083},{"$f":"SUM($I312:AQ312)","v":1046334.1135426529},{"$f":"SUM($I312:AR312)","v":1141455.3965919849},{"$f":"SUM($I312:AS312)","v":1236576.6796413169},{"$f":"SUM($I312:AT312)","v":1331697.9626906489},{"$f":"SUM($I312:AU312)","v":1426819.2457399808},{"$f":"SUM($I312:AV312)","v":1521940.5287893128},{"$f":"SUM($I312:AW312)","v":1617061.8118386448},{"$f":"SUM($I312:AX312)","v":1712183.0948879768},{"$f":"SUM($I312:AY312)","v":1807304.3779373087},{"$f":"SUM($I312:AZ312)","v":1902425.6609866407},{"$f":"SUM($I312:BA312)","v":1997546.9440359727},{"$f":"SUM($I312:BB312)","v":2092668.2270853047},{"$f":"SUM($I312:BC312)","v":2187789.5101346369},{"$f":"SUM($I312:BD312)","v":2282910.7931839689},{"$f":"SUM($I312:BE312)","v":2378032.0762333008},{"$f":"SUM($I312:BF312)","v":2473153.3592826328},{"$f":"SUM($I312:BG312)","v":2568274.6423319648},{"$f":"SUM($I312:BH312)","v":2663395.9253812968},{"$f":"SUM($I312:BI312)","v":2758517.2084306288},{"$f":"SUM($I312:BJ312)","v":2853638.4914799607},{"$f":"SUM($I312:BK312)","v":2948759.7745292927},{"$f":"SUM($I312:BL312)","v":3043881.0575786247},{"$f":"SUM($I312:BM312)","v":3139002.3406279567},{"$f":"SUM($I312:BN312)","v":3234123.6236772886},{"$f":"SUM($I312:BO312)","v":3329244.9067266206},{"$f":"SUM($I312:BP312)","v":3424366.1897759526},{"$f":"SUM($I312:BQ312)","v":3519487.4728252846},{"$f":"SUM($I312:BR312)","v":3614608.7558746166},{"$f":"SUM($I312:BS312)","v":3709730.0389239485},{"$f":"SUM($I312:BT312)","v":3804851.3219732805},{"$f":"SUM($I312:BU312)","v":3899972.6050226125},{"$f":"SUM($I312:BV312)","v":3995093.8880719445},{"$f":"SUM($I312:BW312)","v":4090215.1711212764},{"$f":"SUM($I312:BX312)","v":4185336.4541706084},{"$f":"SUM($I312:BY312)","v":4280457.7372199409},{"$f":"SUM($I312:BZ312)","v":4375579.0202692728},{"$f":"SUM($I312:CA312)","v":4470700.3033186048},{"$f":"SUM($I312:CB312)","v":4565821.5863679368},{"$f":"SUM($I312:CC312)","v":4660942.8694172688},{"$f":"SUM($I312:CD312)","v":4756064.1524666008},{"$f":"SUM($I312:CE312)","v":4851185.4355159327},{"$f":"SUM($I312:CF312)","v":4946306.7185652647},{"$f":"SUM($I312:CG312)","v":5041428.0016145967},{"$f":"SUM($I312:CH312)","v":5136549.2846639287},{"$f":"SUM($I312:CI312)","v":5231670.5677132607},{"$f":"SUM($I312:CJ312)","v":5326791.8507625926},{"$f":"SUM($I312:CK312)","v":5421913.1338119246},{"$f":"SUM($I312:CL312)","v":5517034.4168612566},{"$f":"SUM($I312:CM312)","v":5612155.6999105886},{"$f":"SUM($I312:CN312)","v":5707276.9829599205},{"$f":"SUM($I312:CO312)","v":5799723.2660092525},{"$f":"SUM($I312:CP312)","v":5892169.5490585845},{"$f":"SUM($I312:CQ312)","v":5984615.8321079165},{"$f":"SUM($I312:CR312)","v":6077062.1151572485},{"$f":"SUM($I312:CS312)","v":6169508.3982065804},{"$f":"SUM($I312:CT312)","v":6261954.6812559124},{"$f":"SUM($I312:CU312)","v":6354400.9643052444},{"$f":"SUM($I312:CV312)","v":6446847.2473545764},{"$f":"SUM($I312:CW312)","v":6539293.5304039083},{"$f":"SUM($I312:CX312)","v":6631739.8134532403},{"$f":"SUM($I312:CY312)","v":6724186.0965025723},{"$f":"SUM($I312:CZ312)","v":6816632.3795519043},{"$f":"SUM($I312:DA312)","v":6909078.6626012363},{"$f":"SUM($I312:DB312)","v":7001524.9456505682},{"$f":"SUM($I312:DC312)","v":7093971.2286999002},{"$f":"SUM($I312:DD312)","v":7186417.5117492322},{"$f":"SUM($I312:DE312)","v":7278863.7947985642},{"$f":"SUM($I312:DF312)","v":7371310.0778478961},{"$f":"SUM($I312:DG312)","v":7463756.3608972281},{"$f":"SUM($I312:DH312)","v":7556202.6439465601},{"$f":"SUM($I312:DI312)","v":7648648.9269958921},{"$f":"SUM($I312:DJ312)","v":7741095.2100452241},{"$f":"SUM($I312:DK312)","v":7833541.493094556},{"$f":"SUM($I312:DL312)","v":7925987.776143888},{"$f":"SUM($I312:DM312)","v":7982044.5329035372},{"$f":"SUM($I312:DN312)","v":8038101.2896631863},{"$f":"SUM($I312:DO312)","v":8094158.0464228354},{"$f":"SUM($I312:DP312)","v":8150214.8031824846},{"$f":"SUM($I312:DQ312)","v":8206271.5599421337},{"$f":"SUM($I312:DR312)","v":8262328.3167017829},{"$f":"SUM($I312:DS312)","v":8318385.073461432},{"$f":"SUM($I312:DT312)","v":8374441.8302210812},{"$f":"SUM($I312:DU312)","v":8430498.5869807303},{"$f":"SUM($I312:DV312)","v":8486555.3437403794},{"$f":"SUM($I312:DW312)","v":8542612.1005000286},{"$f":"SUM($I312:DX312)","v":8598668.8572596777},{"$f":"SUM($I312:DY312)","v":8654725.6140193269},{"$f":"SUM($I312:DZ312)","v":8710782.370778976},{"$f":"SUM($I312:EA312)","v":8766839.1275386252},{"$f":"SUM($I312:EB312)","v":8822895.8842982743},{"$f":"SUM($I312:EC312)","v":8878952.6410579234},{"$f":"SUM($I312:ED312)","v":8935009.3978175726},{"$f":"SUM($I312:EE312)","v":8991066.1545772217},{"$f":"SUM($I312:EF312)","v":9047122.9113368709},{"$f":"SUM($I312:EG312)","v":9103179.66809652},{"$f":"SUM($I312:EH312)","v":9159236.4248561691},{"$f":"SUM($I312:EI312)","v":9215293.1816158183},{"$f":"SUM($I312:EJ312)","v":9271349.9383754674},{"$f":"SUM($I312:EK312)","v":9327406.6951351166},{"$f":"SUM($I312:EL312)","v":9383463.4518947657},{"$f":"SUM($I312:EM312)","v":9439520.2086544149},{"$f":"SUM($I312:EN312)","v":9495576.965414064},{"$f":"SUM($I312:EO312)","v":9551633.7221737131},{"$f":"SUM($I312:EP312)","v":9607690.4789333623},{"$f":"SUM($I312:EQ312)","v":9663710.5690263454},{"$f":"SUM($I312:ER312)","v":9719730.6591193285},{"$f":"SUM($I312:ES312)","v":9775750.7492123116},{"$f":"SUM($I312:ET312)","v":9831770.8393052947},{"$f":"SUM($I312:EU312)","v":9887790.9293982778},{"$f":"SUM($I312:EV312)","v":9943811.0194912609},{"$f":"SUM($I312:EW312)","v":9980341.4664770029},{"$f":"SUM($I312:EX312)","v":10016871.913462745},{"$f":"SUM($I312:EY312)","v":10053402.360448487},{"$f":"SUM($I312:EZ312)","v":10089932.807434229},{"$f":"SUM($I312:FA312)","v":10126463.254419971},{"$f":"SUM($I312:FB312)","v":10162993.701405713},{"$f":"SUM($I312:FC312)","v":10199524.148391455},{"$f":"SUM($I312:FD312)","v":10236054.595377197},{"$f":"SUM($I312:FE312)","v":10272585.04236294},{"$f":"SUM($I312:FF312)","v":10309115.489348682},{"$f":"SUM($I312:FG312)","v":10345645.936334424},{"$f":"SUM($I312:FH312)","v":10382176.383320166},{"$f":"SUM($I312:FI312)","v":10418706.830305908},{"$f":"SUM($I312:FJ312)","v":10455237.27729165},{"$f":"SUM($I312:FK312)","v":10491767.724277392},{"$f":"SUM($I312:FL312)","v":10528298.171263134},{"$f":"SUM($I312:FM312)","v":10564828.618248876},{"$f":"SUM($I312:FN312)","v":10601359.065234618},{"$f":"SUM($I312:FO312)","v":10637889.51222036},{"$f":"SUM($I312:FP312)","v":10674419.959206102},{"$f":"SUM($I312:FQ312)","v":10710950.406191844},{"$f":"SUM($I312:FR312)","v":10747480.853177587},{"$f":"SUM($I312:FS312)","v":10784011.300163329},{"$f":"SUM($I312:FT312)","v":10820541.747149071},{"$f":"SUM($I312:FU312)","v":10857072.194134813},{"$f":"SUM($I312:FV312)","v":10893602.641120555},{"$f":"SUM($I312:FW312)","v":10930133.088106297},{"$f":"SUM($I312:FX312)","v":10966663.535092039},{"$f":"SUM($I312:FY312)","v":11003193.982077781},{"$f":"SUM($I312:FZ312)","v":11039724.429063523},{"$f":"SUM($I312:GA312)","v":11066449.339858789},{"$f":"SUM($I312:GB312)","v":11093174.250654055},{"$f":"SUM($I312:GC312)","v":11119899.161449321},{"$f":"SUM($I312:GD312)","v":11146624.072244586},{"$f":"SUM($I312:GE312)","v":11173348.983039852},{"$f":"SUM($I312:GF312)","v":11200073.893835118},{"$f":"SUM($I312:GG312)","v":11226798.804630384},{"$f":"SUM($I312:GH312)","v":11253523.71542565},{"$f":"SUM($I312:GI312)","v":11280248.626220915},{"$f":"SUM($I312:GJ312)","v":11306973.537016181},{"$f":"SUM($I312:GK312)","v":11333698.447811447},{"$f":"SUM($I312:GL312)","v":11360423.358606713},{"$f":"SUM($I312:GM312)","v":11387148.269401979},{"$f":"SUM($I312:GN312)","v":11413873.180197245},{"$f":"SUM($I312:GO312)","v":11440598.09099251},{"$f":"SUM($I312:GP312)","v":11467323.001787776},{"$f":"SUM($I312:GQ312)","v":11494047.912583042},{"$f":"SUM($I312:GR312)","v":11520772.823378308},{"$f":"SUM($I312:GS312)","v":11547497.734173574},{"$f":"SUM($I312:GT312)","v":11574222.644968839},{"$f":"SUM($I312:GU312)","v":11600947.555764105},{"$f":"SUM($I312:GV312)","v":11627672.466559371},{"$f":"SUM($I312:GW312)","v":11654397.377354637},{"$f":"SUM($I312:GX312)","v":11681122.288149903},{"$f":"SUM($I312:GY312)","v":11707847.198945168},{"$f":"SUM($I312:GZ312)","v":11734572.109740434},{"$f":"SUM($I312:HA312)","v":11761297.0205357},{"$f":"SUM($I312:HB312)","v":11788021.931330966},{"$f":"SUM($I312:HC312)","v":11814746.842126232},{"$f":"SUM($I312:HD312)","v":11841471.752921497},{"$f":"SUM($I312:HE312)","v":11868196.663716763},{"$f":"SUM($I312:HF312)","v":11894921.574512029},{"$f":"SUM($I312:HG312)","v":11921646.485307295},{"$f":"SUM($I312:HH312)","v":11948371.396102561},{"$f":"SUM($I312:HI312)","v":11975096.306897826},{"$f":"SUM($I312:HJ312)","v":12001821.217693092},{"$f":"SUM($I312:HK312)","v":12028546.128488358},{"$f":"SUM($I312:HL312)","v":12055271.039283624},{"$f":"SUM($I312:HM312)","v":12081995.95007889},{"$f":"SUM($I312:HN312)","v":12108720.860874156},{"$f":"SUM($I312:HO312)","v":12135445.771669421},{"$f":"SUM($I312:HP312)","v":12162170.682464687},{"$f":"SUM($I312:HQ312)","v":12188895.593259953},{"$f":"SUM($I312:HR312)","v":12215620.504055219},{"$f":"SUM($I312:HS312)","v":12242345.414850485},{"$f":"SUM($I312:HT312)","v":12269070.32564575},{"$f":"SUM($I312:HU312)","v":12295795.236441016},{"$f":"SUM($I312:HV312)","v":12322520.147236282},{"$f":"SUM($I312:HW312)","v":12349245.058031548},{"$f":"SUM($I312:HX312)","v":12375969.968826814},{"$f":"SUM($I312:HY312)","v":12402694.879622079},{"$f":"SUM($I312:HZ312)","v":12429419.790417345},{"$f":"SUM($I312:IA312)","v":12456144.701212611},{"$f":"SUM($I312:IB312)","v":12482869.612007877},{"$f":"SUM($I312:IC312)","v":12509594.522803143},{"$f":"SUM($I312:ID312)","v":12536319.433598408},{"$f":"SUM($I312:IE312)","v":12563044.344393674},{"$f":"SUM($I312:IF312)","v":12589769.25518894},{"$f":"SUM($I312:IG312)","v":12616494.165984206},{"$f":"SUM($I312:IH312)","v":12643219.076779472},{"$f":"SUM($I312:II312)","v":12669959.173973542},{"$f":"SUM($I312:IJ312)","v":12696699.271167612},{"$f":"SUM($I312:IK312)","v":12723439.368361682},{"$f":"SUM($I312:IL312)","v":12750179.465555752},{"$f":"SUM($I312:IM312)","v":12776919.562749822},{"$f":"SUM($I312:IN312)","v":12803659.659943892},{"$f":"SUM($I312:IO312)","v":12830399.757137962},{"$f":"SUM($I312:IP312)","v":12857139.854332032},{"$f":"SUM($I312:IQ312)","v":12883879.951526102},{"$f":"SUM($I312:IR312)","v":12910620.048720172},{"$f":"SUM($I312:IS312)","v":12937360.145914242},{"$f":"SUM($I312:IT312)","v":12964100.243108312},{"$f":"SUM($I312:IU312)","v":12990840.340302382},{"$f":"SUM($I312:IV312)","v":13017580.437496452},{"$f":"SUM($I312:IW312)","v":13044320.534690522},{"$f":"SUM($I312:IX312)","v":13071060.631884592},{"$f":"SUM($I312:IY312)","v":13097800.729078662},{"$f":"SUM($I312:IZ312)","v":13124540.826272732},{"$f":"SUM($I312:JA312)","v":13151280.923466802},{"$f":"SUM($I312:JB312)","v":13178021.020660872},{"$f":"SUM($I312:JC312)","v":13204761.117854942},{"$f":"SUM($I312:JD312)","v":13231501.215049012},{"$f":"SUM($I312:JE312)","v":13258241.312243082},{"$f":"SUM($I312:JF312)","v":13284981.409437152},{"$f":"SUM($I312:JG312)","v":13311721.506631222},{"$f":"SUM($I312:JH312)","v":13338461.603825292},{"$f":"SUM($I312:JI312)","v":13365201.701019362},{"$f":"SUM($I312:JJ312)","v":13391941.798213432},{"$f":"SUM($I312:JK312)","v":13418681.895407502},{"$f":"SUM($I312:JL312)","v":13445421.992601572},{"$f":"SUM($I312:JM312)","v":13472162.089795642},{"$f":"SUM($I312:JN312)","v":13498902.186989712},{"$f":"SUM($I312:JO312)","v":13525642.284183782},{"$f":"SUM($I312:JP312)","v":13552382.381377852},{"$f":"SUM($I312:JQ312)","v":13579122.478571922},{"$f":"SUM($I312:JR312)","v":13605862.575765992},{"$f":"SUM($I312:JS312)","v":13632602.672960062},{"$f":"SUM($I312:JT312)","v":13659342.770154132},{"$f":"SUM($I312:JU312)","v":13686082.867348202},{"$f":"SUM($I312:JV312)","v":13712822.964542272},{"$f":"SUM($I312:JW312)","v":13739563.061736342},{"$f":"SUM($I312:JX312)","v":13766303.158930412},{"$f":"SUM($I312:JY312)","v":13793043.256124482},{"$f":"SUM($I312:JZ312)","v":13819783.353318552},{"$f":"SUM($I312:KA312)","v":13846523.450512622},{"$f":"SUM($I312:KB312)","v":13873263.547706692},{"$f":"SUM($I312:KC312)","v":13900003.644900762},{"$f":"SUM($I312:KD312)","v":13926743.742094832},{"$f":"SUM($I312:KE312)","v":13953483.839288902},{"$f":"SUM($I312:KF312)","v":13980223.936482972},{"$f":"SUM($I312:KG312)","v":14006964.033677042},{"$f":"SUM($I312:KH312)","v":14033704.130871112},{"$f":"SUM($I312:KI312)","v":14060444.228065182},{"$f":"SUM($I312:KJ312)","v":14087184.325259252},{"$f":"SUM($I312:KK312)","v":14113924.422453322},{"$f":"SUM($I312:KL312)","v":14140664.519647392},{"$f":"SUM($I312:KM312)","v":14167404.616841462},{"$f":"SUM($I312:KN312)","v":14194144.714035532},{"$f":"SUM($I312:KO312)","v":14220884.811229602},{"$f":"SUM($I312:KP312)","v":14247624.908423671},{"$f":"SUM($I312:KQ312)","v":14274365.005617741},{"$f":"SUM($I312:KR312)","v":14301105.102811811},{"$f":"SUM($I312:KS312)","v":14327845.200005881},{"$f":"SUM($I312:KT312)","v":14354585.297199951},{"$f":"SUM($I312:KU312)","v":14381325.394394021},{"$f":"SUM($I312:KV312)","v":14408065.491588091},{"$f":"SUM($I312:KW312)","v":14434805.588782161},{"$f":"SUM($I312:KX312)","v":14461545.685976231},{"$f":"SUM($I312:KY312)","v":14488285.783170301},{"$f":"SUM($I312:KZ312)","v":14515025.880364371},{"$f":"SUM($I312:LA312)","v":14541765.977558441},{"$f":"SUM($I312:LB312)","v":14568506.074752511},{"$f":"SUM($I312:LC312)","v":14595246.171946581},{"$f":"SUM($I312:LD312)","v":14621986.269140651},{"$f":"SUM($I312:LE312)","v":14648726.366334721},{"$f":"SUM($I312:LF312)","v":14675466.463528791},{"$f":"SUM($I312:LG312)","v":14702206.560722861},{"$f":"SUM($I312:LH312)","v":14728946.657916931},{"$f":"SUM($I312:LI312)","v":14755686.755111001},{"$f":"SUM($I312:LJ312)","v":14782426.852305071},{"$f":"SUM($I312:LK312)","v":14809166.949499141},{"$f":"SUM($I312:LL312)","v":14835907.046693211},{"$f":"SUM($I312:LM312)","v":14862647.143887281},{"$f":"SUM($I312:LN312)","v":14889387.241081351},{"$f":"SUM($I312:LO312)","v":14916127.338275421},{"$f":"SUM($I312:LP312)","v":14942867.435469491},{"$f":"SUM($I312:LQ312)","v":14969607.532663561},{"$f":"SUM($I312:LR312)","v":14996347.629857631},{"$f":"SUM($I312:LS312)","v":15023087.727051701},{"$f":"SUM($I312:LT312)","v":15049827.824245771}]
[]
[]
[null,null,"Accumulated Depreciation (Tax)",null,"EUR",null,null,{"$f":"MAX(I321:QJ321)","v":17376136.625900146},{"$f":"I314","v":0},{"$f":"J319+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130262.61016485114,260525.22032970228,390787.83049455343,521050.44065940456,651313.05082425568,781575.66098910687,911838.27115395805,1042100.8813188092,1172363.4914836604,1302626.1016485116,1432888.7118133628,1563151.321978214,1693413.9321430651,1823676.5423079163,1953939.1524727675,2084201.7626376187,2214464.3728024699,{"$f":"AX319+AW321","v":2344726.9829673208},2474989.5931321718,2605252.2032970227,2735514.8134618737,2865777.4236267246,2996040.0337915756,3126302.6439564265,3256565.2541212775,3386827.8642861284,3517090.4744509794,3647353.0846158303,3777615.6947806813,3907878.3049455322,4038140.9151103832,4168403.5252752341,4298666.1354400851,4428928.745604936,4559191.355769787,4689453.9659346379,4819716.5760994889,4949979.1862643398,5080241.7964291908,5210504.4065940417,5340767.0167588927,5471029.6269237436,5601292.2370885946,5731554.8472534455,5861817.4574182965,5992080.0675831474,6122342.6777479984,6252605.2879128493,6382867.8980777003,6513130.5082425512,6643393.1184074022,6773655.7285722531,6903918.3387371041,7034180.948901955,7164443.559066806,7294706.1692316569,7424968.7793965079,7555231.3895613588,7685493.9997262098,7815756.6098910607,7946019.2200559117,8076281.8302207626,8206544.4403856136,8336807.0505504645,8467069.6607153155,8597332.2708801664,8727594.8810450174,8857857.4912098683,8988120.1013747193,9118382.7115395702,9248645.3217044212,9378907.9318692721,9509170.5420341231,9639433.152198974,9769695.762363825,9899958.3725286759,10030220.982693527,10160483.592858378,10290746.203023229,10421008.81318808,10551271.423352931,{"$f":"DJ319+DI321","v":10681534.033517782},10811796.643682633,10942059.253847484,11072321.864012334,11202584.474177185,11332847.084342036,11463109.694506887,11593372.304671738,11723634.914836589,11853897.52500144,11984160.135166291,12114422.745331142,12244685.355495993,12374947.965660844,12505210.575825695,12635473.185990546,12765735.796155397,12895998.406320248,13026261.016485099,13156523.62664995,13286786.236814801,13417048.846979652,13547311.457144503,13677574.067309354,13807836.677474204,13938099.287639055,14068361.897803906,14198624.507968757,14328887.118133608,14459149.728298459,14589412.33846331,14719674.948628161,14849937.558793012,14980200.168957863,15110462.779122714,15240725.389287565,15370987.999452416,15501250.609617267,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,{"$f":"FV319+FU321","v":15631513.219782118},15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,15631513.219782118,{"$f":"IH319+IG321","v":15631513.219782118},15631513.219782118,15631578.036113955,15651402.565543344,15671227.094972733,15691051.624402123,15710876.153831512,15730700.683260901,15750525.21269029,15770349.742119679,15790174.271549068,15809998.800978458,15829823.330407847,15849647.859837236,15869472.389266625,15889296.918696014,15909121.448125403,15928945.977554793,15948770.506984182,15968595.036413571,15988419.56584296,16008244.095272349,16028068.624701738,16047893.154131128,16067717.683560517,16087542.212989906,16107366.742419295,16127191.271848684,16147015.801278073,16166840.330707463,16186664.860136852,16206489.389566241,16226313.91899563,16246138.448425019,16265962.977854408,16285787.507283797,16305612.036713187,16325436.566142576,16345261.095571965,16365085.625001354,16384910.154430743,16404734.683860132,16424559.213289522,16444383.742718911,16464208.2721483,16484032.801577689,16503857.331007078,16523681.860436467,16543506.389865857,16563330.919295246,16583155.448724635,16602979.978154024,16622804.507583413,16642629.037012802,16662453.566442192,16682278.095871581,16702102.62530097,16721927.154730359,16741751.684159748,16761576.213589137,16781400.743018527,{"$f":"KQ319+KP321","v":16801225.272447914},16821049.801877301,16840874.331306688,16860698.860736076,16880523.390165463,16900347.91959485,16920172.449024238,16939996.978453625,16959821.507883012,16979646.0373124,16999470.566741787,17019295.096171174,17039119.625600561,17058944.155029949,17078768.684459336,17098593.213888723,17118417.743318111,17138242.272747498,17158066.802176885,17177891.331606273,17197715.86103566,17217540.390465047,17237364.919894435,17257189.449323822,17277013.978753209,17296838.508182596,17316663.037611984,17336487.567041371,17356312.096470758,17376136.625900146]
[null,null,"Add: Book Depreciation",null,"EUR",null,null,15049827.824245771,{"$f":"I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,{"$f":"AX312","v":95121.283049332065},95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,95121.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,92446.283049332065,{"$f":"DJ312","v":92446.283049332065},92446.283049332065,92446.283049332065,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56056.756759649521,56020.090092982864,56020.090092982864,56020.090092982864,56020.090092982864,56020.090092982864,56020.090092982864,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,{"$f":"FV312","v":36530.446985742863},36530.446985742863,36530.446985742863,36530.446985742863,36530.446985742863,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,26724.910795266671,{"$f":"IH312","v":26724.910795266671},26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,{"$f":"KT312","v":26740.097194069458},26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458,26740.097194069458]
[null,null,"Taxable Income",null,"EUR",null,null,5723402.066330269,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6400.5080820095463,-22662.604616851007,-42046.354336967823,-89361.923922116242,-120146.68526764282,-173642.51209394133,-134877.7137850328,-130653.50561025512,-81178.49206858984,-78518.727221182111,-53207.138091973044,-36964.889988486117,-6627.8789215096185,-20843.664156529761,-41773.367651477034,-85945.197057008452,{"$f":"SUM(AW326:AW328)","v":-117165.70043120747},-170575.86364131304,-135314.16567364318,-131172.3547252164,-80283.997289812658,-77553.640697357478,-52015.419916366125,-35566.679023500488,-4594.308112721701,-17441.163156771116,-41251.858065419554,-85084.358018080646,-116286.58148191967,-169406.23001751368,-134170.56436756023,-130030.57304304447,-77936.306952188883,-74574.469095278269,-48805.950322418517,-32147.776683910794,-4218.0990459361201,-13847.072599668507,-40539.258990204544,-84035.388680568154,-115469.34850870508,-168054.21210160258,-132964.73280833763,-129143.54580919778,-77088.349798877171,-71523.534435386842,-45520.892555215745,-28650.188217825533,-3758.4494322963146,-10818.249468055234,-39744.094421191636,-82906.636929002299,-114574.08861948745,-166627.83838911634,-131429.55539067762,-127288.52823763876,-75902.516121390712,-68133.090334194247,-41892.325142130314,-24805.817760480961,-2947.4133790731867,-9961.764837578783,-38598.071024848949,-81878.540732841997,-113332.17840250344,-164858.27022844972,-129671.03165868932,-125526.83607854896,-74484.508734125178,-64508.451932437238,-38025.369856688034,-20719.594314734408,-1890.0512114999292,-8858.0407570421085,-37205.864752693917,-80748.700995537016,-111847.92644445089,-162849.58218629667,-127668.05454975776,-123518.68351203219,{"$f":"SUM(DI326:DI328)","v":-72812.883777474228},-60627.767629239752,-36086.021373054988,-19231.161005811955,-564.19454921360011,-7484.7089277189079,-35544.881347388538,-79352.22217046289,-110098.32917820412,-160578.51552695991,-125397.1614876081,-121561.41226691032,-70863.796970806536,-56466.762855631488,-34338.48162432875,-17558.924689825581,1054.8174121185002,-5816.8853203119361,-33589.987484066805,-77663.774451958496,-108057.79678447137,-158019.2014506337,-122832.25493635939,-118665.65898369807,-68610.718721574391,-51998.452397280096,-32278.68829431347,-15570.350532902143,2994.4340091446502,-3826.8711909777921,-31911.562341553989,-75655.160709766526,-105697.84540726729,-155142.85031338217,-119944.28860076967,-115765.15168420372,-66024.114199588075,-47192.817336815657,-29876.596230165465,-13235.131916551953,135547.83582190383,128778.79286488096,100254.23082432828,56967.636022832099,27275.858692854832,-21654.792410911024,13561.695187493773,17756.369592317962,67191.526169506047,88246.167973758449,103163.87888820359,119743.10961787202,138223.86755642117,131509.26343514895,102545.15387866282,59714.396458883282,30373.446800545549,-18044.526526258196,17196.520745041737,21086.625175868241,70547.649735672778,93830.502903746237,106354.83149113705,122876.79932697539,{"$f":"SUM(FU326:FU328)","v":141323.11870396725},134665.4790460348,105262.44858804744,62886.758125399792,33896.945034729586,-14009.618375951242,21262.984892490411,25499.067746205914,74347.756208811275,97724.110766054553,110000.48960687661,126470.53727104732,144165.88140243755,138290.19568958849,108449.21616687502,66528.260245457277,37890.323980909539,-9505.6461789077548,25805.91622686504,30068.645597561837,78637.466754731344,101842.13711724279,114147.29397771749,130571.18251507268,147406.58858048933,142431.1321697364,112153.56785701275,70687.499612247688,42402.659910924704,-4483.0340364726653,30875.347190342938,35169.28110693919,83467.707120603329,106507.52394178991,118847.09246342174,135231.05325530068,151212.92520612475,146921.19846448721,116429.23239708507,75418.744016772747,47488.754227007754,1113.5735891613185,36527.145724758069,40531.604165905534,88895.35173494136,111777.65187205821,124157.79683571131,140508.59005576078,155643.78196405681,151468.34810520473,121336.23896627566,80782.621897929843,53209.829883564147,7346.0151370926687,42823.725437179732,47195.869246984541,94983.947882768989,117716.6389026528,130144.12124334279,146469.1015649953,160764.98391393223,156711.07281169004,126941.68508584132,86846.897792627598,{"$f":"SUM(IG326:IG328)","v":59634.314459700705},14283.402719777489,49834.844143236332,54811.260615916945,82603.701006749063,105198.19232116715,116860.16866431081,132495.11005837555,146630.11355474973,141879.60998048002,112471.8622455896,72833.912170699667,45157.427478780563,313.20794210337772,35940.149262214793,39584.060095410445,86597.241549418904,109341.44137956906,120852.83880263365,135919.5006418782,149958.21418280326,145326.26754789057,116273.56600975346,77084.936287100791,49761.175178429621,5419.420492304529,40798.180274122511,44488.593213554079,91042.498854736448,114205.71646939956,125096.92234165648,140081.80023385151,154032.77517428345,149526.08807748553,120832.86007881757,82097.119234250335,55130.692199214798,11294.603501514699,46390.222667529553,50689.963718303348,96288.409882060645,119880.717752404,130160.81928032952,145073.43478625655,158946.12189391404,154572.32994427611,126243.96848394723,87965.669345655449,61362.171003208729,18035.957889708447,52860.590479775521,57222.634107970705,102435.04397231304,126467.55394551258,136146.58419266299,150997.46841648457,164802.33432185001,160570.12364202456,132613.10582131959,94797.90506107283,68564.034995094131,25753.037419976015,{"$f":"SUM(KQ326:KQ328)","v":60319.900473647824},64754.251256278731,109595.19854264846,134080.18936263991,107796.5489516837,122243.64547774055,135635.03954209824,129813.10987013417,101856.88172397569,64129.643448063958,36507.158604728233,-6185.5290126588261,27730.435674721546,30099.926188752816,74512.120650725221,99029.342699273402,105722.26307336859,120029.62030614131,133274.05378439778,127510.07731054006,99836.205020567984,62480.443407299157,35136.992241278771,-7134.7911721539604,26443.564040148176,29154.597290807837,72759.570382104212,97485.67053164712,103659.03787930914,-1024580.7450997975]
[]
[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,{"$f":"IF338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8676.1369062191006,20303.276918842454,22834.47610783554,25192.979982710949,24414.812948045615,19533.959089638582,12950.269296232935,8359.8774299761753,910.46264270716165,6854.094286052582,7474.0836598770848,15295.139807595726,19186.560366859128,21016.282953398295,23533.742439287053,25877.506229279621,25120.38279701757,20299.920493241349,13792.316031354057,9261.9562894680857,1897.4933882544701,7793.5574081449649,8515.9139046749624,16176.452860186189,20139.960582403874,21867.017639095357,24372.337044091102,26702.948478177561,25968.151430638383,21208.986705303141,14778.232450070114,10308.844728539065,3030.0409254710194,8880.5792006022875,9613.4025301390811,17209.087387348591,21246.549062846119,22872.626144367379,25367.574693969407,27686.792166070802,26975.780771860125,22279.001777981692,15926.048050260237,11518.757879175813,{"$f":"KP338","v":4326.5102865559711},10133.743279572835,10878.714211054827,18411.993355164941,22525.471812923508,18109.820223882864,20536.932440260414,22786.686643072502,21808.602458182537,17111.956129627917,10773.780099274747,6133.2026455943451,0,3619.544319226537,5056.7875997104729,12518.036269321839,16636.92957347793,17761.340196325924,20164.976211431742,22390.041035778828,21421.692988170733,16772.482443455418,10496.714492426261,5903.0146965348322,0,3243.8738418230282,4897.9723448557179,12223.607824193508,16377.592649316715,17414.718363723936]
[]
[null,"Corporate Income Tax Loss Carryforward"]
[]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,{"$f":"Inputs!E236","v":0.16800000000000001},{"$f":"I345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1075.2853577776038,4882.6029334085733,11946.390462019168,26959.193680934699,47143.836805898696,76315.778837680846,98975.234753566358,120925.02369608921,134563.01036361229,147754.1565367709,156692.95573622236,162903.05725428803,164016.54091310163,167518.27649139866,174536.20225684679,188974.9953624242,{"$f":"AW345*$H$347","v":208658.83303486707},237315.57812660767,260048.35795977971,282085.31355361606,295573.02509830456,308602.03673546063,317340.62728141015,323315.82935735822,324087.67312029545,327017.78853063303,333948.10068562353,348242.27283266105,367778.41852162359,396238.6651645659,418779.31997831602,440624.45624954748,453717.75581751519,466246.26662552194,474445.66627968824,479846.49276258523,480555.13340230251,482881.44159904681,489692.03710940114,503809.98240773659,523208.83295719902,551441.94059026823,573780.01570206892,595476.13139801414,608426.97416422551,620442.92794937047,628090.43789864681,632903.66951924143,633535.08902386727,635352.55493450048,642029.5627972607,655957.87780133309,675206.3246894069,703199.80153877847,725279.96684441227,746664.43958833558,759416.06229672919,770862.42147287377,777900.33209675166,782067.70948051242,782562.87492819666,784236.45142090996,790720.92735308455,804476.52219620196,823516.32816782256,851212.51756620209,872997.25088486203,894085.75934605813,906599.15681339114,917436.57673804055,923824.83887396415,927305.73071883956,927623.25932237145,929111.41016955453,935361.99544800713,948927.7772152574,967718.22885792528,995076.95866522309,1016525.1918295823,1037276.3306596037,{"$f":"DI345*$H$347","v":1049508.8951342194},1059694.3600959317,1065756.811686605,1068987.6467355813,1069082.4314198492,1070339.8625197059,1076311.4025860671,1089642.5759107049,1108139.0952126433,1135116.2858211724,1156183.0089510905,1176605.3262119314,1188510.444103027,1197996.860262773,1203765.7251756601,1206715.624523551,1206538.4151983149,1207515.6519321275,1213158.7698294506,1226206.2839373797,1244359.9937971709,1270907.2196408776,1291543.0384701861,1311478.8691794472,1323005.4699246718,1331741.2099274148,1337164.0295608595,1339779.8484503871,1339276.7835368507,1339919.697896935,1345280.8403703163,1357990.9073695571,1375748.1453979779,1401812.144250626,1421962.7847355555,1441411.3302185016,1452503.3814040325,1460431.7747166178,1465451.0428832856,1467674.5450452664,1444902.5086271865,1423267.6714258865,1406424.9606473993,1396854.3977955636,1392272.0535351639,1395910.0586601971,1393631.6938686979,1390648.6237771884,1379360.4473807116,1364535.09116112,1347203.5595079018,1327086.7170920994,1303865.1073426206,1281771.5510855156,1264543.9652339001,1254511.9466288078,1249409.2075663162,1252440.6880227276,1249551.6725375606,1246009.1195080148,1234157.1143524218,1218393.5898645923,1200525.9781740813,1179882.6758871495,{"$f":"FU345*$H$347","v":1156140.3919448829},1133516.5914651491,1115832.5001023572,1105267.5247372901,1099572.8379714554,1101926.4538586154,1098354.2723966769,1094070.4290153142,1081580.0059722341,1065162.3553635369,1046682.2731095817,1025435.2228480458,1001215.3547724362,977982.60189658531,959763.13358055032,948586.38585931342,942220.81143052061,943817.75998857711,939482.36606246384,934430.83360207337,921219.73918727844,904110.26015158172,884933.5147633251,862997.55610079283,838233.24921927066,814304.81901475496,795463.01961477671,783587.51967991912,776463.87281488383,777217.02253301116,772029.96420503361,766121.52497906773,752098.95018280647,734205.68616058573,714239.37462673092,691520.55767984048,666116.78624521149,641434.02490317763,621873.91386046738,609203.56486564956,601225.45415551227,601038.37379253306,594901.81331077381,588092.50381090166,573158.08471943147,554379.43920492567,533520.9293365262,509915.4862071583,483767.33083719679,458320.64835552243,437936.16020918812,424364.67973033589,415425.42830989714,414191.29776686552,406996.91189341934,399068.00585992599,383110.70261562074,363334.30727997504,341470.09491109347,316863.28584817424,289854.76855063369,263527.30831826973,242201.10522384837,227610.82639468694,{"$f":"IG345*$H$347","v":217592.26156545724},215192.64990853463,206820.39609247091,197612.10430899687,183734.68253986302,166061.38622990693,146428.87789430271,124169.69940449564,99535.840327297672,75700.065850577026,56804.792993317969,44568.695748640421,36982.24793220529,36929.628997931919,30891.683921879838,24241.56182585088,9693.2252455485032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,1039.1688741266828,0,0,0,0,0,0,0,0,0,0,0,1198.6449169218654,0,0,0,0,0,172129.56517676599]
[]
[null,null,"    Purchased from EDA",null,null,null,null,-6413601.2069066437,{"$f":"I231+I232","v":0},{"$f":"J231+J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12116.339035236077,-27375.763513871436,-33357.782137171096,-36521.550547327097,-8656.5709732571231,-2479.8497452381371,0,0,0,0,0,0,-13535.61375426548,-28582.757712709314,-34379.677361826209,-36569.791065312696,-9453.300394418522,-3401.1700463052684,0,0,0,0,-580.97765045077267,0,-16211.293218201739,-30667.819409526241,-35034.39208154627,-36168.955101972038,-10651.883911585472,-4649.0322230858665,338.68667486323011,0,0,0,-3722.2049508905502,0,-18888.468069348757,-32755.848192774942,-34650.027334604558,{"$f":"BV231+BV232","v":-35772.10917755324},-11851.489795211844,-7159.8056996831383,-1639.6301247113161,0,0,0,-6863.6602316979197,296.92375598807757,-21567.404721048646,-34847.0517512359,-34269.488667258403,-35379.213574036869,-13052.237402550261,-7146.1396124523917,-3618.0302062788878,0,0,0,-10005.656190285525,-2665.9153773522621,-24248.369747675319,-35054.789796204022,-33892.737993587602,-34990.228968768264,-14254.246198078054,-8395.6333425747689,-5596.7105011112935,0,0,0,-13148.505561052236,-5628.8869487198999,-26931.629911161734,-34669.03460051721,-33519.737606790426,-34605.116430522037,-15457.635765383369,-9645.9195327940761,-7575.8679577717512,0,-1074.7891465988405,-1739.9758344925258,-16292.521146511433,-8592.2858938786412,-29617.452187543931,-34287.119325361185,-33150.450175409715,-34223.837415605674,-16662.525819062419,-12109.753252518411,-9555.6995617181637,0,-3559.6284570489543,-4510.7764558225253,-19438.015848424693,-11556.407175255834,-32306.10379352505,-33909.005747039031,-32784.838739596613,-33846.353764001855,-17869.036216629236,-12149.367036079886,-11536.402354910198,{"$f":"EH231+EH232","v":0},-6044.714902275321,-7281.9026395479241,-22585.302698943578,-14521.545811302582,-32482.944185002962,-33534.656022343748,-32422.866707411413,-33472.627695549309,-19077.286970438898,-13402.777444239022,-13518.173455420158,0,-8530.2958417776099,-10053.630214181921,-25734.694891762814,-17487.99690585753,-32123.977299893617,-33164.032684770726,-32064.497851161366,-33102.621806161573,-20287.398259625566,-14657.478527466097,-15501.210077050582,0,-11016.618670961827,-12826.235053252152,-28886.505813287786,-20456.055677518078,-31768.583676602691,-32797.09864076793,-31709.696303774799,-32736.299064083494,-21499.490442056576,-17078.320601562122,-17485.709548960345,0,-13503.930845764822,-15599.993102759654,-32041.04907381946,-23426.017489020771,-31416.727745832424,-32433.817166023484,-31358.426555211423,-32373.622806184805,-22713.684066303478,-17171.252161890174,-19471.869335301264,-901.06457497535757,-15992.479907283865,-18375.1804086433,-32163.731172840464,-26398.177876635022,-31068.374292352302,-32074.151901790068,-31010.653448908306,-32014.556734290909,-23930.099883631548,-18430.574782359348,-21459.887054866773,-3149.4289636630774,-18482.513506412481,-21152.073144253074,-31806.754423919079,{"$f":"GT231+GT232","v":-29372.83257957231},-30723.488451474521,-31718.066851246014,-30666.342178261271,-31659.064911549813,-25148.858860008917,-19691.688241318443,-23449.960500755424,-5398.0115284505382,-20974.279428486821,-23930.947637834099,-31453.331126415924,-31424.038472477241,-30382.035705564689,-31365.526375892612,-30325.458283141321,-31307.111758835545,-26370.082188136224,-22073.417455660976,-25442.287660050239,-7647.0360881054376,-23468.025617943731,-26712.080400024955,-31103.425908231762,-31074.424841974902,-30043.981880587024,-31016.4951919872,-29987.967646445686,-30958.662051187206,-27593.891299498249,-22219.789612806326,-27437.066733516502,-9896.7264933432343,-25964.000202992993,-29495.748151372427,-30757.003749371634,-30728.291368247152,-29709.293142684153,-30670.938367011866,-29653.83649068325,-30613.680914283486,-28820.407876438829,-23487.028966876685,-29434.496155319863,-12147.306649108305,-28462.45152030727,-29460.464764503668,-30414.029978439907,-30385.603408791208,-29377.935994790852,-30328.821316177262,-29323.031374593971,-30272.133820952327,-30049.753864259885,-24756.562067528808,-30187.279603548512,-14399.000536859068,-30130.827912885095,-29131.584527378414,-30074.47026917023,-30046.326665945908,-29049.877273281571,-29990.109798961192,-28995.519189801984,{"$f":"JF231+JF232","v":-29933.986587715281},-29905.960054225518,-27102.994075512455,-29849.977034116844,-16652.032236859668,-29794.0872801646,-28805.978060739799,-29738.290636989925,-29710.427183459109,-28725.084144651191,-29654.769915681663,-28671.267157501861,-29599.205371366294,-29571.457822223496,-26684.662422228157,-29516.032073541606,-18906.6259504802,-29460.698662617415,-28483.612776514739,-29405.457435618791,-29377.871343089111,-28403.524102228905,-29322.76810410406,-28350.242825178044,-29267.756665584511,-29240.28532369652,-26385.788144794078,-29185.411299197953,-21163.006022508147,-29130.62869329991,-28164.456411021456,-29075.937353701567,-29048.625861240147,-28085.164962924944,-28994.071136082141,-28032.414063356853,-28939.607297580853,-28912.409413499536,-26089.888949709846,-28858.081621159672,-23421.3969634721,-28803.844337412756,-27848.47702174024,-28749.697411473961,-28722.657785631072,-27769.974864009397,-28668.646114232364,-27717.749062390816,-28614.724424777891,-28587.797276423906,-26718.254337207945,-28534.010278887417,-25682.023471981716,-28480.312888994744,-27535.642984116697,-28426.704957462029,-28399.934491997486,-27457.922259923376,-28346.460468641435,-27406.216329275077,-28293.075531522914,-28266.416423913313,-25506.897642011241,-28213.164837949869,{"$f":"LR231+LR232","v":-27277.328054114427},-28160.001967649423,-26203.082808783285]
[null,null,"EBITDA",null,"EUR",null,null,32811432.980759814,{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200912.10208284159,185220.90138133348,166412.84160045275,119677.79980842862,86864.890456384892,33937.723177549058,73275.9563247326,75874.940584916156,125915.49461884864,129145.55190655107,152828.75118294192,169633.35010095953,200537.43998988607,184690.02714015462,164319.41234949388,120711.37510063464,{"$f":"SUM(AW355:AW356)","v":87855.932682831859},35001.521774008594,70823.650308802607,73327.135223148507,124767.83235207104,128055.18106825206,151951.61131577098,168949.20112438261,200475.04687829645,185982.85729086032,162717.44033012621,119434.81706414853,86583.633479019947,34005.609657005414,69787.470865724928,72274.792808109632,124906.94597722573,128811.2131393192,152923.26741215907,170115.50389841507,198583.75724782073,187294.43598414029,161132.39935996852,118170.9021705511,85072.621032847441,33013.902955117199,68633.979581674095,70786.778919798991,123364.02264022612,129455.30580601117,153785.39849337962,171173.95673089026,196587.93695054282,187851.32851303404,159439.04512507553,116794.4183025767,83445.798757107608,31901.217101740665,67612.988040902084,70068.385001945164,121959.06800148607,130237.44930013246,154788.01636543864,172374.59088007762,194737.31089414458,186028.0849857344,157887.13284513185,115106.22859850264,81952.928897861857,30917.365799885913,66599.306443780879,69038.938203174912,120566.85374613263,131032.6330125611,155806.13223473725,173592.43717227242,192906.60381722735,184223.89202180188,156351.41719559632,113287.9830786341,80468.772411036873,29937.16095021103,65592.743534469773,68016.739512031636,{"$f":"SUM(DI355:DI356)","v":119187.15064571548},131840.84543872369,154651.69652653005,171965.60399158607,191095.54020706934,182438.4767945596,154831.65222845913,111481.53613877212,78993.088883847202,28960.412577542964,64593.106527103453,66680.583247351635,117819.72848058608,132662.07412264645,153036.0057622077,170250.96640055746,189303.84421598993,180671.56605605056,153327.59129156958,109686.61281313567,77525.636454713909,27986.928755844368,63600.201030460266,65993.307463022997,116464.35596081066,133496.30559954277,151435.8835408825,168553.57821489748,187531.23957628018,178922.88605223066,151240.6334849108,107902.93693505265,76066.171731637864,27016.515531584824,62613.830971069612,64991.68055194612,115120.80064557565,134343.52533689848,149851.072869191,166873.17266861076,185777.44951365516,177192.16243667636,149040.60278798745,106130.23105046435,74614.449708984859,26048.976845473553,61633.798514715025,63996.51448637477,113788.8288610422,135203.71767401288,148281.31586990348,165209.48227870715,184042.19665918394,175479.12018276058,146855.51697172344,104368.21632982974,73170.223682637006,25084.114452509981,60659.903986289406,62684.17798843512,112468.20561660532,136076.86575995421,146726.35369575542,163562.23875806751,{"$f":"SUM(FU355:FU356)","v":182325.20295965148},173783.48349425261,144685.05339860814,102616.6124783837,71733.245163466636,24121.727840307445,59691.945787957862,62024.758228475752,111158.69451951329,134822.78267520625,145185.9264416729,161931.17292672131,179904.11652927208,172104.97571429389,142528.88829596515,100875.13764470333,70303.263789085424,23161.614145644024,58729.720315581973,61047.759844463202,109860.05768779988,133310.33556208212,143659.7730553466,160316.01462148764,177385.80954206886,170443.31923270354,140386.6966585819,99143.508327533113,68880.027233821427,22203.568069193527,57773.021873358346,60076.405753350395,108572.05566148349,131810.83098238709,142147.63124610542,158716.49260393356,174884.89364593269,168577.86217563646,138258.15214959247,97421.439280821345,67463.281116875616,21247.381788388666,56821.64258662393,58784.732647421006,107294.44731198344,130324.0066297146,140649.23739204209,157132.33446660018,172401.00380292424,166156.75437653018,136142.92699956149,95708.643416917199,66052.768908608065,20292.844868366796,55875.372312777945,58149.790834122301,106026.98974970439,128849.59866539348,139164.32644534041,155563.26653744653,169933.7738107511,163751.68147735242,134040.69190371915,94004.831707876874,{"$f":"SUM(IG355:IG356)","v":64648.231834902348},19339.744170947968,54933.998550270495,57194.104466169403,104769.43822973789,127387.34162209198,137692.63183575289,153337.65256723817,167482.83619440708,161362.2822240419,131951.11591729327,92309.713084826479,63249.408779556659,18387.86376159334,53997.306345605772,56243.211127143339,103224.73879717523,125936.96830550907,136035.74337534106,151055.98896601881,165047.82209589137,158988.19391761761,129873.86634888386,90622.994335328593,61856.036184647717,17436.98481429091,52737.674945034865,54968.905208683573,101429.36867552335,124498.20969410044,133913.76287611239,148788.56387935809,162628.36116195121,156629.05230253795,127808.60865182664,88944.3799986956,60467.84794881253,16486.885514314512,51436.182206163474,54207.805229831618,99643.184514410314,123070.79483678329,131804.21951306058,146535.02372702101,160224.08142979228,154284.49145302112,125755.00631348585,87273.572259195556,59084.575323392244,15537.340958799905,50138.742085264013,52894.989607022093,97865.877732061039,121654.45074856418,129706.77234125309,144295.01315226671,157834.60921069607,151954.14365726709,123712.72074242067,85610.270837091026,57705.946806380525,14588.123055081371,{"$f":"SUM(KQ355:KQ356)","v":48845.091670810354},51586.116742920887,96097.137389863143,120248.90230403285,127621.07838107273,142068.17490712958,155459.56897148726,149637.6392995232,121681.41115336472,83954.172877452991,56331.688034117258,13639.000416730203,47554.965104110575,49924.455618141845,94336.650080114254,118853.87212866243,125546.79250275763,139854.14973553034,153098.5832137868,147334.60673992909,119660.73444995702,82304.97283668819,54961.521670667797,12689.738257235069,46268.093469537205,48979.126720196866,92584.099811493244,117310.19996103615,123483.56730869817,-1004756.2156704084]
[]
[null,null,"EBT",null,"EUR",null,null,{"$f":"SUM(I365:QJ365)","v":8049710.8679846646},{"$f":"I360+SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28740.819033509528,12478.722498668067,-6905.0272214487486,-54220.596806597168,-85005.35815212375,-138501.18497842224,-99736.386669513711,-95512.178494736043,-46037.164953070765,-43377.400105663037,-18065.810976453969,-1823.5628729670425,28513.448194009456,14297.662958989313,-6632.0405359579599,-50803.869941489378,{"$f":"AW360+SUM(AW362:AW364)","v":-82024.373315688397},-135434.53652579396,-100172.83855812409,-96031.027609697339,-45142.670174293584,-42412.313581838403,-16874.092800847051,-425.35190798141412,30547.019002797373,17700.163958747959,-6110.5309499004798,-49943.030902561572,-81145.254366400593,-134264.90290199462,-99029.237252041159,-94889.245927525393,-42794.979836669809,-39433.141979759195,-13664.623206899443,2993.5504316082806,30923.228069582954,21294.254515850567,-5397.9318746854697,-48894.06156504908,-80328.021393186005,-132912.88498608349,-97823.40569281856,-94002.218693678704,-41947.022683358096,-36382.207319867768,-10379.565439696671,6491.1388976935414,31382.87768322276,24323.077647463841,-4602.7673056725616,-47765.309813483225,-79432.761503968373,-131486.51127359725,-96288.228275158544,-92147.201122119688,-40761.189005871638,-32991.763218675173,-6750.9980266112398,10335.509355038113,34868.913736445887,27854.562277940291,-781.74390932987444,-44062.213617322923,-75515.851286984369,-127041.94311293066,-91854.704543170243,-87710.50896302989,-36668.181618606104,-26692.124816918164,-209.04274116895976,17096.732800784674,35926.275904019145,28958.286358476966,610.46236282515747,-42932.373880017934,-74031.599328931814,-125033.2550707776,-89851.727434238681,-85702.356396513118,{"$f":"DI360+SUM(DI362:DI364)","v":-34996.556661955146},-22811.440513720685,1730.3057424640792,18585.166109707126,73641.658855988018,66721.14447748271,38660.97205781308,-5146.3687652612716,-35892.475773002501,-86372.662121758302,-51191.308082406475,-47355.558861708705,3342.0564343950828,17739.09054957013,39867.371780872876,56646.928715376031,75260.670817320119,68388.968084889682,40615.865921134813,-3457.9210467568773,-33851.943379269753,-83813.348045432096,-48626.401531157775,-44459.805578496453,5595.1346836272278,22207.401007921515,41927.165110888149,58635.502872299476,77200.287414346254,70378.982214223826,42294.29106364763,-1449.3073045648998,-31491.992002065672,-80936.996908180561,-45701.76852890139,-41522.631612335448,8218.4058722802001,27049.702735052619,44365.923841702803,61007.388155316316,99017.388836160972,92248.345879138098,63723.783838585412,20437.189037089236,-9254.588292888031,-58185.239396653888,-22968.75179824909,-18774.077393424901,30661.079183763184,51715.720988015586,66633.431902460725,83212.662632129155,101693.42057067831,94978.816449406091,66014.70689291996,23183.949473140419,-6157.0001851973138,-54574.973512001059,-19333.926240701127,-15443.821809874622,34017.202749929915,57300.055918003374,69824.384505394191,86346.35234123253,{"$f":"FU360+SUM(FU362:FU364)","v":104792.67171822439},98135.032060291938,68732.001602304575,26356.311139656929,-2633.501951013277,-50540.065361694105,-5461.92590277626,-1225.843049060757,47622.845413544608,70999.199970787886,83275.578811609943,99745.626475780649,117440.97060717086,111565.28489432183,81724.305371608352,39803.34945019061,11165.413185642865,-36230.556974174426,-918.99456840163111,3343.7348022951664,51912.555959464669,75117.226321976123,87422.383182450823,103846.27171980601,120681.67778522265,115706.22137446974,85428.657061746082,43962.58881698102,15677.749115658029,-31207.944831739336,4150.4363950762672,8444.3703116725155,56742.796325336654,79782.613146523247,92122.18166815507,108506.142460034,124488.01441085807,120196.28766922053,89704.321601818403,48693.83322150608,20763.843431741079,-25611.337206105352,9802.2349294913984,13806.693370638863,62170.440939674692,85052.741076791543,97432.886040444646,113783.67926049411,128918.87116879012,124743.43730993805,94611.328171008994,54057.711102663176,26484.91908829748,-19378.895658174002,16098.814641913064,20470.958451717874,68259.037087502322,90991.728107386138,103419.21044807612,119744.19076972862,134040.07311866555,129986.16201642338,100216.77429057466,60121.986997360931,{"$f":"IG360+SUM(IG362:IG364)","v":32909.40366443403},-12441.508075489182,23094.746949166874,28135.979753684303,75688.133242068638,98282.624556486728,109944.60089963039,125579.54229369512,139714.54579006927,134964.04221579956,105556.29448090917,65918.344406019241,38241.859714100137,-6602.3598225770502,29024.581497534371,32668.492330730016,79681.673784738479,102425.87361488864,113937.27103795321,129003.93287719777,143042.64641812284,138410.69978321015,109357.99824507305,70169.368522420365,42845.607413749196,-1496.1472723759007,33882.612509442079,37573.025448873654,84126.931090056023,107290.14870471913,118181.35457697607,133166.23246917108,147117.20740960303,142610.52031280511,113917.29231413714,75181.551469569909,48215.124434534373,4379.0357368342702,39474.654902849128,43774.395953622916,89372.84211738022,112965.14998772359,123245.25151564908,138157.86702157609,152030.55412923358,147656.76217959565,119328.40071926682,81050.101580975024,54446.603238528303,11120.390125028018,45945.022715095103,50307.066343290287,95519.476207632615,119551.98618083217,129231.01642798254,144081.90065180414,157886.76655716955,153654.55587734413,125697.53805663917,87882.337296392405,61648.467230413713,18837.469655295583,{"$f":"KQ360+SUM(KQ362:KQ364)","v":53404.332708967399},57838.683491598305,102679.63077796804,127164.62159795947,100880.98118700327,115328.07771306012,128719.4717774178,122897.54210545374,94941.313959295265,57214.075683383533,29591.5908400478,-13101.096777339255,20814.867910041117,23184.358424072387,67596.552886044796,92113.774934592977,98806.695308688169,113114.05254146089,126358.48601971734,120594.50954585963,92920.637255887559,55564.875642618732,28221.424476598339,-14050.358936834389,19527.996275467747,22239.029526127408,65844.002617423786,90570.102766966695,96743.470114628712,-1031496.3128644779]
[null,null,"add: Change in Deferred Tax Asset",null,"EUR",null,null,{"$f":"SUM(I368:QJ368)","v":172129.56517676599},{"$f":"IF(I4>EOMONTH(Inputs!$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$16, 0), AG347-AF347, 0)","v":1075.2853577776038},{"$f":"IF(AH4>EOMONTH(Inputs!$E$16, 0), AH347-AG347, 0)","v":3807.3175756309693},{"$f":"IF(AI4>EOMONTH(Inputs!$E$16, 0), AI347-AH347, 0)","v":7063.7875286105946},{"$f":"IF(AJ4>EOMONTH(Inputs!$E$16, 0), AJ347-AI347, 0)","v":15012.803218915531},{"$f":"IF(AK4>EOMONTH(Inputs!$E$16, 0), AK347-AJ347, 0)","v":20184.643124963997},{"$f":"IF(AL4>EOMONTH(Inputs!$E$16, 0), AL347-AK347, 0)","v":29171.94203178215},{"$f":"IF(AM4>EOMONTH(Inputs!$E$16, 0), AM347-AL347, 0)","v":22659.455915885512},{"$f":"IF(AN4>EOMONTH(Inputs!$E$16, 0), AN347-AM347, 0)","v":21949.78894252285},{"$f":"IF(AO4>EOMONTH(Inputs!$E$16, 0), AO347-AN347, 0)","v":13637.986667523088},{"$f":"IF(AP4>EOMONTH(Inputs!$E$16, 0), AP347-AO347, 0)","v":13191.146173158602},{"$f":"IF(AQ4>EOMONTH(Inputs!$E$16, 0), AQ347-AP347, 0)","v":8938.7991994514596},{"$f":"IF(AR4>EOMONTH(Inputs!$E$16, 0), AR347-AQ347, 0)","v":6210.1015180656686},{"$f":"IF(AS4>EOMONTH(Inputs!$E$16, 0), AS347-AR347, 0)","v":1113.4836588136095},{"$f":"IF(AT4>EOMONTH(Inputs!$E$16, 0), AT347-AS347, 0)","v":3501.7355782970262},{"$f":"IF(AU4>EOMONTH(Inputs!$E$16, 0), AU347-AT347, 0)","v":7017.9257654481335},{"$f":"IF(AV4>EOMONTH(Inputs!$E$16, 0), AV347-AU347, 0)","v":14438.79310557741},{"$f":"IF(AW4>EOMONTH(Inputs!$E$16, 0), AW347-AV347, 0)","v":19683.837672442867},{"$f":"IF(AX4>EOMONTH(Inputs!$E$16, 0), AX347-AW347, 0)","v":28656.745091740595},{"$f":"IF(AY4>EOMONTH(Inputs!$E$16, 0), AY347-AX347, 0)","v":22732.779833172041},{"$f":"IF(AZ4>EOMONTH(Inputs!$E$16, 0), AZ347-AY347, 0)","v":22036.955593836348},{"$f":"IF(BA4>EOMONTH(Inputs!$E$16, 0), BA347-AZ347, 0)","v":13487.7115446885},{"$f":"IF(BB4>EOMONTH(Inputs!$E$16, 0), BB347-BA347, 0)","v":13029.011637156073},{"$f":"IF(BC4>EOMONTH(Inputs!$E$16, 0), BC347-BB347, 0)","v":8738.5905459495261},{"$f":"IF(BD4>EOMONTH(Inputs!$E$16, 0), BD347-BC347, 0)","v":5975.2020759480656},{"$f":"IF(BE4>EOMONTH(Inputs!$E$16, 0), BE347-BD347, 0)","v":771.84376293723471},{"$f":"IF(BF4>EOMONTH(Inputs!$E$16, 0), BF347-BE347, 0)","v":2930.1154103375738},{"$f":"IF(BG4>EOMONTH(Inputs!$E$16, 0), BG347-BF347, 0)","v":6930.3121549905045},{"$f":"IF(BH4>EOMONTH(Inputs!$E$16, 0), BH347-BG347, 0)","v":14294.17214703752},{"$f":"IF(BI4>EOMONTH(Inputs!$E$16, 0), BI347-BH347, 0)","v":19536.145688962541},{"$f":"IF(BJ4>EOMONTH(Inputs!$E$16, 0), BJ347-BI347, 0)","v":28460.246642942308},{"$f":"IF(BK4>EOMONTH(Inputs!$E$16, 0), BK347-BJ347, 0)","v":22540.654813750123},{"$f":"IF(BL4>EOMONTH(Inputs!$E$16, 0), BL347-BK347, 0)","v":21845.136271231459},{"$f":"IF(BM4>EOMONTH(Inputs!$E$16, 0), BM347-BL347, 0)","v":13093.299567967711},{"$f":"IF(BN4>EOMONTH(Inputs!$E$16, 0), BN347-BM347, 0)","v":12528.510808006744},{"$f":"IF(BO4>EOMONTH(Inputs!$E$16, 0), BO347-BN347, 0)","v":8199.3996541663073},{"$f":"IF(BP4>EOMONTH(Inputs!$E$16, 0), BP347-BO347, 0)","v":5400.8264828969841},{"$f":"IF(BQ4>EOMONTH(Inputs!$E$16, 0), BQ347-BP347, 0)","v":708.64063971728319},{"$f":"IF(BR4>EOMONTH(Inputs!$E$16, 0), BR347-BQ347, 0)","v":2326.3081967442995},{"$f":"IF(BS4>EOMONTH(Inputs!$E$16, 0), BS347-BR347, 0)","v":6810.5955103543238},{"$f":"IF(BT4>EOMONTH(Inputs!$E$16, 0), BT347-BS347, 0)","v":14117.945298335457},{"$f":"IF(BU4>EOMONTH(Inputs!$E$16, 0), BU347-BT347, 0)","v":19398.850549462426},{"$f":"IF(BV4>EOMONTH(Inputs!$E$16, 0), BV347-BU347, 0)","v":28233.107633069216},{"$f":"IF(BW4>EOMONTH(Inputs!$E$16, 0), BW347-BV347, 0)","v":22338.075111800688},{"$f":"IF(BX4>EOMONTH(Inputs!$E$16, 0), BX347-BW347, 0)","v":21696.11569594522},{"$f":"IF(BY4>EOMONTH(Inputs!$E$16, 0), BY347-BX347, 0)","v":12950.842766211368},{"$f":"IF(BZ4>EOMONTH(Inputs!$E$16, 0), BZ347-BY347, 0)","v":12015.953785144957},{"$f":"IF(CA4>EOMONTH(Inputs!$E$16, 0), CA347-BZ347, 0)","v":7647.5099492763402},{"$f":"IF(CB4>EOMONTH(Inputs!$E$16, 0), CB347-CA347, 0)","v":4813.2316205946263},{"$f":"IF(CC4>EOMONTH(Inputs!$E$16, 0), CC347-CB347, 0)","v":631.41950462583918},{"$f":"IF(CD4>EOMONTH(Inputs!$E$16, 0), CD347-CC347, 0)","v":1817.465910633211},{"$f":"IF(CE4>EOMONTH(Inputs!$E$16, 0), CE347-CD347, 0)","v":6677.0078627602197},{"$f":"IF(CF4>EOMONTH(Inputs!$E$16, 0), CF347-CE347, 0)","v":13928.315004072385},{"$f":"IF(CG4>EOMONTH(Inputs!$E$16, 0), CG347-CF347, 0)","v":19248.446888073813},{"$f":"IF(CH4>EOMONTH(Inputs!$E$16, 0), CH347-CG347, 0)","v":27993.476849371567},{"$f":"IF(CI4>EOMONTH(Inputs!$E$16, 0), CI347-CH347, 0)","v":22080.165305633796},{"$f":"IF(CJ4>EOMONTH(Inputs!$E$16, 0), CJ347-CI347, 0)","v":21384.47274392331},{"$f":"IF(CK4>EOMONTH(Inputs!$E$16, 0), CK347-CJ347, 0)","v":12751.62270839361},{"$f":"IF(CL4>EOMONTH(Inputs!$E$16, 0), CL347-CK347, 0)","v":11446.359176144586},{"$f":"IF(CM4>EOMONTH(Inputs!$E$16, 0), CM347-CL347, 0)","v":7037.9106238778913},{"$f":"IF(CN4>EOMONTH(Inputs!$E$16, 0), CN347-CM347, 0)","v":4167.3773837607587},{"$f":"IF(CO4>EOMONTH(Inputs!$E$16, 0), CO347-CN347, 0)","v":495.16544768423773},{"$f":"IF(CP4>EOMONTH(Inputs!$E$16, 0), CP347-CO347, 0)","v":1673.5764927132986},{"$f":"IF(CQ4>EOMONTH(Inputs!$E$16, 0), CQ347-CP347, 0)","v":6484.4759321745951},{"$f":"IF(CR4>EOMONTH(Inputs!$E$16, 0), CR347-CQ347, 0)","v":13755.594843117404},{"$f":"IF(CS4>EOMONTH(Inputs!$E$16, 0), CS347-CR347, 0)","v":19039.805971620604},{"$f":"IF(CT4>EOMONTH(Inputs!$E$16, 0), CT347-CS347, 0)","v":27696.189398379531},{"$f":"IF(CU4>EOMONTH(Inputs!$E$16, 0), CU347-CT347, 0)","v":21784.733318659943},{"$f":"IF(CV4>EOMONTH(Inputs!$E$16, 0), CV347-CU347, 0)","v":21088.508461196092},{"$f":"IF(CW4>EOMONTH(Inputs!$E$16, 0), CW347-CV347, 0)","v":12513.397467333009},{"$f":"IF(CX4>EOMONTH(Inputs!$E$16, 0), CX347-CW347, 0)","v":10837.41992464941},{"$f":"IF(CY4>EOMONTH(Inputs!$E$16, 0), CY347-CX347, 0)","v":6388.2621359236073},{"$f":"IF(CZ4>EOMONTH(Inputs!$E$16, 0), CZ347-CY347, 0)","v":3480.8918448754121},{"$f":"IF(DA4>EOMONTH(Inputs!$E$16, 0), DA347-CZ347, 0)","v":317.52860353188589},{"$f":"IF(DB4>EOMONTH(Inputs!$E$16, 0), DB347-DA347, 0)","v":1488.1508471830748},{"$f":"IF(DC4>EOMONTH(Inputs!$E$16, 0), DC347-DB347, 0)","v":6250.5852784526069},{"$f":"IF(DD4>EOMONTH(Inputs!$E$16, 0), DD347-DC347, 0)","v":13565.781767250272},{"$f":"IF(DE4>EOMONTH(Inputs!$E$16, 0), DE347-DD347, 0)","v":18790.451642667875},{"$f":"IF(DF4>EOMONTH(Inputs!$E$16, 0), DF347-DE347, 0)","v":27358.729807297816},{"$f":"IF(DG4>EOMONTH(Inputs!$E$16, 0), DG347-DF347, 0)","v":21448.233164359233},{"$f":"IF(DH4>EOMONTH(Inputs!$E$16, 0), DH347-DG347, 0)","v":20751.138830021373},{"$f":"IF(DI4>EOMONTH(Inputs!$E$16, 0), DI347-DH347, 0)","v":12232.564474615734},{"$f":"IF(DJ4>EOMONTH(Inputs!$E$16, 0), DJ347-DI347, 0)","v":10185.464961712249},{"$f":"IF(DK4>EOMONTH(Inputs!$E$16, 0), DK347-DJ347, 0)","v":6062.4515906732995},{"$f":"IF(DL4>EOMONTH(Inputs!$E$16, 0), DL347-DK347, 0)","v":3230.8350489763543},{"$f":"IF(DM4>EOMONTH(Inputs!$E$16, 0), DM347-DL347, 0)","v":94.784684267826378},{"$f":"IF(DN4>EOMONTH(Inputs!$E$16, 0), DN347-DM347, 0)","v":1257.431099856738},{"$f":"IF(DO4>EOMONTH(Inputs!$E$16, 0), DO347-DN347, 0)","v":5971.5400663611945},{"$f":"IF(DP4>EOMONTH(Inputs!$E$16, 0), DP347-DO347, 0)","v":13331.173324637813},{"$f":"IF(DQ4>EOMONTH(Inputs!$E$16, 0), DQ347-DP347, 0)","v":18496.519301938359},{"$f":"IF(DR4>EOMONTH(Inputs!$E$16, 0), DR347-DQ347, 0)","v":26977.190608529141},{"$f":"IF(DS4>EOMONTH(Inputs!$E$16, 0), DS347-DR347, 0)","v":21066.7231299181},{"$f":"IF(DT4>EOMONTH(Inputs!$E$16, 0), DT347-DS347, 0)","v":20422.317260840908},{"$f":"IF(DU4>EOMONTH(Inputs!$E$16, 0), DU347-DT347, 0)","v":11905.117891095579},{"$f":"IF(DV4>EOMONTH(Inputs!$E$16, 0), DV347-DU347, 0)","v":9486.4161597460043},{"$f":"IF(DW4>EOMONTH(Inputs!$E$16, 0), DW347-DV347, 0)","v":5768.8649128871039},{"$f":"IF(DX4>EOMONTH(Inputs!$E$16, 0), DX347-DW347, 0)","v":2949.8993478908669},{"$f":"IF(DY4>EOMONTH(Inputs!$E$16, 0), DY347-DX347, 0)","v":-177.20932523603551},{"$f":"IF(DZ4>EOMONTH(Inputs!$E$16, 0), DZ347-DY347, 0)","v":977.23673381260596},{"$f":"IF(EA4>EOMONTH(Inputs!$E$16, 0), EA347-DZ347, 0)","v":5643.1178973230999},{"$f":"IF(EB4>EOMONTH(Inputs!$E$16, 0), EB347-EA347, 0)","v":13047.514107929077},{"$f":"IF(EC4>EOMONTH(Inputs!$E$16, 0), EC347-EB347, 0)","v":18153.709859791212},{"$f":"IF(ED4>EOMONTH(Inputs!$E$16, 0), ED347-EC347, 0)","v":26547.225843706634},{"$f":"IF(EE4>EOMONTH(Inputs!$E$16, 0), EE347-ED347, 0)","v":20635.818829308497},{"$f":"IF(EF4>EOMONTH(Inputs!$E$16, 0), EF347-EE347, 0)","v":19935.830709261121},{"$f":"IF(EG4>EOMONTH(Inputs!$E$16, 0), EG347-EF347, 0)","v":11526.600745224627},{"$f":"IF(EH4>EOMONTH(Inputs!$E$16, 0), EH347-EG347, 0)","v":8735.7400027429685},{"$f":"IF(EI4>EOMONTH(Inputs!$E$16, 0), EI347-EH347, 0)","v":5422.8196334447712},{"$f":"IF(EJ4>EOMONTH(Inputs!$E$16, 0), EJ347-EI347, 0)","v":2615.8188895275816},{"$f":"IF(EK4>EOMONTH(Inputs!$E$16, 0), EK347-EJ347, 0)","v":-503.06491353642195},{"$f":"IF(EL4>EOMONTH(Inputs!$E$16, 0), EL347-EK347, 0)","v":642.91436008433811},{"$f":"IF(EM4>EOMONTH(Inputs!$E$16, 0), EM347-EL347, 0)","v":5361.1424733812455},{"$f":"IF(EN4>EOMONTH(Inputs!$E$16, 0), EN347-EM347, 0)","v":12710.066999240778},{"$f":"IF(EO4>EOMONTH(Inputs!$E$16, 0), EO347-EN347, 0)","v":17757.238028420834},{"$f":"IF(EP4>EOMONTH(Inputs!$E$16, 0), EP347-EO347, 0)","v":26063.998852648074},{"$f":"IF(EQ4>EOMONTH(Inputs!$E$16, 0), EQ347-EP347, 0)","v":20150.64048492955},{"$f":"IF(ER4>EOMONTH(Inputs!$E$16, 0), ER347-EQ347, 0)","v":19448.545482946094},{"$f":"IF(ES4>EOMONTH(Inputs!$E$16, 0), ES347-ER347, 0)","v":11092.051185530843},{"$f":"IF(ET4>EOMONTH(Inputs!$E$16, 0), ET347-ES347, 0)","v":7928.3933125853073},{"$f":"IF(EU4>EOMONTH(Inputs!$E$16, 0), EU347-ET347, 0)","v":5019.2681666677818},{"$f":"IF(EV4>EOMONTH(Inputs!$E$16, 0), EV347-EU347, 0)","v":2223.5021619808394},{"$f":"IF(EW4>EOMONTH(Inputs!$E$16, 0), EW347-EV347, 0)","v":-22772.036418079864},{"$f":"IF(EX4>EOMONTH(Inputs!$E$16, 0), EX347-EW347, 0)","v":-21634.837201300077},{"$f":"IF(EY4>EOMONTH(Inputs!$E$16, 0), EY347-EX347, 0)","v":-16842.710778487148},{"$f":"IF(EZ4>EOMONTH(Inputs!$E$16, 0), EZ347-EY347, 0)","v":-9570.5628518357407},{"$f":"IF(FA4>EOMONTH(Inputs!$E$16, 0), FA347-EZ347, 0)","v":-4582.3442603996955},{"$f":"IF(FB4>EOMONTH(Inputs!$E$16, 0), FB347-FA347, 0)","v":3638.0051250332035},{"$f":"IF(FC4>EOMONTH(Inputs!$E$16, 0), FC347-FB347, 0)","v":-2278.364791499218},{"$f":"IF(FD4>EOMONTH(Inputs!$E$16, 0), FD347-FC347, 0)","v":-2983.0700915094931},{"$f":"IF(FE4>EOMONTH(Inputs!$E$16, 0), FE347-FD347, 0)","v":-11288.176396476803},{"$f":"IF(FF4>EOMONTH(Inputs!$E$16, 0), FF347-FE347, 0)","v":-14825.356219591573},{"$f":"IF(FG4>EOMONTH(Inputs!$E$16, 0), FG347-FF347, 0)","v":-17331.531653218204},{"$f":"IF(FH4>EOMONTH(Inputs!$E$16, 0), FH347-FG347, 0)","v":-20116.842415802414},{"$f":"IF(FI4>EOMONTH(Inputs!$E$16, 0), FI347-FH347, 0)","v":-23221.609749478754},{"$f":"IF(FJ4>EOMONTH(Inputs!$E$16, 0), FJ347-FI347, 0)","v":-22093.556257104967},{"$f":"IF(FK4>EOMONTH(Inputs!$E$16, 0), FK347-FJ347, 0)","v":-17227.585851615528},{"$f":"IF(FL4>EOMONTH(Inputs!$E$16, 0), FL347-FK347, 0)","v":-10032.018605092308},{"$f":"IF(FM4>EOMONTH(Inputs!$E$16, 0), FM347-FL347, 0)","v":-5102.7390624915715},{"$f":"IF(FN4>EOMONTH(Inputs!$E$16, 0), FN347-FM347, 0)","v":3031.4804564113729},{"$f":"IF(FO4>EOMONTH(Inputs!$E$16, 0), FO347-FN347, 0)","v":-2889.0154851670377},{"$f":"IF(FP4>EOMONTH(Inputs!$E$16, 0), FP347-FO347, 0)","v":-3542.5530295458157},{"$f":"IF(FQ4>EOMONTH(Inputs!$E$16, 0), FQ347-FP347, 0)","v":-11852.005155592924},{"$f":"IF(FR4>EOMONTH(Inputs!$E$16, 0), FR347-FQ347, 0)","v":-15763.524487829534},{"$f":"IF(FS4>EOMONTH(Inputs!$E$16, 0), FS347-FR347, 0)","v":-17867.611690510996},{"$f":"IF(FT4>EOMONTH(Inputs!$E$16, 0), FT347-FS347, 0)","v":-20643.302286931779},{"$f":"IF(FU4>EOMONTH(Inputs!$E$16, 0), FU347-FT347, 0)","v":-23742.2839422666},{"$f":"IF(FV4>EOMONTH(Inputs!$E$16, 0), FV347-FU347, 0)","v":-22623.800479733851},{"$f":"IF(FW4>EOMONTH(Inputs!$E$16, 0), FW347-FV347, 0)","v":-17684.091362791834},{"$f":"IF(FX4>EOMONTH(Inputs!$E$16, 0), FX347-FW347, 0)","v":-10564.975365067134},{"$f":"IF(FY4>EOMONTH(Inputs!$E$16, 0), FY347-FX347, 0)","v":-5694.6867658346891},{"$f":"IF(FZ4>EOMONTH(Inputs!$E$16, 0), FZ347-FY347, 0)","v":2353.6158871599473},{"$f":"IF(GA4>EOMONTH(Inputs!$E$16, 0), GA347-FZ347, 0)","v":-3572.181461938424},{"$f":"IF(GB4>EOMONTH(Inputs!$E$16, 0), GB347-GA347, 0)","v":-4283.8433813627344},{"$f":"IF(GC4>EOMONTH(Inputs!$E$16, 0), GC347-GB347, 0)","v":-12490.42304308014},{"$f":"IF(GD4>EOMONTH(Inputs!$E$16, 0), GD347-GC347, 0)","v":-16417.650608697208},{"$f":"IF(GE4>EOMONTH(Inputs!$E$16, 0), GE347-GD347, 0)","v":-18480.082253955188},{"$f":"IF(GF4>EOMONTH(Inputs!$E$16, 0), GF347-GE347, 0)","v":-21247.050261535915},{"$f":"IF(GG4>EOMONTH(Inputs!$E$16, 0), GG347-GF347, 0)","v":-24219.868075609556},{"$f":"IF(GH4>EOMONTH(Inputs!$E$16, 0), GH347-GG347, 0)","v":-23232.752875850885},{"$f":"IF(GI4>EOMONTH(Inputs!$E$16, 0), GI347-GH347, 0)","v":-18219.468316034996},{"$f":"IF(GJ4>EOMONTH(Inputs!$E$16, 0), GJ347-GI347, 0)","v":-11176.747721236898},{"$f":"IF(GK4>EOMONTH(Inputs!$E$16, 0), GK347-GJ347, 0)","v":-6365.5744287928101},{"$f":"IF(GL4>EOMONTH(Inputs!$E$16, 0), GL347-GK347, 0)","v":1596.9485580564942},{"$f":"IF(GM4>EOMONTH(Inputs!$E$16, 0), GM347-GL347, 0)","v":-4335.3939261132618},{"$f":"IF(GN4>EOMONTH(Inputs!$E$16, 0), GN347-GM347, 0)","v":-5051.5324603904737},{"$f":"IF(GO4>EOMONTH(Inputs!$E$16, 0), GO347-GN347, 0)","v":-13211.094414794934},{"$f":"IF(GP4>EOMONTH(Inputs!$E$16, 0), GP347-GO347, 0)","v":-17109.479035696713},{"$f":"IF(GQ4>EOMONTH(Inputs!$E$16, 0), GQ347-GP347, 0)","v":-19176.745388256619},{"$f":"IF(GR4>EOMONTH(Inputs!$E$16, 0), GR347-GQ347, 0)","v":-21935.95866253227},{"$f":"IF(GS4>EOMONTH(Inputs!$E$16, 0), GS347-GR347, 0)","v":-24764.306881522178},{"$f":"IF(GT4>EOMONTH(Inputs!$E$16, 0), GT347-GS347, 0)","v":-23928.430204515695},{"$f":"IF(GU4>EOMONTH(Inputs!$E$16, 0), GU347-GT347, 0)","v":-18841.799399978248},{"$f":"IF(GV4>EOMONTH(Inputs!$E$16, 0), GV347-GU347, 0)","v":-11875.499934857595},{"$f":"IF(GW4>EOMONTH(Inputs!$E$16, 0), GW347-GV347, 0)","v":-7123.6468650352908},{"$f":"IF(GX4>EOMONTH(Inputs!$E$16, 0), GX347-GW347, 0)","v":753.14971812732983},{"$f":"IF(GY4>EOMONTH(Inputs!$E$16, 0), GY347-GX347, 0)","v":-5187.0583279775456},{"$f":"IF(GZ4>EOMONTH(Inputs!$E$16, 0), GZ347-GY347, 0)","v":-5908.439225965878},{"$f":"IF(HA4>EOMONTH(Inputs!$E$16, 0), HA347-GZ347, 0)","v":-14022.574796261266},{"$f":"IF(HB4>EOMONTH(Inputs!$E$16, 0), HB347-HA347, 0)","v":-17893.264022220741},{"$f":"IF(HC4>EOMONTH(Inputs!$E$16, 0), HC347-HB347, 0)","v":-19966.311533854809},{"$f":"IF(HD4>EOMONTH(Inputs!$E$16, 0), HD347-HC347, 0)","v":-22718.816946890438},{"$f":"IF(HE4>EOMONTH(Inputs!$E$16, 0), HE347-HD347, 0)","v":-25403.771434628987},{"$f":"IF(HF4>EOMONTH(Inputs!$E$16, 0), HF347-HE347, 0)","v":-24682.76134203386},{"$f":"IF(HG4>EOMONTH(Inputs!$E$16, 0), HG347-HF347, 0)","v":-19560.111042710254},{"$f":"IF(HH4>EOMONTH(Inputs!$E$16, 0), HH347-HG347, 0)","v":-12670.348994817818},{"$f":"IF(HI4>EOMONTH(Inputs!$E$16, 0), HI347-HH347, 0)","v":-7978.1107101372909},{"$f":"IF(HJ4>EOMONTH(Inputs!$E$16, 0), HJ347-HI347, 0)","v":-187.08036297920626},{"$f":"IF(HK4>EOMONTH(Inputs!$E$16, 0), HK347-HJ347, 0)","v":-6136.5604817592539},{"$f":"IF(HL4>EOMONTH(Inputs!$E$16, 0), HL347-HK347, 0)","v":-6809.3094998721499},{"$f":"IF(HM4>EOMONTH(Inputs!$E$16, 0), HM347-HL347, 0)","v":-14934.41909147019},{"$f":"IF(HN4>EOMONTH(Inputs!$E$16, 0), HN347-HM347, 0)","v":-18778.645514505799},{"$f":"IF(HO4>EOMONTH(Inputs!$E$16, 0), HO347-HN347, 0)","v":-20858.509868399473},{"$f":"IF(HP4>EOMONTH(Inputs!$E$16, 0), HP347-HO347, 0)","v":-23605.443129367894},{"$f":"IF(HQ4>EOMONTH(Inputs!$E$16, 0), HQ347-HP347, 0)","v":-26148.155369961518},{"$f":"IF(HR4>EOMONTH(Inputs!$E$16, 0), HR347-HQ347, 0)","v":-25446.682481674361},{"$f":"IF(HS4>EOMONTH(Inputs!$E$16, 0), HS347-HR347, 0)","v":-20384.488146334304},{"$f":"IF(HT4>EOMONTH(Inputs!$E$16, 0), HT347-HS347, 0)","v":-13571.480478852231},{"$f":"IF(HU4>EOMONTH(Inputs!$E$16, 0), HU347-HT347, 0)","v":-8939.2514204387553},{"$f":"IF(HV4>EOMONTH(Inputs!$E$16, 0), HV347-HU347, 0)","v":-1234.1305430316133},{"$f":"IF(HW4>EOMONTH(Inputs!$E$16, 0), HW347-HV347, 0)","v":-7194.3858734461828},{"$f":"IF(HX4>EOMONTH(Inputs!$E$16, 0), HX347-HW347, 0)","v":-7928.9060334933456},{"$f":"IF(HY4>EOMONTH(Inputs!$E$16, 0), HY347-HX347, 0)","v":-15957.303244305251},{"$f":"IF(HZ4>EOMONTH(Inputs!$E$16, 0), HZ347-HY347, 0)","v":-19776.395335645706},{"$f":"IF(IA4>EOMONTH(Inputs!$E$16, 0), IA347-HZ347, 0)","v":-21864.212368881563},{"$f":"IF(IB4>EOMONTH(Inputs!$E$16, 0), IB347-IA347, 0)","v":-24606.80906291923},{"$f":"IF(IC4>EOMONTH(Inputs!$E$16, 0), IC347-IB347, 0)","v":-27008.517297540559},{"$f":"IF(ID4>EOMONTH(Inputs!$E$16, 0), ID347-IC347, 0)","v":-26327.460232363956},{"$f":"IF(IE4>EOMONTH(Inputs!$E$16, 0), IE347-ID347, 0)","v":-21326.203094421362},{"$f":"IF(IF4>EOMONTH(Inputs!$E$16, 0), IF347-IE347, 0)","v":-14590.278829161427},{"$f":"IF(IG4>EOMONTH(Inputs!$E$16, 0), IG347-IF347, 0)","v":-10018.564829229697},{"$f":"IF(IH4>EOMONTH(Inputs!$E$16, 0), IH347-IG347, 0)","v":-2399.6116569226142},{"$f":"IF(II4>EOMONTH(Inputs!$E$16, 0), II347-IH347, 0)","v":-8372.2538160637196},{"$f":"IF(IJ4>EOMONTH(Inputs!$E$16, 0), IJ347-II347, 0)","v":-9208.2917834740365},{"$f":"IF(IK4>EOMONTH(Inputs!$E$16, 0), IK347-IJ347, 0)","v":-13877.421769133856},{"$f":"IF(IL4>EOMONTH(Inputs!$E$16, 0), IL347-IK347, 0)","v":-17673.296309956087},{"$f":"IF(IM4>EOMONTH(Inputs!$E$16, 0), IM347-IL347, 0)","v":-19632.508335604216},{"$f":"IF(IN4>EOMONTH(Inputs!$E$16, 0), IN347-IM347, 0)","v":-22259.178489807076},{"$f":"IF(IO4>EOMONTH(Inputs!$E$16, 0), IO347-IN347, 0)","v":-24633.859077197965},{"$f":"IF(IP4>EOMONTH(Inputs!$E$16, 0), IP347-IO347, 0)","v":-23835.774476720646},{"$f":"IF(IQ4>EOMONTH(Inputs!$E$16, 0), IQ347-IP347, 0)","v":-18895.272857259057},{"$f":"IF(IR4>EOMONTH(Inputs!$E$16, 0), IR347-IQ347, 0)","v":-12236.097244677549},{"$f":"IF(IS4>EOMONTH(Inputs!$E$16, 0), IS347-IR347, 0)","v":-7586.4478164351312},{"$f":"IF(IT4>EOMONTH(Inputs!$E$16, 0), IT347-IS347, 0)","v":-52.618934273370542},{"$f":"IF(IU4>EOMONTH(Inputs!$E$16, 0), IU347-IT347, 0)","v":-6037.9450760520813},{"$f":"IF(IV4>EOMONTH(Inputs!$E$16, 0), IV347-IU347, 0)","v":-6650.1220960289575},{"$f":"IF(IW4>EOMONTH(Inputs!$E$16, 0), IW347-IV347, 0)","v":-14548.336580302377},{"$f":"IF(IX4>EOMONTH(Inputs!$E$16, 0), IX347-IW347, 0)","v":-9693.2252455485032},{"$f":"IF(IY4>EOMONTH(Inputs!$E$16, 0), IY347-IX347, 0)","v":0},{"$f":"IF(IZ4>EOMONTH(Inputs!$E$16, 0), IZ347-IY347, 0)","v":0},{"$f":"IF(JA4>EOMONTH(Inputs!$E$16, 0), JA347-IZ347, 0)","v":0},{"$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$16, 0), KV347-KU347, 0)","v":0},{"$f":"IF(KW4>EOMONTH(Inputs!$E$16, 0), KW347-KV347, 0)","v":0},{"$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$16, 0), LB347-LA347, 0)","v":1039.1688741266828},{"$f":"IF(LC4>EOMONTH(Inputs!$E$16, 0), LC347-LB347, 0)","v":-1039.1688741266828},{"$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$16, 0), LH347-LG347, 0)","v":0},{"$f":"IF(LI4>EOMONTH(Inputs!$E$16, 0), LI347-LH347, 0)","v":0},{"$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$16, 0), LN347-LM347, 0)","v":1198.6449169218654},{"$f":"IF(LO4>EOMONTH(Inputs!$E$16, 0), LO347-LN347, 0)","v":-1198.6449169218654},{"$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$16, 0), LT347-LS347, 0)","v":172129.56517676599}]
[]
[null,"Current Assets"]
[null,null,"MMRA",null,"EUR",null,null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1075.2853577776038,4882.6029334085733,11946.390462019168,26959.193680934699,47143.836805898696,76315.778837680846,98975.234753566358,120925.02369608921,134563.01036361229,147754.1565367709,156692.95573622236,162903.05725428803,164016.54091310163,167518.27649139866,174536.20225684679,188974.9953624242,{"$f":"AW347","v":208658.83303486707},237315.57812660767,260048.35795977971,282085.31355361606,295573.02509830456,308602.03673546063,317340.62728141015,323315.82935735822,324087.67312029545,327017.78853063303,333948.10068562353,348242.27283266105,367778.41852162359,396238.6651645659,418779.31997831602,440624.45624954748,453717.75581751519,466246.26662552194,474445.66627968824,479846.49276258523,480555.13340230251,482881.44159904681,489692.03710940114,503809.98240773659,523208.83295719902,551441.94059026823,573780.01570206892,595476.13139801414,608426.97416422551,620442.92794937047,628090.43789864681,632903.66951924143,633535.08902386727,635352.55493450048,642029.5627972607,655957.87780133309,675206.3246894069,703199.80153877847,725279.96684441227,746664.43958833558,759416.06229672919,770862.42147287377,777900.33209675166,782067.70948051242,782562.87492819666,784236.45142090996,790720.92735308455,804476.52219620196,823516.32816782256,851212.51756620209,872997.25088486203,894085.75934605813,906599.15681339114,917436.57673804055,923824.83887396415,927305.73071883956,927623.25932237145,929111.41016955453,935361.99544800713,948927.7772152574,967718.22885792528,995076.95866522309,1016525.1918295823,1037276.3306596037,{"$f":"DI347","v":1049508.8951342194},1059694.3600959317,1065756.811686605,1068987.6467355813,1069082.4314198492,1070339.8625197059,1076311.4025860671,1089642.5759107049,1108139.0952126433,1135116.2858211724,1156183.0089510905,1176605.3262119314,1188510.444103027,1197996.860262773,1203765.7251756601,1206715.624523551,1206538.4151983149,1207515.6519321275,1213158.7698294506,1226206.2839373797,1244359.9937971709,1270907.2196408776,1291543.0384701861,1311478.8691794472,1323005.4699246718,1331741.2099274148,1337164.0295608595,1339779.8484503871,1339276.7835368507,1339919.697896935,1345280.8403703163,1357990.9073695571,1375748.1453979779,1401812.144250626,1421962.7847355555,1441411.3302185016,1452503.3814040325,1460431.7747166178,1465451.0428832856,1467674.5450452664,1444902.5086271865,1423267.6714258865,1406424.9606473993,1396854.3977955636,1392272.0535351639,1395910.0586601971,1393631.6938686979,1390648.6237771884,1379360.4473807116,1364535.09116112,1347203.5595079018,1327086.7170920994,1303865.1073426206,1281771.5510855156,1264543.9652339001,1254511.9466288078,1249409.2075663162,1252440.6880227276,1249551.6725375606,1246009.1195080148,1234157.1143524218,1218393.5898645923,1200525.9781740813,1179882.6758871495,{"$f":"FU347","v":1156140.3919448829},1133516.5914651491,1115832.5001023572,1105267.5247372901,1099572.8379714554,1101926.4538586154,1098354.2723966769,1094070.4290153142,1081580.0059722341,1065162.3553635369,1046682.2731095817,1025435.2228480458,1001215.3547724362,977982.60189658531,959763.13358055032,948586.38585931342,942220.81143052061,943817.75998857711,939482.36606246384,934430.83360207337,921219.73918727844,904110.26015158172,884933.5147633251,862997.55610079283,838233.24921927066,814304.81901475496,795463.01961477671,783587.51967991912,776463.87281488383,777217.02253301116,772029.96420503361,766121.52497906773,752098.95018280647,734205.68616058573,714239.37462673092,691520.55767984048,666116.78624521149,641434.02490317763,621873.91386046738,609203.56486564956,601225.45415551227,601038.37379253306,594901.81331077381,588092.50381090166,573158.08471943147,554379.43920492567,533520.9293365262,509915.4862071583,483767.33083719679,458320.64835552243,437936.16020918812,424364.67973033589,415425.42830989714,414191.29776686552,406996.91189341934,399068.00585992599,383110.70261562074,363334.30727997504,341470.09491109347,316863.28584817424,289854.76855063369,263527.30831826973,242201.10522384837,227610.82639468694,{"$f":"IG347","v":217592.26156545724},215192.64990853463,206820.39609247091,197612.10430899687,183734.68253986302,166061.38622990693,146428.87789430271,124169.69940449564,99535.840327297672,75700.065850577026,56804.792993317969,44568.695748640421,36982.24793220529,36929.628997931919,30891.683921879838,24241.56182585088,9693.2252455485032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ347","v":0},0,0,0,0,0,0,0,0,0,0,1039.1688741266828,0,0,0,0,0,0,0,0,0,0,0,1198.6449169218654,0,0,0,0,0,172129.56517676599]
[]
[null,null,"Accrued Interest: Senior Debt",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36850,73868.895833333343,111057.46160590279,0,36707.096885374667,73582.434631473967,0,36390.991022031456,72948.774086247227,0,36070.518751377102,72306.360713698028,0,35745.619759716035,71655.073609997431,0,35416.232900232564,70994.790201257856,0,35082.296181482845,70325.386220464163,0,34743.746755727989,69646.735684086394,0,34400.520907105907,68958.71086836938,0,34052.554039639857,68261.182285294723,0,33699.7806650813,67554.018658210887,0,33342.134390584855,66837.086897126559,0,32979.547906212989,66110.252073662792,0,{"$f":"BU131","v":32611.952972268125},65373.377395659147,0,32239.280406449736,64626.324181429038,0,31861.460070834091,63868.951833659507,0,31478.420858674097,63101.117812950455,0,31090.090681016842,62322.677610988336,0,30696.396453136247,61533.484723349371,0,30297.264080778379,60733.390621926999,0,29892.618446216675,59922.244726978512,0,29482.383394114637,59099.894378785626,0,29066.481717193165,58266.18480892347,0,28644.835141699983,57420.959111132761,0,28217.36431267831,56564.058211789728,0,27783.988779032043,55695.320839967979,0,27344.626978384673,54814.58349708694,0,26899.196221729035,53921.680426140992,0,26447.612677865018,53016.443580503583,0,25989.791357622325,52098.702592300426,0,25525.646097865305,51168.284740345822,0,25055.089545276813,50225.014917636145,0,24578.033139918109,49268.715598394178,0,24094.387098561649,48299.206804658374,0,23604.060397793644,{"$f":"EG131","v":47316.306072410509},0,23106.96075688324,46319.828417235527,0,22602.994620415036,45309.586299506977,0,22092.06714068172,44285.389589091559,0,21574.082159833491,43247.045529566218,0,21048.942191780916,42194.35870194083,0,20516.548403847777,41127.130987879857,0,19976.800598170532,40045.161532416008,0,19429.597192840814,38948.246706148813,0,18874.835202787464,37836.180066921035,0,18312.410220394468,36708.752320965737,0,17742.216395851181,35565.751283516678,0,17164.146417231135,34406.96183887458,0,16578.091490295654,33232.165899921834,0,15983.941318018493,32041.142367077904,0,15381.584079827675,30833.667086687892,0,14770.906410560561,29609.512808836193,0,14151.793379128248,28368.449144577502,0,13524.128466885237,27110.242522577031,0,12887.793545700335,25834.656145151795,0,12242.668855724638,24541.449943704683,0,11588.632982852425,23230.380533542921,{"$f":"GS131","v":0},10925.562835870709,21901.20116807249,0,10253.333623293169,20553.661692359765,0,9571.8188298740606,19187.508496051712,0,8880.8901927977386,17802.484465645801,0,8180.4176775392634,16398.328936100581,0,7470.2694533915701,14974.777641777851,0,6750.3118686546004,13531.562666707201,0,6020.4094254817091,12068.412394163543,0,5280.4247543786287,10585.051455548159,0,4530.2185883501761,9081.200678563624,0,3769.6497366898561,7556.5770346728741,0,2998.5750584074076,6010.8935858325158,0,2216.8494352893076,4443.8594304903581,0,1424.325744587155,2855.179648837001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,175000,975000,975000,1050000,1850000,2025000,2375000,2800000,3050000,3275000,31178.861372800224,31178.861372800224,31178.861372800224,100147.41337495406,100147.41337495406,100147.41337495406,170068.63606317679,170068.63606317679,170068.63606317679,240955.68878922728,240955.68878922728,240955.68878922728,281643.05130373116,281643.05130373116,281643.05130373116,285533.41975606116,285533.41975606116,285533.41975606116,289477.52632344438,289477.52632344438,289477.52632344438,293476.11329675751,293476.11329675751,293476.11329675751,297529.93322022818,297529.93322022818,297529.93322022818,301639.74903306551,301639.74903306551,301639.74903306551,305806.33421304729,305806.33421304729,305806.33421304729,310030.4729220905,310030.4729220905,310030.4729220905,314312.96015383239,314312.96015383239,314312.96015383239,318654.60188325052,318654.60188325052,318654.60188325052,323056.21521834924,323056.21521834924,323056.21521834924,327518.62855394126,327518.62855394126,327518.62855394126,332042.68172755407,{"$f":"BU119","v":332042.68172755407},332042.68172755407,336629.22617748927,336629.22617748927,336629.22617748927,341279.12510306528,341279.12510306528,341279.12510306528,345993.25362707395,345993.25362707395,345993.25362707395,350772.49896048068,350772.49896048068,350772.49896048068,355617.76056939986,355617.76056939986,355617.76056939986,360529.95034437662,360529.95034437662,360529.95034437662,365509.99277200707,365509.99277200707,365509.99277200707,370558.82510892884,370558.82510892884,370558.82510892884,375677.39755821531,375677.39755821531,375677.39755821531,380866.67344820627,380866.67344820627,380866.67344820627,386127.62941380852,386127.62941380852,386127.62941380852,391461.25558030134,391461.25558030134,391461.25558030134,396868.55574968038,396868.55574968038,396868.55574968038,402350.54758957599,402350.54758957599,402350.54758957599,407908.26282478031,407908.26282478031,407908.26282478031,413542.74743142136,413542.74743142136,413542.74743142136,419255.0618338174,419255.0618338174,419255.0618338174,425046.28110405244,425046.28110405244,425046.28110405244,430917.49516430683,430917.49516430683,430917.49516430683,436869.80899198359,436869.80899198359,436869.80899198359,442904.34282766841,442904.34282766841,{"$f":"EG119","v":442904.34282766841},449022.23238596087,449022.23238596087,449022.23238596087,455224.62906921963,455224.62906921963,455224.62906921963,461512.70018425898,461512.70018425898,461512.70018425898,467887.62916203879,467887.62916203879,467887.62916203879,474350.61578038963,474350.61578038963,474350.61578038963,480902.87638981332,480902.87638981332,480902.87638981332,487545.64414240408,487545.64414240408,487545.64414240408,494280.16922393022,494280.16922393022,494280.16922393022,501107.71908912249,501107.71908912249,501107.71908912249,508029.5787002123,508029.5787002123,508029.5787002123,515047.05076876469,515047.05076876469,515047.05076876469,522161.45600085246,522161.45600085246,522161.45600085246,529374.13334561582,529374.13334561582,529374.13334561582,536686.44024725631,536686.44024725631,536686.44024725631,544099.75290051091,544099.75290051091,544099.75290051091,551615.4665096564,551615.4665096564,551615.4665096564,559234.99555108906,559234.99555108906,559234.99555108906,566959.77403953334,566959.77403953334,566959.77403953334,574791.25579792727,574791.25579792727,574791.25579792727,582730.91473103501,582730.91473103501,582730.91473103501,590780.24510284036,590780.24510284036,590780.24510284036,{"$f":"GS119","v":598940.76181776996},598940.76181776996,598940.76181776996,607214.00070580328,607214.00070580328,607214.00070580328,615601.51881151856,615601.51881151856,615601.51881151856,624104.89468713384,624104.89468713384,624104.89468713384,632725.72868959291,632725.72868959291,632725.72868959291,641465.64328175853,641465.64328175853,641465.64328175853,650326.28333776223,650326.28333776223,650326.28333776223,659309.31645257492,659309.31645257492,659309.31645257492,668416.43325585173,668416.43325585173,668416.43325585173,677649.34773011366,677649.34773011366,677649.34773011366,822469.03345960495,822469.03345960495,822469.03345960495,654234.55819797982,654234.55819797982,654234.55819797982,483676.24042675807,483676.24042675807,483676.24042675807,310761.98063719744,310761.98063719744,310761.98063719744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,175000,975000,975000,1050000,1850000,2025000,2375000,2800000,3050000,3275000,31178.861372800224,31178.861372800224,31178.861372800224,132662.91254608647,132662.91254608647,132662.91254608647,219792.60019450344,219792.60019450344,219792.60019450344,386791.47741968906,465744.29909520445,543940.88486777386,354214.76547272265,430963.73103189922,508281.35613853845,360223.41206619935,436489.2480965195,513320.62461910688,366349.98272068414,442123.261830748,518458.89175534248,372630.46277145669,447934.8420493445,523765.01188546425,379034.31044740323,{"$f":"SUM(AW389:AW394)","v":453793.33339659148},529108.10864706198,385531.05509046611,459767.93487397989,534557.15435101243,392156.89543115807,465861.31649844407,540114.58648147597,398948.93779124203,472144.4786737283,545851.16690442292,405876.10453125322,478483.70932734164,551632.9388370096,412907.39741171303,484950.15309801605,557530.79586257949,420080.16101738124,491546.76858710771,563547.43900458235,427432.67711258976,498346.55939624598,569755.60758156795,434933.346003454,505212.70538015536,576018.21027202404,442550.65669270634,512218.37125685194,582408.13353110407,450323.15710541693,519366.83798916114,588928.37277302588,458290.36352553795,526733.18980309204,595653.71918450808,466420.17172115081,534177.44893289474,602443.89425890055,474680.57658901135,541774.87966374424,609373.85362176981,483111.39187881874,549529.12322153663,616446.92169724405,491753.43261585361,557517.42719716462,623740.0209022942,500574.11176203581,565596.60889755003,631109.63476103451,509540.95311698399,573844.1172338567,638632.86954926339,518695.10430874705,582263.99623532128,646313.4175574769,528078.74905856058,590935.74546847353,654230.41725191264,537658.84404842486,599712.93273906154,662237.06571071805,547402.46994338208,608675.28280259483,{"$f":"SUM(DI389:DI394)","v":670412.70706093335},557352.18251466658,617827.29024940054,678761.44508194737,567551.61052795977,627250.80172620527,687364.72513720184,577967.28635904612,636796.09425624635,696072.41219589813,588565.88112782873,646545.26647723955,704966.181763781,599391.43994583236,656503.31716751773,714050.5980930496,610489.12010833086,666754.54235168081,723409.51096246601,621825.0678427699,677145.89091710409,732889.41095873108,633365.58469954156,687761.94098141149,742574.40549894539,645156.29407044291,698608.2557407876,752469.57432373613,657243.97323708679,709771.69087307877,762661.27653469238,669594.42745157355,721095.8344256276,772992.5901057435,682173.63591299579,732667.85798429442,783550.16266460705,695028.8978876227,744493.95682212804,794339.65124243964,708208.71101046854,756663.66540383943,805450.0373674985,721678.59268351214,769017.18369964208,816720.95295602665,735404.25518114073,781644.40007519745,828241.70276673359,749434.7809172807,794552.2178989806,840018.59055981576,763820.49821329862,807832.97940302512,852143.34249608568,778526.69875526964,821323.47563736117,864452.11661612929,793518.89261691389,835116.44542948063,877037.00131041324,808848.06346449768,849219.58566911612,889905.02510020824,{"$f":"SUM(FU389:FU394)","v":824566.49179175543},863728.18629314099,903150.79110370157,840639.31590364384,878475.61603238084,916606.96224863955,857031.91892266239,893557.60940493224,930368.54771563422,873797.31599997671,908982.75283477292,944443.38849044696,890989.87377615483,924849.43610535702,958929.10823444719,908574.66105387162,940987.60086204752,973654.86118659936,926517.02116373787,957496.13541063922,988718.72634370776,944872.14456065861,974384.62363828765,1004129.4557447026,963696.6319972669,991754.72092234332,1019987.8497239125,982955.57971149264,1009432.9470343895,1036119.5491400557,1002614.39187211,1027521.5165185211,1052625.8650594014,1022730.5932837847,1046031.1320664684,1069516.5714151012,1043363.1824575334,1065066.8955773446,1086895.815329852,1064477.3947703021,1084451.92166017,1104585.7298593973,1086038.8110893469,1104291.9395708623,1122691.0351479044,1108107.4666887471,1124598.9072450779,1141222.6516559173,1130744.9390673956,1145481.5709825996,1160288.2590158854,1153916.7311360834,1166759.6701611271,1179706.4998924015,1313047.9694608753,1324001.8910480132,1335044.9329149486,1159558.7011497412,1168578.9063517388,1177673.0713241901,970056.09754708339,977146.13749772136,984245.14431559923,673774.50906664203,{"$f":"SUM(IG389:IG394)","v":678788.42644184362},683844.76789301401,235856.11720955968,238174.14472797533,240515.35252157514,104846.73957330115,105854.6733153542,106872.68639482779,-30081.686147613731,-30372.876266340878,-30718.152024026243,-169100.11335909826,-170832.66148771119,-172582.53509761026,-312383.14026341808,-315548.51866107422,-318745.55084270693,-451331.64925974666,-435669.99719758582,-426199.69910121779,-564026.21662968257,-568556.54910535703,-580439.7990886881,-736224.04694147175,-755127.79702430509,-774974.56878523354,-922398.61950744351,-925179.2159245332,-926175.83001159213,-1062028.622329108,-1067315.1680782386,-1074085.7517896933,-1218433.4726879711,-1229515.1654472053,-1247941.5320396235,-1410280.1002900405,-1435805.4381736051,-1462332.5082332939,-1616612.7098251819,-1626300.9772266222,-1634387.8365716203,-1777431.4750587109,-1789922.0394764598,-1804052.603503397,-1955741.9124880792,-1974203.9031326198,-2000011.3565053446,-2169751.1348215719,-2202753.4019075413,-2236824.7397924382,-2398832.6159640853,-2416401.4282897548,-2432466.6157726496,-2583504.3346860898,-2604105.1372098699,-2626511.0962723535,-2786466.490649208,-2813242.8670236683,-2847375.5719200457,-3025470.7011148259,-3066913.5626317346,-3109502.5441897223,{"$f":"SUM(KQ389:KQ394)","v":-3280220.1298413617},-3306660.58985961,-3331704.930366192,45523.476035285166,45221.302904003081,43232.763531339981,47966.955086369577,49295.950240131649,43621.219726687064,32586.397367779278,21607.643883745706,10833.863784470959,8320.2054581031516,13376.993057813625,22275.485007908926,33855.626981676382,39098.930908680464,42626.977546634276,47314.436650323136,48629.91169129809,43012.35309897468,32087.374603230204,21217.906856309619,10721.192363883358,8062.0515091715533,12960.023854027269,21939.757836397752,33419.378140858746,38610.488680389171,22232.896031072454]
[null,null,"Subordinated Debt",null,"EUR",null,null,null,{"$f":"I156","v":2010000},2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,2010000,4020000,4020000,4020000,4020000,4020000,4020000,3987484.5008288678,3987484.5008288678,3987484.5008288678,3970276.0358686736,3970276.0358686736,3970276.0358686736,3952546.1372117205,3952546.1372117205,3952546.1372117205,3934279.0048955628,3934279.0048955628,3934279.0048955628,3915458.3602030938,3915458.3602030938,3915458.3602030938,3896067.431155798,3896067.431155798,3896067.431155798,3876088.9375674399,3876088.9375674399,3876088.9375674399,3855505.0756448614,3855505.0756448614,3855505.0756448614,3834297.5021221666,3834297.5021221666,3834297.5021221666,3812447.3179141604,3812447.3179141604,3812447.3179141604,3789935.0512744673,3789935.0512744673,3789935.0512744673,3766740.640443325,3766740.640443325,3766740.640443325,3742843.4157695887,3742843.4157695887,3742843.4157695887,3718222.0812910129,3718222.0812910129,3718222.0812910129,3692854.6957564023,3692854.6957564023,3692854.6957564023,3666718.6530727074,{"$f":"BU156","v":3666718.6530727074},3666718.6530727074,3639790.6621596538,3639790.6621596538,3639790.6621596538,3612046.726193944,3612046.726193944,3612046.726193944,3583462.121224537,3583462.121224537,3583462.121224537,3554011.374139952,3554011.374139952,3554011.374139952,3523668.2399679571,3523668.2399679571,3523668.2399679571,3492405.6784874159,3492405.6784874159,3492405.6784874159,3460195.8301314535,3460195.8301314535,3460195.8301314535,3427009.991160457,3427009.991160457,3427009.991160457,3392818.5880828006,3392818.5880828006,3392818.5880828006,3357591.1513004876,3357591.1513004876,3357591.1513004876,3321296.2879562341,3321296.2879562341,3321296.2879562341,3283901.653957786,3283901.653957786,3283901.653957786,3245373.9251545514,3245373.9251545514,3245373.9251545514,3205678.7676408491,3205678.7676408491,3205678.7676408491,3164780.8071593251,3164780.8071593251,3164780.8071593251,3122643.5975772501,3122643.5975772501,3122643.5975772501,3079229.5884076282,3079229.5884076282,3079229.5884076282,3034500.0913461577,3034500.0913461577,3034500.0913461577,2988415.2457942278,2988415.2457942278,2988415.2457942278,2940933.9833372291,2940933.9833372291,2940933.9833372291,2892013.9911465207,2892013.9911465207,{"$f":"EG156","v":2892013.9911465207},2841611.6742724422,2841611.6742724422,2841611.6742724422,2789682.1167947613,2789682.1167947613,2789682.1167947613,2736179.0417959499,2736179.0417959499,2736179.0417959499,2681054.7701215991,2681054.7701215991,2681054.7701215991,2624260.1778912442,2624260.1778912442,2624260.1778912442,2565744.652721717,2565744.652721717,2565744.652721717,2505456.0486240275,2505456.0486240275,2505456.0486240275,2443340.6395335747,2443340.6395335747,2443340.6395335747,2379343.0714322715,2379343.0714322715,2379343.0714322715,2313406.3130199309,2313406.3130199309,2313406.3130199309,2245471.6048909379,2245471.6048909379,2245471.6048909379,2175478.4071709285,2175478.4071709285,2175478.4071709285,2103364.3455668045,2103364.3455668045,2103364.3455668045,2029065.1557820146,2029065.1557820146,2029065.1557820146,1952514.6262475555,1952514.6262475555,1952514.6262475555,1873644.5391176729,1873644.5391176729,1873644.5391176729,1792384.6094776678,1792384.6094776678,1792384.6094776678,1708662.422709641,1708662.422709641,1708662.422709641,1622403.369960356,1622403.369960356,1622403.369960356,1533530.5816537151,1533530.5816537151,1533530.5816537151,1441964.8589885945,1441964.8589885945,1441964.8589885945,{"$f":"GS156","v":1347624.603360998},1347624.603360998,1347624.603360998,1250425.7436476299,1250425.7436476299,1250425.7436476299,1150281.661286087,1150281.661286087,1150281.661286087,1047103.1130849069,1047103.1130849069,1047103.1130849069,940798.15169468313,940798.15169468313,940798.15169468313,831272.04366937396,831272.04366937396,831272.04366937396,718427.18504478992,718427.18504478992,718427.18504478992,602163.01435902226,602163.01435902226,602163.01435902226,482375.92303730524,482375.92303730524,482375.92303730524,358959.16306144884,358959.16306144884,358959.16306144884,231802.75184156402,231802.75184156402,231802.75184156402,100793.37420530542,100793.37420530542,100793.37420530542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AG485","v":29816},46102,46261,7053,-57768,-167097,-244174,-317736,-350135,-380321,-389448,-385061,-355434,-337635,-337249,-373614,{"$f":"AW485","v":-435955},-542733,-620173,-694167,-725822,-755205,-763341,-757791,-726472,-705842,-705022,-740671,-802280,-908085,-984574,-1057618,-1087320,-1114225,-1119690,-1111296,-1079664,-1056043,-1054630,-1089406,-1150335,-1255015,-1330500,-1402806,-1431802,-1456168,-1458900,-1447596,-1415582,-1389441,-1387367,-1421204,-1481388,-1584881,-1659089,-1729852,-1757862,-1779407,-1779120,-1764617,-1729253,-1699725,-1694022,-1724329,-1780805,-1880151,-1950221,-2016843,-2040998,-2056853,-2050674,-2030096,-1993852,-1963406,-1956545,-1985912,-2041153,-2138828,-2207231,-2272182,{"$f":"DI485","v":-2294946},-2307572,-2299779,-2277963,-2204227,-2136248,-2091615,-2083430,-2100826,-2160221,-2190346,-2217279,-2202032,-2174806,-2129170,-2069573,-1994490,-1925124,-1878865,-1869275,-1884973,-1942239,-1970230,-1994754,-1977632,-1946689,-1899339,-1838088,-1761391,-1690369,-1642714,-1631453,-1645188,-1700061,-1725612,-1747686,-1728376,-1693398,-1644013,-1580782,-1504537,-1433923,-1387042,-1376175,-1390012,-1444559,-1469806,-1491563,-1472190,-1435300,-1385998,-1322902,-1244430,-1171545,-1122758,-1109606,-1120866,-1172409,-1194632,-1213618,-1191453,-1149916,-1097959,-1032256,{"$f":"FU485","v":-951206},-875695,-824647,-808856,-817184,-865370,-874404,-879914,-844782,-790200,-725405,-646906,-553685,-465352,-401847,-373220,-368420,-403054,-408308,-410016,-371315,-313307,-245061,-163151,-67234,24544,91131,123218,131772,101317,100280,102816,145536,207425,279581,365368,464452,559966,630110,666133,678919,653121,656787,663784,711020,777294,853868,944046,1046817,1146114,1220341,1260827,1278373,1257760,1266664,1279206,1331508,1402723,1484278,1579415,1686447,1790106,1868997,1914529,{"$f":"IG485","v":1937420},1922579,1937301,1956229,2018040,2098649,2188961,2292281,2407362,2518490,2605151,2658833,2689488,2682833,2705820,2731838,2796971,2881028,2974662,3080831,3198681,3312677,3402501,3459720,3494206,3491799,3518828,3548927,3617759,3705863,3803028,3912660,4033900,4151390,4245007,4306396,4345349,4347831,4379512,4414770,4487966,4580791,4682169,4795955,4921283,5042972,5141091,5207363,5251501,5259591,5296655,5337349,5415659,5513964,5620322,5739036,5869236,5995915,6099334,6171290,6221420,6235931,{"$f":"KQ485","v":6279202},6326162,6410430,6515069,6597840,6692631,6798564,6899653,6977482,7023922,7047380,7035318,7051474,7069602,7124681,7200158,7281203,7374152,7478120,7577293,7653441,7698509,7720827,7707975,7723060,7740401,7794021,7868214,7947543,7088176]
[]
[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,{"$f":"SUM(I417:QJ417)","v":7088179.3208411802},{"$f":"I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29816.104391287132,16286.040074299035,158.76030716184596,-39207.793587681634,-64820.715027159749,-109329.24294664009,-77076.930753628199,-73562.389552213193,-32399.178285547678,-30186.253932504434,-9127.0117770025099,4386.5386450986261,29626.931852823065,17799.398537286339,385.88522949017351,-36365.076835911968,{"$f":"AW369","v":-62340.53564324553},-106777.79143405336,-77440.058724952047,-73994.072015860991,-31654.958629605084,-29383.301944682331,-8135.5022548975248,5549.8501679666515,31318.862765734608,20630.279369085532,819.78120509002474,-35648.858755524052,-61609.108677438053,-105804.65625905231,-76488.582438291036,-73044.109656293935,-29701.680268702097,-26904.631171752451,-5465.2235527331359,8394.3769145052647,31631.868709300237,23620.562712594867,1412.6636356688541,-34776.116266713623,-60929.170843723579,-104679.77735301427,-75485.330581017872,-72306.102997733484,-28996.179917146728,-24366.253534722811,-2732.0554904203309,11304.370518288168,32014.297187848599,26140.543558097052,2074.2405570876581,-33836.99480941084,-60184.31461589456,-103493.03442422568,-74208.062969524748,-70762.728378196378,-28009.566297478028,-21545.404042530587,286.91259726665157,14502.886738798872,35364.079184130125,29528.13877065359,5702.7320228447206,-30306.618774205519,-56476.045315363765,-99345.753714551131,-70069.9712245103,-66622.000501833798,-24154.784151273096,-15854.704892268754,6179.2193947546475,20577.624645660086,36243.804507551031,30446.43720566004,6861.0476412777643,-29366.592112767663,-55241.147686263939,-97674.52526347978,-68403.494269879448,-64951.217566491745,{"$f":"DI369","v":-22763.992187339412},-12625.975552008436,7792.7573331373787,21816.001158683481,73736.443540255845,67978.575577339449,44632.512124174275,8184.8045593765419,-17395.956471064143,-59395.47151322916,-30124.584952488374,-26933.241600867797,15247.174325490661,27225.506709316134,45636.23669375998,59596.828063266898,75083.461492084083,69366.204818702288,46258.983818457913,9589.5930611721997,-15698.233519478541,-57266.122201725462,-27990.582701849278,-24523.974869235331,17121.735428851855,30943.141010664483,47349.98474433292,61251.321761827057,76697.222500809832,71021.896574308164,47655.433537028875,11260.759694675879,-13734.753973644838,-54872.998055532487,-25551.128043971839,-22074.086129389354,19310.457057811043,34978.096047637926,49385.192008370585,63230.890317297155,76245.352418081107,70613.508677838021,46881.073060098264,10866.626185253495,-13836.932553287726,-54547.234271620684,-25247.116589748308,-21757.147484934394,19372.902787286381,36890.364768424013,49301.900249242521,63095.820216326742,78471.810821199557,72885.260192301124,48787.121041304432,13151.930868048112,-11259.739247688885,-51543.493055589686,-22222.941725868164,-18986.374839420438,22165.197594336991,41536.53143017384,51956.772814883196,65703.050054300751,{"$f":"FU369","v":81050.387775957788},75511.231580558087,51047.910239512741,15791.335774589796,-8328.1887168479661,-48186.449474534158,-9034.1073647146841,-5509.6864304234914,35132.422370464468,54581.549362090678,64795.496557654755,78498.576214244735,93221.102531561308,88332.532018470942,63504.837055573356,28626.601728953712,4799.8387568500548,-34633.608416117931,-5254.388494514893,-1707.7976580953073,38701.461544669735,58007.747286279409,68245.637794194205,81910.313057273743,95917.370903700474,91777.791169954042,66586.857661767834,32087.088882123426,8554.1022506227382,-30454.795113612006,-1036.6219329012783,2535.9310857066375,42720.221529075388,61889.349124302506,72155.870134300261,85787.325513143558,99084.242976229085,95513.526327186672,70144.210559108149,36023.484226688262,12785.732721603788,-25798.417569084559,3665.6744477321445,6997.3838707667128,47236.021848204502,66274.095562285744,76574.376172045173,90178.236131126221,102770.71579882861,99296.754828263685,74226.84002467469,40486.230623810945,17545.667667858725,-20613.026201205616,8904.4287684668816,12542.052418224528,52301.733843197071,71215.332771740432,81554.998079194556,95137.381706809392,107031.55582112499,103658.70178405942,78890.571196153294,45531.708168199504,{"$f":"IG369","v":22890.838835204333},-14841.119732411797,14722.493133103155,18927.687970210267,61810.711472934781,80609.32824653064,90312.09256402617,103320.36380388805,115080.68671287131,111128.26773907892,86661.021623650115,53682.247161341693,30655.411897665006,-6654.9787568504207,22986.63642148229,26018.370234701059,65133.337204436102,84056.511463121031,93633.99411911075,106169.45676936224,117849.66643541188,113995.88683516454,89824.039155434468,57219.099226187434,34485.729983773017,-2406.6099150830614,27028.518223389496,30098.94178899657,68831.791282460297,88103.588337860012,97165.07162357778,109632.49002988402,121239.70118032341,117490.13751578753,93617.371820895787,61389.235438215852,38953.168145066287,2481.5423485798005,31681.097494704161,35258.482048947953,73196.389257194038,92825.189405319717,101378.23387655373,113785.52997748498,125327.60565105602,121688.61074895726,98119.414013963687,66271.869130904903,44137.758509989239,8090.3491995569984,37064.443514492814,40693.663813151208,78310.388820284017,98305.437117986061,106358.39028361515,118714.32595783474,130199.97439109875,126678.775105484,103418.53627865747,71956.289246132161,50129.7093512379,14510.959368739612,{"$f":"KQ369","v":43270.58942939456},46959.969280543475,84267.637422803091,104639.14978503596,82771.160963120405,94791.145272799709,105932.78513434529,101088.93964727121,77829.357829667351,46440.29558410879,23458.388194453459,-12061.927903212572,16156.154716687897,18127.570824361916,55078.516616722962,75476.845361115047,81045.355112362246,92949.076330029144,103968.44498393851,99172.816557688901,76148.154812432142,45068.161150192471,22318.409780063506,-12851.714019912524,15085.477516722854,17341.057181271692,53620.394793230276,74192.510117649974,79328.751750904776,-859366.74768771185]
[null,null,"add: Senior Debt Interest Expense",null,"EUR",null,null,4667132.7800340513,{"$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},{"$f":"O362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36850,37018.895833333336,37188.56577256944,37359.013365693718,36707.096885374667,36875.3377460993,37044.349710768918,36390.991022031456,36557.783064215771,36725.339569926757,36070.518751377102,36235.841962320919,36401.922904648221,35745.619759716035,35909.453850281403,36074.038847095195,35416.232900232564,35578.557301025299,35741.625688654996,35082.296181482845,35243.09003898131,35404.620868326645,34743.746755727989,34902.988928358405,35062.960960946715,34400.520907105907,34558.189961263473,34716.581665252597,34052.554039639857,34208.628245654865,34365.41779178079,33699.7806650813,33854.237993129587,34009.403250598101,33342.134390584855,33494.952506541704,33648.471038863354,32979.547906212989,33130.704167449803,33282.553228217279,32611.952972268125,32761.424423391018,32911.580951998229,32239.280406449736,32387.043774979298,32535.484392281287,{"$f":"CA362*-1","v":31861.460070834091},32007.491762825419,32154.192766738368,31478.420858674097,31622.696954276355,31767.634315316787,31090.090681016842,31232.586929971498,31375.736286733871,30696.396453136247,30837.088270213124,30978.424924784933,30297.264080778379,30436.126541148617,30575.62545446221,29892.618446216675,30029.626280761837,30167.262067881995,29482.383394114637,29617.510984670993,29753.257910017404,29066.481717193165,29199.703091730302,29333.535064234064,28644.835141699983,28776.123969432774,28908.014537626008,28217.36431267831,28346.693899111418,28476.616246149009,27783.988779032043,27911.332060935936,28039.258999548561,27344.626978384673,27469.956518702267,27595.860486079655,26899.196221729035,27022.484204411958,27146.337257015515,26447.612677865018,26568.830902638565,26690.604710942327,25989.791357622325,26108.911234678097,26228.577077837035,25525.646097865305,25642.638642480517,25760.167402925221,25055.089545276813,25169.925372359332,25285.287530315978,24578.033139918109,24690.682458476065,24803.848086410748,24094.387098561649,24204.819706096725,24315.758463082999,23604.060397793644,23712.245674616865,23820.926800625522,23106.96075688324,23212.867660352287,23319.259970462237,22602.994620415036,{"$f":"EM362*-1","v":22706.59167909194},22810.663557621108,22092.06714068172,22193.322448409843,22295.041842965056,21574.082159833491,21672.963369732726,21772.297785177336,21048.942191780916,21145.41651015991,21242.333002498144,20516.548403847777,20610.582584032079,20705.047754208892,19976.800598170532,20068.36093424548,20160.34092186077,19429.597192840814,19518.649513308002,19608.109990243996,18874.835202787464,18961.344864133574,19048.251028094186,18312.410220394468,18396.342100571273,18480.658668532225,17742.216395851181,17823.534887665497,17905.226089233965,17164.146417231135,17242.815421643445,17321.844992325976,16578.091490295654,16654.074409626177,16730.405584003627,15983.941318018493,16057.201049059411,16130.796553867602,15381.584079827675,15452.083006860219,15522.905053974995,14770.906410560561,14838.606398275631,14906.616677601061,14151.793379128248,14216.655765449254,14281.815437707563,13524.128466885237,13586.114055691794,13648.383745113715,12887.793545700335,12946.86259945146,13006.202386365614,12242.668855724638,12298.781087980044,12355.150501299951,11588.632982852425,11641.747550690498,11695.10556029783,10925.562835870709,10975.638332201783,11025.943341224374,10253.333623293169,10300.328069066596,{"$f":"GY362*-1","v":10347.537906049818},9571.8188298740606,9615.68966617765,9659.7615771476321,8880.8901927977386,8921.5942728480622,8962.4849132652835,8180.4176775392634,8217.9112585613184,8255.576685163056,7470.2694533915701,7504.5081883862822,7538.9038509163856,6750.3118686546004,6781.2507980526007,6812.3315308770079,6020.4094254817091,6048.0029686818334,6075.7229822882919,5280.4247543786287,5304.62670116953,5328.9395735498911,4530.2185883501761,4550.9820902134479,4571.8407581269266,3769.6497366898561,3786.927297983018,3804.2840480987734,2998.5750584074076,3012.3185274251082,3026.1249873424736,2216.8494352893076,2227.0099952010505,2237.2171243457219,1424.325744587155,1430.8539042498462,1437.4119846443245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,31341958.219965845,{"$f":"SUM(I417:I423)","v":-121278.07214885119},0,0,0,121278.07214885119,-615308.56708640011,-98262.872573027038,579495.69451337319,-35812.87257302698,-98262.87257302698,134075.74514605396,-35812.87257302698,-320402.31599276041,128332.41181272065,-14996.205906360294,-179729.21390636038,361958.52189912071,-14996.205906360323,-223333.42916806528,196599.9455510157,-112471.54429770235,0,348926.65363383293,0,-45006.905094965652,-44686.67650922059,201859.60862329847,183293.20957669884,164770.96305237251,121274.53606620166,90192.993329819961,37259.460509371493,72201.68003301596,74300.905251821561,125366.24448488749,128319.2703107468,149855.08159179188,167082.60809690639,201520.0234111186,185995.71391647134,{"$f":"SUM(AW417:AW423)","v":165879.89152636455},122460.55578076989,87960.090282301826,34949.686397495563,69722.748634450196,71723.356328350492,124213.06135281184,127220.60923037183,150828.83067459581,168225.62904231041,201489.05027723871,187340.98056079325,164271.19149035282,121178.27027653914,86682.972307862743,33954.925919227797,68662.583618551493,70634.10831155433,124335.18431528834,127968.26842994988,151855.60157364688,169385.65434051387,199591.51067410337,188705.12034768297,162684.63973399135,119908.80011372312,85037.112491034641,32602.356915021632,67517.039927417994,69346.022044570156,122743.17823505975,128603.90476672794,152772.66271552476,170450.94761987252,197589.51760004211,189301.46953773726,160989.92770401362,118526.93261279786,83525.477343152597,31852.615307858974,66503.884368237079,68353.564914227056,121289.08946344617,129377.50763523567,153830.02969089022,171709.81319375473,195732.79534412443,187475.4698099636,159436.81047670881,116824.36865561723,82022.828131618633,30869.694526349398,65497.927927406359,67286.880758085375,119847.68479738568,130164.06558073027,154902.71743025223,172985.7663827459,193896.06803399534,185671.56363288694,157900.04259936282,114989.02026492846,80528.924837089289,29890.34669384735,{"$f":"SUM(DI417:DI423)","v":64498.980124036178},66227.326738017495,118463.38440324992,131021.97281519586,153758.0257333926,171358.51301227635,192079.05955357157,183886.57762426962,156379.37801100223,113165.64070124616,79043.526074801164,28677.493176118292,63506.848936216091,65090.582209080312,117101.02894422648,131894.95387207691,152142.17894044111,169641.19424814367,190281.49345934542,182120.2385712121,154874.56996170947,111353.95330410078,77566.389014392596,27941.608374065254,62521.340725759263,64128.815256155183,115750.65131631942,132780.85105637228,150541.73509713757,167941.01116294978,188515.30419038972,180372.2727689078,152774.80617375308,109553.68022900098,76097.269298180108,26971.832163822357,61542.260161385842,63089.456780824657,114412.01957978762,133679.65498319,148956.43527132843,166257.69480291955,186770.62107948511,178642.40593435414,150559.50387123245,107764.54236077023,74635.920957847513,26004.857301781678,60569.410140300213,62056.42625805561,113084.90055473888,134591.35513105994,147386.01958252891,164590.97543796996,185044.54848954026,176930.3631185347,148359.29846741908,105986.25922528523,73182.096329501233,24803.646217082955,59602.591708119638,60942.928033914359,111769.05973743909,135515.93978040086,{"$f":"SUM(FU417:FU423)","v":145830.22711436218},162940.58247315817,183336.80927722371,175235.86861702544,146173.86581157023,104218.54889956895,71735.545967048427,24078.516607895875,58641.6039771098,60052.204260175116,110464.26121497941,134269.55022109364,144303.53201019156,161306.24435850588,180910.31628913543,173558.64587897947,144002.88063284024,102461.12792019433,70296.018553850823,23118.747498729324,57686.24404267958,59086.133401246516,109170.26757825815,132759.19925474736,142793.28015803875,159687.68849714944,178384.33347846661,171898.41741444173,141846.01644276065,100713.71118994821,68863.260812606371,22160.973014414823,56736.30689809053,58125.557891533274,107886.83983322594,131261.73584725356,141296.86225083558,158089.13856433978,175875.81816626622,170030.03407144893,139702.94543597443,98976.011882707724,67437.017413411377,20968.193403510428,55791.585347330896,57081.30746410889,106613.73731034962,129776.89789834965,139814.01401982803,156517.49449236481,173384.40455401342,167594.47092672627,137573.33838917277,97247.741346479437,66017.030879951548,20250.574134371789,54851.869916105978,56220.057613075944,105350.7175722425,128304.4217700454,138344.46969710154,154960.8071856465,170909.72568640482,165175.0865746887,{"$f":"SUM(IG417:IG423)","v":135456.86455818475},95528.609004548867,64603.041493772398,19297.526205739414,53916.948760893632,55274.709422171007,104097.53631941104,126857.74343953803,136887.96191760182,152733.73805116559,168451.41334291961,162771.51832892382,133353.19157316539,93818.322254688377,63194.78719657605,18345.62565209232,52992.664867002291,54334.00955207464,102555.12645884533,116748.19832458571,114938.7589893135,127614.56689648704,140816.11794475198,135968.58912431257,111728.02624218891,79166.317070137244,53438.807759561612,16247.444612514535,44889.872623666219,45832.416151144913,85471.282047507455,104815.92781325642,112104.80287910903,124644.7066385611,137704.90212675565,132889.98934845591,108882.98939742234,76630.788344573826,51146.771368378075,14549.897437988242,42658.808424380841,43799.644190320927,82810.384001190396,102451.97244029293,109145.37323745889,121549.26282582631,134468.02346419246,129683.90980184857,105906.64064879688,73959.344529541646,48714.858620121115,12475.219040508069,40284.139708196482,41391.452767872026,80006.976169014612,99945.849391764961,106042.98146885876,118310.56243158555,131087.62211540638,126332.31947357379,102780.79598354187,71133.65437421875,{"$f":"SUM(KQ417:KQ423)","v":46124.582705481633},10236.87167285521,37747.020927583399,38819.241193884154,77041.798300183713,97278.139213495117,108720.57027424306,120910.76817980038,133605.67248796829,129169.51574791355,105903.12284249697,74615.396297784842,50134.162183012893,13385.360922823835,42980.692520067678,43217.505232502386,81181.672128697668,101788.36546116679,106995.05155588368,119064.95182878787,131634.38725482085,127240.04913753878,104208.64410403807,73228.977417312009,48992.483876196857,12679.4584926848,42078.99500849055,42199.762676548489,79729.890609805807,-1034781.7809407]
[null,null,"Capital Expenditures",null,"EUR",null,null,{"$f":"SUM(I427:QJ427)","v":-18010456.751308817},{"$f":"I75*-1","v":-1329467.95093032},-79535,-79535,-79535,-79535,-3925213.5442900006,-694567.05080364086,-307839.6202480853,-308318.9952480853,-701982.12024808524,-315906.14802586311,-316463.3702480853,-2097257.4610658637,-376728.50913697423,-211498.78691475198,-1242723.0730258632,-219488.3702480853,-592899.55080364086,-1468979.7656337412,-162833.41771707466,-783770.06852730643,-85047.916666666672,-86193.750000000015,-86193.750000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GS75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,-2371165.5717062652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LQ75*-1","v":0},0,0,0]
[null,"Financing Activities"]
[null,null,"Drawdown of Construction Loan",null,"EUR",null,null,8040000,{"$f":"I114","v":0},0,0,0,0,175000,800000,0,75000,800000,175000,350000,425000,250000,225000,1400000,0,475000,1675000,0,900000,250000,0,65000,0,0,0,0,0,0,0,0,{"$f":"AO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Payment on Senior Loan",null,"EUR",null,null,-4667132.7800340494,{"$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,-148416.4749715965,0,0,-110626.78434224289,0,0,-109674.11365617398,0,0,-108708.28361834625,0,0,-107729.11245709262,0,0,-106736.41588991285,0,0,-105730.00708879081,0,0,-104709.69664503311,0,0,-103675.29253362198,0,0,-102626.60007707551,0,0,-101563.42190880899,0,0,-100485.55793598991,0,0,-99392.805301880071,{"$f":"BU134*-1","v":0},0,-98284.958347657375,0,0,-97161.808573710325,0,0,-96023.144600397878,0,0,-94868.752128267239,0,0,-93698.413897722203,0,0,-92511.9096481343,0,0,-91309.016076389205,0,0,-90089.506794860499,0,0,-88853.15228880303,0,0,-87599.719873157534,0,0,-86328.973648758765,0,0,-85040.67445793873,0,0,-83734.579839516548,0,0,-82410.443983166595,0,0,-81068.017683156504,0,0,-79707.048291445913,0,0,-78327.279670137461,0,0,-76928.452143271046,0,0,-75510.302447952126,0,0,-74072.563684804918,0,0,-72614.965267741369,0,{"$f":"EG134*-1","v":0},-71137.232873036031,0,0,-69639.08838769776,0,0,-68120.249857128088,0,0,-66580.431432056619,0,0,-65019.343314743557,0,0,-63436.69170443897,0,0,-61832.178742088749,0,0,-60205.502454276779,0,0,-58556.35669639281,0,0,-56884.431095015221,0,0,-55189.410989497963,0,0,-53470.97737275064,0,0,-51728.806831200556,0,0,-49962.571483925465,0,0,-48171.938920945504,0,0,-46356.572140662887,0,0,-44516.129486437254,0,0,-42650.264582285061,0,0,-40758.62626769075,0,0,-38840.858531517413,0,0,-36896.600445004631,0,0,{"$f":"GS134*-1","v":-34925.486093840751},0,0,-32927.144509296864,0,0,-30901.199598409585,0,0,-28847.270073199346,0,0,-26764.969378911082,0,0,-24653.905621263635,0,0,-22513.681492694239,0,0,-20343.89419758421,0,0,-18144.135376451835,0,0,-15913.99102909805,0,0,-13653.04143669055,0,0,-11360.861082771647,0,0,-9037.0185731749898,0,0,-6681.0765548360796,0,0,-4292.5916334813255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,-179595.33634439672,0,0,-179595.33634439672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"HI185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-135459.23592628207,0,0,179595.33634439675,0,0,315054.57227067876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,-7729238.0193628045,0,{"$f":"J438","v":0},{"$f":"K438","v":0},{"$f":"L438+L437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31178.861372800224,0,0,-68968.55200215384,0,0,-69921.222688222741,0,0,-70887.052726050475,0,0,-71866.223887304106,0,0,-72858.920454483872,0,0,-73865.329255605917,0,0,-74885.639699363615,0,0,-75920.043810774747,0,0,-76968.736267321219,0,0,-78031.914435587736,0,0,-79109.778408406812,0,0,-80202.531042516654,0,0,{"$f":"BW438","v":-81310.377996739349},0,0,-82433.5277706864,0,0,-83572.191743998847,0,0,-84726.584216129486,0,0,-85896.922446674522,0,0,-87083.426696262424,0,0,-88286.320268007519,0,0,-89505.829549536225,0,0,-90742.184055593694,0,0,-91995.616471239191,0,0,-93266.362695637959,0,0,-94554.661886457994,0,0,-95860.756504880177,0,0,-97184.89236123013,0,0,-98527.318661240221,0,0,-99888.288052950811,0,0,-101268.05667425926,0,0,-102666.88420112568,0,0,-104085.0338964446,0,0,-105522.77265959181,0,0,-106980.37107665536,0,0,-108458.10347136069,{"$f":"EI438","v":0},0,-109956.24795669896,0,0,-111475.08648726864,0,0,-113014.90491234011,0,0,-114575.99302965317,0,0,-116158.64463995775,0,0,-117763.15760230797,0,0,-119389.83389011995,0,0,-121038.97964800391,0,0,-122710.9052493815,0,0,-124405.92535489876,0,0,-126124.35897164608,0,0,-127866.52951319618,0,0,-129632.76486047126,0,0,-131423.39742345121,0,0,-133238.76420373382,0,0,-135079.20685795948,0,0,-136945.07176211168,0,0,-138836.71007670596,0,0,-140754.47781287931,0,0,-142698.73589939211,0,0,-144669.85025055596,0,{"$f":"GU438","v":0},-146668.19183509986,0,0,-148694.13674598714,0,0,-150748.06627119737,0,0,-152830.36696548565,0,0,-154941.43072313309,0,0,-157081.65485170248,0,0,-159251.44214681251,0,0,-161451.2009679449,0,0,-163681.34531529868,0,0,-165942.29490770618,0,0,-168234.47526162508,0,0,-170558.31777122174,0,0,-172914.25978956063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS438","v":0},0]
[null,null,"Cash Flow Available for Subordinated Debt",null,"EUR",null,null,31005587.420568991,{"$f":"SUM(I465:I467)","v":3898721.9278511489},0,0,0,121278.07214885119,-440308.56708640011,701737.12742697296,579495.69451337319,39187.12742697302,701737.12742697308,309075.74514605396,314187.12742697302,104597.68400723959,378332.41181272065,210003.79409363971,1220270.7860936397,361958.52189912071,460003.79409363971,1451666.5708319347,196599.9455510157,787528.45570229762,70404.663655603275,348926.65363383293,65000,-224602.24143936238,-44686.67650922059,201859.60862329847,3697.8732323021104,164770.96305237251,121274.53606620166,-89402.343014576763,37259.460509371493,72201.68003301596,-105294.43109257516,125366.24448488749,128319.2703107468,-29740.254752604844,167082.60809690639,201520.0234111186,6400.3775720746198,{"$f":"SUM(AW465:AW467)","v":165879.89152636455},122460.55578076989,-91635.246062094899,34949.686397495563,69722.748634450196,-107871.98001604623,124213.06135281184,127220.60923037183,-28766.505669800914,168225.62904231041,201489.05027723871,7745.6442163965257,164271.19149035282,121178.27027653914,-92912.364036533982,33954.925919227797,68662.583618551493,-108961.22803284239,124335.18431528834,127968.26842994988,-27739.734770749841,169385.65434051387,199591.51067410337,9109.7840032862441,162684.63973399135,119908.80011372312,-94558.223853362084,32602.356915021632,67517.039927417994,-110249.31429982657,122743.17823505975,128603.90476672794,-26822.673628871969,170450.94761987252,197589.51760004211,9706.1331933405309,160989.92770401362,118526.93261279786,-96069.859001244127,31852.615307858974,66503.884368237079,-111241.77143016967,121289.08946344617,129377.50763523567,-25765.306653506501,171709.81319375473,195732.79534412443,7880.1334655668761,159436.81047670881,116824.36865561723,-97572.508212778092,30869.694526349398,65497.927927406359,-112308.45558631135,119847.68479738568,130164.06558073027,-24692.618914144492,172985.7663827459,193896.06803399534,6076.2272884902195,157900.04259936282,114989.02026492846,-99066.411507307435,29890.34669384735,{"$f":"SUM(DI465:DI467)","v":64498.980124036178},-113368.00960637923,118463.38440324992,131021.97281519586,-25837.310611004126,171358.51301227635,192079.05955357157,4291.241279872891,156379.37801100223,113165.64070124616,-100551.81026959556,28677.493176118292,63506.848936216091,-114504.75413531641,117101.02894422648,131894.95387207691,-27453.157403955614,169641.19424814367,190281.49345934542,2524.9022268153785,154874.56996170947,111353.95330410078,-102028.94733000413,27941.608374065254,62521.340725759263,-115466.52108824154,115750.65131631942,132780.85105637228,-29053.601247259154,167941.01116294978,188515.30419038972,776.93642451107735,152774.80617375308,109553.68022900098,-103498.06704621662,26971.832163822357,61542.260161385842,-116505.87956357206,114412.01957978762,133679.65498319,-30638.901073068293,166257.69480291955,186770.62107948511,-952.93041004257975,150559.50387123245,107764.54236077023,-104959.41538654921,26004.857301781678,60569.410140300213,-117538.91008634111,113084.90055473888,134591.35513105994,-32209.316761867813,164590.97543796996,185044.54848954026,-2664.9732258620206,148359.29846741908,105986.25922528523,-106413.24001489549,24803.646217082955,59602.591708119638,-118652.40831048237,111769.05973743909,135515.93978040086,{"$f":"SUM(FU465:FU467)","v":-33765.109230034548},162940.58247315817,183336.80927722371,-4359.4677273712878,146173.86581157023,104218.54889956895,-107859.79037734828,24078.516607895875,58641.6039771098,-119543.13208422161,110464.26121497941,134269.55022109364,-35291.804334205182,161306.24435850588,180910.31628913543,-6036.6904654172249,144002.88063284024,102461.12792019433,-109299.3177905459,23118.747498729324,57686.24404267958,-120509.20294315022,109170.26757825815,132759.19925474736,-36802.056186357964,159687.68849714944,178384.33347846661,-7696.9189299549907,141846.01644276065,100713.71118994821,-110732.07553179035,22160.973014414823,56736.30689809053,-121469.77845286345,107886.83983322594,131261.73584725356,-38298.474093561148,158089.13856433978,175875.81816626622,-9565.3022729477962,139702.94543597443,98976.011882707724,-112158.31893098535,20968.193403510428,55791.585347330896,-122514.02888028783,106613.73731034962,129776.89789834965,-39781.322324568697,156517.49449236481,173384.40455401342,-12000.865417670459,137573.33838917277,97247.741346479437,-113578.30546444518,20250.574134371789,54851.869916105978,-123375.27873132078,105350.7175722425,128304.4217700454,-176710.10257357726,154960.8071856465,170909.72568640482,165175.08657468873,{"$f":"SUM(IG465:IG467)","v":135456.86455818475},95528.609004548867,375365.02213096985,19297.526205739414,53916.948760893632,55274.709422171007,104097.53631941104,126857.74343953803,136887.96191760182,152733.73805116559,168451.41334291961,162771.51832892382,133353.19157316539,93818.322254688377,63194.78719657605,18345.62565209232,52992.664867002291,54334.00955207464,102555.12645884533,116748.19832458571,114938.7589893135,127614.56689648704,140816.11794475198,135968.58912431257,111728.02624218891,79166.317070137244,53438.807759561612,16247.444612514535,44889.872623666219,45832.416151144913,85471.282047507455,104815.92781325642,112104.80287910903,124644.7066385611,137704.90212675565,132889.98934845591,108882.98939742234,76630.788344573826,51146.771368378075,14549.897437988242,42658.808424380841,43799.644190320927,82810.384001190396,102451.97244029293,109145.37323745889,121549.26282582631,134468.02346419246,129683.90980184857,105906.64064879688,73959.344529541646,48714.858620121115,12475.219040508069,40284.139708196482,41391.452767872026,80006.976169014612,99945.849391764961,106042.98146885876,118310.56243158555,131087.62211540638,126332.31947357379,102780.79598354187,71133.65437421875,{"$f":"SUM(KQ465:KQ467)","v":46124.582705481633},10236.87167285521,37747.020927583399,38819.241193884154,77041.798300183713,97278.139213495117,108720.57027424306,120910.76817980038,133605.67248796829,129169.51574791355,105903.12284249697,74615.396297784842,50134.162183012893,13385.360922823835,42980.692520067678,43217.505232502386,81181.672128697668,101788.36546116679,106995.05155588368,119064.95182878787,131634.38725482085,127240.04913753878,104208.64410403807,73228.977417312009,48992.483876196857,12679.4584926848,42078.99500849055,42199.762676548489,79729.890609805807,-1034781.7809407]
[null,null,"less: Subordinated Debt Principal Repayment",null,"EUR",null,null,-4020000.0000000005,{"$f":"I436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15813.132619809767,0,0,-16702.36655132263,0,0,-17208.464960194251,0,0,-17729.898656953097,0,0,-18267.132316157455,{"$f":"AW436","v":0},0,-18820.64469246933,0,0,-19390.929047295824,0,0,-19978.49358835796,0,0,-20583.861922578799,0,0,-21207.573522694845,0,0,-21850.184208006016,0,0,-22512.266639692825,0,0,-23194.41083114213,0,0,-23897.224673736579,0,0,-24621.334478575474,0,0,-25367.385534610774,0,0,-26136.042683695006,0,0,-26927.990913053683,0,0,-27743.935965710087,0,0,-28584.604969407083,0,0,-29450.747084585091,0,0,-30343.134171995087,0,0,-31262.561480540709,0,0,-32209.848355962575,0,0,-33185.838970996585,0,0,-34191.403077656752,0,{"$f":"DI436","v":0},-35227.436782312841,0,0,-36294.863344253696,0,0,-37394.633998447942,0,0,-38527.728803234917,0,0,-39695.157513701735,0,0,-40897.960481524409,0,0,-42137.209582075084,0,0,-43414.009169621539,0,0,-44729.497061470232,0,0,-46084.845551929844,0,0,-47481.262456998869,0,0,-48919.992190708377,0,0,-50402.316874079042,0,0,-51929.557477680515,0,0,-53503.074998811702,0,0,-55124.271674350704,0,0,-56794.592230355222,0,0,-58515.525169527202,0,0,-60288.604097689051,0,0,-62115.409090453119,0,0,-63997.568101302953,0,0,{"$f":"FU436","v":-65936.75841234054},0,0,-67934.708128992876,0,0,-69993.197720009484,0,0,-72114.06160412349,0,0,-74299.18978479004,0,0,-76550.529534458954,0,0,-78870.087129882595,0,0,-81259.929640005168,0,0,-83722.186768026964,0,0,-86259.052749284951,0,0,-88872.788306641043,0,0,-91565.722665120556,0,0,-94340.255627596373,0,0,-97198.859713368176,0,0,-100144.08236154294,0,0,-103178.54820118005,0,0,-106304.96139022401,0,0,-109526.10802530919,0,0,-112844.85862458407,0,0,-116264.1706857676,0,0,-119787.09132171705,0,0,-123416.7599758564,{"$f":"IG436","v":0},0,-127156.41121988482,0,0,-131009.37763625855,0,0,-134979.09278801482,0,0,-139069.09427858447,0,0,-143283.02690431985,0,0,-147624.64590254764,0,0,-152097.82029804075,0,0,-156706.53635089166,0,0,-161454.90110886004,0,0,-166347.1460673596,0,0,-171387.63094034669,0,0,-176580.84754547011,0,0,-181931.42380694541,0,0,-187444.12787971966,0,0,-193123.87239860304,0,0,-198975.71885615314,0,0,-205004.88211321342,0,0,-211216.73504612592,0,0,-217616.81333475857,0,0,-224210.82039561507,0,0,{"$f":"KQ436","v":-231004.63246442261},0,0,3299266.3942746869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Capital Investment",null,"EUR",null,null,-18010456.751308817,{"$f":"I429","v":-1329467.95093032},-79535,-79535,-79535,-79535,-3925213.5442900006,-694567.05080364086,-307839.6202480853,-308318.9952480853,-701982.12024808524,-315906.14802586311,-316463.3702480853,-2097257.4610658637,-376728.50913697423,-211498.78691475198,-1242723.0730258632,-219488.3702480853,-592899.55080364086,-1468979.7656337412,-162833.41771707466,-783770.06852730643,-85047.916666666672,-86193.750000000015,-86193.750000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IG429","v":0},0,-7777.9598204181602,-2371165.5717062652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(ROUND(H448-H475, 0)=0, \"OK\", \"NO\")","v":"OK"},null,7950369.1607649047,{"$f":"SUM(I473:I474)","v":4579253.9769208292},-79535,-79535,-79535,41743.072148851192,-4365522.111376401,7170.0766233321046,271656.0742652879,-269131.86782111228,-244.99282111215871,-6830.4028798091458,-2276.2428211122751,17340.222941375803,1603.9026757464162,-1494.9928211122751,-22452.286932223476,142470.15165103541,-132895.75671000115,-17313.194801806472,33766.527833941043,3758.3871749911923,-14643.253011063396,262732.90363383293,-21193.750000000015,-224602.24143936238,-44686.67650922059,201859.60862329847,-175343.37958750766,164770.96305237251,121274.53606620166,-227435.57583438655,37259.460509371493,72201.68003301596,-243327.66391238495,125366.24448488749,128319.2703107468,-167773.48757241463,167082.60809690639,201520.0234111186,-131632.85524773516,{"$f":"SUM(AW473:AW474)","v":165879.89152636455},122460.55578076989,-229668.47888190468,34949.686397495563,69722.748634450196,-245905.21283585601,124213.06135281184,127220.60923037183,-166799.7384896107,168225.62904231041,201489.05027723871,-130287.58860341326,164271.19149035282,121178.27027653914,-230945.59685634376,33954.925919227797,68662.583618551493,-246994.46085265218,124335.18431528834,127968.26842994988,-165772.96759055962,169385.65434051387,199591.51067410337,-128923.44881652354,162684.63973399135,119908.80011372312,-232591.45667317187,32602.356915021632,67517.039927417994,-248282.54711963635,122743.17823505975,128603.90476672794,-164855.90644868175,170450.94761987252,197589.51760004211,-128327.09962646925,160989.92770401362,118526.93261279786,-234103.09182105391,31852.615307858974,66503.884368237079,-249275.00424997945,121289.08946344617,129377.50763523567,-163798.53947331628,171709.81319375473,195732.79534412443,-130153.09935424291,159436.81047670881,116824.36865561723,-235605.74103258789,30869.694526349398,65497.927927406359,-250341.68840612116,119847.68479738568,130164.06558073027,-162725.85173395427,172985.7663827459,193896.06803399534,-131957.00553131956,157900.04259936282,114989.02026492846,-237099.64432711722,29890.34669384735,{"$f":"SUM(DI473:DI474)","v":64498.980124036178},-251401.24242618901,118463.38440324992,131021.97281519586,-163870.54343081391,171358.51301227635,192079.05955357157,-133741.99153993689,156379.37801100223,113165.64070124616,-238585.04308940534,28677.493176118292,63506.848936216091,-252537.98695512619,117101.02894422648,131894.95387207691,-165486.3902237654,169641.19424814367,190281.49345934542,-135508.3305929944,154874.56996170947,111353.95330410078,-240062.18014981391,27941.608374065254,62521.340725759263,-253499.75390805132,115750.65131631942,132780.85105637228,-167086.83406706894,167941.01116294978,188515.30419038972,-137256.2963952987,152774.80617375308,109553.68022900098,-241531.29986602641,26971.832163822357,61542.260161385842,-254539.11238338187,114412.01957978762,133679.65498319,-168672.13389287808,166257.69480291955,186770.62107948511,-138986.16322985236,150559.50387123245,107764.54236077023,-242992.64820635901,26004.857301781678,60569.410140300213,-255572.1429061509,113084.90055473888,134591.35513105994,-170242.54958167759,164590.97543796996,185044.54848954026,-140698.2060456718,148359.29846741908,105986.25922528523,-244446.47283470526,24803.646217082955,59602.591708119638,-256685.64113029215,111769.05973743909,135515.93978040086,{"$f":"SUM(FU473:FU474)","v":-171798.34204984433},162940.58247315817,183336.80927722371,-142392.70054718107,146173.86581157023,104218.54889956895,-245893.02319715807,24078.516607895875,58641.6039771098,-257576.36490403139,110464.26121497941,134269.55022109364,-173325.03715401498,161306.24435850588,180910.31628913543,-144069.92328522701,144002.88063284024,102461.12792019433,-247332.55061035568,23118.747498729324,57686.24404267958,-258542.43576296,109170.26757825815,132759.19925474736,-174835.28900616773,159687.68849714944,178384.33347846661,-145730.15174976477,141846.01644276065,100713.71118994821,-248765.30835160014,22160.973014414823,56736.30689809053,-259503.01127267323,107886.83983322594,131261.73584725356,-176331.70691337093,158089.13856433978,175875.81816626622,-147598.53509275758,139702.94543597443,98976.011882707724,-250191.55175079513,20968.193403510428,55791.585347330896,-260547.26170009765,106613.73731034962,129776.89789834965,-177814.55514437848,156517.49449236481,173384.40455401342,-150034.09823748024,137573.33838917277,97247.741346479437,-251611.53828425496,20250.574134371789,54851.869916105978,-261408.51155113056,105350.7175722425,128304.4217700454,-314743.33539338701,154960.8071856465,170909.72568640482,27141.853754878946,{"$f":"SUM(IG473:IG474)","v":135456.86455818475},95528.609004548867,229553.82949074195,-2351868.0455005257,53916.948760893632,-82758.523397638783,104097.53631941104,126857.74343953803,-1145.2709022079653,152733.73805116559,168451.41334291961,24738.285509114037,133353.19157316539,93818.322254688377,-74838.44562323374,18345.62565209232,52992.664867002291,-83699.223267735128,102555.12645884533,116748.19832458571,-23094.473830496296,127614.56689648704,140816.11794475198,-2064.643695497216,111728.02624218891,79166.317070137244,-84594.425060248177,16247.444612514535,44889.872623666219,-92200.816668664862,85471.282047507455,104815.92781325642,-25928.429940700764,124644.7066385611,137704.90212675565,-5143.2434713538678,108882.98939742234,76630.788344573826,-86886.461451431707,14549.897437988242,42658.808424380841,-94233.588629488862,82810.384001190396,102451.97244029293,-28887.859582350909,121549.26282582631,134468.02346419246,-8349.3230179612292,105906.64064879688,73959.344529541646,-89318.374199688667,12475.219040508069,40284.139708196482,-96641.780051937763,80006.976169014612,99945.849391764961,-31990.251350951032,118310.56243158555,131087.62211540638,-11700.91334623599,102780.79598354187,71133.65437421875,{"$f":"SUM(KQ473:KQ474)","v":-91908.650114328135},10236.87167285521,37747.020927583399,3438056.7064814884,77041.798300183713,97278.139213495117,108720.57027424306,120910.76817980038,133605.67248796829,129169.51574791355,105903.12284249697,74615.396297784842,50134.162183012893,13385.360922823835,42980.692520067678,43217.505232502386,81181.672128697668,101788.36546116679,106995.05155588368,119064.95182878787,131634.38725482085,127240.04913753878,104208.64410403807,73228.977417312009,48992.483876196857,12679.4584926848,42078.99500849055,42199.762676548489,79729.890609805807,-1034781.7809407]
[]
[null,null,"Net Income / (Loss)",null,"EUR",null,null,{"$f":"SUM(I483:QJ483)","v":7088176},{"$f":"ROUND(I369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29816,16286,159,-39208,-64821,-109329,-77077,-73562,-32399,-30186,-9127,4387,29627,17799,386,-36365,-62341,-106778,-77440,-73994,-31655,-29383,-8136,5550,31319,20630,820,-35649,-61609,-105805,-76489,-73044,-29702,-26905,-5465,8394,31632,23621,1413,-34776,{"$f":"ROUND(BU369,0)","v":-60929},-104680,-75485,-72306,-28996,-24366,-2732,11304,32014,26141,2074,-33837,-60184,-103493,-74208,-70763,-28010,-21545,287,14503,35364,29528,5703,-30307,-56476,-99346,-70070,-66622,-24155,-15855,6179,20578,36244,30446,6861,-29367,-55241,-97675,-68403,-64951,-22764,-12626,7793,21816,73736,67979,44633,8185,-17396,-59395,-30125,-26933,15247,27226,45636,59597,75083,69366,46259,9590,-15698,-57266,-27991,-24524,{"$f":"ROUND(EG369,0)","v":17122},30943,47350,61251,76697,71022,47655,11261,-13735,-54873,-25551,-22074,19310,34978,49385,63231,76245,70614,46881,10867,-13837,-54547,-25247,-21757,19373,36890,49302,63096,78472,72885,48787,13152,-11260,-51543,-22223,-18986,22165,41537,51957,65703,81050,75511,51048,15791,-8328,-48186,-9034,-5510,35132,54582,64795,78499,93221,88333,63505,28627,4800,-34634,-5254,-1708,38701,58008,68246,81910,{"$f":"ROUND(GS369,0)","v":95917},91778,66587,32087,8554,-30455,-1037,2536,42720,61889,72156,85787,99084,95514,70144,36023,12786,-25798,3666,6997,47236,66274,76574,90178,102771,99297,74227,40486,17546,-20613,8904,12542,52302,71215,81555,95137,107032,103659,78891,45532,22891,-14841,14722,18928,61811,80609,90312,103320,115081,111128,86661,53682,30655,-6655,22987,26018,65133,84057,93634,106169,117850,113996,89824,57219,{"$f":"ROUND(JE369,0)","v":34486},-2407,27029,30099,68832,88104,97165,109632,121240,117490,93617,61389,38953,2482,31681,35258,73196,92825,101378,113786,125328,121689,98119,66272,44138,8090,37064,40694,78310,98305,106358,118714,130200,126679,103419,71956,50130,14511,43271,46960,84268,104639,82771,94791,105933,101089,77829,46440,23458,-12062,16156,18128,55079,75477,81045,92949,103968,99173,76148,45068,22318,-12852,15085,17341,{"$f":"ROUND(LQ369,0)","v":53620},74193,79329,-859367]
[]
[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":-238605},-117326.92785114881,-4403314.0392275499,-4316608.9626042182,-4086695.9604877816,9694.2830675077275,2279.2136230634642,-276207.26352203358,-9351.6385220335796,8233.5772404543823,16667.882796009944,17449.132796009944,-22343.377077589335,118522.87189769966,-12877.891991189215,-7738.7998607722111,-116442.42367786658,20211.720207125763,22881.66199786884,251848.03779776074,226895.90062276955,16936.912194470555,-290482.66794858302,-67429.309325284499,-18170.447473429784,191287.19208816331,110702.11953106651,58609.923284187651,-68901.579258813392,-117974.43529199908,-133866.52336999751,-45759.739394481498,10357.850883249339,85912.027223219658,127628.39083523856,200829.14393561037,236969.77626028983,235767.05968974798,156707.59205939929,58671.968425229774,-72258.236703639224,-124996.04384995892,-141232.77780391026,-51969.402848593978,5528.4577473276586,84633.932093572977,128646.49978307154,202914.94082993842,239427.09071613586,235472.65316417828,155161.87316347871,54503.864910548233,-75812.400660576823,{"$f":"SUM(BK473:BM473)","v":-128328.08731856447},-144376.95131487289,-53996.692918812347,5308.9918925860402,86530.485154678579,131580.95517990412,203204.19742405761,240053.71619809372,233352.70159157118,153669.99103119093,50001.983174542635,-80080.299644427112,-132472.05983073224,-148163.15027719672,-58022.328957158606,3064.5358821513364,86491.176553105935,134198.9459379187,203184.55877123287,239713.36559344537,230252.34567758648,151189.76069034223,45413.768495757569,-83723.543900397082,-135746.59214495786,-150918.5045738834,-61482.030418296199,1391.5928487023921,86868.05762536556,137288.78135567412,203644.06906456288,237289.50918363628,225016.50646659033,146108.07977808313,40655.438099738152,-87911.677850621258,-139238.11857883213,-153974.0659523654,-64996.075681329123,-329.93802800521371,87285.898644161673,140423.9802295219,204155.98268278697,234924.82888542171,219839.10510203859,140932.05733297172,35789.418537174031,-92220.277368341398,-142710.31750923369,-157011.91560830548,-68438.877898902923,-1915.8852077432384,85614.813787631865,138509.9423966583,199567.02913503401,229695.581025911,214716.44602463691,135803.0271723115,30959.975622843078,-96741.90921204089,-146400.70097707096,-160353.64484279181,-71930.109074683627,-3542.0041388228128,{"$f":"SUM(DW473:DY473)","v":83509.592592537985},136049.75789645518,194436.2974837237,224414.35711449472,209647.73282806049,130720.19267281584,26166.343115996307,-100766.61847164787,-149599.23104998941,-163036.80480822682,-75227.761865972658,-4968.2515353596245,81444.668305622763,133635.02815225313,189369.48128627057,219200.01895804083,204033.8139688441,125072.19000745536,20797.186536727677,-105005.78747320308,-153017.20754081823,-166025.02005817369,-78584.832642208406,-6447.4378204042441,79419.540670099552,131265.21589323148,184356.18198952658,214042.15265255232,198343.96172086519,119337.88300215031,15331.398025643663,-109223.2485438071,-156418.38076427713,-168997.87546406902,-81917.832211111789,-7895.8872203520732,77433.706104121229,128939.78098735231,179392.97434583263,208937.31788183845,192705.64091128754,113647.35164703251,9899.0848579990561,-113656.56739233708,-160040.23490950267,-172279.40320508956,-85313.989684733417,-9400.6416124521929,75486.657467995625,126658.1802037147,174479.04970053755,203884.69120320084,187117.97454161287,107999.71416395811,4499.3915139810997,-117595.95768969323,-163172.90261215239,-174856.24431902572,-88470.499711942175,-12842.553467958351,71408.774282058061,122250.75742558454,168891.52349362633,198146.6373624143,{"$f":"SUM(GI473:GK473)","v":180843.27363674867},102394.08526780756,-868.54205732111586,-121752.67519143203,-166527.55906894678,-177737.44422155109,-91685.924142022268,-16612.968929954484,67094.177826837782,117611.59874572908,163236.73296944832,192341.87022585128,174500.19817146249,96829.575882944089,-6205.5807188912877,-125890.62414723712,-169868.02843909478,-180605.73136016788,-94879.864541356772,-20354.435592193739,62816.868767108564,113019.16749822241,157633.24981723508,186366.42163784846,167980.22850948307,91080.422225924573,-11512.594432112965,-130247.34646457696,-173431.7729999538,-183787.48294925631,-98141.939042417129,-24156.626491398376,58576.080064320791,108479.83724633598,152087.34390199976,179867.80080889797,160923.64470570596,84786.981498171968,-16790.458548602764,-134113.22280340371,-176509.0942337772,-186306.0675006528,-101205.92406278207,-27753.372208842673,-81088.196051099105,-31478.106437695096,11127.197478664311,353012.38662693033,333508.44399946852,258127.32731761257,460539.30305347557,-2026785.6070052348,-2068397.2672488899,-2380709.620137271,75255.961682665889,148196.75636131028,229810.0088567411,278446.21058849565,320039.88049187721,345923.43690319924,326542.89042519906,251909.79933696782,152333.06820462004,37325.502283546957,{"$f":"SUM(IU473:IW473)","v":-3500.1551041391285},-12360.932748640509,71848.568058112491,135604.10151569592,196208.85095293476,221268.29139057646,245336.21101074273,266366.04114574182,250479.50049144367,188829.69961682893,106299.91825207797,10819.336622403602,-23457.107824067425,-31063.49943248411,38160.338002508812,98086.393192099014,164358.7799200631,203532.20451111675,236421.17882461598,257206.36529396291,241444.64805282414,180370.5342706423,98627.316290564457,4294.224331130361,-29677.755589062624,-37024.88276711978,31235.603796082374,91028.767811994461,156374.4968591324,195113.37568376833,227129.42670766788,247667.96327205753,232025.3410950281,171516.66216037731,90547.610978649871,-2883.8106296389524,-36559.015450984123,-43882.421303233212,23649.335825273331,83311.045508841809,147962.57420982854,186266.1604723995,217407.93319604092,237697.27120075596,222167.50475271227,162213.53701152463,82005.800243432488,-10538.124067254175,-43924.757513889526,3486040.599081927,3552845.5257092556,3612376.6439951672,283040.50778792187,326909.47766753857,363237.01094201172,383685.95641568222,368678.31107837881,309688.03488819534,230652.68132329473,138134.91940362158,106500.21562590441,99583.558675393899,167379.86988126772,226187.54282236684,{"$f":"SUM(LG473:LI473)","v":289965.08914574812},327848.36884583835,357694.39063949243,377939.38822114747,363083.08049639768,304677.67065888888,226430.10539754695,134900.91978619367,103750.9373773722,96958.216177723836,164008.64829484484,-912852.12765434571,-955051.89033089415,-1034781.7809407,0]
[null,null,"Maximum Dividend Cash Available",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":21871.554262214369},0,26118.75496067715,26118.75496067715,7326.8201009413315,0,0,158097.05080051185,0,0,76228.399359754781,36774.182098086952,36774.182098086952,203856.79019499334,273743.95835837675,273743.95835837675,243137.9736288689,87952.296831016254,134584.30326935893,392073.30726698565,191183.14897969621,191183.14897969621,315396.21033250808,{"$f":"IF(IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0))>0,IF(BD498>0,BD496+BD497+BD500,IF(SUM(BD496:BD500)>0,SUM(BD496:BD500),0))+(IF(BE497<0,BE497,0)),0)","v":275817.08107326925},275817.08107326925,444042.71011557966,515244.17178940511,515244.17178940511,473893.86903979187,318400.8539554103,367524.61922488606,627290.53196146036,425371.08538508031,425371.08538508031,549706.26970036863,511901.57053975889,511901.57053975889,681287.22488027276,751955.28673785261,751955.28673785261,696456.99822583108,540077.68613308202,592122.14591110777,852713.91485101846,653794.11963519861,653794.11963519861,776537.29787025834,740285.29618830455,740285.29618830455,910736.24380817707,979998.66178174992,979998.66178174992,912059.47126667318,755310.83883629425,810443.47875510645,1071589.7661044484,874493.92570362426,874493.92570362426,995783.01516707044,961361.98332898982,961361.98332898982,1133071.7965227445,1198651.4925126261,1198651.4925126261,1117268.8716067632,960500.75542669487,1018644.6973517953,1280608.4540055776,1288828.9712867753,1085332.8646599988,1205180.5494573845,1172618.7633041604,1172618.7633041604,1345604.5296869064,1407543.5921895821,1407543.5921895821,1312564.2021533593,1155996.4905005456,1214923.9932977771,1474855.544019456,1482056.3538379981,1286321.0951184505,1404784.4795217004,1371935.9089060824,1371935.9089060824,1543294.4219183587,1601631.4899319932,{"$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":1601631.4899319932},1492596.9404442299,1336248.0594618714,1395393.7684617906,1653458.4984780424,1659590.1099181224,1472237.8207120444,1589338.8496562708,1555747.4133045822,1555747.4133045822,1725388.6075527258,1780161.7704190768,1780161.7704190768,1658275.3415715178,1502161.3998997346,1561699.1722242422,1817449.2263294463,1822724.2869423977,1643291.3087268462,1759041.9600431656,1724735.9770324689,1724735.9770324689,1892676.9881954186,1943935.9959905096,1943935.9959905096,1808114.394575648,1652251.3296251965,1712102.6830809894,1965800.5652998746,1970169.4688177821,1798708.1624690639,1913120.1820488516,1878127.7031391636,1878127.7031391636,2044385.3979420832,2092169.8557917159,2092169.8557917159,1942365.0303642219,1786768.6050684529,1846939.2089933422,2098610.2276842697,2102104.5782584189,1938503.3783532903,2051588.2789080292,2015937.0844574114,2015937.0844574114,2180528.0598953813,2224874.4023392498,2224874.4023392498,2060606.5763372614,1905292.3757657912,1965701.3382550653,2215607.3342485796,2218171.8504677922,2062494.0839921592,2174263.1437295983,2137980.7414601548,2137980.7414601548,2300921.3239333131,2341865.432663356,2341865.432663356,2164376.8833835972,2007176.4654850739,2068061.1098213433,{"$f":"IF(IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0))>0,IF(GB498>0,GB496+GB497+GB500,IF(SUM(GB496:GB500)>0,SUM(GB496:GB500),0))+(IF(GC497<0,GC497,0)),0)","v":2315753.0987869329},2314714.9964160211,2171508.5798583115,2281972.8410732909,2242917.3541403692,2242917.3541403692,2404223.5984988753,2441063.9915027837,2261589.4631665908,2249875.5976107372,2090527.3623776152,2151814.7388291983,2397553.9474058766,2392468.800333451,2262458.0052239117,2371628.2728021699,2329552.1830507498,2329552.1830507498,2489239.8715478992,2521894.0532766012,2328877.1604786511,2317078.9568835306,2155597.9800873264,2217293.8786044824,2461108.883987633,2452007.1198303895,2335082.7411975418,2442969.5810307679,2397899.6099646501,2397899.6099646501,2555988.74852899,2584266.0316024986,2377453.3597890167,2365332.3450669018,2201733.2646790799,2263754.5513361939,2505917.5897353976,2492740.0451403321,2388965.9542211294,2495579.6915314789,2447542.0342854499,2447542.0342854499,2604059.5287778145,2627409.8350943481,2407522.85049649,2395550.8038139315,2229847.8158693481,2156919.0454933401,2396979.9961168575,2379933.7621060712,2615149.303569824,2800216.2577414131,2343225.1129939933,2343225.1129939933,2498185.9201796399,2669095.6458660448,2696237.4996209238,0,0,0,804908.75717387302,776067.18253712787,776067.18253712787,880164.71885653888,{"$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":1005877.191393869},1005877.191393869,1158610.9294450346,1327062.3427879543,1351800.6282970682,1485153.8198702335,1632737.487809106,1675620.6819573422,1522479.3221537806,1491772.7637530477,1491772.7637530477,1594327.890211893,1687981.6147059826,1687981.6147059826,1815596.1816024696,1954347.6558517243,1954347.6558517243,2066075.6820939132,2111819.7516477667,2162879.3551588971,2076895.0187163167,2029584.0746713181,2029584.0746713181,2115055.3567188256,2193942.8545913817,2193942.8545913817,2318587.5612299424,2451149.2198853442,2451149.2198853442,2560032.2092827666,2581449.7928097774,2632101.267500801,2564326.4336138968,2512751.6534087891,2512751.6534087891,2595562.0374099794,2669126.1502679214,2669126.1502679214,2790675.4130937476,2916794.1135399789,2916794.1135399789,3040582.4687547712,3017534.7391255023,3067539.4561219909,3019816.9435591367,2963459.3032153952,2963459.3032153952,3043466.27938441,3111421.8774252241,3111421.8774252241,3229732.4398568096,3349119.1486259797,3349119.1486259797,6983669.2221842688,6955652.0778368004,3431124.9488694118,3441361.8205422671,3479108.8414698504,6917165.5479513388,6994207.3462515222,7091485.4854650171,7200206.0557392603,7321116.8239190606,7454722.4964070292,{"$f":"IF(IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0))>0,IF(KZ498>0,KZ496+KZ497+KZ500,IF(SUM(KZ496:KZ500)>0,SUM(KZ496:KZ500),0))+(IF(LA497<0,LA497,0)),0)","v":7583892.0121549424},7689795.1349974396,7764410.5312952241,7814544.6934782369,7827930.0544010606,7870910.7469211286,7914128.2521536313,7995309.9242823292,8097098.2897434961,8204093.3412993802,8323158.2931281682,8454792.6803829893,8582032.7295205276,8686241.3736245651,8759470.3510418776,8808462.8349180743,8821142.2934107594,7037517.033110559,6995317.2704340108,5880805.598883504,7950369.1607649047]
[null,null,"NPV July 1, 2025",0.08,null,null,null,{"$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,{"$f":"SUM(I511:QJ511)","v":20784867.14956373},0,{"$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},{"$f":"SUM(AP436:AP440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(AT26=1, AT25=0), AT136+AT170, 0)","v":0},{"$f":"IF(AND(AU26=1, AU25=0), AU136+AU170, 0)","v":0},{"$f":"SUM(AV436:AV440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(AZ26=1, AZ25=0), AZ136+AZ170, 0)","v":0},{"$f":"IF(AND(BA26=1, BA25=0), BA136+BA170, 0)","v":0},{"$f":"SUM(BB436:BB440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(BF26=1, BF25=0), BF136+BF170, 0)","v":0},{"$f":"IF(AND(BG26=1, BG25=0), BG136+BG170, 0)","v":0},{"$f":"SUM(BH436:BH440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(BL26=1, BL25=0), BL136+BL170, 0)","v":0},{"$f":"IF(AND(BM26=1, BM25=0), BM136+BM170, 0)","v":0},{"$f":"SUM(BN436:BN440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(BR26=1, BR25=0), BR136+BR170, 0)","v":0},{"$f":"IF(AND(BS26=1, BS25=0), BS136+BS170, 0)","v":0},{"$f":"SUM(BT436:BT440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(BX26=1, BX25=0), BX136+BX170, 0)","v":0},{"$f":"IF(AND(BY26=1, BY25=0), BY136+BY170, 0)","v":0},{"$f":"SUM(BZ436:BZ440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(CD26=1, CD25=0), CD136+CD170, 0)","v":0},{"$f":"IF(AND(CE26=1, CE25=0), CE136+CE170, 0)","v":0},{"$f":"SUM(CF436:CF440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(CJ26=1, CJ25=0), CJ136+CJ170, 0)","v":0},{"$f":"IF(AND(CK26=1, CK25=0), CK136+CK170, 0)","v":0},{"$f":"SUM(CL436:CL440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(CP26=1, CP25=0), CP136+CP170, 0)","v":0},{"$f":"IF(AND(CQ26=1, CQ25=0), CQ136+CQ170, 0)","v":0},{"$f":"SUM(CR436:CR440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(CV26=1, CV25=0), CV136+CV170, 0)","v":0},{"$f":"IF(AND(CW26=1, CW25=0), CW136+CW170, 0)","v":0},{"$f":"SUM(CX436:CX440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(DB26=1, DB25=0), DB136+DB170, 0)","v":0},{"$f":"IF(AND(DC26=1, DC25=0), DC136+DC170, 0)","v":0},{"$f":"SUM(DD436:DD440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(DH26=1, DH25=0), DH136+DH170, 0)","v":0},{"$f":"IF(AND(DI26=1, DI25=0), DI136+DI170, 0)","v":0},{"$f":"SUM(DJ436:DJ440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(DN26=1, DN25=0), DN136+DN170, 0)","v":0},{"$f":"IF(AND(DO26=1, DO25=0), DO136+DO170, 0)","v":0},{"$f":"SUM(DP436:DP440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(DT26=1, DT25=0), DT136+DT170, 0)","v":0},{"$f":"IF(AND(DU26=1, DU25=0), DU136+DU170, 0)","v":0},{"$f":"SUM(DV436:DV440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(DZ26=1, DZ25=0), DZ136+DZ170, 0)","v":0},{"$f":"IF(AND(EA26=1, EA25=0), EA136+EA170, 0)","v":0},{"$f":"SUM(EB436:EB440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(EF26=1, EF25=0), EF136+EF170, 0)","v":0},{"$f":"IF(AND(EG26=1, EG25=0), EG136+EG170, 0)","v":0},{"$f":"SUM(EH436:EH440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(EL26=1, EL25=0), EL136+EL170, 0)","v":0},{"$f":"IF(AND(EM26=1, EM25=0), EM136+EM170, 0)","v":0},{"$f":"SUM(EN436:EN440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(ER26=1, ER25=0), ER136+ER170, 0)","v":0},{"$f":"IF(AND(ES26=1, ES25=0), ES136+ES170, 0)","v":0},{"$f":"SUM(ET436:ET440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(EX26=1, EX25=0), EX136+EX170, 0)","v":0},{"$f":"IF(AND(EY26=1, EY25=0), EY136+EY170, 0)","v":0},{"$f":"SUM(EZ436:EZ440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(FD26=1, FD25=0), FD136+FD170, 0)","v":0},{"$f":"IF(AND(FE26=1, FE25=0), FE136+FE170, 0)","v":0},{"$f":"SUM(FF436:FF440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(FJ26=1, FJ25=0), FJ136+FJ170, 0)","v":0},{"$f":"IF(AND(FK26=1, FK25=0), FK136+FK170, 0)","v":0},{"$f":"SUM(FL436:FL440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(FP26=1, FP25=0), FP136+FP170, 0)","v":0},{"$f":"IF(AND(FQ26=1, FQ25=0), FQ136+FQ170, 0)","v":0},{"$f":"SUM(FR436:FR440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(FV26=1, FV25=0), FV136+FV170, 0)","v":0},{"$f":"IF(AND(FW26=1, FW25=0), FW136+FW170, 0)","v":0},{"$f":"SUM(FX436:FX440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(GB26=1, GB25=0), GB136+GB170, 0)","v":0},{"$f":"IF(AND(GC26=1, GC25=0), GC136+GC170, 0)","v":0},{"$f":"SUM(GD436:GD440)*-1","v":317628.56916420651},{"$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":317628.56916420656},{"$f":"IF(AND(GH26=1, GH25=0), GH136+GH170, 0)","v":0},{"$f":"IF(AND(GI26=1, GI25=0), GI136+GI170, 0)","v":0},{"$f":"SUM(GJ436:GJ440)*-1","v":317628.56916420645},{"$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":317628.56916420651},{"$f":"IF(AND(GN26=1, GN25=0), GN136+GN170, 0)","v":0},{"$f":"IF(AND(GO26=1, GO25=0), GO136+GO170, 0)","v":0},{"$f":"SUM(GP436:GP440)*-1","v":317628.56916420656},{"$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":317628.56916420651},{"$f":"IF(AND(GT26=1, GT25=0), GT136+GT170, 0)","v":0},{"$f":"IF(AND(GU26=1, GU25=0), GU136+GU170, 0)","v":0},{"$f":"SUM(GV436:GV440)*-1","v":317628.56916420656},{"$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":317628.56916420651},{"$f":"IF(AND(GZ26=1, GZ25=0), GZ136+GZ170, 0)","v":0},{"$f":"IF(AND(HA26=1, HA25=0), HA136+HA170, 0)","v":0},{"$f":"SUM(HB436:HB440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(HF26=1, HF25=0), HF136+HF170, 0)","v":0},{"$f":"IF(AND(HG26=1, HG25=0), HG136+HG170, 0)","v":0},{"$f":"SUM(HH436:HH440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(HL26=1, HL25=0), HL136+HL170, 0)","v":0},{"$f":"IF(AND(HM26=1, HM25=0), HM136+HM170, 0)","v":0},{"$f":"SUM(HN436:HN440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(HR26=1, HR25=0), HR136+HR170, 0)","v":0},{"$f":"IF(AND(HS26=1, HS25=0), HS136+HS170, 0)","v":0},{"$f":"SUM(HT436:HT440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(HX26=1, HX25=0), HX136+HX170, 0)","v":0},{"$f":"IF(AND(HY26=1, HY25=0), HY136+HY170, 0)","v":0},{"$f":"SUM(HZ436:HZ440)*-1","v":317628.56916420651},{"$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":317628.56916420651},{"$f":"IF(AND(ID26=1, ID25=0), ID136+ID170, 0)","v":0},{"$f":"IF(AND(IE26=1, IE25=0), IE136+IE170, 0)","v":0},{"$f":"SUM(IF436:IF440)*-1","v":317628.56916420651},{"$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":142325.8244532911},{"$f":"IF(AND(IJ26=1, IJ25=0), IJ136+IJ170, 0)","v":0},{"$f":"IF(AND(IK26=1, IK25=0), IK136+IK170, 0)","v":0},{"$f":"SUM(IL436:IL440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(IP26=1, IP25=0), IP136+IP170, 0)","v":0},{"$f":"IF(AND(IQ26=1, IQ25=0), IQ136+IQ170, 0)","v":0},{"$f":"SUM(IR436:IR440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(IV26=1, IV25=0), IV136+IV170, 0)","v":0},{"$f":"IF(AND(IW26=1, IW25=0), IW136+IW170, 0)","v":0},{"$f":"SUM(IX436:IX440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(JB26=1, JB25=0), JB136+JB170, 0)","v":0},{"$f":"IF(AND(JC26=1, JC25=0), JC136+JC170, 0)","v":0},{"$f":"SUM(JD436:JD440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(JH26=1, JH25=0), JH136+JH170, 0)","v":0},{"$f":"IF(AND(JI26=1, JI25=0), JI136+JI170, 0)","v":0},{"$f":"SUM(JJ436:JJ440)*-1","v":138033.23281980978},{"$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":138033.23281980981},{"$f":"IF(AND(JN26=1, JN25=0), JN136+JN170, 0)","v":0},{"$f":"IF(AND(JO26=1, JO25=0), JO136+JO170, 0)","v":0},{"$f":"SUM(JP436:JP440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(JT26=1, JT25=0), JT136+JT170, 0)","v":0},{"$f":"IF(AND(JU26=1, JU25=0), JU136+JU170, 0)","v":0},{"$f":"SUM(JV436:JV440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(JZ26=1, JZ25=0), JZ136+JZ170, 0)","v":0},{"$f":"IF(AND(KA26=1, KA25=0), KA136+KA170, 0)","v":0},{"$f":"SUM(KB436:KB440)*-1","v":138033.23281980981},{"$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":138033.23281980978},{"$f":"IF(AND(KF26=1, KF25=0), KF136+KF170, 0)","v":0},{"$f":"IF(AND(KG26=1, KG25=0), KG136+KG170, 0)","v":0},{"$f":"SUM(KH436:KH440)*-1","v":138033.23281980978},{"$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":138033.23281980978},{"$f":"IF(AND(KL26=1, KL25=0), KL136+KL170, 0)","v":0},{"$f":"IF(AND(KM26=1, KM25=0), KM136+KM170, 0)","v":0},{"$f":"SUM(KN436:KN440)*-1","v":138033.23281980975},{"$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":138033.23281980978},{"$f":"IF(AND(KR26=1, KR25=0), KR136+KR170, 0)","v":0},{"$f":"IF(AND(KS26=1, KS25=0), KS136+KS170, 0)","v":0},{"$f":"SUM(KT436:KT440)*-1","v":-3399237.4652876044},{"$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":1.1257377610091703}]
[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,{"$f":"SUM(I529:QJ529)","v":8040000.0000000019},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31178.861372800224,0,0,68968.55200215384,0,0,69921.222688222741,0,0,70887.052726050475,0,0,71866.223887304106,0,0,72858.920454483872,0,0,73865.329255605917,0,0,74885.639699363615,0,0,75920.043810774747,0,0,76968.736267321219,0,0,78031.914435587736,0,0,79109.778408406812,0,0,80202.531042516654,{"$f":"BU135","v":0},0,81310.377996739349,0,0,82433.5277706864,0,0,83572.191743998847,0,0,84726.584216129486,0,0,85896.922446674522,0,0,87083.426696262424,0,0,88286.320268007519,0,0,89505.829549536225,0,0,90742.184055593694,0,0,91995.616471239191,0,0,93266.362695637959,0,0,94554.661886457994,0,0,95860.756504880177,0,0,97184.89236123013,0,0,98527.318661240221,0,0,99888.288052950811,0,0,101268.05667425926,0,0,102666.88420112568,0,0,104085.0338964446,0,0,105522.77265959181,0,0,106980.37107665536,0,{"$f":"EG135","v":0},108458.10347136069,0,0,109956.24795669896,0,0,111475.08648726864,0,0,113014.90491234011,0,0,114575.99302965317,0,0,116158.64463995775,0,0,117763.15760230797,0,0,119389.83389011995,0,0,121038.97964800391,0,0,122710.9052493815,0,0,124405.92535489876,0,0,126124.35897164608,0,0,127866.52951319618,0,0,129632.76486047126,0,0,131423.39742345121,0,0,133238.76420373382,0,0,135079.20685795948,0,0,136945.07176211168,0,0,138836.71007670596,0,0,140754.47781287931,0,0,142698.73589939211,0,0,{"$f":"GS135","v":144669.85025055596},0,0,146668.19183509986,0,0,148694.13674598714,0,0,150748.06627119737,0,0,152830.36696548565,0,0,154941.43072313309,0,0,157081.65485170248,0,0,159251.44214681251,0,0,161451.2009679449,0,0,163681.34531529868,0,0,165942.29490770618,0,0,168234.47526162508,0,0,170558.31777122174,0,0,172914.25978956063,0,0,310761.98063719744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$530)","v":18.083333333333332},{"$f":"IF(I529, YEARFRAC($H$24,I4),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83333333333333337,0,0,1.0833333333333333,0,0,1.3305555555555555,0,0,1.5833333333333333,0,0,1.8333333333333333,0,0,2.0833333333333335,0,0,2.3305555555555557,0,0,2.5833333333333335,0,0,2.8333333333333335,0,0,3.0833333333333335,0,0,3.3305555555555557,0,0,3.5833333333333335,0,0,3.8333333333333335,{"$f":"IF(BU529, YEARFRAC($H$24,BU4),0)","v":0},0,4.083333333333333,0,0,4.3305555555555557,0,0,4.583333333333333,0,0,4.833333333333333,0,0,5.083333333333333,0,0,5.3305555555555557,0,0,5.583333333333333,0,0,5.833333333333333,0,0,6.083333333333333,0,0,6.3305555555555557,0,0,6.583333333333333,0,0,6.833333333333333,0,0,7.083333333333333,0,0,7.3305555555555557,0,0,7.583333333333333,0,0,7.833333333333333,0,0,8.0833333333333339,0,0,8.3305555555555557,0,0,8.5833333333333339,0,0,8.8333333333333339,0,0,9.0833333333333339,0,{"$f":"IF(EG529, YEARFRAC($H$24,EG4),0)","v":0},9.3305555555555557,0,0,9.5833333333333339,0,0,9.8333333333333339,0,0,10.083333333333334,0,0,10.330555555555556,0,0,10.583333333333334,0,0,10.833333333333334,0,0,11.083333333333334,0,0,11.330555555555556,0,0,11.583333333333334,0,0,11.833333333333334,0,0,12.083333333333334,0,0,12.330555555555556,0,0,12.583333333333334,0,0,12.833333333333334,0,0,13.083333333333334,0,0,13.330555555555556,0,0,13.583333333333334,0,0,13.833333333333334,0,0,14.083333333333334,0,0,14.330555555555556,0,0,{"$f":"IF(GS529, YEARFRAC($H$24,GS4),0)","v":14.583333333333334},0,0,14.833333333333334,0,0,15.083333333333334,0,0,15.330555555555556,0,0,15.583333333333334,0,0,15.833333333333334,0,0,16.083333333333332,0,0,16.330555555555556,0,0,16.583333333333332,0,0,16.833333333333332,0,0,17.083333333333332,0,0,17.330555555555556,0,0,17.583333333333332,0,0,17.833333333333332,0,0,18.083333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$529))","v":11.00469624894972}]
[]
[null,"Pre-Tax Project IRR (Unlevered)",null,null,null,null,null,"Project Lifetime"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-18010456.751308817},{"$f":"Calculations!I429","v":-1329467.95093032},{"$f":"Calculations!J429","v":-79535},{"$f":"Calculations!K429","v":-79535},{"$f":"Calculations!L429","v":-79535},{"$f":"Calculations!M429","v":-79535},{"$f":"Calculations!N429","v":-3925213.5442900006},{"$f":"Calculations!O429","v":-694567.05080364086},{"$f":"Calculations!P429","v":-307839.6202480853},{"$f":"Calculations!Q429","v":-308318.9952480853},{"$f":"Calculations!R429","v":-701982.12024808524},{"$f":"Calculations!S429","v":-315906.14802586311},{"$f":"Calculations!T429","v":-316463.3702480853},{"$f":"Calculations!U429","v":-2097257.4610658637},{"$f":"Calculations!V429","v":-376728.50913697423},{"$f":"Calculations!W429","v":-211498.78691475198},{"$f":"Calculations!X429","v":-1242723.0730258632},{"$f":"Calculations!Y429","v":-219488.3702480853},{"$f":"Calculations!Z429","v":-592899.55080364086},{"$f":"Calculations!AA429","v":-1468979.7656337412},{"$f":"Calculations!AB429","v":-162833.41771707466},{"$f":"Calculations!AC429","v":-783770.06852730643},{"$f":"Calculations!AD429","v":-85047.916666666672},{"$f":"Calculations!AE429","v":-86193.750000000015},{"$f":"Calculations!AF429","v":-86193.750000000015},{"$f":"Calculations!AG429","v":0},{"$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":-2371165.5717062652},{"$f":"Calculations!IK429","v":0},{"$f":"Calculations!IL429","v":0},{"$f":"Calculations!IM429","v":0},{"$f":"Calculations!IN429","v":0},{"$f":"Calculations!IO429","v":0},{"$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,{"$f":"SUM(I535:QJ535)","v":31341958.219965845},{"$f":"Calculations!I424","v":-121278.07214885119},{"$f":"Calculations!J424","v":0},{"$f":"Calculations!K424","v":0},{"$f":"Calculations!L424","v":0},{"$f":"Calculations!M424","v":121278.07214885119},{"$f":"Calculations!N424","v":-615308.56708640011},{"$f":"Calculations!O424","v":-98262.872573027038},{"$f":"Calculations!P424","v":579495.69451337319},{"$f":"Calculations!Q424","v":-35812.87257302698},{"$f":"Calculations!R424","v":-98262.87257302698},{"$f":"Calculations!S424","v":134075.74514605396},{"$f":"Calculations!T424","v":-35812.87257302698},{"$f":"Calculations!U424","v":-320402.31599276041},{"$f":"Calculations!V424","v":128332.41181272065},{"$f":"Calculations!W424","v":-14996.205906360294},{"$f":"Calculations!X424","v":-179729.21390636038},{"$f":"Calculations!Y424","v":361958.52189912071},{"$f":"Calculations!Z424","v":-14996.205906360323},{"$f":"Calculations!AA424","v":-223333.42916806528},{"$f":"Calculations!AB424","v":196599.9455510157},{"$f":"Calculations!AC424","v":-112471.54429770235},{"$f":"Calculations!AD424","v":0},{"$f":"Calculations!AE424","v":348926.65363383293},{"$f":"Calculations!AF424","v":0},{"$f":"Calculations!AG424","v":-45006.905094965652},{"$f":"Calculations!AH424","v":-44686.67650922059},{"$f":"Calculations!AI424","v":201859.60862329847},{"$f":"Calculations!AJ424","v":183293.20957669884},{"$f":"Calculations!AK424","v":164770.96305237251},{"$f":"Calculations!AL424","v":121274.53606620166},{"$f":"Calculations!AM424","v":90192.993329819961},{"$f":"Calculations!AN424","v":37259.460509371493},{"$f":"Calculations!AO424","v":72201.68003301596},{"$f":"Calculations!AP424","v":74300.905251821561},{"$f":"Calculations!AQ424","v":125366.24448488749},{"$f":"Calculations!AR424","v":128319.2703107468},{"$f":"Calculations!AS424","v":149855.08159179188},{"$f":"Calculations!AT424","v":167082.60809690639},{"$f":"Calculations!AU424","v":201520.0234111186},{"$f":"Calculations!AV424","v":185995.71391647134},{"$f":"Calculations!AW424","v":165879.89152636455},{"$f":"Calculations!AX424","v":122460.55578076989},{"$f":"Calculations!AY424","v":87960.090282301826},{"$f":"Calculations!AZ424","v":34949.686397495563},{"$f":"Calculations!BA424","v":69722.748634450196},{"$f":"Calculations!BB424","v":71723.356328350492},{"$f":"Calculations!BC424","v":124213.06135281184},{"$f":"Calculations!BD424","v":127220.60923037183},{"$f":"Calculations!BE424","v":150828.83067459581},{"$f":"Calculations!BF424","v":168225.62904231041},{"$f":"Calculations!BG424","v":201489.05027723871},{"$f":"Calculations!BH424","v":187340.98056079325},{"$f":"Calculations!BI424","v":164271.19149035282},{"$f":"Calculations!BJ424","v":121178.27027653914},{"$f":"Calculations!BK424","v":86682.972307862743},{"$f":"Calculations!BL424","v":33954.925919227797},{"$f":"Calculations!BM424","v":68662.583618551493},{"$f":"Calculations!BN424","v":70634.10831155433},{"$f":"Calculations!BO424","v":124335.18431528834},{"$f":"Calculations!BP424","v":127968.26842994988},{"$f":"Calculations!BQ424","v":151855.60157364688},{"$f":"Calculations!BR424","v":169385.65434051387},{"$f":"Calculations!BS424","v":199591.51067410337},{"$f":"Calculations!BT424","v":188705.12034768297},{"$f":"Calculations!BU424","v":162684.63973399135},{"$f":"Calculations!BV424","v":119908.80011372312},{"$f":"Calculations!BW424","v":85037.112491034641},{"$f":"Calculations!BX424","v":32602.356915021632},{"$f":"Calculations!BY424","v":67517.039927417994},{"$f":"Calculations!BZ424","v":69346.022044570156},{"$f":"Calculations!CA424","v":122743.17823505975},{"$f":"Calculations!CB424","v":128603.90476672794},{"$f":"Calculations!CC424","v":152772.66271552476},{"$f":"Calculations!CD424","v":170450.94761987252},{"$f":"Calculations!CE424","v":197589.51760004211},{"$f":"Calculations!CF424","v":189301.46953773726},{"$f":"Calculations!CG424","v":160989.92770401362},{"$f":"Calculations!CH424","v":118526.93261279786},{"$f":"Calculations!CI424","v":83525.477343152597},{"$f":"Calculations!CJ424","v":31852.615307858974},{"$f":"Calculations!CK424","v":66503.884368237079},{"$f":"Calculations!CL424","v":68353.564914227056},{"$f":"Calculations!CM424","v":121289.08946344617},{"$f":"Calculations!CN424","v":129377.50763523567},{"$f":"Calculations!CO424","v":153830.02969089022},{"$f":"Calculations!CP424","v":171709.81319375473},{"$f":"Calculations!CQ424","v":195732.79534412443},{"$f":"Calculations!CR424","v":187475.4698099636},{"$f":"Calculations!CS424","v":159436.81047670881},{"$f":"Calculations!CT424","v":116824.36865561723},{"$f":"Calculations!CU424","v":82022.828131618633},{"$f":"Calculations!CV424","v":30869.694526349398},{"$f":"Calculations!CW424","v":65497.927927406359},{"$f":"Calculations!CX424","v":67286.880758085375},{"$f":"Calculations!CY424","v":119847.68479738568},{"$f":"Calculations!CZ424","v":130164.06558073027},{"$f":"Calculations!DA424","v":154902.71743025223},{"$f":"Calculations!DB424","v":172985.7663827459},{"$f":"Calculations!DC424","v":193896.06803399534},{"$f":"Calculations!DD424","v":185671.56363288694},{"$f":"Calculations!DE424","v":157900.04259936282},{"$f":"Calculations!DF424","v":114989.02026492846},{"$f":"Calculations!DG424","v":80528.924837089289},{"$f":"Calculations!DH424","v":29890.34669384735},{"$f":"Calculations!DI424","v":64498.980124036178},{"$f":"Calculations!DJ424","v":66227.326738017495},{"$f":"Calculations!DK424","v":118463.38440324992},{"$f":"Calculations!DL424","v":131021.97281519586},{"$f":"Calculations!DM424","v":153758.0257333926},{"$f":"Calculations!DN424","v":171358.51301227635},{"$f":"Calculations!DO424","v":192079.05955357157},{"$f":"Calculations!DP424","v":183886.57762426962},{"$f":"Calculations!DQ424","v":156379.37801100223},{"$f":"Calculations!DR424","v":113165.64070124616},{"$f":"Calculations!DS424","v":79043.526074801164},{"$f":"Calculations!DT424","v":28677.493176118292},{"$f":"Calculations!DU424","v":63506.848936216091},{"$f":"Calculations!DV424","v":65090.582209080312},{"$f":"Calculations!DW424","v":117101.02894422648},{"$f":"Calculations!DX424","v":131894.95387207691},{"$f":"Calculations!DY424","v":152142.17894044111},{"$f":"Calculations!DZ424","v":169641.19424814367},{"$f":"Calculations!EA424","v":190281.49345934542},{"$f":"Calculations!EB424","v":182120.2385712121},{"$f":"Calculations!EC424","v":154874.56996170947},{"$f":"Calculations!ED424","v":111353.95330410078},{"$f":"Calculations!EE424","v":77566.389014392596},{"$f":"Calculations!EF424","v":27941.608374065254},{"$f":"Calculations!EG424","v":62521.340725759263},{"$f":"Calculations!EH424","v":64128.815256155183},{"$f":"Calculations!EI424","v":115750.65131631942},{"$f":"Calculations!EJ424","v":132780.85105637228},{"$f":"Calculations!EK424","v":150541.73509713757},{"$f":"Calculations!EL424","v":167941.01116294978},{"$f":"Calculations!EM424","v":188515.30419038972},{"$f":"Calculations!EN424","v":180372.2727689078},{"$f":"Calculations!EO424","v":152774.80617375308},{"$f":"Calculations!EP424","v":109553.68022900098},{"$f":"Calculations!EQ424","v":76097.269298180108},{"$f":"Calculations!ER424","v":26971.832163822357},{"$f":"Calculations!ES424","v":61542.260161385842},{"$f":"Calculations!ET424","v":63089.456780824657},{"$f":"Calculations!EU424","v":114412.01957978762},{"$f":"Calculations!EV424","v":133679.65498319},{"$f":"Calculations!EW424","v":148956.43527132843},{"$f":"Calculations!EX424","v":166257.69480291955},{"$f":"Calculations!EY424","v":186770.62107948511},{"$f":"Calculations!EZ424","v":178642.40593435414},{"$f":"Calculations!FA424","v":150559.50387123245},{"$f":"Calculations!FB424","v":107764.54236077023},{"$f":"Calculations!FC424","v":74635.920957847513},{"$f":"Calculations!FD424","v":26004.857301781678},{"$f":"Calculations!FE424","v":60569.410140300213},{"$f":"Calculations!FF424","v":62056.42625805561},{"$f":"Calculations!FG424","v":113084.90055473888},{"$f":"Calculations!FH424","v":134591.35513105994},{"$f":"Calculations!FI424","v":147386.01958252891},{"$f":"Calculations!FJ424","v":164590.97543796996},{"$f":"Calculations!FK424","v":185044.54848954026},{"$f":"Calculations!FL424","v":176930.3631185347},{"$f":"Calculations!FM424","v":148359.29846741908},{"$f":"Calculations!FN424","v":105986.25922528523},{"$f":"Calculations!FO424","v":73182.096329501233},{"$f":"Calculations!FP424","v":24803.646217082955},{"$f":"Calculations!FQ424","v":59602.591708119638},{"$f":"Calculations!FR424","v":60942.928033914359},{"$f":"Calculations!FS424","v":111769.05973743909},{"$f":"Calculations!FT424","v":135515.93978040086},{"$f":"Calculations!FU424","v":145830.22711436218},{"$f":"Calculations!FV424","v":162940.58247315817},{"$f":"Calculations!FW424","v":183336.80927722371},{"$f":"Calculations!FX424","v":175235.86861702544},{"$f":"Calculations!FY424","v":146173.86581157023},{"$f":"Calculations!FZ424","v":104218.54889956895},{"$f":"Calculations!GA424","v":71735.545967048427},{"$f":"Calculations!GB424","v":24078.516607895875},{"$f":"Calculations!GC424","v":58641.6039771098},{"$f":"Calculations!GD424","v":60052.204260175116},{"$f":"Calculations!GE424","v":110464.26121497941},{"$f":"Calculations!GF424","v":134269.55022109364},{"$f":"Calculations!GG424","v":144303.53201019156},{"$f":"Calculations!GH424","v":161306.24435850588},{"$f":"Calculations!GI424","v":180910.31628913543},{"$f":"Calculations!GJ424","v":173558.64587897947},{"$f":"Calculations!GK424","v":144002.88063284024},{"$f":"Calculations!GL424","v":102461.12792019433},{"$f":"Calculations!GM424","v":70296.018553850823},{"$f":"Calculations!GN424","v":23118.747498729324},{"$f":"Calculations!GO424","v":57686.24404267958},{"$f":"Calculations!GP424","v":59086.133401246516},{"$f":"Calculations!GQ424","v":109170.26757825815},{"$f":"Calculations!GR424","v":132759.19925474736},{"$f":"Calculations!GS424","v":142793.28015803875},{"$f":"Calculations!GT424","v":159687.68849714944},{"$f":"Calculations!GU424","v":178384.33347846661},{"$f":"Calculations!GV424","v":171898.41741444173},{"$f":"Calculations!GW424","v":141846.01644276065},{"$f":"Calculations!GX424","v":100713.71118994821},{"$f":"Calculations!GY424","v":68863.260812606371},{"$f":"Calculations!GZ424","v":22160.973014414823},{"$f":"Calculations!HA424","v":56736.30689809053},{"$f":"Calculations!HB424","v":58125.557891533274},{"$f":"Calculations!HC424","v":107886.83983322594},{"$f":"Calculations!HD424","v":131261.73584725356},{"$f":"Calculations!HE424","v":141296.86225083558},{"$f":"Calculations!HF424","v":158089.13856433978},{"$f":"Calculations!HG424","v":175875.81816626622},{"$f":"Calculations!HH424","v":170030.03407144893},{"$f":"Calculations!HI424","v":139702.94543597443},{"$f":"Calculations!HJ424","v":98976.011882707724},{"$f":"Calculations!HK424","v":67437.017413411377},{"$f":"Calculations!HL424","v":20968.193403510428},{"$f":"Calculations!HM424","v":55791.585347330896},{"$f":"Calculations!HN424","v":57081.30746410889},{"$f":"Calculations!HO424","v":106613.73731034962},{"$f":"Calculations!HP424","v":129776.89789834965},{"$f":"Calculations!HQ424","v":139814.01401982803},{"$f":"Calculations!HR424","v":156517.49449236481},{"$f":"Calculations!HS424","v":173384.40455401342},{"$f":"Calculations!HT424","v":167594.47092672627},{"$f":"Calculations!HU424","v":137573.33838917277},{"$f":"Calculations!HV424","v":97247.741346479437},{"$f":"Calculations!HW424","v":66017.030879951548},{"$f":"Calculations!HX424","v":20250.574134371789},{"$f":"Calculations!HY424","v":54851.869916105978},{"$f":"Calculations!HZ424","v":56220.057613075944},{"$f":"Calculations!IA424","v":105350.7175722425},{"$f":"Calculations!IB424","v":128304.4217700454},{"$f":"Calculations!IC424","v":138344.46969710154},{"$f":"Calculations!ID424","v":154960.8071856465},{"$f":"Calculations!IE424","v":170909.72568640482},{"$f":"Calculations!IF424","v":165175.0865746887},{"$f":"Calculations!IG424","v":135456.86455818475},{"$f":"Calculations!IH424","v":95528.609004548867},{"$f":"Calculations!II424","v":64603.041493772398},{"$f":"Calculations!IJ424","v":19297.526205739414},{"$f":"Calculations!IK424","v":53916.948760893632},{"$f":"Calculations!IL424","v":55274.709422171007},{"$f":"Calculations!IM424","v":104097.53631941104},{"$f":"Calculations!IN424","v":126857.74343953803},{"$f":"Calculations!IO424","v":136887.96191760182},{"$f":"Calculations!IP424","v":152733.73805116559},{"$f":"Calculations!IQ424","v":168451.41334291961},{"$f":"Calculations!IR424","v":162771.51832892382},{"$f":"Calculations!IS424","v":133353.19157316539},{"$f":"Calculations!IT424","v":93818.322254688377},{"$f":"Calculations!IU424","v":63194.78719657605},{"$f":"Calculations!IV424","v":18345.62565209232},{"$f":"Calculations!IW424","v":52992.664867002291},{"$f":"Calculations!IX424","v":54334.00955207464},{"$f":"Calculations!IY424","v":102555.12645884533},{"$f":"Calculations!IZ424","v":116748.19832458571},{"$f":"Calculations!JA424","v":114938.7589893135},{"$f":"Calculations!JB424","v":127614.56689648704},{"$f":"Calculations!JC424","v":140816.11794475198},{"$f":"Calculations!JD424","v":135968.58912431257},{"$f":"Calculations!JE424","v":111728.02624218891},{"$f":"Calculations!JF424","v":79166.317070137244},{"$f":"Calculations!JG424","v":53438.807759561612},{"$f":"Calculations!JH424","v":16247.444612514535},{"$f":"Calculations!JI424","v":44889.872623666219},{"$f":"Calculations!JJ424","v":45832.416151144913},{"$f":"Calculations!JK424","v":85471.282047507455},{"$f":"Calculations!JL424","v":104815.92781325642},{"$f":"Calculations!JM424","v":112104.80287910903},{"$f":"Calculations!JN424","v":124644.7066385611},{"$f":"Calculations!JO424","v":137704.90212675565},{"$f":"Calculations!JP424","v":132889.98934845591},{"$f":"Calculations!JQ424","v":108882.98939742234},{"$f":"Calculations!JR424","v":76630.788344573826},{"$f":"Calculations!JS424","v":51146.771368378075},{"$f":"Calculations!JT424","v":14549.897437988242},{"$f":"Calculations!JU424","v":42658.808424380841},{"$f":"Calculations!JV424","v":43799.644190320927},{"$f":"Calculations!JW424","v":82810.384001190396},{"$f":"Calculations!JX424","v":102451.97244029293},{"$f":"Calculations!JY424","v":109145.37323745889},{"$f":"Calculations!JZ424","v":121549.26282582631},{"$f":"Calculations!KA424","v":134468.02346419246},{"$f":"Calculations!KB424","v":129683.90980184857},{"$f":"Calculations!KC424","v":105906.64064879688},{"$f":"Calculations!KD424","v":73959.344529541646},{"$f":"Calculations!KE424","v":48714.858620121115},{"$f":"Calculations!KF424","v":12475.219040508069},{"$f":"Calculations!KG424","v":40284.139708196482},{"$f":"Calculations!KH424","v":41391.452767872026},{"$f":"Calculations!KI424","v":80006.976169014612},{"$f":"Calculations!KJ424","v":99945.849391764961},{"$f":"Calculations!KK424","v":106042.98146885876},{"$f":"Calculations!KL424","v":118310.56243158555},{"$f":"Calculations!KM424","v":131087.62211540638},{"$f":"Calculations!KN424","v":126332.31947357379},{"$f":"Calculations!KO424","v":102780.79598354187},{"$f":"Calculations!KP424","v":71133.65437421875},{"$f":"Calculations!KQ424","v":46124.582705481633},{"$f":"Calculations!KR424","v":10236.87167285521},{"$f":"Calculations!KS424","v":37747.020927583399},{"$f":"Calculations!KT424","v":38819.241193884154},{"$f":"Calculations!KU424","v":77041.798300183713},{"$f":"Calculations!KV424","v":97278.139213495117},{"$f":"Calculations!KW424","v":108720.57027424306},{"$f":"Calculations!KX424","v":120910.76817980038},{"$f":"Calculations!KY424","v":133605.67248796829},{"$f":"Calculations!KZ424","v":129169.51574791355},{"$f":"Calculations!LA424","v":105903.12284249697},{"$f":"Calculations!LB424","v":74615.396297784842},{"$f":"Calculations!LC424","v":50134.162183012893},{"$f":"Calculations!LD424","v":13385.360922823835},{"$f":"Calculations!LE424","v":42980.692520067678},{"$f":"Calculations!LF424","v":43217.505232502386},{"$f":"Calculations!LG424","v":81181.672128697668},{"$f":"Calculations!LH424","v":101788.36546116679},{"$f":"Calculations!LI424","v":106995.05155588368},{"$f":"Calculations!LJ424","v":119064.95182878787},{"$f":"Calculations!LK424","v":131634.38725482085},{"$f":"Calculations!LL424","v":127240.04913753878},{"$f":"Calculations!LM424","v":104208.64410403807},{"$f":"Calculations!LN424","v":73228.977417312009},{"$f":"Calculations!LO424","v":48992.483876196857},{"$f":"Calculations!LP424","v":12679.4584926848},{"$f":"Calculations!LQ424","v":42078.99500849055},{"$f":"Calculations!LR424","v":42199.762676548489},{"$f":"Calculations!LS424","v":79729.890609805807},{"$f":"Calculations!LT424","v":-1034781.7809407}]
[null,null,"add: Taxes",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":1133661.1123202518},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},{"$f":"Calculations!IW336","v":0},{"$f":"Calculations!IX336","v":8676.1369062191006},{"$f":"Calculations!IY336","v":20303.276918842454},{"$f":"Calculations!IZ336","v":22834.47610783554},{"$f":"Calculations!JA336","v":25192.979982710949},{"$f":"Calculations!JB336","v":24414.812948045619},{"$f":"Calculations!JC336","v":19533.959089638582},{"$f":"Calculations!JD336","v":12950.269296232933},{"$f":"Calculations!JE336","v":8359.8774299761772},{"$f":"Calculations!JF336","v":910.46264270716097},{"$f":"Calculations!JG336","v":6854.094286052582},{"$f":"Calculations!JH336","v":7474.0836598770857},{"$f":"Calculations!JI336","v":15295.139807595724},{"$f":"Calculations!JJ336","v":19186.560366859128},{"$f":"Calculations!JK336","v":21016.282953398291},{"$f":"Calculations!JL336","v":23533.742439287056},{"$f":"Calculations!JM336","v":25877.506229279621},{"$f":"Calculations!JN336","v":25120.38279701757},{"$f":"Calculations!JO336","v":20299.920493241352},{"$f":"Calculations!JP336","v":13792.316031354057},{"$f":"Calculations!JQ336","v":9261.9562894680876},{"$f":"Calculations!JR336","v":1897.4933882544697},{"$f":"Calculations!JS336","v":7793.5574081449658},{"$f":"Calculations!JT336","v":8515.9139046749624},{"$f":"Calculations!JU336","v":16176.452860186189},{"$f":"Calculations!JV336","v":20139.960582403874},{"$f":"Calculations!JW336","v":21867.01763909536},{"$f":"Calculations!JX336","v":24372.337044091102},{"$f":"Calculations!JY336","v":26702.948478177561},{"$f":"Calculations!JZ336","v":25968.151430638387},{"$f":"Calculations!KA336","v":21208.986705303138},{"$f":"Calculations!KB336","v":14778.232450070116},{"$f":"Calculations!KC336","v":10308.844728539067},{"$f":"Calculations!KD336","v":3030.0409254710194},{"$f":"Calculations!KE336","v":8880.5792006022875},{"$f":"Calculations!KF336","v":9613.4025301390793},{"$f":"Calculations!KG336","v":17209.087387348591},{"$f":"Calculations!KH336","v":21246.549062846116},{"$f":"Calculations!KI336","v":22872.626144367383},{"$f":"Calculations!KJ336","v":25367.574693969407},{"$f":"Calculations!KK336","v":27686.792166070802},{"$f":"Calculations!KL336","v":26975.780771860125},{"$f":"Calculations!KM336","v":22279.001777981692},{"$f":"Calculations!KN336","v":15926.048050260237},{"$f":"Calculations!KO336","v":11518.757879175815},{"$f":"Calculations!KP336","v":4326.5102865559711},{"$f":"Calculations!KQ336","v":10133.743279572835},{"$f":"Calculations!KR336","v":10878.714211054827},{"$f":"Calculations!KS336","v":18411.993355164941},{"$f":"Calculations!KT336","v":22525.471812923508},{"$f":"Calculations!KU336","v":18109.820223882864},{"$f":"Calculations!KV336","v":20536.932440260414},{"$f":"Calculations!KW336","v":22786.686643072506},{"$f":"Calculations!KX336","v":21808.60245818254},{"$f":"Calculations!KY336","v":17111.956129627917},{"$f":"Calculations!KZ336","v":10773.780099274745},{"$f":"Calculations!LA336","v":6133.2026455943433},{"$f":"Calculations!LB336","v":0},{"$f":"Calculations!LC336","v":3619.544319226537},{"$f":"Calculations!LD336","v":5056.7875997104729},{"$f":"Calculations!LE336","v":12518.036269321838},{"$f":"Calculations!LF336","v":16636.929573477933},{"$f":"Calculations!LG336","v":17761.340196325924},{"$f":"Calculations!LH336","v":20164.976211431742},{"$f":"Calculations!LI336","v":22390.041035778828},{"$f":"Calculations!LJ336","v":21421.692988170733},{"$f":"Calculations!LK336","v":16772.482443455421},{"$f":"Calculations!LL336","v":10496.714492426259},{"$f":"Calculations!LM336","v":5903.014696534834},{"$f":"Calculations!LN336","v":0},{"$f":"Calculations!LO336","v":3243.8738418230282},{"$f":"Calculations!LP336","v":4897.972344855717},{"$f":"Calculations!LQ336","v":12223.607824193508},{"$f":"Calculations!LR336","v":16377.592649316717},{"$f":"Calculations!LS336","v":17414.718363723936}]
[null,null,"Total Project Cash Flows",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":14465162.580977282},{"$f":"SUM(I534:I536)","v":-1450746.0230791711},-79535,-79535,-79535,41743.072148851192,-4540522.111376401,-792829.9233766679,271656.0742652879,-344131.86782111228,-800244.99282111228,-181830.40287980915,-352276.24282111228,-2417659.7770586242,-248396.09732425358,-226494.99282111228,-1422452.2869322235,142470.15165103541,-607895.75671000115,-1692313.1948018065,33766.527833941043,-896241.61282500881,-85047.916666666672,262732.90363383293,-86193.750000000015,-45006.905094965652,-44686.67650922059,201859.60862329847,183293.20957669884,164770.96305237251,121274.53606620166,90192.993329819961,37259.460509371493,72201.68003301596,74300.905251821561,125366.24448488749,128319.2703107468,149855.08159179188,167082.60809690639,201520.0234111186,185995.71391647134,165879.89152636455,{"$f":"SUM(AX534:AX536)","v":122460.55578076989},87960.090282301826,34949.686397495563,69722.748634450196,71723.356328350492,124213.06135281184,127220.60923037183,150828.83067459581,168225.62904231041,201489.05027723871,187340.98056079325,164271.19149035282,121178.27027653914,86682.972307862743,33954.925919227797,68662.583618551493,70634.10831155433,124335.18431528834,127968.26842994988,151855.60157364688,169385.65434051387,199591.51067410337,188705.12034768297,162684.63973399135,119908.80011372312,85037.112491034641,32602.356915021632,67517.039927417994,69346.022044570156,122743.17823505975,128603.90476672794,152772.66271552476,170450.94761987252,197589.51760004211,189301.46953773726,160989.92770401362,118526.93261279786,83525.477343152597,31852.615307858974,66503.884368237079,68353.564914227056,121289.08946344617,129377.50763523567,153830.02969089022,171709.81319375473,195732.79534412443,187475.4698099636,159436.81047670881,116824.36865561723,82022.828131618633,30869.694526349398,65497.927927406359,67286.880758085375,119847.68479738568,130164.06558073027,154902.71743025223,172985.7663827459,193896.06803399534,185671.56363288694,157900.04259936282,114989.02026492846,80528.924837089289,29890.34669384735,64498.980124036178,{"$f":"SUM(DJ534:DJ536)","v":66227.326738017495},118463.38440324992,131021.97281519586,153758.0257333926,171358.51301227635,192079.05955357157,183886.57762426962,156379.37801100223,113165.64070124616,79043.526074801164,28677.493176118292,63506.848936216091,65090.582209080312,117101.02894422648,131894.95387207691,152142.17894044111,169641.19424814367,190281.49345934542,182120.2385712121,154874.56996170947,111353.95330410078,77566.389014392596,27941.608374065254,62521.340725759263,64128.815256155183,115750.65131631942,132780.85105637228,150541.73509713757,167941.01116294978,188515.30419038972,180372.2727689078,152774.80617375308,109553.68022900098,76097.269298180108,26971.832163822357,61542.260161385842,63089.456780824657,114412.01957978762,133679.65498319,148956.43527132843,166257.69480291955,186770.62107948511,178642.40593435414,150559.50387123245,107764.54236077023,74635.920957847513,26004.857301781678,60569.410140300213,62056.42625805561,113084.90055473888,134591.35513105994,147386.01958252891,164590.97543796996,185044.54848954026,176930.3631185347,148359.29846741908,105986.25922528523,73182.096329501233,24803.646217082955,59602.591708119638,60942.928033914359,111769.05973743909,135515.93978040086,145830.22711436218,{"$f":"SUM(FV534:FV536)","v":162940.58247315817},183336.80927722371,175235.86861702544,146173.86581157023,104218.54889956895,71735.545967048427,24078.516607895875,58641.6039771098,60052.204260175116,110464.26121497941,134269.55022109364,144303.53201019156,161306.24435850588,180910.31628913543,173558.64587897947,144002.88063284024,102461.12792019433,70296.018553850823,23118.747498729324,57686.24404267958,59086.133401246516,109170.26757825815,132759.19925474736,142793.28015803875,159687.68849714944,178384.33347846661,171898.41741444173,141846.01644276065,100713.71118994821,68863.260812606371,22160.973014414823,56736.30689809053,58125.557891533274,107886.83983322594,131261.73584725356,141296.86225083558,158089.13856433978,175875.81816626622,170030.03407144893,139702.94543597443,98976.011882707724,67437.017413411377,20968.193403510428,55791.585347330896,57081.30746410889,106613.73731034962,129776.89789834965,139814.01401982803,156517.49449236481,173384.40455401342,167594.47092672627,137573.33838917277,97247.741346479437,66017.030879951548,20250.574134371789,54851.869916105978,56220.057613075944,105350.7175722425,128304.4217700454,138344.46969710154,154960.8071856465,170909.72568640482,165175.0865746887,135456.86455818475,{"$f":"SUM(IH534:IH536)","v":95528.609004548867},56825.081673354238,-2351868.0455005257,53916.948760893632,55274.709422171007,104097.53631941104,126857.74343953803,136887.96191760182,152733.73805116559,168451.41334291961,162771.51832892382,133353.19157316539,93818.322254688377,63194.78719657605,18345.62565209232,52992.664867002291,54334.00955207464,111231.26336506443,137051.47524342817,137773.23509714904,152807.54687919799,165230.93089279759,155502.54821395114,124678.29553842184,87526.194500113415,54349.270402268776,23101.538898567116,52363.956283543303,61127.555958740639,104657.84241436658,125832.21076665471,135638.54531839609,150522.21286784072,162825.28492377323,153189.90984169726,122675.3054287764,85892.744634041912,53044.264756632547,22343.454846133209,51174.722329055803,59976.097050507116,102950.34458359427,124318.99007938828,133517.71028154998,148252.21130400387,160436.17489483085,150892.89650715172,120684.873098867,84268.189258080718,51744.899545592132,21355.798241110359,49897.542238335562,58600.540155220617,101253.52523186072,122818.47553613235,131410.55616282817,145997.35459765635,158063.40288726651,148611.32125155549,118706.8440338021,82652.412253394563,50451.092992037607,20370.614952428044,48625.735138638222,{"$f":"SUM(KT534:KT536)","v":57231.234549049099},99567.270113107224,115387.95943737798,129257.50271450347,143697.45482287288,155414.27494615084,146281.47187754148,116676.90294177172,80748.598943379184,50134.162183012893,17004.905242050372,48037.480119778149,55735.54150182422,97818.601702175598,119549.70565749271,127160.02776731542,141454.99286456671,153056.08024299156,144012.5315809942,114705.35859646433,79131.992113846849,48992.483876196857,15923.332334507828,46976.96735334627,54423.370500741999,96107.483259122528,-1017367.062576976]
[]
[null,null,"Pre-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.2283447384834295E-2}]
[]
[null,"After-Tax Project IRR (Unlevered)",null,null,null,null,null,"25-Year"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-18010456.751308817},{"$f":"I534","v":-1329467.95093032},-79535,-79535,-79535,-79535,-3925213.5442900006,-694567.05080364086,-307839.6202480853,-308318.9952480853,-701982.12024808524,-315906.14802586311,-316463.3702480853,-2097257.4610658637,-376728.50913697423,-211498.78691475198,-1242723.0730258632,-219488.3702480853,-592899.55080364086,-1468979.7656337412,-162833.41771707466,-783770.06852730643,-85047.916666666672,-86193.750000000015,-86193.750000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IJ534","v":-2371165.5717062652},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I543:LT543)","v":31341958.219965845},{"$f":"I535","v":-121278.07214885119},{"$f":"J535","v":0},0,0,121278.07214885119,-615308.56708640011,-98262.872573027038,579495.69451337319,-35812.87257302698,-98262.87257302698,134075.74514605396,-35812.87257302698,-320402.31599276041,128332.41181272065,-14996.205906360294,-179729.21390636038,361958.52189912071,-14996.205906360323,-223333.42916806528,196599.9455510157,-112471.54429770235,0,348926.65363383293,0,-45006.905094965652,-44686.67650922059,{"$f":"AI535","v":201859.60862329847},183293.20957669884,164770.96305237251,121274.53606620166,90192.993329819961,37259.460509371493,72201.68003301596,74300.905251821561,125366.24448488749,128319.2703107468,149855.08159179188,167082.60809690639,201520.0234111186,185995.71391647134,165879.89152636455,122460.55578076989,87960.090282301826,{"$f":"AZ535","v":34949.686397495563},69722.748634450196,71723.356328350492,124213.06135281184,127220.60923037183,150828.83067459581,168225.62904231041,201489.05027723871,187340.98056079325,164271.19149035282,121178.27027653914,86682.972307862743,33954.925919227797,68662.583618551493,70634.10831155433,124335.18431528834,127968.26842994988,151855.60157364688,169385.65434051387,199591.51067410337,188705.12034768297,162684.63973399135,119908.80011372312,85037.112491034641,32602.356915021632,67517.039927417994,69346.022044570156,122743.17823505975,128603.90476672794,152772.66271552476,170450.94761987252,197589.51760004211,189301.46953773726,160989.92770401362,118526.93261279786,83525.477343152597,31852.615307858974,66503.884368237079,68353.564914227056,121289.08946344617,129377.50763523567,153830.02969089022,171709.81319375473,195732.79534412443,187475.4698099636,159436.81047670881,116824.36865561723,82022.828131618633,30869.694526349398,65497.927927406359,67286.880758085375,119847.68479738568,130164.06558073027,154902.71743025223,172985.7663827459,193896.06803399534,185671.56363288694,157900.04259936282,114989.02026492846,80528.924837089289,29890.34669384735,64498.980124036178,66227.326738017495,118463.38440324992,{"$f":"DL535","v":131021.97281519586},153758.0257333926,171358.51301227635,192079.05955357157,183886.57762426962,156379.37801100223,113165.64070124616,79043.526074801164,28677.493176118292,63506.848936216091,65090.582209080312,117101.02894422648,131894.95387207691,152142.17894044111,169641.19424814367,190281.49345934542,182120.2385712121,154874.56996170947,111353.95330410078,77566.389014392596,27941.608374065254,62521.340725759263,64128.815256155183,115750.65131631942,132780.85105637228,150541.73509713757,167941.01116294978,188515.30419038972,180372.2727689078,152774.80617375308,109553.68022900098,76097.269298180108,26971.832163822357,61542.260161385842,63089.456780824657,114412.01957978762,133679.65498319,148956.43527132843,166257.69480291955,186770.62107948511,178642.40593435414,150559.50387123245,107764.54236077023,74635.920957847513,26004.857301781678,60569.410140300213,62056.42625805561,113084.90055473888,134591.35513105994,147386.01958252891,164590.97543796996,185044.54848954026,176930.3631185347,148359.29846741908,105986.25922528523,73182.096329501233,24803.646217082955,59602.591708119638,60942.928033914359,111769.05973743909,135515.93978040086,145830.22711436218,162940.58247315817,183336.80927722371,{"$f":"FX535","v":175235.86861702544},146173.86581157023,104218.54889956895,71735.545967048427,24078.516607895875,58641.6039771098,60052.204260175116,110464.26121497941,134269.55022109364,144303.53201019156,161306.24435850588,180910.31628913543,173558.64587897947,144002.88063284024,102461.12792019433,70296.018553850823,23118.747498729324,57686.24404267958,59086.133401246516,109170.26757825815,132759.19925474736,142793.28015803875,159687.68849714944,178384.33347846661,171898.41741444173,141846.01644276065,100713.71118994821,68863.260812606371,22160.973014414823,56736.30689809053,58125.557891533274,107886.83983322594,131261.73584725356,141296.86225083558,158089.13856433978,175875.81816626622,170030.03407144893,139702.94543597443,98976.011882707724,67437.017413411377,20968.193403510428,55791.585347330896,57081.30746410889,106613.73731034962,129776.89789834965,139814.01401982803,156517.49449236481,173384.40455401342,167594.47092672627,137573.33838917277,97247.741346479437,66017.030879951548,20250.574134371789,54851.869916105978,56220.057613075944,105350.7175722425,128304.4217700454,138344.46969710154,154960.8071856465,170909.72568640482,165175.0865746887,135456.86455818475,95528.609004548867,64603.041493772398,{"$f":"IJ535","v":19297.526205739414},53916.948760893632,55274.709422171007,104097.53631941104,126857.74343953803,136887.96191760182,152733.73805116559,168451.41334291961,162771.51832892382,133353.19157316539,93818.322254688377,63194.78719657605,18345.62565209232,52992.664867002291,54334.00955207464,102555.12645884533,116748.19832458571,114938.7589893135,127614.56689648704,140816.11794475198,135968.58912431257,111728.02624218891,79166.317070137244,53438.807759561612,16247.444612514535,44889.872623666219,45832.416151144913,85471.282047507455,104815.92781325642,112104.80287910903,124644.7066385611,137704.90212675565,132889.98934845591,108882.98939742234,76630.788344573826,51146.771368378075,14549.897437988242,42658.808424380841,43799.644190320927,82810.384001190396,102451.97244029293,109145.37323745889,121549.26282582631,134468.02346419246,129683.90980184857,105906.64064879688,73959.344529541646,48714.858620121115,12475.219040508069,40284.139708196482,41391.452767872026,80006.976169014612,99945.849391764961,106042.98146885876,118310.56243158555,131087.62211540638,126332.31947357379,102780.79598354187,71133.65437421875,46124.582705481633,10236.87167285521,37747.020927583399,38819.241193884154,77041.798300183713,{"$f":"KV535","v":97278.139213495117},108720.57027424306,120910.76817980038,133605.67248796829,129169.51574791355,105903.12284249697,74615.396297784842,50134.162183012893,13385.360922823835,42980.692520067678,43217.505232502386,81181.672128697668,101788.36546116679,106995.05155588368,119064.95182878787,131634.38725482085,127240.04913753878,104208.64410403807,73228.977417312009,48992.483876196857,12679.4584926848,42078.99500849055,42199.762676548489,79729.890609805807,-1034781.7809407]
[null,null,"Total Project Cash Flows",null,null,null,null,{"$f":"SUM(I544:LT544)","v":13331501.46865703},{"$f":"SUM(I542:I543)","v":-1450746.0230791711},-79535,-79535,-79535,41743.072148851192,-4540522.111376401,-792829.9233766679,271656.0742652879,-344131.86782111228,-800244.99282111228,-181830.40287980915,-352276.24282111228,-2417659.7770586242,-248396.09732425358,-226494.99282111228,-1422452.2869322235,142470.15165103541,-607895.75671000115,-1692313.1948018065,33766.527833941043,-896241.61282500881,-85047.916666666672,262732.90363383293,-86193.750000000015,-45006.905094965652,-44686.67650922059,201859.60862329847,183293.20957669884,164770.96305237251,121274.53606620166,90192.993329819961,37259.460509371493,72201.68003301596,74300.905251821561,125366.24448488749,128319.2703107468,149855.08159179188,167082.60809690639,201520.0234111186,185995.71391647134,165879.89152636455,{"$f":"SUM(AX542:AX543)","v":122460.55578076989},87960.090282301826,34949.686397495563,69722.748634450196,71723.356328350492,124213.06135281184,127220.60923037183,150828.83067459581,168225.62904231041,201489.05027723871,187340.98056079325,164271.19149035282,121178.27027653914,86682.972307862743,33954.925919227797,68662.583618551493,70634.10831155433,124335.18431528834,127968.26842994988,151855.60157364688,169385.65434051387,199591.51067410337,188705.12034768297,162684.63973399135,119908.80011372312,85037.112491034641,32602.356915021632,67517.039927417994,69346.022044570156,122743.17823505975,128603.90476672794,152772.66271552476,170450.94761987252,197589.51760004211,189301.46953773726,160989.92770401362,118526.93261279786,83525.477343152597,31852.615307858974,66503.884368237079,68353.564914227056,121289.08946344617,129377.50763523567,153830.02969089022,171709.81319375473,195732.79534412443,187475.4698099636,159436.81047670881,116824.36865561723,82022.828131618633,30869.694526349398,65497.927927406359,67286.880758085375,119847.68479738568,130164.06558073027,154902.71743025223,172985.7663827459,193896.06803399534,185671.56363288694,157900.04259936282,114989.02026492846,80528.924837089289,29890.34669384735,64498.980124036178,{"$f":"SUM(DJ542:DJ543)","v":66227.326738017495},118463.38440324992,131021.97281519586,153758.0257333926,171358.51301227635,192079.05955357157,183886.57762426962,156379.37801100223,113165.64070124616,79043.526074801164,28677.493176118292,63506.848936216091,65090.582209080312,117101.02894422648,131894.95387207691,152142.17894044111,169641.19424814367,190281.49345934542,182120.2385712121,154874.56996170947,111353.95330410078,77566.389014392596,27941.608374065254,62521.340725759263,64128.815256155183,115750.65131631942,132780.85105637228,150541.73509713757,167941.01116294978,188515.30419038972,180372.2727689078,152774.80617375308,109553.68022900098,76097.269298180108,26971.832163822357,61542.260161385842,63089.456780824657,114412.01957978762,133679.65498319,148956.43527132843,166257.69480291955,186770.62107948511,178642.40593435414,150559.50387123245,107764.54236077023,74635.920957847513,26004.857301781678,60569.410140300213,62056.42625805561,113084.90055473888,134591.35513105994,147386.01958252891,164590.97543796996,185044.54848954026,176930.3631185347,148359.29846741908,105986.25922528523,73182.096329501233,24803.646217082955,59602.591708119638,60942.928033914359,111769.05973743909,135515.93978040086,145830.22711436218,{"$f":"SUM(FV542:FV543)","v":162940.58247315817},183336.80927722371,175235.86861702544,146173.86581157023,104218.54889956895,71735.545967048427,24078.516607895875,58641.6039771098,60052.204260175116,110464.26121497941,134269.55022109364,144303.53201019156,161306.24435850588,180910.31628913543,173558.64587897947,144002.88063284024,102461.12792019433,70296.018553850823,23118.747498729324,57686.24404267958,59086.133401246516,109170.26757825815,132759.19925474736,142793.28015803875,159687.68849714944,178384.33347846661,171898.41741444173,141846.01644276065,100713.71118994821,68863.260812606371,22160.973014414823,56736.30689809053,58125.557891533274,107886.83983322594,131261.73584725356,141296.86225083558,158089.13856433978,175875.81816626622,170030.03407144893,139702.94543597443,98976.011882707724,67437.017413411377,20968.193403510428,55791.585347330896,57081.30746410889,106613.73731034962,129776.89789834965,139814.01401982803,156517.49449236481,173384.40455401342,167594.47092672627,137573.33838917277,97247.741346479437,66017.030879951548,20250.574134371789,54851.869916105978,56220.057613075944,105350.7175722425,128304.4217700454,138344.46969710154,154960.8071856465,170909.72568640482,165175.0865746887,135456.86455818475,{"$f":"SUM(IH542:IH543)","v":95528.609004548867},56825.081673354238,-2351868.0455005257,53916.948760893632,55274.709422171007,104097.53631941104,126857.74343953803,136887.96191760182,152733.73805116559,168451.41334291961,162771.51832892382,133353.19157316539,93818.322254688377,63194.78719657605,18345.62565209232,52992.664867002291,54334.00955207464,102555.12645884533,116748.19832458571,114938.7589893135,127614.56689648704,140816.11794475198,135968.58912431257,111728.02624218891,79166.317070137244,53438.807759561612,16247.444612514535,44889.872623666219,45832.416151144913,85471.282047507455,104815.92781325642,112104.80287910903,124644.7066385611,137704.90212675565,132889.98934845591,108882.98939742234,76630.788344573826,51146.771368378075,14549.897437988242,42658.808424380841,43799.644190320927,82810.384001190396,102451.97244029293,109145.37323745889,121549.26282582631,134468.02346419246,129683.90980184857,105906.64064879688,73959.344529541646,48714.858620121115,12475.219040508069,40284.139708196482,41391.452767872026,80006.976169014612,99945.849391764961,106042.98146885876,118310.56243158555,131087.62211540638,126332.31947357379,102780.79598354187,71133.65437421875,46124.582705481633,10236.87167285521,37747.020927583399,{"$f":"SUM(KT542:KT543)","v":38819.241193884154},77041.798300183713,97278.139213495117,108720.57027424306,120910.76817980038,133605.67248796829,129169.51574791355,105903.12284249697,74615.396297784842,50134.162183012893,13385.360922823835,42980.692520067678,43217.505232502386,81181.672128697668,101788.36546116679,106995.05155588368,119064.95182878787,131634.38725482085,127240.04913753878,104208.64410403807,73228.977417312009,48992.483876196857,12679.4584926848,42078.99500849055,42199.762676548489,79729.890609805807,-1034781.7809407]
[null,null,"After-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":6.0201331973075853E-2}]
[]
[null,"LCOE Calculation",null,null,null,"Discount rate (OCC)",null,{"$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":356922645.76565945},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-28560,-29512,0,0,0,0,0,0,0,0,0,0,0,1605629.8007662143,1501652.728961206,1454123.6770724049,1266315.0690196592,1086147.6429529646,758548.1630179903,815881.7284844839,788249.95711796894,1108480.2323650967,1128303.1872594808,1286819.7784268828,1396593.8541223465,1616163.6094818129,1511151.4045431712,1462484.8166552705,1272813.9728714561,1091162.6838156583,756728.50852859009,818009.77167261695,790554.26219211076,1114079.5380418771,1134282.1321420837,1294211.6892397411,1405264.6108355755,1620605.1203317433,1520800.4173701282,1470327.2167057833,1278977.2854322204,1088065.6468117097,748608.26843703864,820009.21709485434,792766.61644662172,1113884.0906075863,1140374.0754029113,1301732.4559023066,1414075.195400737,1629580.657017723,1530600.7198394993,1478318.573793639,1285270.6985111218,1076666.1324929821,{"$f":"BV218+BV225","v":740568.85960062267},822093.30017430382,802729.50981756672,1118444.5115666515,1146579.6173684329,1309382.8201166131,1423026.477321432,1638721.0429105088,1534327.9618236034,1486459.6753826439,1291694.8315688041,1065380.0922883113,732609.47740128532,824262.22381010687,797436.38650253695,1123119.1394343525,1152899.3696407473,1317163.5364452854,1432119.3400598785,1648027.1789960272,1542652.1155140046,1494751.3238002174,1283022.4850665128,1054206.3966430342,724729.32523037354,826516.19933575904,799894.25834701746,1127908.4333883568,1159333.9551578553,1325075.3723859563,1441354.6811241012,1657499.9827109606,1551132.5003571422,1503194.3363164575,1269663.3601372868,1043143.9272464056,716927.61440891109,828855.44653969386,802434.43901087437,1132812.8639958124,1165884.0082550598,1325599.6249030614,1443068.2865256146,1667140.3880331838,1559769.9521044667,1511789.5452246901,1256437.2158617568,1032191.5769196751,709203.56410866429,831280.19368670543,812385.62728254625,1137832.9132595723,1172550.1747274955,1332254.0166644168,1450924.0235767916,1676949.3455738472,1568565.3220973371,1520537.7979235095,1243342.728511434,1021348.2495052743,701556.40127399249,833790.67754021403,807762.72870457766,1142969.0746655625,{"$f":"EH218+EH225","v":1179333.1118937957},1339043.7858281587,1458926.7854964526,1686927.8226711054,1577519.4773509237,1509143.3612163386,1230378.5875346116,1010612.8597571088,693985.36054447829,836387.14338537701,810551.35922499956,1148221.8532312834,1186233.4886609034,1345969.600979584,1467077.3609876949,1697076.8034855092,1586633.3006396713,1493552.3156397606,1217543.4954251989,999984.33323194308,686489.68417832628,839069.84505304648,813423.34159697429,1153591.7655554623,1193251.9855900335,1353032.1442104129,1475376.5534249535,1707397.2890970667,1595907.6905843241,1478116.4679106134,1204836.1675928629,989461.60618186486,679068.62197652622,841839.04494457645,823380.28707705752,1159079.3398688536,1200389.2949637889,1360232.1111859577,1483825.1809331784,1717890.2976039827,1605343.5617405248,1462834.2731439355,1192255.3322344595,979043.62544782145,671721.43120776839,844695.01405748108,819418.4957982304,1164685.1160861924,1199315.8321714774,1367570.211213643,1492424.076468481,1704063.6074675163,1614941.8446889927,1447704.2018330044,1179799.7302067471,968729.34835421434,664447.37653410924,847638.03201194829,822542.25538210128,1170409.6458593118,1205314.2298099173,1375047.1673128752,1501174.0879002498,1686513.3155279928,{"$f":"GT218+GT225","v":1624703.4861272951},1432724.7396962557,1167468.1149003655,958517.74260454485,657245.72993737506,850668.38707820955,825750.54238431458,1176253.492631424,1211435.3035894958,1382663.7162862779,1510076.0780947469,1669137.7243497118,1627154.2250822256,1417894.3875257301,1155259.2521150704,948407.78617809596,650115.77064629877,853786.37620476959,835730.71279017802,1182217.2316925712,1217679.6562154016,1390420.608792292,1519130.9250001935,1651935.09490998,1610369.5117265647,1403211.6610370234,1143171.9199362092,938398.46722764592,643056.78506438201,856992.30504749762,832421.96631881187,1188301.4502362544,1224047.9026319131,1398318.6094191526,1528339.5217333499,1634903.7054968441,1593751.8783380394,1388675.0907207346,1131204.9086124266,928488.78397819679,636068.06669847586,860286.48799958581,835885.75819158077,1194506.7474172446,1230540.6700829545,1406358.4967602494,1514929.7034169082,1618041.8515367792,1577299.6617535781,1374283.2216953908,1119357.0204345877,918677.74462671345,629148.91608807165,863669.24822237308,839435.3874279476,1190765.8107878745,1237158.5981738707,1407819.9391457699,1499281.0588903676,1601347.8454240861,1561011.2153657232,1360034.6135618372,1107627.0696159061,908964.36724285979,{"$f":"JF218+JF225","v":622298.64073529583},856035.15508571093,849456.28370730113,1178325.0358941781,1243902.3389344304,1393218.5437002499,1483788.185568125,1584820.0163519876,1544884.908957832,1345927.8402590756,1096013.8821732658,899347.67967072269,615516.55503560277,846926.3874636892,841803.14153115917,1166008.1001281652,1250772.5568830618,1378762.4948340536,1468449.5328578569,1568456.7101454085,1528919.1285409159,1331961.4899215368,1084516.295809723,889826.71943151404,608801.98020915524,837908.29119021469,832892.90247847536,1153813.770758782,1257769.9290923283,1364450.3457246358,1453263.56560229,1552256.2890954176,1513112.2761921072,1318134.1647377766,1073133.1597981795,880400.53362724266,602154.24423289008,828979.96369604953,824071.35856264329,1141740.8273259415,1264895.1452556499,1350280.663951548,1438228.7639255577,1536217.13179532,1497462.7698947324,1304444.4808105766,1061863.3348662124,871068.17884534388,595572.68177325907,820140.51139639574,820539.39784409537,1129788.0615183751,1272148.9077552801,1336252.0313530753,1423343.6230810843,1520337.6329783786,1481969.0433799752,1290891.0680184378,1050705.6930820509,861828.7210642586,589056.63411963964,811389.04960146057,806690.83334037056,1117954.2770526991,{"$f":"LR218+LR225","v":1274142.5857381567},1322363.0438843013,1355795.4682347069]
[null,"CapEx",null,null,null,null,null,16682256.542975485,{"$f":"I75-I72-I66-I71","v":1208867.95093032},{"$f":"J75-J72-J66-J71","v":53235},53235,53235,53235,3898913.5442900006,667377.95358141861,277065.45358141861,277065.45358141861,667377.95358141861,277065.45358141867,277065.45358141861,2055749.4749547525,312961.28691475198,146961.28691475201,1176542.5869147519,146961.28691475198,519606.28691475192,1395833.9323004077,82010.501050407984,702947.1518606398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,2371165.5717062652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75-JF72-JF66-JF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75-LR72-LR66-LR71","v":0},0,0]
[null,"OpEx",null,null,null,null,null,15746426.541067462,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46338.830937147701,46018.602351402638,45391.32439669079,47946.294156037235,47033.202944771037,46349.557898264182,43705.100071335954,43027.82056644174,44779.376363052608,44601.855899536327,45328.626497013698,45428.137495340576,48335.594234218283,48012.177645448253,47353.010812985784,46706.490869131521,45792.531636115134,44957.3101889963,45688.374036645153,45009.145565509352,46789.275710997572,46612.924460307389,47344.046710256749,47447.496298187601,48500.957951137876,48205.198979965709,47486.954552195617,46847.075710032819,45933.203391968971,45103.622497642144,45833.864563126212,45154.306235419775,46958.751810299698,46794.990731975078,47530.513472237115,47637.93544134438,48633.163175447866,48402.768863944184,47625.40974916517,46992.08450040155,{"$f":"BU356*-1","v":46073.169375142294},45254.186557229434,46108.677916955079,45665.732597324975,47225.617571211245,47106.489472553796,47846.461976377643,47957.890511837039,48895.056215548473,48716.758084170739,47893.475566049136,47266.617059467535,46342.59298711102,45534.102749246391,46262.914401066009,45582.704543128108,47372.018073730993,47297.524630846223,48041.996611770832,48157.466295743056,49036.738209168143,48858.998904914879,48041.253759188294,47411.614080685657,46491.576127611355,45693.474023571034,46421.676893854601,45741.145297107541,47523.055410229128,47493.202742197056,48242.224358976157,48361.770174027894,49183.31295938119,49006.114759474549,48193.848742613212,47558.443148389495,46645.223338846699,45857.405962095152,46585.070912794312,45904.220218458831,47678.834323227893,47693.632992472958,48402.600565693494,48512.505616000752,49334.886999649199,49158.212236128595,48351.367653146946,47710.111406418648,46803.641870603846,46026.006843944582,46753.204679649898,46308.92624536925,47839.462270537297,47898.927283640565,48558.161806896918,48666.047534210178,49491.569660502122,49315.400718462544,48513.920417146604,47866.72820330102,46966.941747006691,46199.387712335891,46926.189187328047,46244.708094115042,{"$f":"EG356*-1","v":48005.04949202908},48109.200300982797,48718.754136520343,48824.654844153294,49653.473137899768,49477.792453735499,48669.408523790189,48028.405737058398,47135.235834947889,46377.662443110079,47104.138268405681,46422.345810872546,48175.70907808948,48324.56958199403,48884.490143877549,48988.439935702438,49820.712563315574,49645.50262296907,48827.540997485623,48195.259125291275,47308.639914240674,46560.947814985346,47287.168665378027,46605.067358677203,48351.557039792868,48545.155586996349,49055.48534609616,49157.518129949283,49993.406075585532,49818.649412801387,48991.054245229199,48367.406477027289,47487.272749533557,46749.363581571786,47475.400102669322,47029.831816998827,48532.712380839039,48771.081771519624,49231.858260005363,49332.007751072953,50171.674894566342,49997.354089150031,49160.068576994032,48544.968966377201,47671.256164031955,46943.032545191978,47668.955360450149,46986.243777603566,48719.297171298218,48958.797745904194,49413.730475832082,49512.030200016743,50340.907211810256,50181.74107272907,49334.707451946852,48728.070908043555,47860.715115071755,47142.080632552548,47867.960350306384,47184.947279467218,48911.436623208785,49146.573722683934,49601.226732750561,49697.710030018738,{"$f":"GS356*-1","v":50513.621492167644},50371.938016466302,49515.097555769949,48916.83983472814,48055.777771591165,47346.636972313048,48072.544192806206,47389.232027091755,49109.259168074066,49340.079888908833,49794.474996331657,49889.17502404243,50692.293400263494,50563.578472298257,49701.368879930014,49111.406576485708,48256.575593548041,47556.833974599329,48282.839297012295,47836.022359477538,49312.896536305343,49539.447542789654,49993.606537939195,50086.55627415466,50877.055554031758,50749.621892268609,49893.654802942721,49311.905342072438,48463.243413331431,47772.807412510185,48498.981441987962,47815.078146505191,49522.483838659929,49744.811367551541,50198.756016121886,50289.988262899555,51068.044049336277,50941.878899675088,50092.092173682569,49518.473802338856,48675.919519216921,47994.696505666834,48721.109860346885,48036.914470875432,49738.15964972377,49956.309514873858,50410.061560050606,50485.907697427851,51265.39854530165,51140.489280600326,50296.821396789128,49731.253175718382,48894.745740916958,48222.644005856477,48949.367323897546,48264.882115357497,49954.008802501012,50174.083690426189,50623.621140830925,50686.716765130463,51469.262351793448,51345.596470604192,50507.986520221872,49950.388315863602,{"$f":"JE356*-1","v":49119.867537278275},48456.796284822012,49177.218532388222,48735.873843891255,50170.926567704308,50398.279241552824,50833.873388124492,50894.000755537672,51679.782519101384,51557.347644419468,50725.735325017202,50176.027801483928,49351.434086180176,48697.303424251659,49410.554377146531,48736.798112323435,50394.370750784219,50629.045247159171,51050.718403817897,51107.907061245656,51897.109929880367,51775.89380790545,50950.219417302687,50408.324028439623,49589.598376688533,48944.31930802339,49650.470351420612,48976.400300844245,50624.493527885861,50866.534609855305,51274.307703583654,51328.586903808427,52121.399393405707,52001.389892315317,51181.59432262458,50647.433304148464,49834.517303521716,49198.001716760511,49897.123525244773,49222.742812430704,50861.45098889892,51110.904150412585,51504.796723413398,51556.195428026804,52352.809742200094,52233.994850935524,51420.019582646572,50893.515944362662,50086.351763886421,49458.512424756074,50150.674969396488,49712.151918662435,51105.403234212892,51362.314704591423,51742.344916307651,51790.891798609133,52591.503931091662,52473.871758155794,51665.658854278809,51146.736372375366,50345.266756742298,49726.0172993253,50411.289854678405,49736.297063875543,51356.514473902003,51617.688762668178,51987.115851395974,1187332.0770150877]
[null,"Charging Cost",null,null,null,null,null,7139652.8922399748,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2465.235733333333,2465.235733333333,14502.051035236076,29840.999247204771,35743.494137171096,38986.786280660424,11121.806706590454,4706.5142785714697,2465.235733333333,2385.7119999999995,2465.235733333333,2385.7119999999995,2465.235733333333,2465.235733333333,15921.325754265479,31047.993446042648,36765.389361826208,39035.026798646024,11918.536127751857,5627.8345796386011,2465.235733333333,2385.7119999999995,2465.235733333333,2385.7119999999995,3046.2133837841056,2465.235733333333,18597.005218201739,33133.055142859572,37420.104081546269,38634.190835305366,13117.119644918806,6875.6967564191991,2126.5490584701029,2385.7119999999995,2465.235733333333,2385.7119999999995,6187.4406842238832,2465.235733333333,21274.180069348757,35221.083926108273,37035.739334604557,38237.344910886568,{"$f":"(BW231+BW232*2/3)*-1","v":14316.725528545179},9465.9939663498044,4104.865858044649,2385.7119999999995,2465.235733333333,2385.7119999999995,9328.8959650312536,2168.3119773452554,23953.116721048646,37312.287484569228,36655.200667258403,37844.449307370196,15517.473135883596,9372.8041457857253,6083.2659396122208,2385.7119999999995,2465.235733333333,2385.7119999999995,12470.891923618859,5131.1511106855951,26634.081747675318,37520.02552953735,36278.449993587601,37455.464702101592,16719.481931411388,10622.297875908102,8061.9462344446265,2385.7119999999995,2465.235733333333,2385.7119999999995,15613.741294385571,8094.1226820532329,29317.341911161733,37134.270333850538,35905.449606790426,37070.352163855365,17922.871498716704,11872.584066127409,10041.103691105083,2385.7119999999995,3540.0248799321735,4125.6878344925253,18757.756879844768,11057.521627211976,32003.164187543931,36752.355058694513,35536.162175409714,36689.073148939002,19127.761552395754,14415.941519185079,12020.935295051499,2385.7119999999995,6024.8641903822872,6896.4884558225249,21903.251581758028,14021.642908589169,34691.815793525049,36374.241480372359,35170.550739596612,36311.589497335182,20334.271949962571,14376.031569413219,14001.638088243533,2385.7119999999995,{"$f":"(EI231+EI232*2/3)*-1","v":8509.9506356086531},9667.6146395479227,25050.538432276913,16986.781544635916,34868.656185002961,35999.891755677076,34808.578707411412,35937.863428882636,21542.522703772232,15629.441977572355,15983.409188753492,2385.7119999999995,10995.531575110945,12439.342214181921,28199.930625096149,19953.232639190865,34509.689299893616,35629.268418104053,34450.209851161366,35567.8575394949,22752.633992958901,16884.14306079943,17966.445810383917,2385.7119999999995,13481.854404295162,15211.947053252152,31351.741546621121,22921.291410851412,34154.295676602691,35262.334374101258,34095.408303774799,35201.534797416825,23964.726175389911,19384.50886822879,19950.94528229368,2385.7119999999995,15969.166579098157,17985.705102759654,34506.284807152791,25891.253222354106,33802.439745832424,34899.052899356815,33744.138555211422,34838.858539518136,25178.919799636813,19397.916695223506,21937.105068634599,3286.7765749753571,18457.7156406172,20760.8924086433,34628.966906173795,28863.413609968356,33454.086292352302,34539.387635123399,33396.365448908306,34479.79246762424,26395.335616964883,20657.239315692681,23925.122788200108,5535.1409636630769,20947.749239745815,23537.785144253074,34271.99015725241,31838.068312905645,{"$f":"(GU231+GU232*2/3)*-1","v":33109.20045147452},34183.302584579345,33052.054178261271,34124.300644883144,27614.094593342252,21918.352774651776,25915.196234088759,7783.7235284505377,23439.515161820156,26316.659637834098,33918.566859749255,33889.274205810572,32767.747705564689,33830.762109225943,32711.17028314132,33772.347492168876,28835.317921469559,24379.605722327644,27907.523393383573,10032.748088105436,25933.261351277066,29097.792400024955,33568.661641565093,33539.660575308233,32429.693880587023,33481.730925320531,32373.679646445686,33423.897784520537,30059.127032831584,24446.454146139658,29902.302466849836,12282.438493343234,28429.235936326328,31881.460151372426,33222.239482704965,33193.527101580483,32095.005142684153,33136.174100345197,32039.54849068325,33078.916647616817,31285.643609772163,25713.693500210018,31899.731888653198,14533.018649108304,30927.687253640604,31846.176764503667,32879.265711773238,32850.83914212454,31763.647994790852,32794.057049510593,31708.743374593971,32737.369554285662,32514.98959759322,26983.226600862141,32652.515336881846,16784.712536859068,32596.06364621843,31517.296527378414,32539.706002503564,32511.562399279243,31435.58927328157,32455.345532294526,31381.231189801983,32399.222321048615,{"$f":"(JG231+JG232*2/3)*-1","v":32371.195787558852},29409.182342179123,32315.212767450179,19037.744236859668,32259.323013497935,31191.690060739798,32203.526370323259,32175.662916792444,31110.796144651191,32120.005649014998,31056.979157501861,32064.441104699628,32036.693555556831,28911.32695556149,31981.267806874941,21292.3379504802,31925.93439595075,30869.324776514739,31870.693168952126,31843.107076422446,30789.236102228904,31788.003837437394,30735.954825178043,31732.992398917846,31705.521057029855,28612.452678127411,31650.647032531288,23548.718022508147,31595.864426633245,30550.168411021456,31541.173087034902,31513.861594573482,30470.876962924944,31459.306869415475,30418.126063356853,31404.843030914188,31377.645146832871,28316.553483043179,31323.317354493007,25807.108963472099,31269.080070746091,30234.18902174024,31214.933144807295,31187.893518964407,30155.686864009396,31133.881847565699,30103.461062390816,31079.960158111226,31053.033009757241,29024.442603874613,30999.246012220752,28067.735471981716,30945.548622328079,29921.354984116697,30891.940690795363,30865.170225330821,29843.634259923376,30811.69620197477,29791.928329275077,30758.311264856249,30731.652157246648,27733.562175344574,30678.400571283204,29663.040054114426,{"$f":"(LS231+LS232*2/3)*-1","v":30625.237700982758},28509.271075449953]
[null,"NPV of CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":16179141.223259022},{"$f":"I$548*I550","v":1378109.4640605645},60377.362500000003,60066.825000000004,59756.287500000006,59445.75,4331043.128782142,737452.63870746759,304541.11106157594,302924.89591568435,725773.52451979264,299692.46562390117,298076.25047800952,2199651.9382015853,333042.9694917819,155534.02865144587,1238311.0727277764,153819.48030410707,540823.54363043758,1444688.1199309218,84402.473997711539,719349.25207072147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$548*GS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2276.5773871885699,689982.06271620502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":7003152.4026250597},{"$f":"I$548*I551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46337.254129706089,45748.603728057853,44861.776912773414,47110.515888001326,45943.763448588856,45011.844078611241,42196.120743369342,41299.895607448321,42730.388714471977,42312.71867684045,42751.342537142737,42595.265256009458,45057.039764249945,44494.486094449574,43627.626459900792,42780.950094740205,41699.134195962397,40699.764905442949,41120.319601394294,40272.699823698997,41621.286173775385,41222.537603994577,41624.875320584266,41472.485844224808,42145.992072770568,41644.63328391777,40784.832030243386,40000.557476389346,38991.459292592255,38063.908119480082,38454.540605029375,37663.399944067678,38940.012823542558,38577.85787947847,38955.649248483453,38815.936614683662,39395.702915279726,38980.350489869888,38130.583968090265,37404.050879305192,{"$f":"BU$548*BU551","v":36458.703017605789},35601.728758322381,36062.363912200628,35507.586091099576,36506.278529954616,36201.774189502241,36555.955632554134,36427.350273500073,36922.54745489006,36573.311514153349,35745.506659588085,35071.86176898265,34185.648910975833,33393.310746920877,33729.886641163874,33040.08685992851,34136.750254940496,33884.251628956168,34216.826845673801,34098.989625824441,34519.035569195083,34193.286165342855,33424.876184475179,32794.379086980443,31970.405088183175,31238.289498570619,31550.997136885839,30907.117054656246,31923.831884006442,31717.672843498076,32029.958750719266,31922.025614350096,32274.92410728653,31971.051555327729,31257.731479395337,30665.685171522869,29901.39277928734,29224.892528621767,29515.449197454371,28914.417543679934,29857.033849482974,29692.080857337754,29957.67622352354,29850.549512964444,30179.494403917692,29896.001035048255,29233.780391226508,28677.800916559008,27968.827477253086,27343.689122771557,27613.68666008997,27191.734839114735,27926.576067545619,27798.181609455816,28016.381085386827,27914.835427987055,28222.756023440197,27958.248292618635,27343.427982640638,26821.281843714216,26163.585850003015,25585.882516337999,25836.796607170229,25313.058292321879,{"$f":"EG$548*EG551","v":26123.339598805065},26027.299519733115,26203.321378936998,26107.094976621116,26395.396893890946,26148.578049248172,25571.31302058349,25087.323417323802,24477.160736135964,23943.266987469735,24176.465762104115,23687.543818755432,24438.821621096453,24371.336048239762,24509.905177780267,24418.745475615913,24688.736876926752,24458.400150665686,23915.099107346748,23467.717352796979,22901.619221006837,22408.187869023768,22624.939856715766,22168.507736731153,22865.093486471338,22822.731045297729,22928.122295480596,22841.785995191844,23094.68453564736,22879.706819006617,22368.377748063802,21954.810925524522,21429.563581390412,20973.504279802171,21174.98576679335,20853.89184895263,21394.761650152279,21374.426703656205,21450.504585485571,21368.757609049964,21605.69687890249,21405.032846464823,20923.799733035547,20541.469073283628,20054.094901566699,19632.554389492365,19819.856226422187,19422.037588461546,20020.93127387363,20001.98984673107,20070.088966999734,19992.706377494898,20208.826190115884,20027.418527213016,19574.514684576501,19221.039099439171,18768.779177268461,18379.123044371023,18553.256944722634,18181.843209255956,18737.172319678932,18717.423879037517,18780.382988692654,18707.148874779679,{"$f":"GS$548*GS551","v":18903.356637001769},18740.375138235962,18314.136913517959,17987.317797587853,17567.615736592386,17207.411592673678,17369.315960719468,17022.54442974976,17537.487962946125,17517.133880972724,17575.332755166477,17506.040084894077,17684.090696365914,17536.29301512528,17136.71362796707,16834.520830711968,16445.007818760409,16112.009759561182,16262.555083342137,16018.071848080906,16416.285165232304,16395.502488714679,16449.293053238122,16383.743502216899,16545.24240285144,16407.528744080435,16036.695331407465,15757.254209465575,15395.735162587078,15087.869431886031,15227.863274051875,14925.552571923025,15368.347258531405,15347.291153507838,15396.999526377711,15335.00328480174,15481.41886358476,15353.08638198303,15008.908258561827,14750.48772496956,14414.928466719231,14130.280222528343,14260.471839366306,13978.192720336288,14388.808402777791,14367.614373276423,14413.54275614677,14351.023628773382,14487.593311413853,14367.988925296397,14048.528707979625,13809.530201498441,13498.04559321888,13234.846692981584,13355.931309653639,13092.348024326686,13471.49626995069,13451.91568874925,13493.266303962233,13431.275046829596,13559.080018489696,13447.596844881245,13151.059140119847,12930.006443753018,{"$f":"JE$548*JE551","v":12640.849394907089},12397.467121166972,12508.390376494925,12323.822100474074,12612.697573846252,12595.945322629226,12630.701126252907,12571.874744342922,12691.510941021499,12587.584988424886,12312.305918820275,12107.835762078064,11839.387055122379,11614.313709185071,11715.68168739361,11488.518507008364,11809.955436621231,11795.739348739358,11824.600733082516,11768.792923624243,11880.813975048868,11783.921075129983,11528.358582530116,11339.211967047602,11089.970836213568,10881.814132912667,10974.419959150171,10762.279530507123,11059.545888074741,11047.600285893275,11071.202748562786,11018.272388052437,11123.192711455087,11032.845672260441,10795.570539575618,10620.58473234417,10389.160140223523,10196.634342058525,10281.206683966504,10083.088694736975,10357.99556514733,10348.079018511449,10366.998787838982,10316.809922985853,10415.107586239612,10330.853550834963,10110.541089070864,9948.6422318417171,9733.7447918641938,9555.6625255378149,9632.8707640623852,9492.9394770170547,9702.0646861344176,9693.957952773475,9708.717143843307,9661.1389577962964,9753.258329315835,9674.6763249130345,9470.0986759162133,9320.2949633007393,9120.7294600679652,8955.9941628426805,9026.4531517754949,8853.6422351034125,{"$f":"LQ$548*LQ551","v":9088.7311898992684},9081.6648419726735,9093.3066629176719,206470.26336343065]
[null,"NPV of charging cost",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":2936340.3501051231},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2465.1518468396293,2450.7717943997313,14332.866180213197,29320.824349304989,34915.560426377117,37861.572467273683,10737.810871264766,4517.5085751744155,2352.4329661066017,2263.2681681977224,2325.0679629015658,2236.940386888361,2298.021286897007,2284.6161627234414,14668.753703893466,28438.502517319808,33478.928768299484,35338.333345650448,10726.88676469056,5035.6008725679912,2192.944438307828,2109.8247700816441,2167.4347075535957,2085.2819404124511,2647.0752444575269,2129.7254289053822,15972.296839045212,28290.787771124327,31764.918561619012,32604.21688529339,11005.24284422579,5735.048070077778,1763.4167096527362,1966.7844151207032,2020.4885562335826,1943.9055222473096,5012.1883728233233,1985.3358636486525,17032.859428590946,28034.747323991869,29307.187670191361,30081.539091068465,11197.349162154944,7360.3241770325585,3173.137463282847,1833.4418054121134,1883.504952487672,1812.1140389659618,7044.6100409854098,1627.8248497221969,17877.514278314186,27685.742503994956,27039.527570690199,27753.955375523969,11313.65407058313,6793.7667631120066,4383.662308659018,1709.1394603238869,1755.8084628099532,1689.2576581711887,8778.7886717657311,3590.9642485048998,18530.758775898343,25952.416183824585,24947.24504677665,25606.384164709685,11363.577575070514,7177.446076342093,5415.6496046950651,1593.2644746145197,1636.7694462407997,1574.7306043268336,10246.001844635404,5280.5168259750881,19014.742027408098,23944.17831506842,23016.782314673208,23624.909330508861,11355.603690786453,7478.3723887854476,6287.8544965903093,1485.2454963433056,2191.0169688566689,2538.604168446303,11474.630899415035,6724.7294597349628,19349.47280901024,22091.26515361973,21235.629309264645,21796.690157994912,11297.364910830915,8464.7710717556038,7017.2938404252936,1384.5499096700753,3476.138405253143,3955.8244408479832,12490.412604660874,7949.2525295857095,19553.009910986693,20381.668420134622,19592.242744354728,20109.878266032461,11195.719439922927,7869.0371315183056,7619.3973465121235,1290.681208653411,4577.06637568933,5169.3828537586514,13316.669762239031,8977.3646114218609,18320.282677731171,18804.307859139743,18075.971424036707,18553.54094425244,11056.821793647643,7975.1052050396593,8108.1460664705455,1203.1765490981741,5512.9844965563398,6200.506319671952,13974.522469259797,9830.1784130364158,16902.400221489723,17348.959542873887,16676.987322511985,17117.590410974455,10886.187314688246,8031.2351700038716,8496.1992586083925,1121.6044663810756,6301.3056413708982,7068.4618015505439,14483.081620157111,10526.829482023992,15594.197740451935,16006.189712564448,15386.221986950924,15792.718534894848,10688.751112609365,8595.4475247983737,8795.0105829738095,1045.5627480014409,6957.8255430103,7790.7263517034753,14859.626104313364,11084.649093078626,14387.194733507553,14767.293729563306,14195.307852374217,14570.336598651949,10468.921892495695,8018.2418704441479,9014.9345008536548,1342.8040456044589,7496.8635532577982,8383.1429328185368,13901.433488388975,11519.322608856934,13273.566160832639,13624.239741774907,13096.524089263567,13442.519714949849,10230.631099797924,7959.8835651860672,9165.3236829945545,2108.0529485473994,7931.3916083806107,8860.0631821899206,12825.365385905057,11845.034504441566,12246.091800232265,12569.616701269724,12082.746633891409,12401.955535976429,9977.3777738339886,7873.2260045940238,9254.6181659400936,2763.4435827290849,8273.1523651792249,9234.4781868695663,11832.548350149003,11753.365970104549,11298.109515259044,11596.586397085823,11147.402078380894,11441.896924588134,9712.2694702960198,8163.602591233378,9290.4269361643383,3320.4235090651819,8532.7673943596019,9518.1382515763944,10916.544559249411,10843.488570698226,10423.472133035839,10698.839193160813,10284.425122442533,10556.118281327792,9438.0595835984113,7630.9994817394636,9279.6025667323211,3789.3833437139215,8719.8362466654853,9721.6625621336625,10071.413828209144,10004.010451143968,9616.5076530322731,9870.5531852742661,9488.219311745037,9738.8752449615949,9157.1813727650133,7482.3907250644834,9228.3094806536719,4179.7484573565989,8843.0271414776034,9052.5308165702336,9291.6751556931067,9229.4872344873675,8871.98252956529,9106.3565129703275,8753.6208091123171,8984.8675060171718,8871.7789696036361,7319.4790496618207,8805.664432346588,4500.0630066076019,8688.184632540655,8351.645271348978,8572.2712412392175,8514.8954145076386,8185.067790653774,8401.2925828151001,8075.8649643343106,8289.2044929184212,8233.7221573045772,7436.6888847905166,8123.8684145153948,4758.0669237606216,8015.479450242573,7704.9949834277686,7908.5357434963671,7855.5998325851479,7551.3077741839516,7750.7879781546126,7450.5554664620868,7647.373708873758,7596.1848383364268,6815.1443602355157,7494.8321008644534,4960.766440746349,7394.830847952785,7108.3852162356698,7296.1630678044539,7247.3236670263304,6966.5912792543531,7150.6228478983785,6873.6358791451057,7055.211514802857,7007.9840259472758,6287.4203061858398,6914.4747700185944,5114.4986768466861,6822.2124637074457,6557.945530125904,6731.1804877755703,6686.1207408089931,6427.124946175717,6596.9035828727192,6341.363374967189,6508.87616939297,6465.3036531761618,5800.536580961978,6379.0311903283118,5224.9907770647142,6293.9092242432444,6050.1047201662695,6209.9224206181516,6168.3499686925743,5929.4086930028534,6086.037603070562,5850.2844989482319,6004.8229519619754,5964.6226894791162,5542.4532304203331,5885.0272377973597,5297.4140487994136,5806.4932874842125,5581.567690148664,5729.0066898639561,5690.6517784635744,5470.2130497658809,5614.7100927660022,5397.2128044919536,5539.7812072652869,5502.6923388333689,4936.8982393311289,5429.2573977180227,5218.9432425790983,5356.801843668849,4957.5993281050633]
[null,"NPV of total kwh sold",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":169616065.18248287},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-30725.800000000003,-31577.84,0,0,0,0,0,0,0,0,0,0,0,1605575.1647521604,1492842.2882080199,1437159.4764298145,1244241.2334124967,1060988.9876449765,736655.38978445053,787712.27777188376,756595.16361694946,1057759.0636199713,1070394.3677193297,1213654.0941676695,1309503.0734499176,1506540.8664491917,1400434.3992180594,1347427.3375414438,1165837.767728541,993623.57913775556,685064.8373954175,736222.81285962556,707361.89491244382,991026.7378276505,1003112.0850523405,1137870.6288614767,1228301.2008474441,1408261.0620475509,1313824.5877945577,1262810.9999542597,1092059.7207302637,923629.62394093629,631766.46950608306,687986.4492299672,661250.02523265616,923675.76011008606,940126.03319685184,1066890.0725660613,1152204.700824088,1320055.5186746877,1232643.3780492833,1183594.0269388212,1023030.3914349518,851989.37485846889,{"$f":"BV549*BV548","v":582609.7798270901},642972.84372506535,624165.77062388079,864578.35724400054,881157.07332515845,1000402.920112325,1080887.4907677227,1237461.6199530936,1151871.6909630306,1109425.7327873989,958438.43707905849,785901.42338044639,537273.26241001475,600962.38491771102,578012.37858501275,809330.89043708076,825944.54252463696,938119.97486676543,1014044.6804187677,1160116.0861904144,1079603.4798419862,1039978.6436682453,887460.3104797405,724935.74867674266,495460.34643747233,561750.71612470073,540485.49317023868,757677.69764005113,774245.00734680204,879770.99072587001,951391.16878142324,1087679.5996643258,1011941.8236165091,974946.93102570355,818678.96209942235,668695.61471145309,456897.46382994798,525147.6566424371,505442.07723321964,709380.43065736839,725831.103049953,820449.39529585768,887943.85675502708,1019835.1931271353,948587.87538008054,914044.95276927983,755224.73703114456,616814.99525514885,421332.26650532789,490976.20050834719,477017.6368834257,664216.85980927304,680490.45253684651,768664.52197756339,832249.73855104088,956286.7488029924,889262.54475248791,857005.89469800354,696685.2968956012,568956.19801313989,388531.98170824157,459071.58713792381,442146.69917369366,621979.7626368081,{"$f":"EH549*EH548","v":638024.65941575216},720203.03643646883,780104.64742596063,896757.60015998164,833705.1661367222,792916.50449655368,642680.20304938301,524807.6724788521,358281.89472236804,429280.43860391463,413593.29227385012,582475.89064187696,598248.37000933639,674847.73176704731,731278.41421397019,840989.22928775754,781672.25849501719,731522.63908541761,592858.44985489221,484081.98731066711,330383.94910560246,401459.95870986301,386918.90524803329,545525.00849023671,560988.39950332162,632395.87282243569,685556.08130111441,788740.05322019698,732936.37023778202,674879.6901646211,546896.18862029677,446513.96412794048,304655.45535080379,375477.18936717388,365101.95324700739,510959.00050911709,526082.91776788293,592658.2129852745,642736.87755747524,739784.29301468213,687285.00327527896,622620.19276776002,504494.62747651909,411858.95563453378,280927.89957867505,351208.32011530042,338711.4088413209,478621.0396853275,489977.37286399293,555458.07902725937,602633.26369372429,684078.36027503596,644519.61070502887,574405.09169544012,465378.09359632118,379891.2569125779,259045.84451873589,328538.0469305091,316951.3834945627,448364.81471644848,459042.72949092614,520630.51925693202,565070.04311363399,631131.99439523835,{"$f":"GT549*GT548","v":604454.66300050088},529921.54590078117,429292.24521072116,350402.63959138631,238865.91563352494,307358.97675180901,296615.3848534858,420053.81098901911,430094.04218423821,488021.51049924031,529883.5336849445,582281.46572616277,564324.2455134734,488880.90250451898,396002.42184705823,323200.99939203559,220255.86579401925,287571.07441476244,279847.56973566959,393560.64165544207,403001.46295924194,457487.21976938139,496920.79617643339,537210.07006855204,520638.04747813579,451016.82733816752,365292.12210725399,298109.10828226293,203093.71242434153,269081.14892655623,259841.83864024619,368766.42525734438,377643.79904326145,428893.31679927016,466038.91541099228,495625.58225200762,480331.91527467774,416083.57992537151,336961.59912999597,274963.46315374447,187266.94150446606,251802.37624041035,243233.19573888107,345560.2065989885,353907.92454596912,402114.33384934359,430630.90199276234,457258.36472718284,443144.4515050039,383854.42174512707,310826.56464201305,253613.22355890251,172671.77325386627,235653.85589542982,227705.52323891842,321123.32048935635,331688.23289186729,375241.61485951697,397288.63022968022,421859.62225636345,408834.46561175614,354120.14748203818,286716.9932062485,233919.23162117455,{"$f":"JF549*JF548","v":159212.48471969768},217735.41113886674,214801.69117457574,296224.49370890378,310886.12713964441,346173.24740676093,366526.48522760544,389199.79142030771,377179.41238869401,326687.72976375156,264476.01892310451,215753.10776489822,146800.78486276523,200813.77538172412,198434.68067905566,273254.80001233524,291409.54551926325,319355.2709327233,338144.90682013187,359067.0545302502,347973.95111761021,301379.06861931749,243958.91743922391,198996.4164020732,135355.23807558999,185205.84819620344,183023.37820638577,252064.86929040099,273172.51970878651,294613.56173139001,311959.76322991791,331265.96833777515,321028.61601584306,278029.83756918542,225032.16667035455,183539.89616641263,124800.73238156864,170809.73293608963,168807.83402994616,232516.89041610184,256094.76355020268,271787.46246880433,287801.15871631447,305616.19867702463,296168.58939773554,256488.41888224406,207572.58015427881,169282.74970324151,115067.9888545568,157531.43022450901,156688.66749093239,214483.71719598482,240101.29006791007,250728.74115537523,265512.33334137884,281951.35285820108,273232.56961716065,236614.92111178301,191466.50741987993,156131.98840963122,106093.10906608301,145284.22631525921,143600.39758409275,197848.04344332189,{"$f":"LR549*LR548","v":224173.84818917324},231300.63056626215,235765.08443796431]
[null,"Combined PV & BESS LCOE",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":153.98679333758423}]

{"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$6&\" - Capital Expenses Detail\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Capital Expenses Detail"}]
[]
[]
[]
[]
[]
[]
[null,"Measure","Measure","Number","Cost /Unit","CapEx","PV","BESS","Comments and Assumptions"]
["Site Preparation",null,null,null,{"$f":"F9/D44","v":0.1374727035784728},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":1561250},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":1539571.25},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":940000},{"$f":"F19","v":940000}]
[]
["  Trees",null,"m2",50000,10,{"$f":"D21*E21","v":500000}]
["  Grading",null,"m2",110000,4,{"$f":"D22*E22","v":440000}]
["Water lines plus fire hydrant","EUR/meter","meter",400,50,{"$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,3,7500,{"$f":"D27*E27","v":22500},{"$f":"F27","v":22500}]
[]
["Fencing and Gates","EUR/meter","meter",2000,80,{"$f":"D29*E29","v":160000},{"$f":"F29","v":160000}]
[]
[]
["Labour and Engineering",null,null,null,{"$f":"F32/$D44","v":0.20632195450028171},{"$f":"SUM(F34:F39)","v":2343157.1728687994},{"$f":"SUM(G34:G39)","v":1863521.6712281746},{"$f":"SUM(H34:H39)","v":479635.50164062495}]
[]
["      Construction Labor",null,null,null,{"$f":"F34/D$44","v":9.6559697108780609E-2},{"$f":"'Construction Labor'!I93","v":1096609.1681249996},null,null,"See detail in construction labor tab"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":965226.8249999996},{"$f":"'Construction Labor'!I92","v":131382.34312499998}]
["Systems integrator",null,null,null,null,{"$f":"Inputs!$E93*F38","v":113322.54588580002},{"$f":"Inputs!$E93*G38","v":81663.167838925016},{"$f":"Inputs!$E93*H38","v":31659.378046875001},0]
[null,null,null,{"$f":"SUM(F36:F39)","v":1246548.0047438}]
["      EPC Fee",null,null,null,{"$f":"F38/D$44","v":9.9783870355910131E-2},{"$f":"Inputs!$E$91*(F40+F48+F9)+Inputs!$E$92*'Construction Labor'!I58","v":1133225.4588580001},{"$f":"F38-H38","v":816631.67838925007},{"$f":"0.075*H48+0.25*H35","v":316593.78046874999},{"$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,{"$f":"F40/D44","v":0.26455935000000008},{"$f":"SUM(F42:F47)","v":3004547.6260800008},{"$f":"SUM(G42:G47)","v":3004547.6260800008},0]
[]
["   Photovoltaic Modules","EUR/watt","watts",{"$f":"Inputs!E35*Inputs!E36","v":11413584},0.13,{"$f":"D42*E42*(1+Inputs!E$86)*(1+Inputs!$E89)","v":1779035.3380800006},{"$f":"F42","v":1779035.3380800006}]
[]
["Racks and Piles","EUR/watt","watts",{"$f":"Inputs!E31*1000000","v":11356800},0.09,{"$f":"D44*E44*(1+Inputs!E$86)*(1+Inputs!E89)","v":1225512.2880000004},{"$f":"F44","v":1225512.2880000004}]
[]
[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":0.48427710380564953},{"$f":"F52+F54+F58+F62+F74+F77+F79+F81+F60+F76","v":5499838.2125000004},{"$f":"SUM(G52:G82)","v":1716528.9500000002},{"$f":"SUM(H52:H82)","v":3783309.2625000002}]
[]
["      Power Control System (PCS)"]
[]
["         Inverters (PV)","4MVA (price in EUR/watt)",2,null,8.5000000000000006E-2,{"$f":"C52*E52*(1+Inputs!E$86)*4000000*(1+Inputs!E89)","v":815320.00000000023},{"$f":"F52","v":815320.00000000023}]
[]
["        Transformers",null,null,null,null,{"$f":"(C54*E54+C55*E55+C56*E56)*(1+Inputs!E86)*(1+Inputs!E89)","v":71940},{"$f":"F54","v":71940}]
[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$86)*2660000*(1+Inputs!E89)","v":1148162.4000000001},null,{"$f":"F58","v":1148162.4000000001}]
[]
["         Converters (storage DC Boost)","500kVa",792,null,25,{"$f":"C60*E60*(1+Inputs!E$86)*(1+Inputs!E89)","v":23740.2},{"$f":"F60","v":23740.2}]
[]
["       Wiring, Conduit, Electrical components",null,"watts DC",{"$f":"Inputs!E31*1000000","v":11356800},{"$f":"F62/D62","v":2.6086749788672866E-2},{"$f":"SUM(F64:F72)*(1+Inputs!E89)","v":296262}]
[null,null,null,null,null,null,{"$f":"F62-H71","v":288762}]
["             Switchgear 1.5kV",null,"units",3,2500,{"$f":"D64*E64","v":7500}]
["             Switchgear 30kV",null,"units",1,40000,{"$f":"D65*E65","v":40000}]
["             Combiner Boxes (small-including components)",null,"units",{"$f":"Inputs!E33/28*1.02","v":591.01714285714286},200,{"$f":"ROUNDUP(D66*E66,-3)","v":119000}]
["             Combiner Boxes (large-including components)",null,"units",{"$f":"D66/9","v":65.668571428571425},500,{"$f":"ROUNDUP(D67*E67,-3)","v":33000}]
["             M4 connectors",null,"units",{"$f":"Inputs!E33*2","v":32448},0.75,{"$f":"ROUNDUP(D68*E68,-3)","v":25000}]
["             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 30kV",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$86)*(1+Inputs!E90)","v":2627646.8624999998},null,{"$f":"F74","v":2627646.8624999998},"Includes BESS containers, HVAC, Fire suppression, Battery Management Software System. Does not include inverter."]
[]
["       Transmission Line and Substation Panel",null,null,0,0,425000,{"$f":"F76","v":425000}]
["       Shipping Container",null,null,2,4000,{"$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,{"$f":"F83/D44","v":1.4616793462947308E-2},{"$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,{"$f":"F92/D44","v":1.1072479053473514},{"$f":"F9+F32+F40+F48+F83","v":12574793.011448801},{"$f":"G9+G32+G40+G48+G83","v":8290169.4973081751},{"$f":"H9+H32+H40+H48+H83","v":4287123.5141406255}]
[]
[null,null,null,null,"Per MWp",{"$f":"F92/(Inputs!$E$10*1000000)","v":1.1072479053473514},{"$f":"G92/(Inputs!$E$10*1000000)","v":0.72997406816252597},{"$f":"H92/(Inputs!$E$10*1000000)","v":0.37749396961649634}]
["  Finance and Operating Costs",null,null,null,{"$f":"F95/D44","v":0.26915330095919038},{"$f":"SUM(F98:F110)","v":3056720.2083333335},{"$f":"SUM(G98:G110)","v":2079947.8919766038},{"$f":"SUM(H98:H110)","v":976772.31635672972}]
[]
[]
["         Financing Fees",null,null,null,null,{"$f":"Calculations!H66","v":120600},{"$f":"F98*(G$92/F$92)","v":79507.8249371657},{"$f":"F98-G98","v":41092.1750628343}]
[]
["         Construction Loan Interest",null,null,null,null,{"$f":"Calculations!H72","v":1017575.2083333334},{"$f":"F100*(G$92/F$92)","v":670855.6511158091},{"$f":"F100-G100","v":346719.55721752427}]
[]
["         Legal Fees",null,null,null,null,25000,{"$f":"F102*(G$92/F$92)","v":16481.721587306321},{"$f":"F102-G102","v":8518.2784126936785}]
[]
["         Developer Fee",null,null,{"$f":"Inputs!E31*1000000","v":11356800},{"$f":"Inputs!E87","v":0.15},{"$f":"D104*E104","v":1703520},{"$f":"F104*(G$92/F$92)","v":1123077.6943363226},{"$f":"F104-G104","v":580442.3056636774},{"$f":"F104/15.52/1000000*1.09","v":0.11964154639175259}]
[]
["         Energy Production License/ Grid Interconnection Fee",null,null,null,null,0]
[]
["         Development Phase Costs",null,null,null,null,0]
[]
["         Operating Costs During Construction",null,null,null,null,{"$f":"Calculations!H71","v":190024.99999999997},{"$f":"F110","v":190024.99999999997},{"$f":"F110-G110","v":0}]
[]
[" Total Capital and Financing Costs (Development and Construction Phases)",null,null,null,{"$f":"F112/D44","v":1.3764012063065418},{"$f":"F92+F95","v":15631513.219782135},{"$f":"G92+G95","v":10370117.389284778},{"$f":"H92+H95","v":5263895.8304973552}]
[]
[]
["         Debt Service Reserve Account",null,null,null,null,{"$f":"Inputs!E142","v":359190.67268879345},{"$f":"F115*(G$92/F$92)","v":236803.22656055866},{"$f":"F115-G115","v":122387.44612823479}]
[]
["         Operating Capital",null,null,null,null,{"$f":"Inputs!E141","v":140034.12},{"$f":"F117*(G$92/F$92)","v":92320.135142537751},{"$f":"F117-G117","v":47713.984857462245}]
[]
["Total Project Costs",null,null,null,null,{"$f":"F112+F115+F117","v":16130738.012470927},{"$f":"G112+G115+G117","v":10699240.750987874},5433997.2614830527]
[]
[null,null,null,null,null,null,{"$f":"G119/F119","v":0.66328277991472695},{"$f":"H119/F119","v":0.33687220369470661}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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$6&\" - Construction Labor Detail\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Construction Labor Detail"}]
[]
[null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Labor","Units","Unit Labor and Cost","Hours/unit","Person-Hours","hourly","Hours Required","Actual Hours","Totals",157.5,75,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design",null,null,"Procurement",null,null,"Land Prep",null,null,null,null,null,"Installation",null,null,null,null,null,null,null,null,"Testing"]
["General Laborers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads, Trenches, Concrete",null,null,"Fences, Drainage, Buried Cable"]
["       Installation of Fencing",{"$f":"Capex!D29","v":2000},"1 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",1,{"$f":"B9*D9","v":2000},15,0,{"$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",{"$f":"Capex!D27","v":3},"0.25 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",0.25,{"$f":"B12*D12","v":0.75},15,{"$f":"E12","v":0.75},{"$f":"SUM(J13:AM13)","v":1931},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,null,null,null,null,null,null,2,{"$f":"AH12","v":2},2,{"$f":"AJ12","v":2},{"$f":"AK12","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J13:AY13)","v":2831},{"$f":"J$5*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH12","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J14:AY14)","v":42465},{"$f":"J13*$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH13*$F12","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Racks",{"$f":"B18/28","v":582.3257142857143},"4 person-hours per rack @ EUR 9/hr + PR Tax 26.5%",4,{"$f":"B15*D15","v":2329.3028571428572},15,{"$f":"E15","v":2329.3028571428572},{"$f":"SUM(J16:AM16)","v":1931},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,null,null,null,null,null,null,2,{"$f":"AH15","v":2},2,{"$f":"AJ15","v":2},{"$f":"AK15","v":2},2,2,2,2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J16:AY16)","v":2831},{"$f":"J$5*J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH15","v":315},352,336,352,336,240,315,270,315,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J17:AY17)","v":42465},{"$f":"J16*$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH16*$F15","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Modules",{"$f":"Inputs!E35","v":16305.119999999999},"0.5 hr per module @ 9 EUR/hr +26.5% PR tax (2.5 cents/w)",0.5,{"$f":"B18*D18","v":8152.5599999999995},15,{"$f":"E18","v":8152.5599999999995},{"$f":"SUM(J19:AM19)","v":3379.25},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,null,null,null,null,null,null,3.5,{"$f":"AH18","v":3.5},{"$f":"AI18","v":3.5},{"$f":"AJ18","v":3.5},{"$f":"AK18","v":3.5},3.5,3.5,3.5,3.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J19:AY19)","v":4954.25},{"$f":"J$5*J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH18","v":551.25},616,588,616,588,420,551.25,472.5,551.25,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":74313.75},{"$f":"J19*$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH19*$F18","v":8268.75},9240,8820,9240,8820,6300,8268.75,7087.5,8268.75,0,0,0,0,0,0,0,0,0]
["       Installation of Piles",{"$f":"B18/1.75","v":9317.2114285714288},"Two people,3 piles/hr  @EUR 11.39/hr x 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":6211.4742857142855},15,{"$f":"E21","v":6211.4742857142855},{"$f":"SUM(J22:AM22)","v":5793},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V21","v":0},0,0,0,0,null,null,null,null,null,null,6,{"$f":"AH21","v":6},{"$f":"AI21","v":6},{"$f":"AJ21","v":6},{"$f":"AK21","v":6},6,6,6,6,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AY22)","v":8493},{"$f":"J$5*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH21","v":945},1056,1008,1056,1008,720,945,810,945,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH22*$F21","v":14175},15840,15120,15840,15120,10800,14175,12150,14175]
["       Installation of Wiring (Panels)",{"$f":"B18","v":16305.119999999999},"4 panels per hour",0.25,{"$f":"B24*D24","v":4076.2799999999997},15,{"$f":"E24","v":4076.2799999999997},{"$f":"SUM(J25:AM25)","v":3862},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V24","v":0},{"$f":"W24","v":0},{"$f":"X24","v":0},0,0,null,null,null,null,null,null,4,{"$f":"AH24","v":4},4,{"$f":"AJ24","v":4},{"$f":"AK24","v":4},4,4,4,4]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J25:AY25)","v":5662},{"$f":"J$5*J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH24","v":630},704,672,704,672,480,630,540,630,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J26:AY26)","v":84930},{"$f":"J25*$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH25*$F24","v":9450},10560,10080,10560,10080,7200,9450,8100,9450,0,0,0,0,0,0,0,0,0]
[]
["Total Laborers",null,null,null,null,null,null,null,{"$f":"AVERAGE(S28:AD28)","v":0},null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,{"$f":"AH9+AH12+AH15+AH18+AH21+AH24","v":17.5},17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
["Total Hours",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":20770.36714285714},{"$f":"SUM(H9:H24)","v":16896.25},{"$f":"SUM(J29:AY29)","v":24771.25},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,null,null,null,null,null,null,2756.25,3080,2940,3080,2940,2100,2756.25,2362.5,2756.25]
["Total Cost for General Laborers",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":371568.75},{"$f":"J22*$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,null,null,null,null,null,null,41343.75,46200,44100,46200,44100,31500,41343.75,35437.5,41343.75,{"$f":"AQ22*$F21","v":0},0,0,0,0,0,0,0,0]
[]
["Electricians"]
[]
["       Installation of Wiring (Junction Boxes)",{"$f":"Capex!D67+Capex!D68","v":32513.66857142857},"2 person-hours per box (junior electrician)",2,{"$f":"B34*D34","v":65027.337142857141},20,{"$f":"E34","v":65027.337142857141},{"$f":"SUM(J35:AM35)","v":1206.875},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V34","v":0},0,0,0,0,null,null,null,null,null,null,1.25,{"$f":"AH34","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]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J35:AY35)","v":1769.375},{"$f":"J$5*J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH34","v":196.875},220,210,220,210,150,196.875,168.75,196.875,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J36:AY36)","v":35387.5},{"$f":"J35*$F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH35*$F34","v":3937.5},4400,4200,4400,4200,3000,3937.5,3375,3937.5,0,0,0,0,0,0,0,0,0]
["       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},{"$f":"SUM(J38:AM38)","v":241.375},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V37","v":0},0,0,0,0,null,null,null,null,null,null,0.25,{"$f":"AH37","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0]
[null,null,"40 hours/unit (Battery Engineer with assistant)",null,null,null,null,null,{"$f":"SUM(J38:AY38)","v":353.875},{"$f":"J$5*J37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH37","v":39.375},44,42,44,42,30,39.375,33.75,39.375,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J39:AY39)","v":7077.5},{"$f":"J38*$F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH38*$F37","v":787.5},880,840,880,840,600,787.5,675,787.5,0,0,0,0,0,0,0,0,0]
["       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,null,null,null,null,null,null,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$5*J40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH41*$F40","v":0},0,0]
["       Testing",1000,"Junior electricians",1,{"$f":"B43*D43","v":1000},20,{"$f":"E43","v":1000},{"$f":"SUM(J44:AM44)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,{"$f":"AK43","v":0},{"$f":"AL43","v":0},0,0,{"$f":"AO43","v":0},0.5,0.5,0.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J44:AY44)","v":228.75},{"$f":"J$5*J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH43","v":0},0,0,0,0,0,0,0,0,75,78.75,75,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J45:AY45)","v":4575},{"$f":"J44*$F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH44*$F43","v":0},0,0,0,0,0,0,0,0,1500,1575,1500,0,0,0,0,0,0]
["       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":241.375},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,null,null,null,null,null,null,0.25,{"$f":"AH46","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J47:AY47)","v":353.875},{"$f":"J$5*J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH46","v":39.375},44,42,44,42,30,39.375,33.75,39.375,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J48:AY48)","v":31848.75},{"$f":"J47*$F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH47*$F46","v":3543.75},3960,3780,3960,3780,2700,3543.75,3037.5,3543.75,0,0,0,0,0,0,0,0,0]
["       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":28965},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,null,null,null,null,null,null,0.5,{"$f":"AH49","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$5*V49","v":0},{"$f":"W$5*W49","v":0},0,0,0,0,null,null,null,null,null,null,{"$f":"AH$5*AH49","v":78.75},88,84,88,84,60,78.75,67.5,78.75,75,78.75,75]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J51:AY51)","v":56190},{"$f":"J$5*J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH50*$F49","v":4725},5280,5040,5280,5040,3600,4725,4050,4725,4500,4725,4500,0,0,0,0,0,0]
["Total Electricians",null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,{"$f":"AH34+AH37+AH40+AH43+AH46+AH49","v":2.25},2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,1,1,1]
[null,null,null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,354.375,396,378,396,378,270,354.375,303.75,354.375,150,157.5,150]
[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,null,null,null,null,null,null,12993.75,14520,13860,14520,13860,9900,12993.75,11137.5,12993.75,6000,6300,6000]
[]
["Total Non-Administrative Labor",null,null,null,{"$f":"SUM(E9:E49)","v":92201.454285714281},null,null,null,{"$f":"MAX(S56:AG56)","v":0},{"$f":"J28+J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH28+AH52","v":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,{"$f":"SUM(J57:AY57)","v":28413.625},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,3110.625,3476,3318,3476,3318,2370,3110.625,2666.25,3110.625,150,157.5,150]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":506647.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,54337.5,60720,57960,60720,57960,41400,54337.5,46575,54337.5,6000,6300,6000,{"$f":"AT51*$F49","v":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},{"$f":"SUM(J63:AM63)","v":262.22000000000003},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B62","v":0.14000000000000001},0.14000000000000001,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J63:AY63)","v":389.27000000000004},{"$f":"J$5*J62","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB62","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J64:AY64)","v":19463.5},{"$f":"J63*$F62","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB63*$F62","v":1102.5},945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,0,0,0,0,0,0]
["           Financial Manager",0.14000000000000001,null,2500,{"$f":"B65*D65","v":350.00000000000006},50,{"$f":"E65","v":350.00000000000006},{"$f":"SUM(J66:AM66)","v":262.22000000000003},null,{"$f":"J62","v":0},{"$f":"K62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B65","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J66:AY66)","v":389.27000000000004},{"$f":"J$5*J65","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB65","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J67:AY67)","v":19463.5},{"$f":"J66*$F65","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB66*$F65","v":1102.5},945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,1102.5,1232,1176.0000000000002,1232,1176.0000000000002,840,1102.5,945.00000000000011,1102.5,1050.0000000000002,1102.5,1050.0000000000002,0,0,0,0,0,0]
["           Architect",0.25,null,3750,{"$f":"B68*D68","v":937.5},40,{"$f":"E68","v":937.5},{"$f":"SUM(J69:AM69)","v":436.07499999999999},null,{"$f":"J70/(J$5*$F68)","v":0},{"$f":"K70/(K$5*$F68)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,{"$f":"$B68","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J69:AY69)","v":662.95},{"$f":"J70/$F68","v":0},{"$f":"K70/$F68","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB68","v":22.05},18.900000000000002,39.375,37.5,39.375,37.5,39.375,44,42,44,42,30,39.375,33.75,39.375,37.5,39.375,37.5,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J70:AY70)","v":26518},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB69*$F68","v":882},756.00000000000011,1575,1500,1575,1500,1575,1760,1680,1760,1680,1200,1575,1350,1575,1500,1575,1500,0,0,0,0,0,0]
["           Civil Engineer",1,null,3750,{"$f":"B71*D71","v":3750},40,{"$f":"H71","v":1621.45},{"$f":"SUM(J72:AM72)","v":1621.45},null,{"$f":"J73/(J$5*$F71)","v":0},{"$f":"K73/(K$5*$F71)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,{"$f":"$B71","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:AY72)","v":2528.9499999999998},{"$f":"J73/$F71","v":0},{"$f":"K73/$F71","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB71","v":22.05},18.900000000000002,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J73:AY73)","v":2192.3999999999996},{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,0,0,0,0,0,0]
["           Sys Admin",0.14000000000000001,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B74*D74","v":328.12500000000006},25,{"$f":"H74","v":262.22000000000003},{"$f":"SUM(J75:AM75)","v":262.22000000000003},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B74","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B74","v":0.14000000000000001},0.14000000000000001,{"$f":"AT76/(AT$5*$F74)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J75:AY75)","v":389.27000000000004},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB74","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,{"$f":"AT76/$F74","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J76:AY76)","v":4637.8500000000022},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB75*$F74","v":551.25},472.50000000000006,551.25,525.00000000000011,551.25,525.00000000000011,{"$f":"870*AH$62","v":121.80000000000001},121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,121.80000000000001,0,0,0,0,0,0]
["           Site Manager",1,null,{"$f":"1875*5/4","v":2343.75},{"$f":"B77*D77","v":2343.75},25,{"$f":"E77","v":2343.75},{"$f":"SUM(J78:AM78)","v":1580.5},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,{"$f":"$B77","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AT79/(AT$5*$F77)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J78:AY78)","v":2488},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB77","v":0},0,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,{"$f":"AT79/$F77","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J79:AY79)","v":62200},0,0,0,0,0,0,{"$f":"P78*$F77","v":0},{"$f":"Q78*$F77","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"AB78*$F77","v":0},0,3937.5,3750,3937.5,3750,3937.5,4400,4200,4400,4200,3000,3937.5,3375,3937.5,3750,3937.5,3750,{"$f":"870*AT$62","v":0},0,0,0,0,0]
["          Administrative Assistant(s)",0.14000000000000001,null,3750,{"$f":"B80*D80","v":525},12.5,{"$f":"H80","v":29.779999999999998},{"$f":"SUM(J83:AM83)","v":29.779999999999998},null,{"$f":"J82/(J$5*$F80)","v":0},{"$f":"K82/(K$5*$F80)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,{"$f":"$B80","v":0.14000000000000001},0.14000000000000001,0,0,0,0,0,0]
[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,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB80","v":22.05},18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,22.05,24.64,23.520000000000003,24.64,23.520000000000003,16.8,22.05,18.900000000000002,22.05,21.000000000000004,22.05,21.000000000000004,{"$f":"AT82/$F80","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"870*J$62","v":0},{"$f":"870*K$62","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB81*$F80","v":275.625},236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,275.625,308,294.00000000000006,308,294.00000000000006,210,275.625,236.25000000000003,275.625,262.50000000000006,275.625,262.50000000000006,{"$f":"870*AT$62","v":0},0,0,0,0,0]
["Total Administrative Labor",null,null,null,{"$f":"SUM(E62:E80)","v":8584.375},null,{"$f":"G62+G65+G68+G71+G74+G77+G80","v":5894.7},4454.4650000000001,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB62+AB65+AB68+AB71+AB74+AB77+AB80","v":0.84000000000000008},0.84000000000000008,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81,2.81]
[null,null,null,null,null,null,0,0,6847.71,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,132.30000000000001,113.40000000000002,442.57499999999999,421.5,442.57499999999999,421.5,442.57499999999999,494.55999999999995,472.08,494.55999999999995,472.08,337.2,442.57499999999999,379.35,442.57499999999999,421.5,442.57499999999999,421.5]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":139341.12500000006},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,4035.6750000000002,3476.5500000000006,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,8236.7250000000004,9175.6,8769.6,9175.6,8769.6,6333.6,8236.7250000000004,7094.85,8236.7250000000004,7856.1,8236.7250000000004,7856.1,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":116865.77142857142},{"$f":"SUM(H15:H80)","v":66970.59}]
["     Total Labor",null,null,null,{"$f":"E56+E83","v":100785.82928571428},null,null,null,{"$f":"MAX(J87:AY87)","v":22.56},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB56+AB83","v":0.84000000000000008},0.84000000000000008,2.81,2.81,2.81,2.81,22.56,22.56,22.56,22.56,22.56,22.56,22.56,22.56,22.56,3.81,3.81,3.81]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":35650.604999999996},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,132.30000000000001,113.40000000000002,442.57499999999999,421.5,442.57499999999999,421.5,3553.2,3970.56,3790.08,3970.56,3790.08,2707.2,3553.2,3045.6,3553.2,571.5,600.07500000000005,571.5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":645988.62499999988},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,4035.6750000000002,3476.5500000000006,8666.1749999999993,8259.3000000000011,8666.1749999999993,8259.3000000000011,62574.224999999999,69895.600000000006,66729.600000000006,69895.600000000006,66729.600000000006,47733.599999999999,62574.224999999999,53669.85,62574.224999999999,13856.1,14536.725,13856.1,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA90","v":0},0,{"$f":"B91","v":0.5},{"$f":"AD90","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["    Supplement for transportation and logistics",0.5,null,null,null,null,null,null,{"$f":"SUM(J91:AY91)","v":319238.1999999999},{"$f":"J90*J89","v":0},{"$f":"K90*K89","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB90*AB89","v":0},0,4333.0874999999996,4129.6500000000005,4333.0874999999996,4129.6500000000005,31287.112499999999,34947.800000000003,33364.800000000003,34947.800000000003,33364.800000000003,23866.799999999999,31287.112499999999,26834.924999999999,31287.112499999999,6928.05,7268.3625000000002,6928.05]
["   Supplement for BESS Installation",null,null,null,null,null,null,null,{"$f":"0.05*Capex!F74","v":131382.34312499998}]
["Total Construction Labor",0,null,null,{"$f":"E87","v":100785.82928571428},null,{"$f":"G86","v":116865.77142857142},{"$f":"H86","v":66970.59},{"$f":"I89+I91+I92","v":1096609.1681249996},{"$f":"J89+J91","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB89+AB91","v":4035.6750000000002},3476.5500000000006,12999.262499999999,12388.95,12999.262499999999,12388.95,93861.337499999994,104843.40000000001,100094.40000000001,104843.40000000001,100094.40000000001,71600.399999999994,93861.337499999994,80504.774999999994,93861.337499999994,20784.150000000001,21805.087500000001,20784.150000000001,0,0,0,0,0,0]

{"sheet":"OpEx","index":9,"n_rows":49,"n_cols":454,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Operating Expenses\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Operating Expenses"}]
[null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Inputs!$E$16, -1)+1","v":"2026-07-01"},{"$f":"K3+1","v":"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",{"$f":"AH3+1","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01",{"$f":"BW3+1","v":"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","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01",{"$f":"EI3+1","v":"2037-04-01"},"2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01",{"$f":"GU3+1","v":"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","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01",{"$f":"JG3+1","v":"2047-12-01"},"2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01",{"$f":"LS3+1","v":"2053-04-01"},{"$f":"LT3+1","v":"2053-05-01"},{"$f":"LU3+1","v":"2053-06-01"},{"$f":"LV3+1","v":"2053-07-01"},"2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01",{"$f":"NX3+1","v":"2058-01-01"},"2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01",{"$f":"OD3+1","v":"2058-07-01"},"2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01",{"$f":"PJ3+1","v":"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","2063-05-01","2063-06-01"]
[null,null,null,null,null,null,null,null,null,"Period End",{"$f":"EOMONTH(K2, 0)","v":"2026-07-31"},{"$f":"EOMONTH(L2, 0)","v":"2026-08-31"},{"$f":"EOMONTH(M2, 0)","v":"2026-09-30"},"2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31",{"$f":"EOMONTH(BY2, 0)","v":"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","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30",{"$f":"EOMONTH(EK2, 0)","v":"2037-05-31"},"2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31",{"$f":"EOMONTH(GW2, 0)","v":"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","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31",{"$f":"EOMONTH(JI2, 0)","v":"2048-01-31"},"2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30",{"$f":"EOMONTH(JT2, 0)","v":"2048-12-31"},{"$f":"EOMONTH(JU2, 0)","v":"2049-01-31"},{"$f":"EOMONTH(JV2, 0)","v":"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","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30",{"$f":"EOMONTH(LW2, 0)","v":"2053-07-31"},"2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31",{"$f":"EOMONTH(MY2, 0)","v":"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","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31",{"$f":"EOMONTH(NY2, 0)","v":"2058-01-31"},"2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30",{"$f":"EOMONTH(OE2, 0)","v":"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","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31",{"$f":"EOMONTH(QL2, 0)","v":"2063-06-30"}]
["Operating Expenses"]
["  Indexing Factor (Annual Increase)",0,"cost/kw",null,null,null,null,null,null,null,1,{"$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$10/1000","v":0.9685826993519302},"1 Euro per kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"ROUND(Inputs!E10*1000*1,-2)","v":11400},{"$f":"B10/Inputs!$E$10/1000","v":1.003803888419273},"1 Euro per kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":95},95,95,95,95,95,{"$f":"AO$5*$B10/12","v":950},{"$f":"AP$5*$B10/12","v":950},{"$f":"AQ$5*$B10/12","v":950},{"$f":"AR$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"FB$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,{"$f":"FL$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,{"$f":"FV$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,{"$f":"GF$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,{"$f":"GP$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,{"$f":"GZ$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"NY$5*$B10/12","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950]
["      Electrical Parts Replacement",{"$f":"B9","v":11000},{"$f":"B11/Inputs!$E$10/1000","v":0.9685826993519302},"1 Euro per kw (includes inverter maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"0.02*(Capex!F42+Capex!F74)","v":88133.644011600016},{"$f":"B12/Inputs!$E$10/1000","v":7.7604293473161468},"2% of capital costs for panels plus batteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":7344.470334300001},{"$f":"$B12*AJ5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,{"$f":"$B12*CV5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,{"$f":"$B12*FH5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,{"$f":"$B12*HT5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,{"$f":"$B12*KF5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,{"$f":"$B12*MR5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,{"$f":"$B12*PD5/12","v":7344.470334300001},7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001,7344.470334300001]
["      Battery system maintenance (parts)",{"$f":"Capex!F74*0.03","v":78829.405874999997},{"$f":"B13/Inputs!$E$10/1000","v":6.941163520974218},"3% of Capital Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B13/12","v":6569.1171562499994},6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,{"$f":"AU$5*$B13/12","v":6569.1171562499994},6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,{"$f":"OO$5*$B13/12","v":6569.1171562499994},6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994,6569.1171562499994]
["      Bandwidth Consumption/internet access",{"$f":"Inputs!E11*100*12","v":1200},{"$f":"B14/Inputs!$E$10/1000","v":0.10566356720202874},"EUR 100 per site per month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(Calculations!AG245:AR245)","v":87078.487999999998},{"$f":"B15/Inputs!$E$10/1000","v":7.6675197238658779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668,7256.5406666666668]
["      Computing Infrastructure Repairs & Replacement",{"$f":"Inputs!E11*125*12","v":1500},{"$f":"B16/Inputs!$E$10/1000","v":0.13207945900253595},"EUR 0 per site per month first 4 years, 125/month thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Tools and Misc supplies",{"$f":"Inputs!E11*150*12","v":1800},{"$f":"B17/Inputs!$E$10/1000","v":0.15849535080304311},"150/month/site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E10*1000000*0.1","v":1135680}]
[null,{"$f":"SUM(B9:B18)","v":291941.53788660001},{"$f":"SUM(C9:C18)","v":25.706320256286983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$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":41312.980656059495},{"$f":"B23/Inputs!$E$10/1000","v":3.6377307565563801},"2% of revenues",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Calculations!AG233","v":4945.0186603997854},{"$f":"0.02*Calculations!AH233","v":4624.790074654722},{"$f":"0.02*Calculations!AI233","v":4236.0833199428707},{"$f":"0.02*Calculations!AJ233","v":3352.4818792893175},{"$f":"0.02*Calculations!AK233","v":2677.9618680231188},{"$f":"0.02*Calculations!AL233","v":1605.7456215162649},{"$f":"0.02*Calculations!AM233","v":2339.6211279213712},{"$f":"0.02*Calculations!AN233","v":2378.0552230271578},{"$f":"0.02*Calculations!AO233","v":3413.897419638025},{"$f":"0.02*Calculations!AP233","v":3474.9481561217481},{"$f":"0.02*Calculations!AQ233","v":3963.1475535991126},{"$f":"0.02*Calculations!AR233","v":4301.2297519260019},{"$f":"0.02*Calculations!AS233","v":4977.4606844820873},{"$f":"0.02*Calculations!AT233","v":4654.0440957120572},{"$f":"0.02*Calculations!AU233","v":4233.4484632495933},{"$f":"0.02*Calculations!AV233","v":3348.3573193953234},{"$f":"0.02*Calculations!AW233","v":2672.9692863789401},{"$f":"0.02*Calculations!AX233","v":1599.176639260098},{"$f":"0.02*Calculations!AY233","v":2330.2404869089551},{"$f":"0.02*Calculations!AZ233","v":2366.7256157731572},{"$f":"0.02*Calculations!BA233","v":3431.1421612613726},{"$f":"0.02*Calculations!BB233","v":3493.3621105711891},{"$f":"0.02*Calculations!BC233","v":3985.9131605205548},{"$f":"0.02*Calculations!BD233","v":4327.9339484514048},{"$f":"0.02*Calculations!BE233","v":4979.520096588687},{"$f":"0.02*Calculations!BF233","v":4683.7611254165204},{"$f":"0.02*Calculations!BG233","v":4204.0878976464364},{"$f":"0.02*Calculations!BH233","v":3325.6378554836269},{"$f":"0.02*Calculations!BI233","v":2650.3367374197783},{"$f":"0.02*Calculations!BJ233","v":1582.1846430929511},{"$f":"0.02*Calculations!BK233","v":2312.4267085770225},{"$f":"0.02*Calculations!BL233","v":2348.5819808705883},{"$f":"0.02*Calculations!BM233","v":3437.3139557505087},{"$f":"0.02*Calculations!BN233","v":3512.1240774258854},{"$f":"0.02*Calculations!BO233","v":4009.0756176879236},{"$f":"0.02*Calculations!BP233","v":4355.0687867951892},{"$f":"0.02*Calculations!BQ233","v":4944.3384084653726},{"$f":"0.02*Calculations!BR233","v":4713.9440969616899},{"$f":"0.02*Calculations!BS233","v":4175.1561821826745},{"$f":"0.02*Calculations!BT233","v":3303.2597334190527},{"$f":"0.02*Calculations!BU233","v":2622.9158081597948},{"$f":"0.02*Calculations!BV233","v":1565.3617902469327},{"$f":"0.02*Calculations!BW233","v":2294.8531499725837},{"$f":"0.02*Calculations!BX233","v":2329.0502303424792},{"$f":"0.02*Calculations!BY233","v":3411.7928042287472},{"$f":"0.02*Calculations!BZ233","v":3531.2359055712996},{"$f":"0.02*Calculations!CA233","v":4032.6372093951454},{"$f":"0.02*Calculations!CB233","v":4382.6369448545456},{"$f":"0.02*Calculations!CC233","v":4909.6598633218264},{"$f":"0.02*Calculations!CD233","v":4731.3617319440955},{"$f":"0.02*Calculations!CE233","v":4146.6504138224936},{"$f":"0.02*Calculations!CF233","v":3281.2207072408846},{"$f":"0.02*Calculations!CG233","v":2595.7678348843724},{"$f":"0.02*Calculations!CH233","v":1548.7063970197412},{"$f":"0.02*Calculations!CI233","v":2277.5180488393621},{"$f":"0.02*Calculations!CJ233","v":2313.0217909014655},{"$f":"0.02*Calculations!CK233","v":3386.6217215043412},{"$f":"0.02*Calculations!CL233","v":3550.6994786195737},{"$f":"0.02*Calculations!CM233","v":4056.6002595441896},{"$f":"0.02*Calculations!CN233","v":4410.6411435164136},{"$f":"0.02*Calculations!CO233","v":4875.4809820662549},{"$f":"0.02*Calculations!CP233","v":4697.7416778129855},{"$f":"0.02*Calculations!CQ233","v":4118.5677320864033},{"$f":"0.02*Calculations!CR233","v":3250.3568535837658},{"$f":"0.02*Calculations!CS233","v":2568.8901005094644},{"$f":"0.02*Calculations!CT233","v":1532.2167964691389},{"$f":"0.02*Calculations!CU233","v":2260.4196667527099},{"$f":"0.02*Calculations!CV233","v":2295.6016700056489},{"$f":"0.02*Calculations!CW233","v":3361.7981831272355},{"$f":"0.02*Calculations!CX233","v":3570.5167150951634},{"$f":"0.02*Calculations!CY233","v":4080.967131874268},{"$f":"0.02*Calculations!CZ233","v":4439.0841469260058},{"$f":"0.02*Calculations!DA233","v":4841.7983355321712},{"$f":"0.02*Calculations!DB233","v":4664.6001356255283},{"$f":"0.02*Calculations!DC233","v":4090.9053187641912},{"$f":"0.02*Calculations!DD233","v":3216.9285245404717},{"$f":"0.02*Calculations!DE233","v":2542.2799149976713},{"$f":"0.02*Calculations!DF233","v":1515.8913382461237},{"$f":"0.02*Calculations!DG233","v":2243.5562889452817},{"$f":"0.02*Calculations!DH233","v":2278.4191946098094},{"$f":"0.02*Calculations!DI233","v":3337.3196993788674},{"$f":"0.02*Calculations!DJ233","v":3590.6895686239332},{"$f":"0.02*Calculations!DK233","v":4061.0859418444711},{"$f":"0.02*Calculations!DL233","v":4409.5621921517368},{"$f":"0.02*Calculations!DM233","v":4808.6085441343712},{"$f":"0.02*Calculations!DN233","v":4631.9337806137637},{"$f":"0.02*Calculations!DO233","v":4063.6603976321217},{"$f":"0.02*Calculations!DP233","v":3183.8329509038153},{"$f":"0.02*Calculations!DQ233","v":2515.934615089021},{"$f":"0.02*Calculations!DR233","v":1499.728388429751},{"$f":"0.02*Calculations!DS233","v":2226.9262241350671},{"$f":"0.02*Calculations!DT233","v":2259.7901898544178},{"$f":"0.02*Calculations!DU233","v":3313.183815022468},{"$f":"0.02*Calculations!DV233","v":3611.2200281257406},{"$f":"0.02*Calculations!DW233","v":4031.8833513820923},{"$f":"0.02*Calculations!DX233","v":4378.3402786953529},{"$f":"0.02*Calculations!DY233","v":4775.9082775298411},{"$f":"0.02*Calculations!DZ233","v":4599.7393354902624},{"$f":"0.02*Calculations!EA233","v":4036.8302341743238},{"$f":"0.02*Calculations!EB233","v":3151.0668203287341},{"$f":"0.02*Calculations!EC233","v":2489.8515640344117},{"$f":"0.02*Calculations!ED233","v":1483.7263293636051},{"$f":"0.02*Calculations!EE233","v":2210.5278043557664},{"$f":"0.02*Calculations!EF233","v":2244.7603111427607},{"$f":"0.02*Calculations!EG233","v":3289.3881090567947},{"$f":"0.02*Calculations!EH233","v":3632.1101180105115},{"$f":"0.02*Calculations!EI233","v":4003.0927535480569},{"$f":"0.02*Calculations!EJ233","v":4347.5646611810153},{"$f":"0.02*Calculations!EK233","v":4743.6942542835986},{"$f":"0.02*Calculations!EL233","v":4568.013570119324},{"$f":"0.02*Calculations!EM233","v":3998.20084017402},{"$f":"0.02*Calculations!EN233","v":3118.6268534422211},{"$f":"0.02*Calculations!EO233","v":2464.028151331715},{"$f":"0.02*Calculations!EP233","v":1467.883559493898},{"$f":"0.02*Calculations!EQ233","v":2194.3593847895058},{"$f":"0.02*Calculations!ER233","v":2228.2805272563733},{"$f":"0.02*Calculations!ES233","v":3265.9301944733029},{"$f":"0.02*Calculations!ET233","v":3653.3618983778506},{"$f":"0.02*Calculations!EU233","v":3974.7112602613711},{"$f":"0.02*Calculations!EV233","v":4317.2322520862645},{"$f":"0.02*Calculations!EW233","v":4711.9632415394144},{"$f":"0.02*Calculations!EX233","v":4536.753301192909},{"$f":"0.02*Calculations!EY233","v":3957.3628757094616},{"$f":"0.02*Calculations!EZ233","v":3086.5098035151127},{"$f":"0.02*Calculations!FA233","v":2438.4617924645108},{"$f":"0.02*Calculations!FB233","v":1452.198493209178},{"$f":"0.02*Calculations!FC233","v":2178.4193436018609},{"$f":"0.02*Calculations!FD233","v":2212.0316369010393},{"$f":"0.02*Calculations!FE233","v":3242.8077180167015},{"$f":"0.02*Calculations!FF233","v":3674.9774652201845},{"$f":"0.02*Calculations!FG233","v":3946.7360243199928},{"$f":"0.02*Calculations!FH233","v":4287.3400081731288},{"$f":"0.02*Calculations!FI233","v":4680.7120546953902},{"$f":"0.02*Calculations!FJ233","v":4505.9553919112395},{"$f":"0.02*Calculations!FK233","v":3916.9314243390527},{"$f":"0.02*Calculations!FL233","v":3054.7124561371406},{"$f":"0.02*Calculations!FM233","v":2413.1499286434114},{"$f":"0.02*Calculations!FN233","v":1436.6695606816354},{"$f":"0.02*Calculations!FO233","v":2162.7060817791744},{"$f":"0.02*Calculations!FP233","v":2194.2801961086789},{"$f":"0.02*Calculations!FQ233","v":3220.0183599488873},{"$f":"0.02*Calculations!FR233","v":3696.9589506294765},{"$f":"0.02*Calculations!FS233","v":3919.1642391152159},{"$f":"0.02*Calculations!FT233","v":4257.8849301828095},{"$f":"0.02*Calculations!FU233","v":4649.9375570843558},{"$f":"0.02*Calculations!FV233","v":4475.6167516680525},{"$f":"0.02*Calculations!FW233","v":3876.9024395120437},{"$f":"0.02*Calculations!FX233","v":3023.2316288952179},{"$f":"0.02*Calculations!FY233","v":2388.0900265499718},{"$f":"0.02*Calculations!FZ233","v":1421.2952077099885},{"$f":"0.02*Calculations!GA233","v":2147.2180229681603},{"$f":"0.02*Calculations!GB233","v":2180.2200401215864},{"$f":"0.02*Calculations!GC233","v":3197.5598338162299},{"$f":"0.02*Calculations!GD233","v":3675.631608422209},{"$f":"0.02*Calculations!GE233","v":3891.9931383500998},{"$f":"0.02*Calculations!GF233","v":4228.8640625347607},{"$f":"0.02*Calculations!GG233","v":4604.9004748216466},{"$f":"0.02*Calculations!GH233","v":4445.7343357404598},{"$f":"0.02*Calculations!GI233","v":3837.2719149582404},{"$f":"0.02*Calculations!GJ233","v":2992.064171054938},{"$f":"0.02*Calculations!GK233","v":2363.2795780831434},{"$f":"0.02*Calculations!GL233","v":1406.0738955639315},{"$f":"0.02*Calculations!GM233","v":2131.9536133177671},{"$f":"0.02*Calculations!GN233","v":2164.6541424786083},{"$f":"0.02*Calculations!GO233","v":3175.4298862201731},{"$f":"0.02*Calculations!GP233","v":3649.1381856953212},{"$f":"0.02*Calculations!GQ233","v":3865.2199957619432},{"$f":"0.02*Calculations!GR233","v":4200.2744930301278},{"$f":"0.02*Calculations!GS233","v":4557.9886206847304},{"$f":"0.02*Calculations!GT233","v":4416.3051449833965},{"$f":"0.02*Calculations!GU233","v":3798.0358842870373},{"$f":"0.02*Calculations!GV233","v":2961.2069632452249},{"$f":"0.02*Calculations!GW233","v":2338.7161001082518},{"$f":"0.02*Calculations!GX233","v":1391.0041008301316},{"$f":"0.02*Calculations!GY233","v":2116.9113213232913},{"$f":"0.02*Calculations!GZ233","v":2149.312755608843},{"$f":"0.02*Calculations!HA233","v":3153.626296591151},{"$f":"0.02*Calculations!HB233","v":3623.0182174259185},{"$f":"0.02*Calculations!HC233","v":3838.8421248487421},{"$f":"0.02*Calculations!HD233","v":4172.1133525595196},{"$f":"0.02*Calculations!HE233","v":4511.5437409239239},{"$f":"0.02*Calculations!HF233","v":4382.8288129586945},{"$f":"0.02*Calculations!HG233","v":3759.1904205904493},{"$f":"0.02*Calculations!HH233","v":2930.656917146141},{"$f":"0.02*Calculations!HI233","v":2314.3971342084733},{"$f":"0.02*Calculations!HJ233","v":1376.0843152597599},{"$f":"0.02*Calculations!HK233","v":2102.0896376727246},{"$f":"0.02*Calculations!HL233","v":2132.415100137971},{"$f":"0.02*Calculations!HM233","v":3132.1468769657758},{"$f":"0.02*Calculations!HN233","v":3597.269083450085},{"$f":"0.02*Calculations!HO233","v":3812.8568785996258},{"$f":"0.02*Calculations!HP233","v":4144.3778148150968},{"$f":"0.02*Calculations!HQ233","v":4465.5611871391202},{"$f":"0.02*Calculations!HR233","v":4338.1275253759759},{"$f":"0.02*Calculations!HS233","v":3720.731636050084},{"$f":"0.02*Calculations!HT233","v":2900.4109751797928},{"$f":"0.02*Calculations!HU233","v":2290.32024643879},{"$f":"0.02*Calculations!HV233","v":1361.3130456175397},{"$f":"0.02*Calculations!HW233","v":2087.4870750953182},{"$f":"0.02*Calculations!HX233","v":2119.2973796125498},{"$f":"0.02*Calculations!HY233","v":3110.9894717672864},{"$f":"0.02*Calculations!HZ233","v":3571.8882006589006},{"$f":"0.02*Calculations!IA233","v":3787.2616492292459},{"$f":"0.02*Calculations!IB233","v":4117.0650960069224},{"$f":"0.02*Calculations!IC233","v":4420.0363572017477},{"$f":"0.02*Calculations!ID233","v":4293.8712075405501},{"$f":"0.02*Calculations!IE233","v":3682.6556815480349},{"$f":"0.02*Calculations!IF233","v":2870.4661102043146},{"$f":"0.02*Calculations!IG233","v":2266.4830270823854},{"$f":"0.02*Calculations!IH233","v":1346.6888135322961},{"$f":"0.02*Calculations!II233","v":2073.1021682123478},{"$f":"0.02*Calculations!IJ233","v":2104.6203787408967},{"$f":"0.02*Calculations!IK233","v":3090.151957589233},{"$f":"0.02*Calculations!IL233","v":3546.8730227393171},{"$f":"0.02*Calculations!IM233","v":3762.0538679160704},{"$f":"0.02*Calculations!IN233","v":4076.4712052933205},{"$f":"0.02*Calculations!IO233","v":4374.9646947941746},{"$f":"0.02*Calculations!IP233","v":4250.0554300928452},{"$f":"0.02*Calculations!IQ233","v":3644.958746281648},{"$f":"0.02*Calculations!IR233","v":2840.8193252108972},{"$f":"0.02*Calculations!IS233","v":2242.8830904094725},{"$f":"0.02*Calculations!IT233","v":1332.2101553489963},{"$f":"0.02*Calculations!IU233","v":2058.9334733900664},{"$f":"0.02*Calculations!IV233","v":2090.1618648500166},{"$f":"0.02*Calculations!IW233","v":3063.5749519935252},{"$f":"0.02*Calculations!IX233","v":3522.2210399187056},{"$f":"0.02*Calculations!IY233","v":3733.1872903234398},{"$f":"0.02*Calculations!IZ233","v":4034.8541146229854},{"$f":"0.02*Calculations!JA233","v":4330.3416889536966},{"$f":"0.02*Calculations!JB233","v":4206.6758077644363},{"$f":"0.02*Calculations!JC233","v":3607.6370573821146},{"$f":"0.02*Calculations!JD233","v":2811.4676530238439},{"$f":"0.02*Calculations!JE233","v":2219.5180744385198},{"$f":"0.02*Calculations!JF233","v":1317.8756219822585},{"$f":"0.02*Calculations!JG233","v":2038.2978695484619},{"$f":"0.02*Calculations!JH233","v":2074.0955810514965},{"$f":"0.02*Calculations!JI233","v":3032.005904864553},{"$f":"0.02*Calculations!JJ233","v":3497.9297787130654},{"$f":"0.02*Calculations!JK233","v":3694.9527252847374},{"$f":"0.02*Calculations!JL233","v":3993.6512926979153},{"$f":"0.02*Calculations!JM233","v":4286.1628736210523},{"$f":"0.02*Calculations!JN233","v":4163.7279989391482},{"$f":"0.02*Calculations!JO233","v":3570.6868795368769},{"$f":"0.02*Calculations!JP233","v":2782.4081560035906},{"$f":"0.02*Calculations!JQ233","v":2196.3856406998543},{"$f":"0.02*Calculations!JR233","v":1303.6837787713234},{"$f":"0.02*Calculations!JS233","v":2016.9347316662002},{"$f":"0.02*Calculations!JT233","v":2058.892066843101},{"$f":"0.02*Calculations!JU233","v":3000.7511053038907},{"$f":"0.02*Calculations!JV233","v":3473.9968016788494},{"$f":"0.02*Calculations!JW233","v":3657.0987583375695},{"$f":"0.02*Calculations!JX233","v":3952.8586157653331},{"$f":"0.02*Calculations!JY233","v":4242.4238271934528},{"$f":"0.02*Calculations!JZ233","v":4121.2077052185314},{"$f":"0.02*Calculations!KA233","v":3534.1045146157708},{"$f":"0.02*Calculations!KB233","v":2753.6379257527037},{"$f":"0.02*Calculations!KC233","v":2173.4834740016154},{"$f":"0.02*Calculations!KD233","v":1289.6332053364658},{"$f":"0.02*Calculations!KE233","v":1995.7842487336925},{"$f":"0.02*Calculations!KF233","v":2037.4277981573268},{"$f":"0.02*Calculations!KG233","v":2969.8074251989378},{"$f":"0.02*Calculations!KH233","v":3450.4197071683898},{"$f":"0.02*Calculations!KI233","v":3619.6216008967349},{"$f":"0.02*Calculations!KJ233","v":3912.4720011215031},{"$f":"0.02*Calculations!KK233","v":4199.1201720820354},{"$f":"0.02*Calculations!KL233","v":4079.1106709916485},{"$f":"0.02*Calculations!KM233","v":3497.8863013009054},{"$f":"0.02*Calculations!KN233","v":2725.1540828247898},{"$f":"0.02*Calculations!KO233","v":2150.8092821980449},{"$f":"0.02*Calculations!KP233","v":1275.7224954368376},{"$f":"0.02*Calculations!KQ233","v":1974.8443039211027},{"$f":"0.02*Calculations!KR233","v":2016.1771911070318},{"$f":"0.02*Calculations!KS233","v":2939.1717675752416},{"$f":"0.02*Calculations!KT233","v":3427.1961290889089},{"$f":"0.02*Calculations!KU233","v":3582.5175020897227},{"$f":"0.02*Calculations!KV233","v":3872.4874067031278},{"$f":"0.02*Calculations!KW233","v":4156.247574273747},{"$f":"0.02*Calculations!KX233","v":4037.4326830091745},{"$f":"0.02*Calculations!KY233","v":3462.028614720226},{"$f":"0.02*Calculations!KZ233","v":2696.9537764363131},{"$f":"0.02*Calculations!LA233","v":2128.3607959600736},{"$f":"0.02*Calculations!LB233","v":1261.9502568297255},{"$f":"0.02*Calculations!LC233","v":1954.1128014701412},{"$f":"0.02*Calculations!LD233","v":1992.7321507360857},{"$f":"0.02*Calculations!LE233","v":2908.8410662865431},{"$f":"0.02*Calculations!LF233","v":3404.3237366650774},{"$f":"0.02*Calculations!LG233","v":3545.7827483813057},{"$f":"0.02*Calculations!LH233","v":3832.9008306827895},{"$f":"0.02*Calculations!LI233","v":4113.8017428975691},{"$f":"0.02*Calculations!LJ233","v":3996.1695699616976},{"$f":"0.02*Calculations!LK233","v":3426.5278660847166},{"$f":"0.02*Calculations!LL233","v":2669.034184181271},{"$f":"0.02*Calculations!LM233","v":2106.1357685482021},{"$f":"0.02*Calculations!LN233","v":1248.3151111312075},{"$f":"0.02*Calculations!LO233","v":1933.5876664843122},{"$f":"0.02*Calculations!LP233","v":1974.3084756814483},{"$f":"0.02*Calculations!LQ233","v":2878.8122857079052},{"$f":"0.02*Calculations!LR233","v":3378.5577744740867},{"$f":"0.02*Calculations!LS233","v":3509.4136632018826},{"$f":"0.02*Calculations!LT233","v":3651.5172268935839},{"$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},{"$f":"0.02*Calculations!QJ233","v":0}]
["      Travel",9800,{"$f":"B24/Inputs!$E$10/1000","v":0.86291913214990146},"4 trips per month from Sao Miguel @ 125; 10 /month local island @ 40",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"AO$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"CP$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"FA$5*$B24/12","v":816.66666666666663},{"$f":"FB$5*$B24/12","v":816.66666666666663},816.66666666666663,{"$f":"FD$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"HP$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"KA$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"KX$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"LX$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"MH$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"MR$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"MY$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"NY$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"OO$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"PU$5*$B24/12","v":816.66666666666663},816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,816.66666666666663,{"$f":"QL$5*$B24/12","v":816.66666666666663}]
["      Accounting",2400,{"$f":"B25/Inputs!$E$10/1000","v":0.21132713440405748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$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",{"$f":"ROUND(Capex!F92*0.003,-2)","v":37700},{"$f":"B26/Inputs!$E$10/1000","v":3.3195970695970693},"0.3% of capex",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":3141.6666666666665},{"$f":"T26","v":3141.6666666666665},{"$f":"U26","v":3141.6666666666665},3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,{"$f":"CS$5*$B26/12","v":3141.6666666666665},3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,{"$f":"FA$5*$B26/12","v":3141.6666666666665},3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665,3141.6666666666665]
["      Legal",1500,{"$f":"B27/Inputs!$E$10/1000","v":0.13207945900253595},null,null,null,null,null,null,{"$f":"Calculations!H553","v":16179141.223259022},null,null,0,null,null,null,0,null,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,{"$f":"CP$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"FA$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"FT$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"LW$5*$B27/12","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      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":"6200*12","v":74400},{"$f":"B29/Inputs!$E$10/1000","v":6.5511411665257819},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":6200},{"$f":"$B29/12*M5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,{"$f":"$B29/12*BY5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,{"$f":"$B29/12*EK5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,{"$f":"$B29/12*GW5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,{"$f":"$B29/12*JI5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,{"$f":"$B29/12*LU5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,{"$f":"$B29/12*OG5","v":6200},6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200,6200]
["      Permits and Fees",{"$f":"(22)*1000","v":22000},{"$f":"B30/Inputs!$E$10/1000","v":1.9371653987038604},"Estimate 1000 per  Ha per year + 1000 EUR/MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",1000,{"$f":"B31/Inputs!$E$10/1000","v":8.8052972668357279E-2},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$f":"AO$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,83.333333333333329,{"$f":"CP$5*$B31/12","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$5*$B31/12","v":83.333333333333329},83.333333333333329,83.333333333333329,{"$f":"FD$5*$B31/12","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":"HO$5*$B31/12","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,{"$f":"KH$5*$B31/12","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]
["      Misc Admin Overhead incl Software",1000,{"$f":"B32/Inputs!$E$10/1000","v":8.8052972668357279E-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,{"$f":"SUM(B23:B32)","v":191112.98065605949},{"$f":"SUM(C24:C32)","v":13.190335305719923},{"$f":"Calculations!H553","v":16179141.223259022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Cost per kw",{"$f":"B33/(Inputs!E$10*1000)","v":16.828066062276303},{"$f":"B34/Inputs!$E$10/1000","v":1.4817612410429261E-3}]
[null,null,{"$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":483054.51854265947},{"$f":"C19+C33","v":38.896655562006906},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},6200,6200,6200,6200,6200,6200,6200,6200,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9341.6666666666661,9441.6666666666661,9441.6666666666661,9441.6666666666661,39826.813484283128,39506.584898538058,39117.878143826209,41434.276703172654,40759.756691906456,39837.540445399602,37193.082618471381,37231.51671357717,38267.358910188035,38328.409646671753,38816.609044149118,39154.691242476016,41664.25550836543,41340.838919595401,40920.243287132937,40035.152143278669,39359.76411026228,38285.97146314344,39017.0353107923,39053.520439656502,40117.936985144719,40180.156934454535,40672.707984403904,41014.728772334747,41666.314920472032,41370.555949299865,40890.882721529786,40012.432679366968,39337.131561303126,38268.9794669763,38999.221532460368,39035.376804753934,40124.108779633854,40198.918901309233,40695.870441571264,41041.863610678534,41631.133232348715,41400.738920845033,40861.951006066018,39990.054557302399,{"$f":"SUM(BW9:BW32)","v":39309.710632043141},38252.156614130283,39106.647973855928,39140.845054225829,40223.587628112095,40343.030729454644,40844.432033278492,41194.431768737886,41721.454687205172,41543.156555827438,40958.445237705841,40093.015531124234,39407.562658767718,38360.50122090309,39089.312872722709,39124.81661478481,40198.416545387685,40362.494302502921,40868.395083427538,41222.435967399761,41687.275805949597,41509.536501696326,40930.362555969747,40062.151677467111,39380.684924392808,38344.011620352489,39072.214490636055,39107.396493888991,40173.593007010582,40382.311538978509,40892.761955757618,41250.878970809346,41653.593159415512,41476.394959508871,40902.70014264754,40028.723348423817,39354.07473888102,38327.686162129474,39055.351112828626,39090.214018493156,40149.114523262215,40402.484392507278,40872.880765727816,41221.357016035079,41620.403368017716,41443.728604497104,40875.455221515462,39995.627774787157,39327.729438972361,38311.523212313092,39038.721048018408,39071.585013737764,40124.978638905814,40423.014852009081,40843.678175265442,41190.135102578693,41587.703101413186,41411.534159373608,40848.625058057667,39962.861644212076,39301.646387917754,38295.521153246948,39022.322628239112,39056.555135026101,{"$f":"SUM(EI9:EI32)","v":40101.182932940144},40443.904941893859,40814.8875774314,41159.359485064357,41555.489078166946,41379.80839400267,40809.995664057366,39930.421677325568,39275.822975215058,38279.678383377242,39006.154208672851,39040.07535113972,40077.725018356643,40465.156722261199,40786.506084144719,41129.027075969607,41523.758065422757,41348.548125076253,40769.157699592812,39898.304627398458,39250.256616347855,38263.993317092521,38990.21416748521,39023.826460784381,40054.602541900043,40486.77228910353,40758.530848203336,41099.134832056472,41492.506878578737,41317.750215794586,40728.726248222396,39866.507280020487,39224.944752526753,38248.464384564977,38974.50090566252,39006.075019992022,40031.813183832237,40508.753774512821,40730.959062998561,41069.679754066157,41461.732380967696,41287.411575551399,40688.697263395392,39835.026452778562,39199.884850433322,38233.090031593332,38959.01284685151,38992.01486400493,40009.35465769958,40487.426432305554,40703.787962233444,41040.658886418103,41416.695298704988,41257.529159623802,40649.066738841582,39803.85899493828,39175.074401966493,38217.86871944728,38943.748437201117,38976.448966361953,39987.224710103517,40460.933009578664,40677.014819645286,41012.069316913468,{"$f":"SUM(GU9:GU32)","v":41369.783444568071},41228.099968866743,40609.830708170382,39773.001787128575,39150.510923991598,38202.798924713476,38928.706145206634,38961.107579492185,39965.421120474501,40434.813041309266,40650.636948732084,40983.908176442863,41323.338564807265,41194.623636842036,40570.985244473799,39742.451741029487,39126.191958091818,38187.879139143108,38913.884461556074,38944.209924021321,39943.941700849122,40409.063907333431,40624.651702482974,40956.172638698445,41277.356011022464,41149.922349259323,40532.526459933426,39712.205799063137,39102.115070322136,38173.107869500884,38899.281898978668,38931.092203495893,39922.784295650628,40383.683024542246,40599.056473112592,40928.859919890267,41231.831181085094,41105.666031423891,40494.450505431385,39682.260934087659,39078.277850965729,38158.483637415637,38884.896992095695,38916.415202624245,39901.946781472579,40358.667846622666,40573.848691799416,40888.266029176666,41186.759518677522,41061.85025397619,40456.753570164998,39652.614149094246,39054.677914292821,38144.004979232341,38870.72829727341,38901.956688733357,39875.369775876869,40334.015863802051,40544.982114206789,40846.648938506332,41142.136512837038,41018.470631647782,40419.43188126546,39623.262476907192,{"$f":"SUM(JG9:JG32)","v":39031.312898321863},38129.670445865602,38850.092693431805,38885.890404934842,39843.800728747898,40309.724602596412,40506.747549168082,40805.446116581261,41097.957697504396,40975.522822822495,40382.481703420221,39594.202979886941,39008.180464583194,38115.478602654672,38828.729555549544,38870.686890726451,39812.545929187232,40285.791625562189,40468.89358222091,40764.653439648675,41054.218651076801,40933.002529101876,40345.899338499112,39565.432749636049,38985.278297884965,38101.428029219809,38807.579072617038,38849.222622040674,39781.602249082287,40262.21453105173,40431.41642478008,40724.266825004852,41010.914995965381,40890.905494874991,40309.681125184252,39536.948906708138,38962.604106081395,38087.517319320184,38786.639127804447,38827.972014990381,39750.966591458586,40238.990952972257,40394.312325973071,40684.282230586476,40968.042398157093,40849.227506892516,40273.823438603569,39508.748600319661,38940.155619843419,38073.745080713074,38765.907625353488,38804.526974619432,39720.635890169891,40216.118560548421,40357.57757226465,40644.695654566131,40925.596566780914,40807.964393845039,40238.322689968067,39480.829008064618,38917.930592431549,38060.109935014552,38745.382490367658,38786.103299564791,{"$f":"SUM(LS9:LS32)","v":39690.607109591248},40190.352598357429,40321.208487085227,40463.312050776927,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,{"$f":"SUM(OE9:OE32)","v":36811.794823883341},36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,36811.794823883341,1172491.7948238833]
[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":72789.255000000005},{"$f":"B38/Inputs!$E$10/1000","v":6.409310281065089}]
["Admin",{"$f":"Payroll!P35/Inputs!E10","v":0},{"$f":"B39","v":0}]
["Maint",{"$f":"Payroll!P46/Inputs!E10","v":6.4093102810650899},{"$f":"B40","v":6.4093102810650899}]
[null,null,{"$f":"B41/Inputs!$E$10/1000","v":0}]
["Total Including Payroll",{"$f":"B36+B38","v":555843.77354265947},{"$f":"C36+C38","v":45.305965843071995}]
[null,{"$f":"B42/Inputs!E10/1000","v":48.943696599628367},1.9577478639851349E-3]
[]
["PV",{"$f":"1.07*C45","v":23.268219352949007},{"$f":"C42-C46-C47","v":21.745999395279444}]
["BESS",{"$f":"1.07*C46","v":18.199443050955445},{"$f":"C13+C15+C40/5+C26*Capex!H121","v":17.00882528126677}]
["Land",7.0097210481825867,{"$f":"C29","v":6.5511411665257819}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.37542131515705651}]

{"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$6&\" - Payroll\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Payroll"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Inputs!$E$16, -1)+1","v":"2026-07-01"},{"$f":"T3+1","v":"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","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01",{"$f":"CF3+1","v":"2031-12-01"},"2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01",{"$f":"ER3+1","v":"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","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01",{"$f":"HD3+1","v":"2042-08-01"},"2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01",{"$f":"JP3+1","v":"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","2052-10-01","2052-11-01","2052-12-01",{"$f":"LY3+1","v":"2053-01-01"},"2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01",{"$f":"NE3+1","v":"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","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01",{"$f":"OG3+1","v":"2058-01-01"},"2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01",{"$f":"OM3+1","v":"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","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01",{"$f":"PS3+1","v":"2061-03-01"},"2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01",{"$f":"QY3+1","v":"2063-11-01"},"2063-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End",{"$f":"EOMONTH(T2, 0)","v":"2026-07-31"},{"$f":"EOMONTH(U2, 0)","v":"2026-08-31"},{"$f":"EOMONTH(V2, 0)","v":"2026-09-30"},"2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31",{"$f":"EOMONTH(CH2, 0)","v":"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","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30",{"$f":"EOMONTH(ET2, 0)","v":"2037-05-31"},"2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31",{"$f":"EOMONTH(HF2, 0)","v":"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","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31",{"$f":"EOMONTH(JR2, 0)","v":"2048-01-31"},"2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30",{"$f":"EOMONTH(KC2, 0)","v":"2048-12-31"},{"$f":"EOMONTH(KD2, 0)","v":"2049-01-31"},{"$f":"EOMONTH(KE2, 0)","v":"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",{"$f":"EOMONTH(LZ2, 0)","v":"2053-01-31"},"2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31",{"$f":"EOMONTH(NY2, 0)","v":"2057-04-30"},"2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31",{"$f":"EOMONTH(OH2, 0)","v":"2058-01-31"},"2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30",{"$f":"EOMONTH(ON2, 0)","v":"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",{"$f":"EOMONTH(QK2, 0)","v":"2062-08-31"},"2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30",{"$f":"EOMONTH(QV2, 0)","v":"2063-07-31"},{"$f":"EOMONTH(QW2, 0)","v":"2063-08-31"},{"$f":"EOMONTH(QX2, 0)","v":"2063-09-30"},{"$f":"EOMONTH(QY2, 0)","v":"2063-10-31"},"2063-11-30","2063-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Indexing Factor (Annual Increase)",2.5000000000000001E-2,null,null,null,"Head Office",null,null,null,"Pico",null,null,null,"Total",null,null,null,null,null,1,{"$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,{"$f":"E64/2","v":1.1530434782608696},2,0,0,1.1530434782608696,2,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},{"$f":"$E$64/2","v":1.1530434782608696},{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"$E$64/2","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696]
["Gardener (vegetation removal)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":1.1530434782608696},1,0,0,1.1530434782608696,1,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"AX21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"BJ21","v":1.1530434782608696},{"$f":"BK21","v":1.1530434782608696},{"$f":"BL21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"DW21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"GI21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"IU21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"LG21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"NS21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,{"$f":"QE21","v":1.1530434782608696},1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696,1.1530434782608696]
["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,{"$f":"SUM(F17:F24)","v":0.375},3,0,0,2.6360869565217393,4,0,0,{"$f":"SUM(N17:N24)","v":3.0110869565217393},{"$f":"SUM(O17:O24)","v":7},{"$f":"SUM(P17:P24)","v":0},{"$f":"SUM(Q17:Q24)","v":0},{"$f":"SUM(R24:R24)","v":0}]
[]
["Total Employees",null,null,null,null,{"$f":"F14+F25","v":0.375},3,0,0,2.6360869565217393,4,0,0,{"$f":"N14+N25","v":3.0110869565217393},{"$f":"O14+O25","v":7},{"$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":1.1530434782608696},2,15.315300000000001,0,1.1530434782608696,2,15.315300000000001,0,0,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},0,0,0,0,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,{"$f":"CY$5*$E42/12*CY21*1000","v":1480.0877173296565},1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1716.4479841649431,1716.4479841649431,1716.4479841649431,{"$f":"FK$5*$E42/12*FK21*1000","v":1716.4479841649431},1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,{"$f":"HW$5*$E42/12*HW21*1000","v":1942.0033462837732},1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,{"$f":"KI$5*$E42/12*KI21*1000","v":2197.198535446536},2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,{"$f":"MU$5*$E42/12*MU21*1000","v":2425.2960666882568},2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,{"$f":"PG$5*$E42/12*PG21*1000","v":2425.2960666882568},2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568]
["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},{"$f":"J22","v":1.1530434782608696},1,{"$f":"$E43*J43","v":15.315300000000001},{"$f":"M$8*J43*$B43","v":0},1.1530434782608696,1,15.315300000000001,0,0,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},0,0,0,0,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1340.8864218749998,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1374.4085824218751,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1408.7687969824219,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1443.9880169069818,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,1480.0877173296565,{"$f":"CY$5*$E43/12*CY22*1000","v":1480.0877173296565},1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1517.0899102628975,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1555.0171580194701,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1593.8925869699567,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1633.739901644205,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1674.5833991853103,1716.4479841649431,1716.4479841649431,1716.4479841649431,{"$f":"FK$5*$E43/12*FK22*1000","v":1716.4479841649431},1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1716.4479841649431,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1759.3591837690665,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1803.3431633632931,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1848.4267424473751,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1894.6374110085592,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,{"$f":"HW$5*$E43/12*HW22*1000","v":1942.0033462837732},1942.0033462837732,1942.0033462837732,1942.0033462837732,1942.0033462837732,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,1990.5534299408671,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2040.3172656893887,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2091.3251973316228,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2143.6083272649134,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,2197.198535446536,{"$f":"KI$5*$E43/12*KI22*1000","v":2197.198535446536},2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2252.1284988326993,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2308.4317113035167,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2366.1425040861041,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,{"$f":"MU$5*$E43/12*MU22*1000","v":2425.2960666882568},2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,{"$f":"PG$5*$E43/12*PG22*1000","v":2425.2960666882568},2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568,2425.2960666882568]
["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,{"$f":"SUM(F38:F45)","v":0.375},3,29.885625000000001,0,2.6360869565217393,4,42.903630000000007,0,3.0110869565217393,7,72.789255000000011,0,0]
[]
["Gross Payroll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,{"$f":"SUM(CF32:CF45)","v":6862.8634097658305},6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,{"$f":"SUM(ER32:ER45)","v":7764.7000257556147},7764.7000257556147,7764.7000257556147,7764.7000257556147,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,{"$f":"SUM(HD32:HD45)","v":9004.6715142662451},9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,{"$f":"SUM(JP32:JP45)","v":10187.959305623086},10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"SUM(MB32:MB45)","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"SUM(ON32:ON45)","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"SUM(QZ32:QZ45)","v":11526.740830977426},11526.740830977426]
["Payroll Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Payroll",null,null,null,null,{"$f":"F35+F46","v":0.375},3,29.885625000000001,0,2.6360869565217393,4,42.903630000000007,0,3.0110869565217393,8,72.789255000000011,0,0,null,{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6372.850919531249,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6532.1721925195307,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6695.4764973325191,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,{"$f":"CG48+CG49","v":6862.8634097658305},6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,6862.8634097658305,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7034.4349950099759,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7210.2958698852235,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7390.5532666323552,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7575.3170982981628,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,7764.7000257556147,{"$f":"ES48+ES49","v":7764.7000257556147},7764.7000257556147,7764.7000257556147,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,7958.8175263995063,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8157.7879645594921,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8361.7326636734797,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8570.7759802653163,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,8785.0453797719474,9004.6715142662451,{"$f":"HE48+HE49","v":9004.6715142662451},9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9004.6715142662451,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9229.7883021229009,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9460.5330096759717,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9697.0463349178699,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,9939.4724932908139,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,{"$f":"JQ48+JQ49","v":10187.959305623086},10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10187.959305623086,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10442.658288263661,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10703.724745470252,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,10971.317864107006,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11245.60081070968,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"LZ48+LZ49","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"NY48+NY49","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"OH48+OH49","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"ON48+ON49","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"QK48+QK49","v":11526.740830977426},11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,11526.740830977426,{"$f":"QV48+QV49","v":11526.740830977426},{"$f":"QW48+QW49","v":11526.740830977426},{"$f":"QX48+QX49","v":11526.740830977426},{"$f":"QY48+QY49","v":11526.740830977426},11526.740830977426,11526.740830977426]
[]
[]
[null,"Solar Panel Technicians "]
[null,"Panels","Min/panel/yr","Minutes/yr","hours/yr"]
[null,{"$f":"Inputs!E33","v":16224},2,{"$f":"B55*C55","v":32448},{"$f":"D55/60","v":540.79999999999995},"once every 3 months x 0.5 minutes per panel (cleaning)=2 minute/year/panel"]
[null,{"$f":"B55","v":16224},5,{"$f":"B56*C56","v":81120},1352,"0.4 minutes per panel per month(inspection)=5 minutes/year/panel"]
[null,{"$f":"B56","v":16224},2.5,{"$f":"B57*C57","v":40560},676,"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":11},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":68640},1144,"2 person-hours per week per hectare (vegetation maintenance)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":3712.8}]
[null,"Hours/ee/yr",null,null,{"$f":"35*46","v":1610}]
[null,"FTEs",null,null,{"$f":"E62/E63","v":2.3060869565217392}]

{"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$40","v":619.84050000000002},{"$f":"L2*Inputs!$E$40","v":2068.4565000000002},{"$f":"M2*Inputs!$E$40","v":3217.5990000000002},{"$f":"N2*Inputs!$E$40","v":3969.7650000000003},{"$f":"O2*Inputs!$E$40","v":4833.3630000000003},{"$f":"P2*Inputs!$E$40","v":4519.9605000000001},{"$f":"Q2*Inputs!$E$40","v":4081.1970000000006},{"$f":"R2*Inputs!$E$40","v":2883.3029999999999},{"$f":"S2*Inputs!$E$40","v":1378.971},{"$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$40","v":222.86400000000003},{"$f":"K3*Inputs!$E$40","v":1406.8290000000002},{"$f":"L3*Inputs!$E$40","v":2486.3265000000001},{"$f":"M3*Inputs!$E$40","v":4018.5165000000002},{"$f":"N3*Inputs!$E$40","v":4492.1025},{"$f":"O3*Inputs!$E$40","v":4262.2740000000003},{"$f":"P3*Inputs!$E$40","v":4749.7890000000007},{"$f":"Q3*Inputs!$E$40","v":4387.6350000000002},{"$f":"R3*Inputs!$E$40","v":3217.5990000000002},{"$f":"S3*Inputs!$E$40","v":1692.3735000000001},{"$f":"T3*Inputs!$E$40","v":125.361},{"$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$40","v":55.716000000000008},{"$f":"J4*Inputs!$E$40","v":947.17200000000014},{"$f":"K4*Inputs!$E$40","v":2103.279},{"$f":"L4*Inputs!$E$40","v":3677.2560000000003},{"$f":"M4*Inputs!$E$40","v":3809.5815000000002},{"$f":"N4*Inputs!$E$40","v":5515.884},{"$f":"O4*Inputs!$E$40","v":5766.6059999999998},{"$f":"P4*Inputs!$E$40","v":5912.8605000000007},{"$f":"Q4*Inputs!$E$40","v":5411.4165000000003},{"$f":"R4*Inputs!$E$40","v":4443.3510000000006},{"$f":"S4*Inputs!$E$40","v":2291.3205000000003},{"$f":"T4*Inputs!$E$40","v":682.52100000000007},{"$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$40","v":431.79900000000004},{"$f":"J5*Inputs!$E$40","v":1768.9830000000002},{"$f":"K5*Inputs!$E$40","v":3203.67},{"$f":"L5*Inputs!$E$40","v":5209.4460000000008},{"$f":"M5*Inputs!$E$40","v":6066.0795000000007},{"$f":"N5*Inputs!$E$40","v":6581.4525000000003},{"$f":"O5*Inputs!$E$40","v":6086.9730000000009},{"$f":"P5*Inputs!$E$40","v":5947.683},{"$f":"Q5*Inputs!$E$40","v":5759.6414999999997},{"$f":"R5*Inputs!$E$40","v":4478.1734999999999},{"$f":"S5*Inputs!$E$40","v":2542.0425},{"$f":"T5*Inputs!$E$40","v":975.03},{"$f":"U5*Inputs!$E$40","v":27.858000000000004},{"$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$40","v":222.86400000000003},{"$f":"I6*Inputs!$E$40","v":786.98849999999993},{"$f":"J6*Inputs!$E$40","v":2124.1725000000001},{"$f":"K6*Inputs!$E$40","v":3356.8890000000006},{"$f":"L6*Inputs!$E$40","v":4854.2565000000004},{"$f":"M6*Inputs!$E$40","v":5975.5410000000002},{"$f":"N6*Inputs!$E$40","v":5989.47},{"$f":"O6*Inputs!$E$40","v":6456.0915000000005},{"$f":"P6*Inputs!$E$40","v":6052.1504999999997},{"$f":"Q6*Inputs!$E$40","v":5641.2449999999999},{"$f":"R6*Inputs!$E$40","v":4192.6289999999999},{"$f":"S6*Inputs!$E$40","v":2409.7170000000001},{"$f":"T6*Inputs!$E$40","v":1121.2845000000002},{"$f":"U6*Inputs!$E$40","v":188.04150000000001},{"$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$40","v":417.87},{"$f":"I7*Inputs!$E$40","v":905.3850000000001},{"$f":"J7*Inputs!$E$40","v":2054.5275000000001},{"$f":"K7*Inputs!$E$40","v":3022.5930000000003},{"$f":"L7*Inputs!$E$40","v":4756.7535000000007},{"$f":"M7*Inputs!$E$40","v":5808.393},{"$f":"N7*Inputs!$E$40","v":6637.1684999999998},{"$f":"O7*Inputs!$E$40","v":7131.648000000001},{"$f":"P7*Inputs!$E$40","v":7124.683500000001},{"$f":"Q7*Inputs!$E$40","v":6302.8725000000013},{"$f":"R7*Inputs!$E$40","v":5515.884},{"$f":"S7*Inputs!$E$40","v":3440.4630000000006},{"$f":"T7*Inputs!$E$40","v":1601.835},{"$f":"U7*Inputs!$E$40","v":355.18950000000001},{"$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$40","v":348.22500000000002},{"$f":"I8*Inputs!$E$40","v":800.91750000000002},{"$f":"J8*Inputs!$E$40","v":2270.4270000000001},{"$f":"K8*Inputs!$E$40","v":3677.2560000000003},{"$f":"L8*Inputs!$E$40","v":5125.8720000000003},{"$f":"M8*Inputs!$E$40","v":6546.630000000001},{"$f":"N8*Inputs!$E$40","v":6818.2455},{"$f":"O8*Inputs!$E$40","v":6985.3935000000001},{"$f":"P8*Inputs!$E$40","v":7068.9675000000007},{"$f":"Q8*Inputs!$E$40","v":6156.6180000000004},{"$f":"R8*Inputs!$E$40","v":5432.31},{"$f":"S8*Inputs!$E$40","v":3607.6109999999999},{"$f":"T8*Inputs!$E$40","v":1873.4505000000001},{"$f":"U8*Inputs!$E$40","v":501.44400000000002},{"$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$40","v":6.964500000000001},{"$f":"I9*Inputs!$E$40","v":578.05349999999999},{"$f":"J9*Inputs!$E$40","v":1817.7345},{"$f":"K9*Inputs!$E$40","v":3245.4570000000003},{"$f":"L9*Inputs!$E$40","v":4680.1440000000002},{"$f":"M9*Inputs!$E$40","v":6595.3815000000013},{"$f":"N9*Inputs!$E$40","v":6783.4230000000007},{"$f":"O9*Inputs!$E$40","v":7068.9675000000007},{"$f":"P9*Inputs!$E$40","v":7458.9795000000013},{"$f":"Q9*Inputs!$E$40","v":6853.0680000000002},{"$f":"R9*Inputs!$E$40","v":5418.3810000000003},{"$f":"S9*Inputs!$E$40","v":3482.25},{"$f":"T9*Inputs!$E$40","v":1469.5095000000001},{"$f":"U9*Inputs!$E$40","v":195.00600000000003},{"$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$40","v":327.33150000000001},{"$f":"J10*Inputs!$E$40","v":1692.3735000000001},{"$f":"K10*Inputs!$E$40","v":3600.6465000000003},{"$f":"L10*Inputs!$E$40","v":5195.5170000000007},{"$f":"M10*Inputs!$E$40","v":6163.5825000000004},{"$f":"N10*Inputs!$E$40","v":6435.1980000000003},{"$f":"O10*Inputs!$E$40","v":6288.9435000000003},{"$f":"P10*Inputs!$E$40","v":6379.4820000000009},{"$f":"Q10*Inputs!$E$40","v":5843.2155000000012},{"$f":"R10*Inputs!$E$40","v":4150.8420000000006},{"$f":"S10*Inputs!$E$40","v":2569.9005000000002},{"$f":"T10*Inputs!$E$40","v":821.81100000000004},{"$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$40","v":34.822500000000005},{"$f":"J11*Inputs!$E$40","v":1023.7815000000001},{"$f":"K11*Inputs!$E$40","v":2799.7289999999998},{"$f":"L11*Inputs!$E$40","v":4046.3744999999999},{"$f":"M11*Inputs!$E$40","v":5111.9430000000002},{"$f":"N11*Inputs!$E$40","v":5501.9550000000008},{"$f":"O11*Inputs!$E$40","v":5139.8010000000004},{"$f":"P11*Inputs!$E$40","v":5362.6650000000009},{"$f":"Q11*Inputs!$E$40","v":4311.0255000000006},{"$f":"R11*Inputs!$E$40","v":3001.6994999999997},{"$f":"S11*Inputs!$E$40","v":1225.7520000000002},{"$f":"T11*Inputs!$E$40","v":13.929000000000002},{"$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$40","v":445.72800000000007},{"$f":"K12*Inputs!$E$40","v":1984.8825000000002},{"$f":"L12*Inputs!$E$40","v":3266.3505000000005},{"$f":"M12*Inputs!$E$40","v":4317.9900000000007},{"$f":"N12*Inputs!$E$40","v":4923.9015000000009},{"$f":"O12*Inputs!$E$40","v":4763.7179999999998},{"$f":"P12*Inputs!$E$40","v":4478.1734999999999},{"$f":"Q12*Inputs!$E$40","v":3941.9070000000002},{"$f":"R12*Inputs!$E$40","v":2235.6044999999999},{"$f":"S12*Inputs!$E$40","v":494.47950000000003},{"$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$40","v":6.964500000000001},{"$f":"K13*Inputs!$E$40","v":912.34950000000015},{"$f":"L13*Inputs!$E$40","v":2012.7405000000001},{"$f":"M13*Inputs!$E$40","v":2590.7940000000003},{"$f":"N13*Inputs!$E$40","v":2493.2910000000002},{"$f":"O13*Inputs!$E$40","v":3078.3090000000002},{"$f":"P13*Inputs!$E$40","v":2757.942},{"$f":"Q13*Inputs!$E$40","v":2653.4745000000003},{"$f":"R13*Inputs!$E$40","v":1476.4740000000002},{"$f":"S13*Inputs!$E$40","v":167.148},{"$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},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,995.9235000000001,3921.0135,14374.728000000001,29933.421000000002,47379.493499999997,60222.031500000012,66141.856500000009,67862.088000000003,67813.336500000005,61343.316000000006,46446.250500000009,25302.028500000004,8684.7314999999999,1267.5390000000002,0,0,0,0,{"$f":"SUM(B27:Y27)","v":501687.75750000001}]
[]
[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$6&\" - Electricity Production Forecast by Month\"","v":"Força Açoreana, S.A.:  Azores PV & BESS (Pico) - Electricity Production Forecast by Month"}]
[]
[]
[]
[null,"Monthly Production",null,"Production",null,null,null,null,null,null,"Excess",null,"Totals"]
[null,null,null,"Gross","Losses","Curtailed","Net","Used Internally",null,"Prod Sold","Amount","%","(Figures in Kwh unless noted)"]
[1,"January","kWh",{"$f":"E7+F7+G7","v":902374.62946154433},{"$f":"G7/0.915-G7","v":76701.84350423119},0,{"$f":"'Detailed Production Projections'!B40","v":825672.78595731314},{"$f":"'Detailed Production Projections'!B32","v":-33201},null,{"$f":"'Detailed Production Projections'!B36*-1","v":-552864.36992027797},{"$f":"SUM(G7:J7)","v":239607.41603703517},{"$f":"K7/G7","v":0.29019657679431227},"Projected Demand (2028)",{"$f":"'Detailed Production Projections'!B542","v":68394637.431310162}]
[2,"February","kWh",918190.02621350822,78046.152228148188,0,{"$f":"'Detailed Production Projections'!B84","v":840143.87398536003},{"$f":"'Detailed Production Projections'!B76","v":-36652},null,{"$f":"'Detailed Production Projections'!B80*-1","v":-548074.20227610669},255417.67170925334,0.30401658527561215,"Projected Renewables Production",{"$f":"'Detailed Production Projections'!B547","v":24053123.778012153}]
[3,"March","kWh",1329287.4056629771,112989.42948135291,0,{"$f":"'Detailed Production Projections'!B128","v":1216297.9761816242},{"$f":"'Detailed Production Projections'!B120","v":-42247.447155255999},null,{"$f":"'Detailed Production Projections'!B124*-1","v":-835702.88065375562},338347.64837261254,0.27817825483423203,"   Wind",{"$f":"'Detailed Production Projections'!B545","v":17328227.770113803}]
[4,"April","kWh",1554408.6598478365,132124.73608706612,0,{"$f":"'Detailed Production Projections'!B172","v":1422283.9237607704},{"$f":"'Detailed Production Projections'!B164","v":-43647.313139639999},null,{"$f":"'Detailed Production Projections'!B168*-1","v":-864548.52314568392},514088.0874754464,0.36145250528889233,"   PV",{"$f":"'Detailed Production Projections'!B546","v":6724896.0078983521}]
[5,"May","kWh",1615795.3392909544,137342.60383973108,0,{"$f":"'Detailed Production Projections'!B216","v":1478452.7354512233},{"$f":"'Detailed Production Projections'!B208","v":-51646},null,{"$f":"'Detailed Production Projections'!B212*-1","v":-1014503.9652484935},412302.77020272985,0.27887450191425645,"Minimum Non-Renewables Production",{"$f":"'Detailed Production Projections'!B549","v":8760000}]
[6,"June","kWh",{"$f":"E12+F12+G12","v":1744325.7672877379},{"$f":"G12/0.915-G12","v":148267.69021945773},0,{"$f":"'Detailed Production Projections'!B260","v":1596058.0770682802},{"$f":"'Detailed Production Projections'!B252","v":-49980},null,{"$f":"'Detailed Production Projections'!B256*-1","v":-1133285.4679932345},{"$f":"SUM(G12:J12)","v":412792.60907504568},0.25863257421890556,"Net Projected Demand (Surplus)",{"$f":"'Detailed Production Projections'!B551","v":37991361.699219652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":1744325.7672877379},148267.69021945773,0,1596058.0770682802,-49980,0,-1133285.4679932345,412792.60907504568,0.25863257421890556,{"$f":"M10","v":"   PV"},{"$f":"N10","v":6724896.0078983521},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1744325.7672877379,148267.69021945773,0,1596058.0770682802,-49980,0,-1133285.4679932345,{"$f":"AJ12","v":412792.60907504568},0.25863257421890556,"   PV",6724896.0078983521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1744325.7672877379,148267.69021945773,0,1596058.0770682802,-49980,0,-1133285.4679932345,412792.60907504568,0.25863257421890556,"   PV",6724896.0078983521,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"July","kWh",1872444.4508781475,159157.77832464245,0,{"$f":"'Detailed Production Projections'!B304","v":1713286.6725535051},{"$f":"'Detailed Production Projections'!B296","v":-51646},null,{"$f":"'Detailed Production Projections'!B300*-1","v":-1330998.5801247526},330642.09242875245,0.19298702180176253,"PV Production Net of Curtailment",{"$f":"'Detailed Production Projections'!B559","v":14755107.518181851}]
[8,"August","kWh",1821388.1444878001,154817.992281463,0,{"$f":"'Detailed Production Projections'!B348","v":1666570.1522063371},{"$f":"'Detailed Production Projections'!B340","v":-48165.555894407},null,{"$f":"'Detailed Production Projections'!B344*-1","v":-1227253.9186709372},391150.67764099292,0.23470399798241723,"PV Production Sold Directly",{"$f":"J19*-1","v":11074829.375929087}]
[9,"September","kWh",1566760.9920390495,133174.68432331923,0,{"$f":"'Detailed Production Projections'!B392","v":1433586.3077157303},{"$f":"'Detailed Production Projections'!B384","v":-42840},null,{"$f":"'Detailed Production Projections'!B388*-1","v":-1200610.6009161216},190135.70679960866,0.13262941043470902,"PV Production Stored",{"$f":"E35","v":3172793.3789082048}]
[10,"October","kWh",1229682.0222139508,104522.97188818571,0,{"$f":"'Detailed Production Projections'!B436","v":1125159.050325765},{"$f":"'Detailed Production Projections'!B428","v":-38349.891260848999},null,{"$f":"'Detailed Production Projections'!B432*-1","v":-1012494.9670303052},74314.19203461078,6.6047721887047647E-2]
[11,"November","kWh",977157.70726918045,83058.40511788032,0,{"$f":"'Detailed Production Projections'!B480","v":894099.30215130013},{"$f":"'Detailed Production Projections'!B472","v":-35700},null,{"$f":"'Detailed Production Projections'!B476*-1","v":-844404.79501918319},13994.507132116938,1.5652072536512032E-2,"Excess as % of Available Production (2028)",{"$f":"L19","v":0.21503017683866812}]
[12,"December","kWh",593985.42166627536,50488.760841633426,0,{"$f":"'Detailed Production Projections'!B524","v":543496.66082464193},{"$f":"'Detailed Production Projections'!B516","v":-33409.555894407},null,{"$f":"'Detailed Production Projections'!B520*-1","v":-510087.10493023501},0,0,"Weekday Excess as% of Available Production",{"$f":"'Detailed Production Projections'!C576","v":0.1835018960120775}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":16125800.566318963},{"$f":"SUM(E7:E18)","v":1370693.0481371114},0,14755107.518181851,-507484.76334455895,null,-11074829.375929087,3172793.3789082048,0.21503017683866812,"Saturday Excess",{"$f":"'Detailed Production Projections'!AB576","v":0.26578432064401236}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunday Excess",{"$f":"'Detailed Production Projections'!BA576","v":0.34378956881752748}]
[null,null,null,"Storage",null,null,null,null,"Usage",null,null,null,"Gwh/MWp",{"$f":"(D19-E19)/Inputs!E10/1000000","v":1.2992310790171397}]
[null,null,null,"Purchased","Prod Stored","Storage Used","Losses","Storage Sold","Storage Used","Prod Used","Total Used",null,"MWp",{"$f":"Inputs!E10","v":11.3568}]
[1,"January","kWh",{"$f":"(H7-J23+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K7))*(1+Inputs!$E$66*2)","v":43704.313892659811},{"$f":"K7","v":239607.41603703517},{"$f":"J23-K23","v":-55335},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},{"$f":"SUM(D23:G23)","v":178278.19293018244},{"$f":"K23-J23","v":55335},{"$f":"H7*-1","v":33201},{"$f":"Inputs!$E$81*24*31","v":88536},null,"Peak Production in MW",8]
[2,"February","kWh",{"$f":"(H8-J24+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*28-K8))*(1+Inputs!$E$66*2)","v":-20406.501824412786},{"$f":"K8","v":255417.67170925334},{"$f":"J24-K24","v":-43316},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*28","v":-44889.001160850014},{"$f":"SUM(D24:G24)","v":146806.16872399053},{"$f":"K24-J24","v":43316},{"$f":"H8*-1","v":36652},{"$f":"Inputs!$E$81*24*28","v":79968},null,"Available Storage in MW Y1",{"$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$66*2)","v":-89998.201868450109},338347.64837261254,-46288.552844744001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},152362.35665990593,46288.552844744001,42247.447155255999,{"$f":"Inputs!$E$81*24*31","v":88536},null,"Available storage in MW Y25",{"$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$66*2)","v":-307023.95367875416},514088.0874754464,-42032.686860360001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-48095.358386625019},116936.08854970723,42032.686860360001,43647.313139639999,{"$f":"Inputs!$E$81*24*30","v":85680},null,"Available Storage in Minutes of Peak Production Y1",{"$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$66*2)","v":-196142.80757932682},412302.77020272985,-36890,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},129571.42562389051,36890,51646,{"$f":"Inputs!$E$81*24*31","v":88536},null,"Available Storage in Minutes of Peak Production Y25",{"$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$66*2)","v":-205596.65897200521},412792.60907504568,-35700,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-48095.358386625019},123400.59171641545,35700,49980,{"$f":"Inputs!$E$81*24*30","v":85680}]
[7,"July","kWh",{"$f":"(H13-J29+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K13))*(1+Inputs!$E$66*2)","v":-102691.24661741205},330642.09242875245,-36890,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},141362.30881182788,36890,51646,{"$f":"Inputs!$E$81*24*31","v":88536}]
[8,"August","kWh",{"$f":"(H14-J30+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K14))*(1+Inputs!$E$66*2)","v":-163970.62865382753},391150.67764099292,-40370.444105593,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},137111.06788205987,40370.444105593,48165.555894407,{"$f":"Inputs!$E$81*24*31","v":88536}]
[9,"September","kWh",{"$f":"(H15-J31+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K15))*(1+Inputs!$E$66*2)","v":65551.266451854346},190135.70679960866,-42840,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-48095.358386625019},164751.61486483799,42840,42840,{"$f":"Inputs!$E$81*24*30","v":85680}]
[10,"October","kWh",{"$f":"(H16-J32+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K16))*(1+Inputs!$E$66*2)","v":221079.35342448647},74314.19203461078,-50186.108739151001,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},195508.89972043372,50186.108739151001,38349.891260848999,{"$f":"Inputs!$E$81*24*31","v":88536}]
[11,"November","kWh",{"$f":"(H17-J33+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K17))*(1+Inputs!$E$66*2)","v":283467.14511283563},13994.507132116938,-49980,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-48095.358386625019},199386.29385832755,49980,35700,{"$f":"Inputs!$E$81*24*30","v":85680}]
[12,"December","kWh",{"$f":"(H18-J34+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K18))*(1+Inputs!$E$66*2)","v":317431.00718340132},0,-55126.444105593,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-49698.536999512515},212606.02607829578,55126.444105593,33409.555894407,{"$f":"Inputs!$E$81*24*31","v":88536}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":-154596.91312895122},3172793.3789082048,-534955.236655441,-585160.19370393769,1898081.0354198753,534955.236655441,507484.76334455895,1042440]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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)",{"$f":"4*AB11+4*BA11+19*C11+BZ11*4","v":4859355.8570601828},162502.2878250542,5202.0361069428336,4904.7740689602688,4904.7740689602688,4756.1445517190496,4756.1445517190496,4904.7740689602688,5053.4035862014916,5499.292137925152,6539.6722298999539,7580.1053793022347,8025.9939310258969,7877.3644137846759,7728.7348965434539,7877.3644137846759,7728.7348965434539,7580.1053793022347,7580.1053793022347,7728.7348965434539,8323.2529655083363,8780.7644806830231,8334.2990943977202,7441.325831087308,6994.8462812220705,6399.5402147350851,144051.41915725544,4941.9343015956911,4659.5353655122553,4659.5353655122553,4518.3373241330983,4470.7758786159065,4561.4398841330521,4598.5972634433547,4173.9627326851896,4937.4525335744629,5722.9795613731894,6059.6254179245525,5971.0422256487846,7728.7348965434539,7325.9489048197493,6955.8614068891138,6822.0948413720134,6822.0948413720134,7110.4361048199808,7657.3927282676696,7902.6880326147229,7500.86918495795,6697.1932479785764,6365.3101159120843,5887.5769975562807,136399.39011372862,5202.0361069428336,4904.7740689602688,4904.7740689602688,4756.1445517190496,4756.1445517190496,4904.7740689602688,4598.5972634433547,3756.5664594166706,4443.7072802170187,5150.6816052358681,5453.6628761320972,5373.9380030839066,6955.8614068891138,6593.354014337775,6260.2752662002013,6139.8853572348125,6139.8853572348125,6399.3924943379816,6891.6534554409018,7112.4192293532515,6750.7822664621563,6697.1932479785764,6365.3101159120843,5887.5769975562807,162502.28782505417,5202.0361069428336,4904.7740689602688,4904.7740689602688,4756.1445517190496,4756.1445517190496,4904.7740689602688,5053.4035862014916,5499.292137925152,6539.6722298999539,7580.1053793022347,8025.9939310258969,7877.3644137846759,7728.7348965434539,7877.3644137846759,7728.7348965434539,7580.1053793022347,7580.1053793022347,7728.7348965434539,8323.2529655083363,8780.7644806830231,8334.2990943977202,7441.325831087308,6994.8462812220705,6399.5402147350851]
["Electric Boat Demand",{"$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",{"$f":"4*AB13+4*BA13+19*C13+BZ13*4","v":88536},{"$f":"SUM(D13:AA13)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC13:AZ13)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB13:BY13)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA13","v":2856},{"$f":"BB13","v":119},{"$f":"BC13","v":119},{"$f":"BD13","v":119},{"$f":"BE13","v":119},{"$f":"BF13","v":119},{"$f":"BG13","v":119},{"$f":"BH13","v":119},{"$f":"BI13","v":119},{"$f":"BJ13","v":119},{"$f":"BK13","v":119},{"$f":"BL13","v":119},{"$f":"BM13","v":119},{"$f":"BN13","v":119},{"$f":"BO13","v":119},{"$f":"BP13","v":119},{"$f":"BQ13","v":119},{"$f":"BR13","v":119},{"$f":"BS13","v":119},{"$f":"BT13","v":119},{"$f":"BU13","v":119},{"$f":"BV13","v":119},{"$f":"BW13","v":119},{"$f":"BX13","v":119},{"$f":"BY13","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B11:B13)","v":5741491.8570601828},190958.2878250542,5321.0361069428336,5023.7740689602688,5023.7740689602688,4875.1445517190496,4875.1445517190496,5023.7740689602688,5172.4035862014916,7218.292137925152,8258.6722298999539,9299.1053793022347,9744.993931025896,9596.364413784675,9447.7348965434539,9596.364413784675,9447.7348965434539,9299.1053793022347,9299.1053793022347,9447.7348965434539,10042.252965508336,10499.764480683023,10053.29909439772,9160.325831087308,8713.8462812220714,6518.5402147350851,172507.41915725544,5060.9343015956911,4778.5353655122553,4778.5353655122553,4637.3373241330983,4589.7758786159065,{"$f":"SUM(AH11:AH13)","v":4680.4398841330521},4717.5972634433547,5892.9627326851896,6656.4525335744629,7441.9795613731894,7778.6254179245525,7690.0422256487846,9447.7348965434539,9044.9489048197502,8674.8614068891147,8541.0948413720143,8541.0948413720143,8829.4361048199808,9376.3927282676705,9621.688032614722,9219.86918495795,8416.1932479785755,8084.3101159120843,6006.5769975562807,164855.39011372862,5321.0361069428336,5023.7740689602688,5023.7740689602688,4875.1445517190496,4875.1445517190496,5023.7740689602688,4717.5972634433547,5475.5664594166701,6162.7072802170187,6869.6816052358681,7172.6628761320972,7092.9380030839066,{"$f":"SUM(BN11:BN13)","v":8674.8614068891147},8312.3540143377759,7979.2752662002013,7858.8853572348125,7858.8853572348125,8118.3924943379816,8610.6534554409009,8831.4192293532506,8469.7822664621563,8416.1932479785755,8084.3101159120843,6006.5769975562807,190958.28782505417,5321.0361069428336,5023.7740689602688,5023.7740689602688,4875.1445517190496,4875.1445517190496,5023.7740689602688,5172.4035862014916,7218.292137925152,8258.6722298999539,9299.1053793022347,9744.993931025896,9596.364413784675,9447.7348965434539,9596.364413784675,9447.7348965434539,9299.1053793022347,9299.1053793022347,9447.7348965434539,10042.252965508336,{"$f":"SUM(CT11:CT13)","v":10499.764480683023},10053.29909439772,9160.325831087308,8713.8462812220714,6518.5402147350851]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:U14)","v":85178.243586132288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL14:AT14)","v":75989.818200762864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK14:BS14)","v":69937.936380686573}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB17+4*BA17+19*C17+BZ17*4","v":2525098.2135915938},81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671]
["   PV",376314.68393385463,{"$f":"SUM(D18:AA18)","v":12139.183352704988},{"$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$31*M29","v":272.89399302620461},{"$f":"Inputs!$E$43/Inputs!$E$31*N29","v":910.66871830092998},{"$f":"Inputs!$E$43/Inputs!$E$31*O29","v":1416.5957840236688},{"$f":"Inputs!$E$43/Inputs!$E$31*P29","v":1747.748045224007},{"$f":"Inputs!$E$43/Inputs!$E$31*Q29","v":2127.9599006762469},{"$f":"Inputs!$E$43/Inputs!$E$31*R29","v":1989.9797918427728},{"$f":"Inputs!$E$43/Inputs!$E$31*S29","v":1796.8076394759091},{"$f":"Inputs!$E$43/Inputs!$E$31*T29","v":1269.4170012679629},{"$f":"Inputs!$E$43/Inputs!$E$31*U29","v":607.11247886728654},{"$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":12139.183352704988},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,272.89399302620461,910.66871830092998,1416.5957840236688,1747.748045224007,2127.9599006762469,1989.9797918427728,1796.8076394759091,1269.4170012679629,607.11247886728654,0,0,0,0,0,0,12139.183352704988,0,0,0,0,0,0,0,0,0,272.89399302620461,910.66871830092998,1416.5957840236688,1747.748045224007,2127.9599006762469,1989.9797918427728,1796.8076394759091,1269.4170012679629,607.11247886728654,0,0,0,0,0,0,12139.183352704988,0,0,0,0,0,0,0,0,0,272.89399302620461,910.66871830092998,1416.5957840236688,1747.748045224007,2127.9599006762469,{"$f":"BP18","v":1989.9797918427728},1796.8076394759091,1269.4170012679629,607.11247886728654,0,0,0,0,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B17:B18)","v":2901412.8975254484},93593.964436304785,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3923.5592887094949,5017.6671759446317,5979.94547424751,6311.0977354478482,6234.9583583199492,7009.6445734072968,6816.4724210404329,4463.7491349908405,4257.7777745505773,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,93593.964436304785,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,{"$f":"SUM(AH17:AH18)","v":1825.3326478416452},2281.5269945868095,2281.5269945868095,3422.4321819667784,3923.5592887094949,5017.6671759446317,5979.94547424751,6311.0977354478482,6234.9583583199492,7009.6445734072968,6816.4724210404329,4463.7491349908405,4257.7777745505773,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,93593.964436304785,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3923.5592887094949,5017.6671759446317,5979.94547424751,{"$f":"SUM(BN17:BN18)","v":6311.0977354478482},6234.9583583199492,7009.6445734072968,6816.4724210404329,4463.7491349908405,4257.7777745505773,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,93593.964436304785,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3923.5592887094949,5017.6671759446317,5979.94547424751,6311.0977354478482,6234.9583583199492,7009.6445734072968,6816.4724210404329,4463.7491349908405,4257.7777745505773,4563.3496902238412,{"$f":"SUM(CT17:CT18)","v":4563.3496902238412},4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671]
[]
["Minimum Non-Renewables Production",{"$f":"4*AB21+4*BA21+19*C21+BZ21*4","v":744000},{"$f":"SUM(D21:AA21)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC21:AZ21)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB21:BY21)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA21:CX21)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",{"$f":"4*AB22+4*BA22+19*C22+BZ22*4","v":-290141.28975254478},-9359.3964436304759,{"$f":"0.1*D19*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-342.24321819667784,-392.35592887094953,-501.76671759446322,-597.99454742475098,-631.10977354478484,-623.49583583199501,-700.96445734072972,-681.64724210404336,-446.37491349908407,-425.77777745505773,-456.33496902238414,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467,-9359.3964436304759,{"$f":"0.1*AC19*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-342.24321819667784,-392.35592887094953,-501.76671759446322,-597.99454742475098,-631.10977354478484,-623.49583583199501,-700.96445734072972,-681.64724210404336,-446.37491349908407,-425.77777745505773,-456.33496902238414,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467,-9359.3964436304759,{"$f":"0.1*BB19*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-342.24321819667784,-392.35592887094953,-501.76671759446322,-597.99454742475098,-631.10977354478484,-623.49583583199501,-700.96445734072972,-681.64724210404336,-446.37491349908407,-425.77777745505773,-456.33496902238414,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467,-9359.3964436304759,{"$f":"0.1*CA19*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-342.24321819667784,-392.35592887094953,-501.76671759446322,-597.99454742475098,-631.10977354478484,-623.49583583199501,-700.96445734072972,-681.64724210404336,-446.37491349908407,-425.77777745505773,-456.33496902238414,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467]
["Net Projected Demand (Surplus)",{"$f":"4*AB23+4*BA23+19*C23+BZ23*4","v":2386220.2492872793},{"$f":"C14-C19-C21-C22","v":82723.719832379895},2267.6618118147053,1970.3997738321402,1970.3997738321402,2232.345168661569,2643.0450144259394,2380.9746859027882,2119.0292910733633,4164.9178427970237,4178.4832661298533,4767.9020194636887,4229.0934726757278,3214.4134869619161,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,4281.7311578104782,4615.7348994479344,4935.2382443068791,5392.7497594815659,5357.0004825183887,4464.0272192079765,4428.2475151071103,3054.3411401488647,64272.85116458113,2007.5600064675625,1725.1610703841268,1725.1610703841268,1994.5379410756177,2357.6763413227964,2037.6405010755716,{"$f":"AI14-AI19-AI21-AI22","v":1664.2229683152261},2839.5884375570613,2576.2635698043623,2910.7762015346439,2262.7249595743842,1308.0912988260256,2767.7469346403905,2433.486382331796,1366.1812908225477,1406.2696624356249,3523.7206198802578,3997.4361077244612,4269.3780070662133,4514.6733114132649,4523.5705730786185,3719.8946360992441,3798.7113497971231,2542.3779229700604,56620.822121054305,2267.6618118147053,1970.3997738321402,1970.3997738321402,2232.345168661569,2643.0450144259394,2380.9746859027882,1664.2229683152261,2422.1921642885418,2082.5183164469181,2338.4782453973226,1656.7624177819287,710.98707626114754,1994.8734449860513,{"$f":"BO14-BO19-BO21-BO22","v":1700.8914918498217},670.59515013363421,724.06017829842301,2841.511135743056,3286.392497242462,3503.6387342394437,3724.4045081517934,3773.4836545828248,3719.8946360992441,3798.7113497971231,2542.3779229700604,82723.719832379866,2267.6618118147053,1970.3997738321402,1970.3997738321402,2232.345168661569,2643.0450144259394,2380.9746859027882,2119.0292910733633,4164.9178427970237,4178.4832661298533,4767.9020194636887,4229.0934726757278,3214.4134869619161,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,4281.7311578104782,4615.7348994479344,4935.2382443068791,5392.7497594815659,{"$f":"CU14-CU19-CU21-CU22","v":5357.0004825183887},4464.0272192079765,4428.2475151071103,3054.3411401488647]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":854746.12050000008},{"$f":"SUM(D29:AA29)","v":27572.455500000004},{"$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},{"$f":"'Hourly Production'!K15","v":619.84050000000002},{"$f":"'Hourly Production'!L15","v":2068.4565000000002},{"$f":"'Hourly Production'!M15","v":3217.5990000000002},{"$f":"'Hourly Production'!N15","v":3969.7650000000003},{"$f":"'Hourly Production'!O15","v":4833.3630000000003},{"$f":"'Hourly Production'!P15","v":4519.9605000000001},{"$f":"'Hourly Production'!Q15","v":4081.1970000000006},{"$f":"'Hourly Production'!R15","v":2883.3029999999999},{"$f":"'Hourly Production'!S15","v":1378.971},{"$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":27572.455500000004},{"$f":"D29","v":0},{"$f":"E29","v":0},0,0,0,0,0,0,0,619.84050000000002,2068.4565000000002,3217.5990000000002,3969.7650000000003,4833.3630000000003,4519.9605000000001,4081.1970000000006,2883.3029999999999,1378.971,0,0,0,0,0,0,{"$f":"SUM(BB29:BY29)","v":27572.455500000004},{"$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},{"$f":"AL29","v":619.84050000000002},{"$f":"AM29","v":2068.4565000000002},{"$f":"AN29","v":3217.5990000000002},{"$f":"AO29","v":3969.7650000000003},{"$f":"AP29","v":4833.3630000000003},{"$f":"AQ29","v":4519.9605000000001},{"$f":"AR29","v":4081.1970000000006},{"$f":"AS29","v":2883.3029999999999},{"$f":"AT29","v":1378.971},{"$f":"AU29","v":0},{"$f":"AV29","v":0},{"$f":"AW29","v":0},{"$f":"AX29","v":0},{"$f":"AY29","v":0},0,{"$f":"SUM(CA29:CX29)","v":27572.455500000004},{"$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},{"$f":"BK29","v":619.84050000000002},{"$f":"BL29","v":2068.4565000000002},{"$f":"BM29","v":3217.5990000000002},{"$f":"BN29","v":3969.7650000000003},{"$f":"BO29","v":4833.3630000000003},{"$f":"BP29","v":4519.9605000000001},{"$f":"BQ29","v":4081.1970000000006},{"$f":"BR29","v":2883.3029999999999},{"$f":"BS29","v":1378.971},{"$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":-29073.334542686993},{"$f":"SUM(D30:AA30)","v":-937.8495013769998},{"$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$51*M29*-1","v":-21.083254766999993},{"$f":"Inputs!$E$51*N29*-1","v":-70.356479390999979},{"$f":"Inputs!$E$51*O29*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*P29*-1","v":-135.02758670999998},{"$f":"Inputs!$E$51*Q29*-1","v":-164.40200908199995},{"$f":"Inputs!$E$51*R29*-1","v":-153.74193644699994},{"$f":"Inputs!$E$51*S29*-1","v":-138.81783475799998},{"$f":"Inputs!$E$51*T29*-1","v":-98.072668241999963},{"$f":"Inputs!$E$51*U29*-1","v":-46.904319593999986},{"$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":-937.8495013769998},{"$f":"Inputs!$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$51*AL29*-1","v":-21.083254766999993},{"$f":"Inputs!$E$51*AM29*-1","v":-70.356479390999979},{"$f":"Inputs!$E$51*AN29*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*AO29*-1","v":-135.02758670999998},{"$f":"Inputs!$E$51*AP29*-1","v":-164.40200908199995},{"$f":"Inputs!$E$51*AQ29*-1","v":-153.74193644699994},{"$f":"Inputs!$E$51*AR29*-1","v":-138.81783475799998},{"$f":"Inputs!$E$51*AS29*-1","v":-98.072668241999963},{"$f":"Inputs!$E$51*AT29*-1","v":-46.904319593999986},{"$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$51*AZ29*-1","v":0},-937.8495013769998,{"$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$51*BK29*-1","v":-21.083254766999993},{"$f":"Inputs!$E$51*BL29*-1","v":-70.356479390999979},{"$f":"Inputs!$E$51*BM29*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*BN29*-1","v":-135.02758670999998},{"$f":"Inputs!$E$51*BO29*-1","v":-164.40200908199995},{"$f":"Inputs!$E$51*BP29*-1","v":-153.74193644699994},{"$f":"Inputs!$E$51*BQ29*-1","v":-138.81783475799998},{"$f":"Inputs!$E$51*BR29*-1","v":-98.072668241999963},{"$f":"Inputs!$E$51*BS29*-1","v":-46.904319593999986},{"$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$51*BY29*-1","v":0},-937.8495013769998,{"$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$51*CJ29*-1","v":-21.083254766999993},{"$f":"Inputs!$E$51*CK29*-1","v":-70.356479390999979},{"$f":"Inputs!$E$51*CL29*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*CM29*-1","v":-135.02758670999998},{"$f":"Inputs!$E$51*CN29*-1","v":-164.40200908199995},{"$f":"Inputs!$E$51*CO29*-1","v":-153.74193644699994},{"$f":"Inputs!$E$51*CP29*-1","v":-138.81783475799998},{"$f":"Inputs!$E$51*CQ29*-1","v":-98.072668241999963},{"$f":"Inputs!$E$51*CR29*-1","v":-46.904319593999986},{"$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":825672.78595731314},{"$f":"SUM(D31:AA31)","v":26634.605998623003},{"$f":"D29+D30","v":0},{"$f":"E29+E30","v":0},0,0,0,0,0,0,0,598.75724523300005,1998.1000206090002,3108.1555876140001,3834.7374132900004,4668.9609909179999,4366.2185635530004,3942.3791652420005,2785.2303317579999,1332.0666804059999,0,0,0,0,0,0,{"$f":"SUM(AC31:AZ31)","v":26634.605998623003},{"$f":"AC29+AC30","v":0},{"$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":598.75724523300005},{"$f":"AM29+AM30","v":1998.1000206090002},{"$f":"AN29+AN30","v":3108.1555876140001},{"$f":"AO29+AO30","v":3834.7374132900004},{"$f":"AP29+AP30","v":4668.9609909179999},{"$f":"AQ29+AQ30","v":4366.2185635530004},{"$f":"AR29+AR30","v":3942.3791652420005},{"$f":"AS29+AS30","v":2785.2303317579999},{"$f":"AT29+AT30","v":1332.0666804059999},{"$f":"AU29+AU30","v":0},{"$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},26634.605998623003,{"$f":"BB29+BB30","v":0},{"$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":598.75724523300005},{"$f":"BL29+BL30","v":1998.1000206090002},{"$f":"BM29+BM30","v":3108.1555876140001},{"$f":"BN29+BN30","v":3834.7374132900004},{"$f":"BO29+BO30","v":4668.9609909179999},{"$f":"BP29+BP30","v":4366.2185635530004},{"$f":"BQ29+BQ30","v":3942.3791652420005},{"$f":"BR29+BR30","v":2785.2303317579999},{"$f":"BS29+BS30","v":1332.0666804059999},{"$f":"BT29+BT30","v":0},{"$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},26634.605998623003,{"$f":"CA29+CA30","v":0},{"$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":598.75724523300005},{"$f":"CK29+CK30","v":1998.1000206090002},{"$f":"CL29+CL30","v":3108.1555876140001},{"$f":"CM29+CM30","v":3834.7374132900004},{"$f":"CN29+CN30","v":4668.9609909179999},{"$f":"CO29+CO30","v":4366.2185635530004},{"$f":"CP29+CP30","v":3942.3791652420005},{"$f":"CQ29+CQ30","v":2785.2303317579999},{"$f":"CR29+CR30","v":1332.0666804059999},{"$f":"CS29+CS30","v":0},{"$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",{"$f":"4*AB32+4*BA32+19*C32+BZ32*4","v":-33201},{"$f":"SUM(D32:AA32)","v":-1071},{"$f":"IF(D31>Inputs!$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$81,M31)*-1","v":-119},{"$f":"IF(N31>Inputs!$E$81,Inputs!$E$81,N31)*-1","v":-119},{"$f":"IF(O31>Inputs!$E$81,Inputs!$E$81,O31)*-1","v":-119},{"$f":"IF(P31>Inputs!$E$81,Inputs!$E$81,P31)*-1","v":-119},{"$f":"IF(Q31>Inputs!$E$81,Inputs!$E$81,Q31)*-1","v":-119},{"$f":"IF(R31>Inputs!$E$81,Inputs!$E$81,R31)*-1","v":-119},{"$f":"IF(S31>Inputs!$E$81,Inputs!$E$81,S31)*-1","v":-119},{"$f":"IF(T31>Inputs!$E$81,Inputs!$E$81,T31)*-1","v":-119},{"$f":"IF(U31>Inputs!$E$81,Inputs!$E$81,U31)*-1","v":-119},{"$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":-1071},{"$f":"IF(AC31>Inputs!$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$81,AL31)*-1","v":-119},{"$f":"IF(AM31>Inputs!$E$81,Inputs!$E$81,AM31)*-1","v":-119},{"$f":"IF(AN31>Inputs!$E$81,Inputs!$E$81,AN31)*-1","v":-119},{"$f":"IF(AO31>Inputs!$E$81,Inputs!$E$81,AO31)*-1","v":-119},{"$f":"IF(AP31>Inputs!$E$81,Inputs!$E$81,AP31)*-1","v":-119},{"$f":"IF(AQ31>Inputs!$E$81,Inputs!$E$81,AQ31)*-1","v":-119},{"$f":"IF(AR31>Inputs!$E$81,Inputs!$E$81,AR31)*-1","v":-119},{"$f":"IF(AS31>Inputs!$E$81,Inputs!$E$81,AS31)*-1","v":-119},{"$f":"IF(AT31>Inputs!$E$81,Inputs!$E$81,AT31)*-1","v":-119},{"$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":-1071},{"$f":"IF(BB31>Inputs!$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$81,BK31)*-1","v":-119},{"$f":"IF(BL31>Inputs!$E$81,Inputs!$E$81,BL31)*-1","v":-119},{"$f":"IF(BM31>Inputs!$E$81,Inputs!$E$81,BM31)*-1","v":-119},{"$f":"IF(BN31>Inputs!$E$81,Inputs!$E$81,BN31)*-1","v":-119},{"$f":"IF(BO31>Inputs!$E$81,Inputs!$E$81,BO31)*-1","v":-119},{"$f":"IF(BP31>Inputs!$E$81,Inputs!$E$81,BP31)*-1","v":-119},{"$f":"IF(BQ31>Inputs!$E$81,Inputs!$E$81,BQ31)*-1","v":-119},{"$f":"IF(BR31>Inputs!$E$81,Inputs!$E$81,BR31)*-1","v":-119},{"$f":"IF(BS31>Inputs!$E$81,Inputs!$E$81,BS31)*-1","v":-119},{"$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":-1071},{"$f":"IF(CA31>Inputs!$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$81,CJ31)*-1","v":-119},{"$f":"IF(CK31>Inputs!$E$81,Inputs!$E$81,CK31)*-1","v":-119},{"$f":"IF(CL31>Inputs!$E$81,Inputs!$E$81,CL31)*-1","v":-119},{"$f":"IF(CM31>Inputs!$E$81,Inputs!$E$81,CM31)*-1","v":-119},{"$f":"IF(CN31>Inputs!$E$81,Inputs!$E$81,CN31)*-1","v":-119},{"$f":"IF(CO31>Inputs!$E$81,Inputs!$E$81,CO31)*-1","v":-119},{"$f":"IF(CP31>Inputs!$E$81,Inputs!$E$81,CP31)*-1","v":-119},{"$f":"IF(CQ31>Inputs!$E$81,Inputs!$E$81,CQ31)*-1","v":-119},{"$f":"IF(CR31>Inputs!$E$81,Inputs!$E$81,CR31)*-1","v":-119},{"$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":792471.78595731314},{"$f":"SUM(D33:AA33)","v":25563.605998623003},{"$f":"D31+D32","v":0},{"$f":"E31+E32","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,3715.7374132900004,4549.9609909179999,4247.2185635530004,3823.3791652420005,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,{"$f":"SUM(AC33:AZ33)","v":25563.605998623003},{"$f":"AC31+AC32","v":0},{"$f":"AD31+AD32","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,3715.7374132900004,4549.9609909179999,4247.2185635530004,3823.3791652420005,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,{"$f":"SUM(BB33:BY33)","v":25563.605998623003},{"$f":"BB31+BB32","v":0},{"$f":"BC31+BC32","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,3715.7374132900004,4549.9609909179999,4247.2185635530004,3823.3791652420005,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,{"$f":"SUM(CA33:CX33)","v":25563.605998623003},{"$f":"CA31+CA32","v":0},{"$f":"CB31+CB32","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,3715.7374132900004,4549.9609909179999,4247.2185635530004,3823.3791652420005,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0]
[]
["Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB36+4*BA36+19*C36+BZ36*4","v":552864.36992027797},{"$f":"SUM(D36:AA36)","v":19283.293672399843},{"$f":"IF(D23<0,0,IF(D23>D33,D33,D23))","v":0},{"$f":"IF(E23<0,0,IF(E23>E33,E33,E23))","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,{"$f":"SUM(AC36:AZ36)","v":15519.929847062385},{"$f":"IF(AC23<0,0,IF(AC23>AC33,AC33,AC23))","v":0},{"$f":"IF(AD23<0,0,IF(AD23>AD33,AD33,AD23))","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,1308.0912988260256,2767.7469346403905,2433.486382331796,1366.1812908225477,1406.2696624356249,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,{"$f":"SUM(BB36:BY36)","v":11817.224016708005},{"$f":"IF(BB23<0,0,IF(BB23>BB33,BB33,BB23))","v":0},0,0,0,0,0,0,0,0,479.75724523300005,1656.7624177819287,710.98707626114754,1994.8734449860513,1700.8914918498217,670.59515013363421,724.06017829842301,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,{"$f":"SUM(CA36:CX36)","v":19283.293672399843},{"$f":"IF(CA23<0,0,IF(CA23>CA33,CA33,CA23))","v":0},{"$f":"IF(CB23<0,0,IF(CB23>CB33,CB33,CB23))","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B23-B36","v":1833355.8793670014},{"$f":"C23-C36","v":63440.426159980052},2267.6618118147053,1970.3997738321402,1970.3997738321402,2232.345168661569,2643.0450144259394,2380.9746859027882,2119.0292910733633,4164.9178427970237,4178.4832661298533,4288.1447742306882,2349.9934520667275,225.25789934791601,0,0,0,0,1615.5008260524783,3402.6682190419342,4935.2382443068791,5392.7497594815659,5357.0004825183887,4464.0272192079765,4428.2475151071103,3054.3411401488647,48752.921317518747,2007.5600064675625,1725.1610703841268,1725.1610703841268,1994.5379410756177,2357.6763413227964,2037.6405010755716,1664.2229683152261,2839.5884375570613,2576.2635698043623,2431.0189563016438,383.62493896538399,0,0,0,0,0,857.49028812225788,2784.369427318461,4269.3780070662133,4514.6733114132649,4523.5705730786185,3719.8946360992441,3798.7113497971231,2542.3779229700604,44803.598104346296,2267.6618118147053,1970.3997738321402,1970.3997738321402,2232.345168661569,2643.0450144259394,2380.9746859027882,1664.2229683152261,2422.1921642885418,2082.5183164469181,1858.7210001643225,0,0,0,{"$f":"BO23-BO36","v":0},0,0,175.28080398505608,2073.3258168364619,3503.6387342394437,3724.4045081517934,3773.4836545828248,3719.8946360992441,3798.7113497971231,2542.3779229700604,63440.426159980023,2267.6618118147053,1970.3997738321402,1970.3997738321402,2232.345168661569,2643.0450144259394,2380.9746859027882,2119.0292910733633,4164.9178427970237,4178.4832661298533,4288.1447742306882,2349.9934520667275,225.25789934791601,0,0,0,0,1615.5008260524783,3402.6682190419342,4935.2382443068791,5392.7497594815659,5357.0004825183887,4464.0272192079765,4428.2475151071103,3054.3411401488647]
[]
["Summary"]
["Produced",{"$f":"B31","v":825672.78595731314},{"$f":"SUM(D40:AA40)","v":26634.605998623003},{"$f":"D31","v":0},0,0,0,0,0,0,0,0,598.75724523300005,1998.1000206090002,3108.1555876140001,3834.7374132900004,4668.9609909179999,4366.2185635530004,3942.3791652420005,2785.2303317579999,1332.0666804059999,0,0,0,0,0,0,26634.605998623003,0,0,0,0,0,0,0,{"$f":"AJ31","v":0},0,598.75724523300005,1998.1000206090002,3108.1555876140001,3834.7374132900004,4668.9609909179999,4366.2185635530004,3942.3791652420005,2785.2303317579999,1332.0666804059999,0,0,0,0,0,0,26634.605998623003,0,0,0,0,0,0,0,0,0,598.75724523300005,1998.1000206090002,3108.1555876140001,3834.7374132900004,4668.9609909179999,{"$f":"BP31","v":4366.2185635530004},3942.3791652420005,2785.2303317579999,1332.0666804059999,0,0,0,0,0,0,26634.605998623003,0,0,0,0,0,0,0,0,0,598.75724523300005,1998.1000206090002,3108.1555876140001,3834.7374132900004,4668.9609909179999,4366.2185635530004,3942.3791652420005,2785.2303317579999,1332.0666804059999,0,0,0,0,0,0]
["Used",{"$f":"B32","v":-33201},{"$f":"C32","v":-1071},{"$f":"D32","v":0},0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1071,0,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1071,0,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,{"$f":"BP32","v":-119},-119,-119,-119,0,0,0,0,0,0,-1071,0,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB42+4*BA42+18*C42+BZ42*4","v":533581.07624787814},{"$f":"SUM(D42:AA42)","v":19283.293672399843},{"$f":"D36","v":0},{"$f":"E36","v":0},0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,15519.929847062385,0,0,0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,1308.0912988260256,2767.7469346403905,2433.486382331796,1366.1812908225477,1406.2696624356249,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,11817.224016708005,0,0,0,0,0,0,0,0,0,479.75724523300005,1656.7624177819287,710.98707626114754,1994.8734449860513,1700.8914918498217,670.59515013363421,{"$f":"BQ36","v":724.06017829842301},2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,19283.293672399843,0,0,0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0]
["  Ponta",26687.466968932,{"$f":"SUM(D43:AA43)","v":1213.0666804059999},{"$f":"IF(D26=\"P\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1213.0666804059999,0,0,0,0,0,0,{"$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":1213.0666804059999},{"$f":"IF(CA26=\"P\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1213.0666804059999,0,0,0,0,0,0]
["  Cheia",442507.01353856473,18070.226991993844,{"$f":"IF(D26=\"C\",D42,0)","v":0},0,0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,0,0,0,0,0,0,0,11240.504928675042,{"$f":"IF(AC26=\"C\",AC42,0)","v":0},0,0,0,0,0,0,0,0,0,1879.1000206090002,1308.0912988260256,2767.7469346403905,0,0,1406.2696624356249,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,0,{"$f":"IF(BB26=\"C\",BB42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18070.226991993844,{"$f":"IF(CA26=\"C\",CA42,0)","v":0},0,0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,0,0,0,0,0,0,0]
["  Vazio",64386.595740381395,0,{"$f":"IF(D26=\"V\",D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4279.4249183873435,{"$f":"IF(AC26=\"V\",AC42,0)","v":0},0,0,0,0,0,0,0,0,479.75724523300005,0,0,0,2433.486382331796,1366.1812908225477,0,0,0,0,0,0,0,0,0,11817.224016708005,{"$f":"IF(BB26=\"V\",BB42,0)","v":0},0,0,0,0,0,0,0,0,479.75724523300005,1656.7624177819287,710.98707626114754,1994.8734449860513,1700.8914918498217,670.59515013363421,724.06017829842301,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,0,{"$f":"IF(CA26=\"V\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA26=\"SV\",CA42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",233327.10371081196,6280.3123262231584,{"$f":"D40+D41-D42","v":0},{"$f":"E40+E41-E42","v":0},0,0,0,0,0,0,0,0,0,0,947.99047864960994,1565.0590996212791,2108.1637830761138,1659.0989648761552,0,0,0,0,0,0,0,0,10043.676151560618,0,0,0,0,0,0,0,0,0,0,0,1681.0642887879744,947.99047864960994,2116.4746085862039,2881.037272730453,2417.1095028063755,0,0,0,0,0,0,0,0,13746.381981914998,0,0,0,0,0,0,0,0,0,0,222.33760282707158,2278.1685113528524,1720.8639683039492,2849.0694990681782,3576.6234134193664,{"$f":"BQ40+BQ41-BQ42","v":3099.3189869435773},0,0,0,0,0,0,0,0,6280.3123262231602,0,0,0,0,0,0,0,0,0,0,0,0,947.99047864960994,1565.0590996212791,2108.1637830761138,1659.0989648761552,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B47=0,0,B47/B40)","v":0.28259027992582386},0.23579520292313871,0,0,0,0,0,0,0,0,0,0,0,0,0.24721131500795113,0.33520500656690233,0.4828351472539662,0.42083698582409496,0,0,0,0,0,0,0,0,0.37709122305319143,0,0,0,0,0,{"$f":"IF(AH47=0,0,AH47/AH40)","v":0},0,0,0,0,0,0.54085590035679543,0.24721131500795113,0.45330740880104625,0.65984724099244707,0.61310934374776271,0,0,0,0,0,0,0,0,0.51610983029468049,0,0,0,0,0,0,0,0,0,0,0.11127451105240736,0.73296475904596081,{"$f":"IF(BN47=0,0,BN47/BN40)","v":0.44875666384351975},0.61021488605498098,0.81915812535708177,0.78615446587906457,0,0,0,0,0,0,0,0,0.23579520292313877,0,0,0,0,0,0,0,0,0,0,0,0,0.24721131500795113,0.33520500656690233,0.4828351472539662,0.42083698582409496,0,0,0,{"$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)",{"$f":"4*AB55+4*BA55+16*C55+BZ55*4","v":4427431.7485907143},164768.74220638868,5276.2204633452584,4974.7238525691446,4974.7238525691446,4823.9729950585206,4823.9729950585206,4974.7238525691446,5125.4713072496779,5577.718775536413,6632.9628682054654,7688.1688195844754,8140.4544291612538,7989.7052730656751,7838.9640881521073,7989.7052730656751,7838.9640881521073,7688.1688195844754,7688.1688195844754,7838.9640881521073,8441.9527413524083,8894.2002096391498,8441.9527413524083,7537.4578047789391,7085.2103364922023,6482.2137121098867,145368.09866813969,4987.1052806607686,4702.1251211835515,4702.1251211835515,4559.6364811476851,4511.6403076619208,4603.1330133691599,4640.6300239049133,4212.114187502315,4982.5825477385333,5775.2895627168318,6115.0124781707609,6025.6196050535245,7799.3781914368301,7392.9105972292573,7019.4403722931511,6884.4511343644326,6884.4511343644326,7175.4279361218851,7727.3839312081809,7974.9213189948805,7569.4297088836174,6758.4078974532913,6423.4912394239363,5941.3914760722691,137646.12744759547,5249.5845059587036,4949.6053907195255,4949.6053907195255,4799.6173485765103,4799.6173485765103,4949.6053907195255,4640.6300239049133,3790.9027687520856,4484.3242929646804,5197.7606064451475,5503.5112303536871,5423.057644548172,7019.4403722931511,6653.6195375063326,6317.4963350638336,6196.0060209279909,6196.0060209279909,6457.8851425096946,6954.6455380873658,7177.429187095393,6812.4867379952593,6758.4078974532913,6423.4912394239363,5941.3914760722691,164768.74220638868,5276.2204633452584,4974.7238525691446,4974.7238525691446,4823.9729950585206,4823.9729950585206,4974.7238525691446,5125.4713072496779,5577.718775536413,6632.9628682054654,7688.1688195844754,8140.4544291612538,7989.7052730656751,7838.9640881521073,7989.7052730656751,7838.9640881521073,7688.1688195844754,7688.1688195844754,7838.9640881521073,8441.9527413524083,8894.2002096391498,8441.9527413524083,7537.4578047789391,7085.2103364922023,6895.9720341594557]
["Electric Boat Demand",{"$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",{"$f":"4*AB57+4*BA57+16*C57+BZ57*4","v":79968},{"$f":"SUM(D57:AA57)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC57:AZ57)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB57:BY57)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA57","v":2856},{"$f":"BB57","v":119},{"$f":"BC57","v":119},{"$f":"BD57","v":119},{"$f":"BE57","v":119},{"$f":"BF57","v":119},{"$f":"BG57","v":119},{"$f":"BH57","v":119},{"$f":"BI57","v":119},{"$f":"BJ57","v":119},{"$f":"BK57","v":119},{"$f":"BL57","v":119},{"$f":"BM57","v":119},{"$f":"BN57","v":119},{"$f":"BO57","v":119},{"$f":"BP57","v":119},{"$f":"BQ57","v":119},{"$f":"BR57","v":119},{"$f":"BS57","v":119},{"$f":"BT57","v":119},{"$f":"BU57","v":119},{"$f":"BV57","v":119},{"$f":"BW57","v":119},{"$f":"BX57","v":119},{"$f":"BY57","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B55:B57)","v":5224199.7485907143},193224.74220638868,5395.2204633452584,5093.7238525691446,5093.7238525691446,4942.9729950585206,4942.9729950585206,5093.7238525691446,5244.4713072496779,7296.718775536413,8351.9628682054645,9407.1688195844763,9859.4544291612547,9708.705273065676,9557.9640881521082,9708.705273065676,9557.9640881521082,9407.1688195844763,9407.1688195844763,9557.9640881521082,10160.952741352408,10613.20020963915,10160.952741352408,9256.45780477894,8804.2103364922023,6601.2137121098867,173824.09866813969,5106.1052806607686,4821.1251211835515,4821.1251211835515,4678.6364811476851,4630.6403076619208,{"$f":"SUM(AH55:AH57)","v":4722.1330133691599},4759.6300239049133,5931.114187502315,6701.5825477385333,7494.2895627168318,7834.0124781707609,7744.6196050535245,9518.3781914368301,9111.9105972292564,8738.4403722931511,8603.4511343644335,8603.4511343644335,8894.4279361218851,9446.38393120818,9693.9213189948805,9288.4297088836174,8477.4078974532913,8142.4912394239363,6060.3914760722691,166102.12744759547,5368.5845059587036,5068.6053907195255,5068.6053907195255,4918.6173485765103,4918.6173485765103,5068.6053907195255,4759.6300239049133,5509.9027687520856,6203.3242929646804,6916.7606064451475,7222.5112303536871,7142.057644548172,{"$f":"SUM(BN55:BN57)","v":8738.4403722931511},8372.6195375063326,8036.4963350638336,7915.0060209279909,7915.0060209279909,8176.8851425096946,8673.6455380873667,8896.429187095393,8531.4867379952593,8477.4078974532913,8142.4912394239363,6060.3914760722691,193224.74220638868,5395.2204633452584,5093.7238525691446,5093.7238525691446,4942.9729950585206,4942.9729950585206,5093.7238525691446,5244.4713072496779,7296.718775536413,8351.9628682054645,9407.1688195844763,9859.4544291612547,9708.705273065676,9557.9640881521082,9708.705273065676,9557.9640881521082,9407.1688195844763,9407.1688195844763,9557.9640881521082,10160.952741352408,{"$f":"SUM(CT55:CT57)","v":10613.20020963915},10160.952741352408,9256.45780477894,8804.2103364922023,7014.9720341594557]
[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":104685.17930806022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK58:AU58)","v":92690.947490697828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ58:BT58)","v":85312.75274162805}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB61+4*BA61+16*C61+BZ61*4","v":2280733.8703407943},81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,81454.781083599795,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3422.4321819667784,3650.6652956832904,4106.9984576437018,4563.3496902238412,4563.3496902238412,4106.9984576437018,5019.6647815645238,5019.6647815645238,3194.3321337228776,3650.6652956832904,4563.3496902238412,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671]
["   PV",382910.13313609472,{"$f":"SUM(D62:AA62)","v":13675.361897717668},{"$f":"Inputs!$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$31*L73","v":98.119188503803912},{"$f":"Inputs!$E$43/Inputs!$E$31*M73","v":619.37737743026219},{"$f":"Inputs!$E$43/Inputs!$E$31*N73","v":1094.6421967455622},{"$f":"Inputs!$E$43/Inputs!$E$31*O73","v":1769.2116177092141},{"$f":"Inputs!$E$43/Inputs!$E$31*P73","v":1977.7148932797973},{"$f":"Inputs!$E$43/Inputs!$E$31*Q73","v":1876.5294801352495},{"$f":"Inputs!$E$43/Inputs!$E$31*R73","v":2091.165204987321},{"$f":"Inputs!$E$43/Inputs!$E$31*S73","v":1931.7215236686393},{"$f":"Inputs!$E$43/Inputs!$E$31*T73","v":1416.5957840236688},{"$f":"Inputs!$E$43/Inputs!$E$31*U73","v":745.09258770076087},{"$f":"Inputs!$E$43/Inputs!$E$31*V73","v":55.192043533389693},{"$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":13675.361897717668},{"$f":"D62","v":0},{"$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},{"$f":"L62","v":98.119188503803912},{"$f":"M62","v":619.37737743026219},{"$f":"N62","v":1094.6421967455622},{"$f":"O62","v":1769.2116177092141},{"$f":"P62","v":1977.7148932797973},{"$f":"Q62","v":1876.5294801352495},{"$f":"R62","v":2091.165204987321},{"$f":"S62","v":1931.7215236686393},{"$f":"T62","v":1416.5957840236688},{"$f":"U62","v":745.09258770076087},{"$f":"V62","v":55.192043533389693},{"$f":"W62","v":0},{"$f":"X62","v":0},{"$f":"Y62","v":0},{"$f":"Z62","v":0},{"$f":"AA62","v":0},{"$f":"AB62","v":13675.361897717668},{"$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":98.119188503803912},{"$f":"AL62","v":619.37737743026219},{"$f":"AM62","v":1094.6421967455622},{"$f":"AN62","v":1769.2116177092141},{"$f":"AO62","v":1977.7148932797973},{"$f":"AP62","v":1876.5294801352495},{"$f":"AQ62","v":2091.165204987321},{"$f":"AR62","v":1931.7215236686393},{"$f":"AS62","v":1416.5957840236688},{"$f":"AT62","v":745.09258770076087},{"$f":"AU62","v":55.192043533389693},{"$f":"AV62","v":0},{"$f":"AW62","v":0},{"$f":"AX62","v":0},{"$f":"AY62","v":0},{"$f":"AZ62","v":0},{"$f":"BA62","v":13675.361897717668},{"$f":"BB62","v":0},{"$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},{"$f":"BJ62","v":98.119188503803912},{"$f":"BK62","v":619.37737743026219},{"$f":"BL62","v":1094.6421967455622},{"$f":"BM62","v":1769.2116177092141},{"$f":"BN62","v":1977.7148932797973},{"$f":"BO62","v":1876.5294801352495},{"$f":"BP62","v":2091.165204987321},{"$f":"BQ62","v":1931.7215236686393},{"$f":"BR62","v":1416.5957840236688},{"$f":"BS62","v":745.09258770076087},{"$f":"BT62","v":55.192043533389693},{"$f":"BU62","v":0},{"$f":"BV62","v":0},{"$f":"BW62","v":0},{"$f":"BX62","v":0},{"$f":"BY62","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B61:B62)","v":2663644.0034768889},95130.142981317462,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3520.5513704705822,4270.0426731135522,5201.6406543892645,6332.5613079330551,6541.0645835036385,5983.5279377789511,7110.8299865518447,6951.3863052331635,4610.9279177465469,4395.7578833840516,4618.5417337572308,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,95130.142981317462,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,{"$f":"SUM(AH61:AH62)","v":1825.3326478416452},2281.5269945868095,2281.5269945868095,3520.5513704705822,4270.0426731135522,5201.6406543892645,6332.5613079330551,6541.0645835036385,5983.5279377789511,7110.8299865518447,6951.3863052331635,4610.9279177465469,4395.7578833840516,4618.5417337572308,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,95130.142981317462,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3520.5513704705822,4270.0426731135522,5201.6406543892645,6332.5613079330551,{"$f":"SUM(BN61:BN62)","v":6541.0645835036385},5983.5279377789511,7110.8299865518447,6951.3863052331635,4610.9279177465469,4395.7578833840516,4618.5417337572308,4563.3496902238412,4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671,95130.142981317462,2281.5269945868095,2281.5269945868095,2281.5269945868095,1825.3326478416452,1368.9994858812336,1825.3326478416452,2281.5269945868095,2281.5269945868095,3520.5513704705822,4270.0426731135522,5201.6406543892645,6332.5613079330551,6541.0645835036385,5983.5279377789511,7110.8299865518447,6951.3863052331635,4610.9279177465469,4395.7578833840516,4618.5417337572308,{"$f":"SUM(CT61:CT62)","v":4563.3496902238412},4106.9984576437018,4106.9984576437018,3650.6652956832904,2737.9989717624671]
[null,{"$f":"4*AB64+4*BA64+16*C64+BZ64*4","v":0}]
["Minimum Non-Renewables Production",672000,{"$f":"SUM(D65:AA65)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC65:AZ65)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB65:BY65)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA65:CX65)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-266364.40034768882,-9513.014298131744,{"$f":"0.1*D63*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-352.05513704705822,-427.00426731135525,-520.16406543892651,-633.2561307933056,-654.10645835036394,-598.35279377789516,-711.0829986551845,-695.13863052331635,-461.0927917746547,-439.57578833840518,-461.85417337572312,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467,-9513.014298131744,{"$f":"0.1*AC63*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-352.05513704705822,-427.00426731135525,-520.16406543892651,-633.2561307933056,-654.10645835036394,-598.35279377789516,-711.0829986551845,-695.13863052331635,-461.0927917746547,-439.57578833840518,-461.85417337572312,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467,-9513.014298131744,{"$f":"0.1*BB63*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-352.05513704705822,-427.00426731135525,-520.16406543892651,-633.2561307933056,-654.10645835036394,-598.35279377789516,-711.0829986551845,-695.13863052331635,-461.0927917746547,-439.57578833840518,-461.85417337572312,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467,-9513.014298131744,{"$f":"0.1*CA63*-1","v":-228.15269945868096},-228.15269945868096,-228.15269945868096,-182.53326478416454,-136.89994858812335,-182.53326478416454,-228.15269945868096,-228.15269945868096,-352.05513704705822,-427.00426731135525,-520.16406543892651,-633.2561307933056,-654.10645835036394,-598.35279377789516,-711.0829986551845,-695.13863052331635,-461.0927917746547,-439.57578833840518,-461.85417337572312,-456.33496902238414,-410.6998457643702,-410.6998457643702,-365.06652956832909,-273.7998971762467]
["Net Projected Demand (Surplus)",2154920.1454615141,{"$f":"C58-C63-C65-C66","v":83607.613523202963},2341.8461682171301,2040.349557441016,2040.349557441016,2300.1736120010401,2710.8734577654104,2450.924469511664,2191.0970121215496,4243.3444804082847,4183.4666347819402,4564.130413782279,4177.9778402109168,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,4257.3336936125843,4601.7819931064614,5004.2651809709005,5506.1854884376926,5464.6541294730769,4560.1591928996086,4518.6115703772412,3137.0146375236664,64206.969984953976,2052.7309855326403,1767.750826055423,1767.750826055423,2035.8370980902046,2398.5407703688106,2079.3336303116794,{"$f":"AI58-AI63-AI65-AI66","v":1706.2557287767847},2877.7398923741866,2533.0863143150091,2651.251156914635,2152.5358892204231,1045.314427913775,2631.4200662835556,2726.7354532282006,1338.6933843964907,1347.2034596545864,3453.6160083925415,3938.2458410762388,4289.6963708266721,4586.9065977934233,4592.1310970042859,3781.1092855739598,3856.8924733089752,2596.1924014860488,56484.998764409756,2315.2102108305753,2015.231095591397,2015.231095591397,2275.8179655190297,2686.5178112834001,2425.806007662045,1706.2557287767847,2456.5284736239573,2034.8280595411563,2073.7222006429506,1541.0346414033493,442.75246740842249,1851.4822471398766,{"$f":"BO58-BO63-BO65-BO66","v":1987.4443935052766},636.74934716717337,658.75834621814374,2765.1708949560989,3220.7030474640483,3516.9579777058589,3789.4144658939358,3835.1881261159278,3781.1092855739598,3856.8924733089752,2596.1924014860488,83607.613523202963,2341.8461682171301,2040.349557441016,2040.349557441016,2300.1736120010401,2710.8734577654104,2450.924469511664,2191.0970121215496,4243.3444804082847,4183.4666347819402,4564.130413782279,4177.9778402109168,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,4257.3336936125843,4601.7819931064614,5004.2651809709005,5506.1854884376926,{"$f":"CU58-CU63-CU65-CU66","v":5464.6541294730769},4560.1591928996086,4518.6115703772412,3550.7729595732349]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":869726.76000000024},{"$f":"SUM(D73:AA73)","v":31061.670000000009},{"$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":222.86400000000003},{"$f":"'Hourly Production'!K16*1","v":1406.8290000000002},{"$f":"'Hourly Production'!L16*1","v":2486.3265000000001},{"$f":"'Hourly Production'!M16*1","v":4018.5165000000002},{"$f":"'Hourly Production'!N16*1","v":4492.1025},{"$f":"'Hourly Production'!O16*1","v":4262.2740000000003},{"$f":"'Hourly Production'!P16*1","v":4749.7890000000007},{"$f":"'Hourly Production'!Q16*1","v":4387.6350000000002},{"$f":"'Hourly Production'!R16*1","v":3217.5990000000002},{"$f":"'Hourly Production'!S16*1","v":1692.3735000000001},{"$f":"'Hourly Production'!T16*1","v":125.361},{"$f":"'Hourly Production'!U16*1","v":0},{"$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":31061.670000000009},{"$f":"D73","v":0},{"$f":"E73","v":0},0,0,0,0,0,0,222.86400000000003,1406.8290000000002,2486.3265000000001,4018.5165000000002,4492.1025,4262.2740000000003,4749.7890000000007,4387.6350000000002,3217.5990000000002,1692.3735000000001,125.361,0,0,0,{"$f":"Z73","v":0},{"$f":"AA73","v":0},{"$f":"SUM(BB73:BY73)","v":31061.670000000009},{"$f":"AC73","v":0},0,0,0,0,0,0,0,222.86400000000003,1406.8290000000002,2486.3265000000001,4018.5165000000002,4492.1025,4262.2740000000003,4749.7890000000007,4387.6350000000002,3217.5990000000002,1692.3735000000001,125.361,0,0,0,{"$f":"AY73","v":0},0,{"$f":"SUM(CA73:CX73)","v":31061.670000000009},{"$f":"BB73","v":0},0,0,0,0,0,0,0,222.86400000000003,1406.8290000000002,2486.3265000000001,4018.5165000000002,4492.1025,4262.2740000000003,4749.7890000000007,4387.6350000000002,3217.5990000000002,1692.3735000000001,125.361,0,0,0,0,0]
["AC Losses",{"$f":"4*AB74+4*BA74+16*C74+BZ74*4","v":-29582.886014639997},{"$f":"SUM(D74:AA74)","v":-1056.5316433799999},{"$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$51*L73*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*M73*-1","v":-47.851881605999992},{"$f":"Inputs!$E$51*N73*-1","v":-84.569909570999982},{"$f":"Inputs!$E$51*O73*-1","v":-136.68582023099995},{"$f":"Inputs!$E$51*P73*-1","v":-152.79437443499995},{"$f":"Inputs!$E$51*Q73*-1","v":-144.97698783599995},{"$f":"Inputs!$E$51*R73*-1","v":-161.55932304599997},{"$f":"Inputs!$E$51*S73*-1","v":-149.24101688999997},{"$f":"Inputs!$E$51*T73*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*U73*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*V73*-1","v":-4.264029053999999},{"$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":-1056.5316433799999},{"$f":"Inputs!$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$51*AK73*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*AL73*-1","v":-47.851881605999992},{"$f":"Inputs!$E$51*AM73*-1","v":-84.569909570999982},{"$f":"Inputs!$E$51*AN73*-1","v":-136.68582023099995},{"$f":"Inputs!$E$51*AO73*-1","v":-152.79437443499995},{"$f":"Inputs!$E$51*AP73*-1","v":-144.97698783599995},{"$f":"Inputs!$E$51*AQ73*-1","v":-161.55932304599997},{"$f":"Inputs!$E$51*AR73*-1","v":-149.24101688999997},{"$f":"Inputs!$E$51*AS73*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*AT73*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*AU73*-1","v":-4.264029053999999},{"$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":-1056.5316433799999},{"$f":"Inputs!$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$51*BJ73*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*BK73*-1","v":-47.851881605999992},{"$f":"Inputs!$E$51*BL73*-1","v":-84.569909570999982},{"$f":"Inputs!$E$51*BM73*-1","v":-136.68582023099995},{"$f":"Inputs!$E$51*BN73*-1","v":-152.79437443499995},{"$f":"Inputs!$E$51*BO73*-1","v":-144.97698783599995},{"$f":"Inputs!$E$51*BP73*-1","v":-161.55932304599997},{"$f":"Inputs!$E$51*BQ73*-1","v":-149.24101688999997},{"$f":"Inputs!$E$51*BR73*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*BS73*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*BT73*-1","v":-4.264029053999999},{"$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":-1056.5316433799999},{"$f":"Inputs!$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$51*CI73*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*CJ73*-1","v":-47.851881605999992},{"$f":"Inputs!$E$51*CK73*-1","v":-84.569909570999982},{"$f":"Inputs!$E$51*CL73*-1","v":-136.68582023099995},{"$f":"Inputs!$E$51*CM73*-1","v":-152.79437443499995},{"$f":"Inputs!$E$51*CN73*-1","v":-144.97698783599995},{"$f":"Inputs!$E$51*CO73*-1","v":-161.55932304599997},{"$f":"Inputs!$E$51*CP73*-1","v":-149.24101688999997},{"$f":"Inputs!$E$51*CQ73*-1","v":-109.44341238599996},{"$f":"Inputs!$E$51*CR73*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*CS73*-1","v":-4.264029053999999},{"$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":840143.87398536003},{"$f":"SUM(D75:AA75)","v":30005.138356620002},{"$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":215.28350390400004},{"$f":"M73+M74","v":1358.9771183940002},{"$f":"N73+N74","v":2401.756590429},{"$f":"O73+O74","v":3881.8306797690002},{"$f":"P73+P74","v":4339.3081255650004},{"$f":"Q73+Q74","v":4117.2970121640001},{"$f":"R73+R74","v":4588.2296769540008},{"$f":"S73+S74","v":4238.3939831100006},{"$f":"T73+T74","v":3108.1555876140001},{"$f":"U73+U74","v":1634.8091077710001},{"$f":"V73+V74","v":121.096970946},{"$f":"W73+W74","v":0},{"$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":30005.138356620002},{"$f":"AC73+AC74","v":0},{"$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},{"$f":"AK73+AK74","v":215.28350390400004},{"$f":"AL73+AL74","v":1358.9771183940002},{"$f":"AM73+AM74","v":2401.756590429},{"$f":"AN73+AN74","v":3881.8306797690002},{"$f":"AO73+AO74","v":4339.3081255650004},{"$f":"AP73+AP74","v":4117.2970121640001},{"$f":"AQ73+AQ74","v":4588.2296769540008},{"$f":"AR73+AR74","v":4238.3939831100006},{"$f":"AS73+AS74","v":3108.1555876140001},{"$f":"AT73+AT74","v":1634.8091077710001},{"$f":"AU73+AU74","v":121.096970946},{"$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},30005.138356620002,{"$f":"BB73+BB74","v":0},{"$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},{"$f":"BJ73+BJ74","v":215.28350390400004},{"$f":"BK73+BK74","v":1358.9771183940002},{"$f":"BL73+BL74","v":2401.756590429},{"$f":"BM73+BM74","v":3881.8306797690002},{"$f":"BN73+BN74","v":4339.3081255650004},{"$f":"BO73+BO74","v":4117.2970121640001},{"$f":"BP73+BP74","v":4588.2296769540008},{"$f":"BQ73+BQ74","v":4238.3939831100006},{"$f":"BR73+BR74","v":3108.1555876140001},{"$f":"BS73+BS74","v":1634.8091077710001},{"$f":"BT73+BT74","v":121.096970946},{"$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},30005.138356620002,{"$f":"CA73+CA74","v":0},{"$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},{"$f":"CI73+CI74","v":215.28350390400004},{"$f":"CJ73+CJ74","v":1358.9771183940002},{"$f":"CK73+CK74","v":2401.756590429},{"$f":"CL73+CL74","v":3881.8306797690002},{"$f":"CM73+CM74","v":4339.3081255650004},{"$f":"CN73+CN74","v":4117.2970121640001},{"$f":"CO73+CO74","v":4588.2296769540008},{"$f":"CP73+CP74","v":4238.3939831100006},{"$f":"CQ73+CQ74","v":3108.1555876140001},{"$f":"CR73+CR74","v":1634.8091077710001},{"$f":"CS73+CS74","v":121.096970946},{"$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",-36652,{"$f":"SUM(D76:AA76)","v":-1309},{"$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$81,L75)*-1","v":-119},{"$f":"IF(M75>Inputs!$E$81,Inputs!$E$81,M75)*-1","v":-119},{"$f":"IF(N75>Inputs!$E$81,Inputs!$E$81,N75)*-1","v":-119},{"$f":"IF(O75>Inputs!$E$81,Inputs!$E$81,O75)*-1","v":-119},{"$f":"IF(P75>Inputs!$E$81,Inputs!$E$81,P75)*-1","v":-119},{"$f":"IF(Q75>Inputs!$E$81,Inputs!$E$81,Q75)*-1","v":-119},{"$f":"IF(R75>Inputs!$E$81,Inputs!$E$81,R75)*-1","v":-119},{"$f":"IF(S75>Inputs!$E$81,Inputs!$E$81,S75)*-1","v":-119},{"$f":"IF(T75>Inputs!$E$81,Inputs!$E$81,T75)*-1","v":-119},{"$f":"IF(U75>Inputs!$E$81,Inputs!$E$81,U75)*-1","v":-119},{"$f":"IF(V75>Inputs!$E$81,Inputs!$E$81,V75)*-1","v":-119},{"$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":-1309},{"$f":"IF(AC75>Inputs!$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$81,AK75)*-1","v":-119},{"$f":"IF(AL75>Inputs!$E$81,Inputs!$E$81,AL75)*-1","v":-119},{"$f":"IF(AM75>Inputs!$E$81,Inputs!$E$81,AM75)*-1","v":-119},{"$f":"IF(AN75>Inputs!$E$81,Inputs!$E$81,AN75)*-1","v":-119},{"$f":"IF(AO75>Inputs!$E$81,Inputs!$E$81,AO75)*-1","v":-119},{"$f":"IF(AP75>Inputs!$E$81,Inputs!$E$81,AP75)*-1","v":-119},{"$f":"IF(AQ75>Inputs!$E$81,Inputs!$E$81,AQ75)*-1","v":-119},{"$f":"IF(AR75>Inputs!$E$81,Inputs!$E$81,AR75)*-1","v":-119},{"$f":"IF(AS75>Inputs!$E$81,Inputs!$E$81,AS75)*-1","v":-119},{"$f":"IF(AT75>Inputs!$E$81,Inputs!$E$81,AT75)*-1","v":-119},{"$f":"IF(AU75>Inputs!$E$81,Inputs!$E$81,AU75)*-1","v":-119},{"$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":-1309},{"$f":"IF(BB75>Inputs!$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$81,BJ75)*-1","v":-119},{"$f":"IF(BK75>Inputs!$E$81,Inputs!$E$81,BK75)*-1","v":-119},{"$f":"IF(BL75>Inputs!$E$81,Inputs!$E$81,BL75)*-1","v":-119},{"$f":"IF(BM75>Inputs!$E$81,Inputs!$E$81,BM75)*-1","v":-119},{"$f":"IF(BN75>Inputs!$E$81,Inputs!$E$81,BN75)*-1","v":-119},{"$f":"IF(BO75>Inputs!$E$81,Inputs!$E$81,BO75)*-1","v":-119},{"$f":"IF(BP75>Inputs!$E$81,Inputs!$E$81,BP75)*-1","v":-119},{"$f":"IF(BQ75>Inputs!$E$81,Inputs!$E$81,BQ75)*-1","v":-119},{"$f":"IF(BR75>Inputs!$E$81,Inputs!$E$81,BR75)*-1","v":-119},{"$f":"IF(BS75>Inputs!$E$81,Inputs!$E$81,BS75)*-1","v":-119},{"$f":"IF(BT75>Inputs!$E$81,Inputs!$E$81,BT75)*-1","v":-119},{"$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":-1309},{"$f":"IF(CA75>Inputs!$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$81,CI75)*-1","v":-119},{"$f":"IF(CJ75>Inputs!$E$81,Inputs!$E$81,CJ75)*-1","v":-119},{"$f":"IF(CK75>Inputs!$E$81,Inputs!$E$81,CK75)*-1","v":-119},{"$f":"IF(CL75>Inputs!$E$81,Inputs!$E$81,CL75)*-1","v":-119},{"$f":"IF(CM75>Inputs!$E$81,Inputs!$E$81,CM75)*-1","v":-119},{"$f":"IF(CN75>Inputs!$E$81,Inputs!$E$81,CN75)*-1","v":-119},{"$f":"IF(CO75>Inputs!$E$81,Inputs!$E$81,CO75)*-1","v":-119},{"$f":"IF(CP75>Inputs!$E$81,Inputs!$E$81,CP75)*-1","v":-119},{"$f":"IF(CQ75>Inputs!$E$81,Inputs!$E$81,CQ75)*-1","v":-119},{"$f":"IF(CR75>Inputs!$E$81,Inputs!$E$81,CR75)*-1","v":-119},{"$f":"IF(CS75>Inputs!$E$81,Inputs!$E$81,CS75)*-1","v":-119},{"$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$81,CX75)*-1","v":0}]
["Net PV Production Available",803491.87398536003,{"$f":"SUM(D77:AA77)","v":28696.138356620002},{"$f":"D75+D76","v":0},{"$f":"E75+E76","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3762.8306797690002,4220.3081255650004,3998.2970121640001,4469.2296769540008,4119.3939831100006,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(AC77:AZ77)","v":28696.138356620002},{"$f":"AC75+AC76","v":0},{"$f":"AD75+AD76","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3762.8306797690002,4220.3081255650004,3998.2970121640001,4469.2296769540008,4119.3939831100006,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(BB77:BY77)","v":28696.138356620002},{"$f":"BB75+BB76","v":0},{"$f":"BC75+BC76","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3762.8306797690002,4220.3081255650004,3998.2970121640001,4469.2296769540008,4119.3939831100006,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(CA77:CX77)","v":28696.138356620002},{"$f":"CA75+CA76","v":0},{"$f":"CB75+CB76","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3762.8306797690002,4220.3081255650004,3998.2970121640001,4469.2296769540008,4119.3939831100006,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB80+4*BA80+16*C80+BZ80*4","v":548074.20227610669},{"$f":"SUM(D80:AA80)","v":21439.153312177459},{"$f":"IF(D67<0,0,IF(D67>D77,D77,D67))","v":0},{"$f":"IF(E67<0,0,IF(E67>E77,E77,E67))","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(AC80:AZ80)","v":17085.224969326035},{"$f":"IF(AC67<0,0,IF(AC67>AC77,AC77,AC67))","v":0},{"$f":"IF(AD67<0,0,IF(AD67>AD77,AD77,AD67))","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2152.5358892204231,1045.314427913775,2631.4200662835556,2726.7354532282006,1338.6933843964907,1347.2034596545864,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(BB80:BY80)","v":12737.559038813341},{"$f":"IF(BB67<0,0,IF(BB67>BB77,BB77,BB67))","v":0},0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,1541.0346414033493,442.75246740842249,1851.4822471398766,1987.4443935052766,636.74934716717337,658.75834621814374,2765.1708949560989,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(CA80:CX80)","v":21439.153312177459},{"$f":"IF(CA67<0,0,IF(CA67>CA77,CA77,CA67))","v":0},{"$f":"IF(CB67<0,0,IF(CB67>CB77,CB77,CB67))","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B67-B80","v":1606845.9431854074},{"$f":"C67-C80","v":62168.460211025507},2341.8461682171301,2040.349557441016,2040.349557441016,2300.1736120010401,2710.8734577654104,2450.924469511664,2191.0970121215496,4243.3444804082847,4087.1831308779401,3324.1532953882788,1895.2212497819169,0,0,0,0,0,1268.1781059985842,3085.9728853354613,5002.1682100249009,5506.1854884376926,5464.6541294730769,4560.1591928996086,4518.6115703772412,3137.0146375236664,47121.745015627937,2052.7309855326403,1767.750826055423,1767.750826055423,2035.8370980902046,2398.5407703688106,2079.3336303116794,1706.2557287767847,2877.7398923741866,2436.802810411009,1411.2740385206348,0,0,0,0,0,0,464.46042077854145,2422.4367333052387,4287.5993998806725,4586.9065977934233,4592.1310970042859,3781.1092855739598,3856.8924733089752,2596.1924014860488,43747.439725596414,2315.2102108305753,2015.231095591397,2015.231095591397,2275.8179655190297,2686.5178112834001,2425.806007662045,1706.2557287767847,2456.5284736239573,1938.5445556371562,833.74508224895044,0,0,0,{"$f":"BO67-BO80","v":0},0,0,0,1704.8939396930482,3514.8610067598588,3789.4144658939358,3835.1881261159278,3781.1092855739598,3856.8924733089752,2596.1924014860488,62168.460211025507,2341.8461682171301,2040.349557441016,2040.349557441016,2300.1736120010401,2710.8734577654104,2450.924469511664,2191.0970121215496,4243.3444804082847,4087.1831308779401,3324.1532953882788,1895.2212497819169,0,0,0,0,0,1268.1781059985842,3085.9728853354613,5002.1682100249009,5506.1854884376926,5464.6541294730769,4560.1591928996086,4518.6115703772412,3550.7729595732349]
[]
["Summary"]
["Produced",{"$f":"B75","v":840143.87398536003},{"$f":"SUM(D84:AA84)","v":30005.138356620002},{"$f":"D75","v":0},0,0,0,0,0,0,0,215.28350390400004,1358.9771183940002,2401.756590429,3881.8306797690002,4339.3081255650004,4117.2970121640001,4588.2296769540008,4238.3939831100006,3108.1555876140001,1634.8091077710001,121.096970946,0,0,0,0,0,30005.138356620002,0,0,0,0,0,0,0,{"$f":"AJ75","v":0},215.28350390400004,1358.9771183940002,2401.756590429,3881.8306797690002,4339.3081255650004,4117.2970121640001,4588.2296769540008,4238.3939831100006,3108.1555876140001,1634.8091077710001,121.096970946,0,0,0,0,0,30005.138356620002,0,0,0,0,0,0,0,0,215.28350390400004,1358.9771183940002,2401.756590429,3881.8306797690002,4339.3081255650004,4117.2970121640001,{"$f":"BP75","v":4588.2296769540008},4238.3939831100006,3108.1555876140001,1634.8091077710001,121.096970946,0,0,0,0,0,30005.138356620002,0,0,0,0,0,0,0,0,215.28350390400004,1358.9771183940002,2401.756590429,3881.8306797690002,4339.3081255650004,4117.2970121640001,4588.2296769540008,4238.3939831100006,3108.1555876140001,1634.8091077710001,121.096970946,0,0,0,0,0]
["Used",{"$f":"B76","v":-36652},{"$f":"C76","v":-1309},{"$f":"D76","v":0},0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1309,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1309,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,{"$f":"BP76","v":-119},-119,-119,-119,-119,0,0,0,0,0,-1309,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB86+4*BA86+16*C86+BZ86*4","v":548074.20227610669},{"$f":"SUM(D86:AA86)","v":21439.153312177459},{"$f":"D80","v":0},{"$f":"E80","v":0},0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,17085.224969326035,0,0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2152.5358892204231,1045.314427913775,2631.4200662835556,2726.7354532282006,1338.6933843964907,1347.2034596545864,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,12737.559038813341,0,0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,1541.0346414033493,442.75246740842249,1851.4822471398766,1987.4443935052766,636.74934716717337,{"$f":"BQ80","v":658.75834621814374},2765.1708949560989,1515.8091077710001,2.096970945999999,0,0,0,0,0,21439.153312177459,0,0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0]
["  Ponta",30358.121574340003,{"$f":"SUM(D87:AA87)","v":1517.9060787170001},{"$f":"IF(D70=\"P\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1515.8091077710001,2.096970945999999,0,0,0,0,0,{"$f":"SUM(AC87:AZ87)","v":0},{"$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,{"$f":"SUM(CA87:CX87)","v":1517.9060787170001},{"$f":"IF(CA70=\"P\",CA86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1515.8091077710001,2.096970945999999,0,0,0,0,0]
["  Cheia",445159.08670682251,19921.247233460457,{"$f":"IF(D70=\"C\",D86,0)","v":0},0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,0,0,0,0,0,0,0,11683.53550940334,{"$f":"IF(AC70=\"C\",AC86,0)","v":0},0,0,0,0,0,0,0,0,0,2152.5358892204231,1045.314427913775,2631.4200662835556,0,0,1347.2034596545864,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,0,{"$f":"IF(BB70=\"C\",BB86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19921.247233460457,{"$f":"IF(CA70=\"C\",CA86,0)","v":0},0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,0,0,0,0,0,0,0]
["  Vazio",72556.993994944132,0,{"$f":"IF(D70=\"V\",D86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5401.6894599226916,{"$f":"IF(AC70=\"V\",AC86,0)","v":0},0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,0,0,0,2726.7354532282006,1338.6933843964907,0,0,0,0,0,0,0,0,0,12737.559038813341,{"$f":"IF(BB70=\"V\",BB86,0)","v":0},0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,1541.0346414033493,442.75246740842249,1851.4822471398766,1987.4443935052766,636.74934716717337,658.75834621814374,2765.1708949560989,1515.8091077710001,2.096970945999999,0,0,0,0,0,0,{"$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",255417.67170925339,7256.9850444425447,{"$f":"D84+D85-D86","v":0},{"$f":"E84+E85-E86","v":0},0,0,0,0,0,0,0,0,0,753.43058384307369,1549.3021625661668,674.76688309937981,2311.0125766985529,1968.4728382353715,0,0,0,0,0,0,0,0,11610.913387293967,0,0,0,0,0,0,0,0,0,0,130.22070120857688,2717.5162518552252,1588.8880592814448,1271.5615589357994,3130.53629255751,2772.1905234554142,0,0,0,0,0,0,0,0,15958.579317806661,0,0,0,0,0,0,0,0,0,0,741.7219490256507,3320.0782123605777,2368.8258784251238,2010.8526186587235,3832.4803297868275,{"$f":"BQ84+BQ85-BQ86","v":3460.6356368918568},223.98469265790118,0,0,0,0,0,0,0,7256.9850444425429,0,0,0,0,0,0,0,0,0,0,0,753.43058384307369,1549.3021625661668,674.76688309937981,2311.0125766985529,1968.4728382353715,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B91=0,0,B91/B84)","v":0.30401658527561221},0.2418580763798226,0,0,0,0,0,0,0,0,0,0,0,0.19409156297561872,0.35703898357400921,0.16388588948183039,0.50368284489035664,0.46443838068847199,0,0,0,0,0,0,0,0,0.3869641675800593,0,0,0,0,0,{"$f":"IF(AH91=0,0,AH91/AH84)","v":0},0,0,0,0,5.4218941972515609E-2,0.7000604807464037,0.36616161224424765,0.30883406156493981,0.68229720675966399,0.65406626531242562,0,0,0,0,0,0,0,0,0.53186154745011327,0,0,0,0,0,0,0,0,0,0,0.30882477932252278,0.85528671553447266,{"$f":"IF(BN91=0,0,BN91/BN84)","v":0.54589944062031559},0.48839144048095873,0.83528519704164106,0.81649692092865589,7.2063539402750676E-2,0,0,0,0,0,0,0,0.24185807637982251,0,0,0,0,0,0,0,0,0,0,0,0.19409156297561872,0.35703898357400921,0.16388588948183039,0.50368284489035664,0.46443838068847199,0,0,0,{"$f":"IF(CT91=0,0,CT91/CT84)","v":0},0,0,0,0]
[]
["MARCH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"AB99*5+5*BA99+16*C99+BZ99*5","v":4532871.9762375448},152365.45708213866,4879.0405018211904,4600.2381874314069,4600.2381874314069,4460.8370302365147,4460.8370302365147,4600.2381874314069,4739.6393446263,5157.8428162109694,6133.6509165752086,7109.459016939446,7527.662488524119,7388.2613313292277,7248.86017413434,7388.2613313292277,7248.86017413434,7109.459016939446,7109.459016939446,7248.86017413434,7806.4648029139025,8224.6605426212154,7806.4648029139025,6970.0578597445556,6551.8543881598844,5994.2497593803173,138652.48505875326,4439.926856657281,4186.1924867136458,4186.1924867136458,4059.3616975152295,4059.3616975152295,4186.1924867136458,4313.0718036099297,4693.6369627519862,5581.6223340834395,6469.6077054148973,6850.1728645569474,6723.317811509598,6596.4509776747964,6723.317811509598,6596.4509776747964,6469.6077054148973,6469.6077054148973,6596.4509776747964,7103.8829706516535,7484.454097792066,7103.8829706516535,6342.752652367546,5962.2017371349657,5454.7672810360918,127986.99044377342,4098.3940215297971,3864.2000774423809,3864.2000774423809,3747.1031053986726,3747.1031053986726,3864.2000774423809,3981.2970494860911,4332.5879656172174,5152.2667699231743,5971.9455742291339,6323.236490360262,6206.1395183165523,6089.0425462728454,6206.1395183165523,6089.0425462728454,5971.9455742291339,5971.9455742291339,6089.0425462728454,6557.4304344476786,6908.7213505788031,6557.4304344476786,5854.848602185426,5503.5576860542997,5035.1697978794673,152365.45708213866,4879.0405018211904,4600.2381874314069,4600.2381874314069,4460.8370302365147,4460.8370302365147,4600.2381874314069,4739.6393446263,5157.8428162109694,6133.6509165752086,7109.459016939446,7527.662488524119,7388.2613313292277,7248.86017413434,7388.2613313292277,7248.86017413434,7109.459016939446,7109.459016939446,7248.86017413434,7806.4648029139025,8224.6605426212154,7806.4648029139025,6970.0578597445556,6551.8543881598844,6376.8614461492753]
["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":88536},{"$f":"SUM(D101:AA101)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC101:AZ101)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB101:BY101)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA101","v":2856},{"$f":"BB101","v":119},{"$f":"BC101","v":119},{"$f":"BD101","v":119},{"$f":"BE101","v":119},{"$f":"BF101","v":119},{"$f":"BG101","v":119},{"$f":"BH101","v":119},{"$f":"BI101","v":119},{"$f":"BJ101","v":119},{"$f":"BK101","v":119},{"$f":"BL101","v":119},{"$f":"BM101","v":119},{"$f":"BN101","v":119},{"$f":"BO101","v":119},{"$f":"BP101","v":119},{"$f":"BQ101","v":119},{"$f":"BR101","v":119},{"$f":"BS101","v":119},{"$f":"BT101","v":119},{"$f":"BU101","v":119},{"$f":"BV101","v":119},{"$f":"BW101","v":119},{"$f":"BX101","v":119},{"$f":"BY101","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B99:B101)","v":5415007.9762375448},180821.45708213866,4998.0405018211904,4719.2381874314069,4719.2381874314069,4579.8370302365147,4579.8370302365147,4719.2381874314069,4858.6393446263,6876.8428162109694,7852.6509165752086,8828.4590169394469,9246.6624885241181,9107.2613313292277,8967.8601741343409,9107.2613313292277,8967.8601741343409,8828.4590169394469,8828.4590169394469,8967.8601741343409,9525.4648029139025,9943.6605426212154,9525.4648029139025,8689.0578597445565,8270.8543881598853,6113.2497593803173,167108.48505875326,4558.926856657281,4305.1924867136458,4305.1924867136458,4178.361697515229,4178.361697515229,{"$f":"SUM(AH99:AH101)","v":4305.1924867136458},4432.0718036099297,6412.6369627519862,7300.6223340834395,8188.6077054148973,8569.1728645569474,8442.317811509598,8315.4509776747964,8442.317811509598,8315.4509776747964,8188.6077054148973,8188.6077054148973,8315.4509776747964,8822.8829706516535,9203.454097792066,8822.8829706516535,8061.752652367546,7681.2017371349657,5573.7672810360918,156442.99044377342,4217.3940215297971,3983.2000774423809,3983.2000774423809,3866.1031053986726,3866.1031053986726,3983.2000774423809,4100.2970494860911,6051.5879656172174,6871.2667699231743,7690.9455742291339,8042.236490360262,7925.1395183165523,{"$f":"SUM(BN99:BN101)","v":7808.0425462728454},7925.1395183165523,7808.0425462728454,7690.9455742291339,7690.9455742291339,7808.0425462728454,8276.4304344476786,8627.7213505788022,8276.4304344476786,7573.848602185426,7222.5576860542997,5154.1697978794673,180821.45708213866,4998.0405018211904,4719.2381874314069,4719.2381874314069,4579.8370302365147,4579.8370302365147,4719.2381874314069,4858.6393446263,6876.8428162109694,7852.6509165752086,8828.4590169394469,9246.6624885241181,9107.2613313292277,8967.8601741343409,9107.2613313292277,8967.8601741343409,8828.4590169394469,8828.4590169394469,8967.8601741343409,9525.4648029139025,{"$f":"SUM(CT99:CT101)","v":9943.6605426212154},9525.4648029139025,8689.0578597445565,8270.8543881598853,6495.8614461492753]
[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":105105.10126010403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ102:AU102)","v":97502.126804332307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI102:BT102)","v":91588.765058487377}]
["Projected Renewables Production"]
["   Wind",{"$f":"AB105*5+5*BA105+16*C105+BZ105*5","v":1665890.0237055202},53738.387861468393,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1505.3067722619242,2257.9165338539688,2408.4316954090341,2709.4998406247632,3010.5553784719586,3010.5553784719586,2709.4998406247632,3311.5442976790528,3311.5442976790528,2107.3887649303711,2408.4316954090341,3010.5553784719586,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175,53738.387861468393,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1505.3067722619242,2257.9165338539688,2408.4316954090341,2709.4998406247632,3010.5553784719586,3010.5553784719586,2709.4998406247632,3311.5442976790528,3311.5442976790528,2107.3887649303711,2408.4316954090341,3010.5553784719586,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175,53738.387861468393,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1505.3067722619242,2257.9165338539688,2408.4316954090341,2709.4998406247632,3010.5553784719586,3010.5553784719586,2709.4998406247632,3311.5442976790528,3311.5442976790528,2107.3887649303711,2408.4316954090341,3010.5553784719586,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175,53738.387861468393,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1505.3067722619242,2257.9165338539688,2408.4316954090341,2709.4998406247632,3010.5553784719586,3010.5553784719586,2709.4998406247632,3311.5442976790528,3311.5442976790528,2107.3887649303711,2408.4316954090341,3010.5553784719586,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175]
["   PV",554348.88524936617,{"$f":"SUM(D106:AA106)","v":17882.222104818262},{"$f":"Inputs!$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$31*K117","v":24.529797125950978},{"$f":"Inputs!$E$43/Inputs!$E$31*L117","v":417.0065511411666},{"$f":"Inputs!$E$43/Inputs!$E$31*M117","v":925.99984150464923},{"$f":"Inputs!$E$43/Inputs!$E$31*N117","v":1618.9666103127643},{"$f":"Inputs!$E$43/Inputs!$E$31*O117","v":1677.224878486898},{"$f":"Inputs!$E$43/Inputs!$E$31*P117","v":2428.4499154691462},{"$f":"Inputs!$E$43/Inputs!$E$31*Q117","v":2538.8340025359257},{"$f":"Inputs!$E$43/Inputs!$E$31*R117","v":2603.2247199915473},{"$f":"Inputs!$E$43/Inputs!$E$31*S117","v":2382.4565458579882},{"$f":"Inputs!$E$43/Inputs!$E$31*T117","v":1956.2513207945904},{"$f":"Inputs!$E$43/Inputs!$E$31*U117","v":1008.7879068047339},{"$f":"Inputs!$E$43/Inputs!$E$31*V117","v":300.49001479289944},{"$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":17882.222104818262},{"$f":"D106","v":0},{"$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":24.529797125950978},{"$f":"L106","v":417.0065511411666},{"$f":"M106","v":925.99984150464923},{"$f":"N106","v":1618.9666103127643},{"$f":"O106","v":1677.224878486898},{"$f":"P106","v":2428.4499154691462},{"$f":"Q106","v":2538.8340025359257},{"$f":"R106","v":2603.2247199915473},{"$f":"S106","v":2382.4565458579882},{"$f":"T106","v":1956.2513207945904},{"$f":"U106","v":1008.7879068047339},{"$f":"V106","v":300.49001479289944},{"$f":"W106","v":0},{"$f":"X106","v":0},{"$f":"Y106","v":0},{"$f":"Z106","v":0},{"$f":"AA106","v":0},{"$f":"AB106","v":17882.222104818262},{"$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},{"$f":"AJ106","v":24.529797125950978},{"$f":"AK106","v":417.0065511411666},{"$f":"AL106","v":925.99984150464923},{"$f":"AM106","v":1618.9666103127643},{"$f":"AN106","v":1677.224878486898},{"$f":"AO106","v":2428.4499154691462},{"$f":"AP106","v":2538.8340025359257},{"$f":"AQ106","v":2603.2247199915473},{"$f":"AR106","v":2382.4565458579882},{"$f":"AS106","v":1956.2513207945904},{"$f":"AT106","v":1008.7879068047339},{"$f":"AU106","v":300.49001479289944},{"$f":"AV106","v":0},{"$f":"AW106","v":0},{"$f":"AX106","v":0},{"$f":"AY106","v":0},{"$f":"AZ106","v":0},{"$f":"BA106","v":17882.222104818262},{"$f":"BB106","v":0},{"$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":24.529797125950978},{"$f":"BJ106","v":417.0065511411666},{"$f":"BK106","v":925.99984150464923},{"$f":"BL106","v":1618.9666103127643},{"$f":"BM106","v":1677.224878486898},{"$f":"BN106","v":2428.4499154691462},{"$f":"BO106","v":2538.8340025359257},{"$f":"BP106","v":2603.2247199915473},{"$f":"BQ106","v":2382.4565458579882},{"$f":"BR106","v":1956.2513207945904},{"$f":"BS106","v":1008.7879068047339},{"$f":"BT106","v":300.49001479289944},{"$f":"BU106","v":0},{"$f":"BV106","v":0},{"$f":"BW106","v":0},{"$f":"BX106","v":0},{"$f":"BY106","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B105:B106)","v":2220238.9089548863},71620.609966286662,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1529.8365693878752,2674.9230849951355,3334.4315369136834,4328.466450937527,4687.7802569588566,5439.0052939411053,5248.333843160689,5914.7690176706001,5694.000843537041,4063.6400857249614,3417.2196022137678,3311.0453932648579,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175,71620.609966286662,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,{"$f":"SUM(AH105:AH106)","v":1204.2221513887837},1505.3067722619242,1529.8365693878752,2674.9230849951355,3334.4315369136834,4328.466450937527,4687.7802569588566,5439.0052939411053,5248.333843160689,5914.7690176706001,5694.000843537041,4063.6400857249614,3417.2196022137678,3311.0453932648579,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175,71620.609966286662,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1529.8365693878752,2674.9230849951355,3334.4315369136834,4328.466450937527,4687.7802569588566,{"$f":"SUM(BN105:BN106)","v":5439.0052939411053},5248.333843160689,5914.7690176706001,5694.000843537041,4063.6400857249614,3417.2196022137678,3311.0453932648579,3010.5553784719586,2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175,71620.609966286662,1505.3067722619242,1505.3067722619242,1505.3067722619242,1204.2221513887837,903.16661354158748,1204.2221513887837,1505.3067722619242,1529.8365693878752,2674.9230849951355,3334.4315369136834,4328.466450937527,4687.7802569588566,5439.0052939411053,5248.333843160689,5914.7690176706001,5694.000843537041,4063.6400857249614,3417.2196022137678,3311.0453932648579,{"$f":"SUM(CT105:CT106)","v":3010.5553784719586},2709.4998406247632,2709.4998406247632,2408.4316954090341,1806.333227083175]
[null,{"$f":"AB108*5+5*BA108+16*C108+BZ108*5","v":0}]
["Minimum Non-Renewables Production",744000,{"$f":"SUM(D109:AA109)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC109:AZ109)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB109:BY109)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA109:CX109)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-222023.89089548867,-7162.0609966286665,{"$f":"0.1*D107*-1","v":-150.53067722619241},-150.53067722619241,-150.53067722619241,-120.42221513887837,-90.316661354158754,-120.42221513887837,-150.53067722619241,-152.98365693878753,-267.49230849951357,-333.44315369136837,-432.84664509375273,-468.77802569588567,-543.90052939411055,-524.83338431606887,-591.47690176705999,-569.40008435370407,-406.36400857249618,-341.72196022137678,-331.10453932648579,-301.05553784719586,-270.94998406247635,-270.94998406247635,-240.84316954090343,-180.63332270831751,-7162.0609966286665,{"$f":"0.1*AC107*-1","v":-150.53067722619241},-150.53067722619241,-150.53067722619241,-120.42221513887837,-90.316661354158754,-120.42221513887837,-150.53067722619241,-152.98365693878753,-267.49230849951357,-333.44315369136837,-432.84664509375273,-468.77802569588567,-543.90052939411055,-524.83338431606887,-591.47690176705999,-569.40008435370407,-406.36400857249618,-341.72196022137678,-331.10453932648579,-301.05553784719586,-270.94998406247635,-270.94998406247635,-240.84316954090343,-180.63332270831751,-7162.0609966286665,{"$f":"0.1*BB107*-1","v":-150.53067722619241},-150.53067722619241,-150.53067722619241,-120.42221513887837,-90.316661354158754,-120.42221513887837,-150.53067722619241,-152.98365693878753,-267.49230849951357,-333.44315369136837,-432.84664509375273,-468.77802569588567,-543.90052939411055,-524.83338431606887,-591.47690176705999,-569.40008435370407,-406.36400857249618,-341.72196022137678,-331.10453932648579,-301.05553784719586,-270.94998406247635,-270.94998406247635,-240.84316954090343,-180.63332270831751,-7162.0609966286665,{"$f":"0.1*CA107*-1","v":-150.53067722619241},-150.53067722619241,-150.53067722619241,-120.42221513887837,-90.316661354158754,-120.42221513887837,-150.53067722619241,-152.98365693878753,-267.49230849951357,-333.44315369136837,-432.84664509375273,-468.77802569588567,-543.90052939411055,-524.83338431606887,-591.47690176705999,-569.40008435370407,-406.36400857249618,-341.72196022137678,-331.10453932648579,-301.05553784719586,-270.94998406247635,-270.94998406247635,-240.84316954090343,-180.63332270831751]
["Net Projected Demand (Surplus)",2672792.9581781477,{"$f":"C102-C107-C109-C110","v":92362.908112480669},2643.2644067854585,2364.462092395675,2364.462092395675,2496.0370939866098,2766.987078049086,2635.438251181502,2503.8632495905681,4499.9899037618816,4445.2201400795866,4827.470633717131,4351.0426826803441,3888.2591000662569,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,4892.3625321419495,5545.5239489755304,6234.1607019964522,6086.914946351616,5250.5080031822699,5103.2658622917552,3487.5498550054594,78649.936089095267,2204.150761621549,1950.4163916779139,1950.4163916779139,2094.5617612653241,2365.5117453278003,2221.3925504637409,{"$f":"AI102-AI107-AI109-AI110","v":2077.2957085741978},4035.7840503028988,3893.1915575878174,4187.6193221925814,3673.553058713173,3223.3155802466272,2420.3462131278015,2718.817352664978,1992.1588617712564,2064.0069462315605,3531.3316282624323,4239.9533356824049,4842.9421167132814,5493.9542571673028,5384.333114089367,4623.2027958052595,4513.6132112668347,2948.067376661234,67984.441474115432,1862.6179264940652,1628.4239824066494,1628.4239824066494,1782.3031691487674,2053.2531532112439,1899.4001411924753,1745.5209544503591,3674.73505316813,3463.8359934275522,3689.9571910068184,3146.6166845164876,2706.1372870535815,1912.9377817258505,{"$f":"BO102-BO107-BO109-BO110","v":2201.6390594719323},1484.7504303693054,1566.3448150457971,3033.6694970766684,3732.5449042804544,4296.4895805093065,4918.221509954039,4837.8805778853921,4135.2987456231394,4054.9691601861687,2528.4698935046094,92362.908112480669,2643.2644067854585,2364.462092395675,2364.462092395675,2496.0370939866098,2766.987078049086,2635.438251181502,2503.8632495905681,4499.9899037618816,4445.2201400795866,4827.470633717131,4351.0426826803441,3888.2591000662569,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,4892.3625321419495,5545.5239489755304,6234.1607019964522,{"$f":"CU102-CU107-CU109-CU110","v":6086.914946351616},5250.5080031822699,5103.2658622917552,3870.1615417744174]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1259125.8840000003},{"$f":"SUM(D117:AA117)","v":40616.964000000007},{"$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},{"$f":"'Hourly Production'!I17*1","v":55.716000000000008},{"$f":"'Hourly Production'!J17*1","v":947.17200000000014},{"$f":"'Hourly Production'!K17*1","v":2103.279},{"$f":"'Hourly Production'!L17*1","v":3677.2560000000003},{"$f":"'Hourly Production'!M17*1","v":3809.5815000000002},{"$f":"'Hourly Production'!N17*1","v":5515.884},{"$f":"'Hourly Production'!O17*1","v":5766.6059999999998},{"$f":"'Hourly Production'!P17*1","v":5912.8605000000007},{"$f":"'Hourly Production'!Q17*1","v":5411.4165000000003},{"$f":"'Hourly Production'!R17*1","v":4443.3510000000006},{"$f":"'Hourly Production'!S17*1","v":2291.3205000000003},{"$f":"'Hourly Production'!T17*1","v":682.52100000000007},{"$f":"'Hourly Production'!U17*1","v":0},{"$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":40616.964000000007},{"$f":"D117","v":0},0,0,0,0,0,0,55.716000000000008,947.17200000000014,2103.279,3677.2560000000003,3809.5815000000002,5515.884,5766.6059999999998,5912.8605000000007,5411.4165000000003,4443.3510000000006,2291.3205000000003,682.52100000000007,0,0,0,0,0,{"$f":"SUM(BB117:BY117)","v":40616.964000000007},{"$f":"AC117","v":0},0,0,0,0,0,0,55.716000000000008,947.17200000000014,2103.279,3677.2560000000003,3809.5815000000002,5515.884,5766.6059999999998,5912.8605000000007,5411.4165000000003,4443.3510000000006,2291.3205000000003,682.52100000000007,0,0,0,0,0,{"$f":"SUM(CA117:CX117)","v":40616.964000000007},{"$f":"BB117","v":0},0,0,0,0,0,0,55.716000000000008,947.17200000000014,2103.279,3677.2560000000003,3809.5815000000002,5515.884,5766.6059999999998,5912.8605000000007,5411.4165000000003,4443.3510000000006,2291.3205000000003,682.52100000000007,0,0,0,0,0]
["AC Losses",{"$f":"4*AB118+4*BA118+19*C118+BZ118*4","v":-42827.907818375992},{"$f":"SUM(D118:AA118)","v":-1381.5454134959996},{"$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$51*K117*-1","v":-1.8951240239999996},{"$f":"Inputs!$E$51*L117*-1","v":-32.217108407999994},{"$f":"Inputs!$E$51*M117*-1","v":-71.540931905999983},{"$f":"Inputs!$E$51*N117*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*O117*-1","v":-129.57910514099996},{"$f":"Inputs!$E$51*P117*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*Q117*-1","v":-196.14533648399993},{"$f":"Inputs!$E$51*R117*-1","v":-201.12003704699995},{"$f":"Inputs!$E$51*S117*-1","v":-184.06392083099996},{"$f":"Inputs!$E$51*T117*-1","v":-151.13614091399998},{"$f":"Inputs!$E$51*U117*-1","v":-77.936975486999984},{"$f":"Inputs!$E$51*V117*-1","v":-23.215269293999995},{"$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":-1381.5454134959996},{"$f":"Inputs!$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$51*AJ117*-1","v":-1.8951240239999996},{"$f":"Inputs!$E$51*AK117*-1","v":-32.217108407999994},{"$f":"Inputs!$E$51*AL117*-1","v":-71.540931905999983},{"$f":"Inputs!$E$51*AM117*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*AN117*-1","v":-129.57910514099996},{"$f":"Inputs!$E$51*AO117*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*AP117*-1","v":-196.14533648399993},{"$f":"Inputs!$E$51*AQ117*-1","v":-201.12003704699995},{"$f":"Inputs!$E$51*AR117*-1","v":-184.06392083099996},{"$f":"Inputs!$E$51*AS117*-1","v":-151.13614091399998},{"$f":"Inputs!$E$51*AT117*-1","v":-77.936975486999984},{"$f":"Inputs!$E$51*AU117*-1","v":-23.215269293999995},{"$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":-1381.5454134959996},{"$f":"Inputs!$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$51*BI117*-1","v":-1.8951240239999996},{"$f":"Inputs!$E$51*BJ117*-1","v":-32.217108407999994},{"$f":"Inputs!$E$51*BK117*-1","v":-71.540931905999983},{"$f":"Inputs!$E$51*BL117*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*BM117*-1","v":-129.57910514099996},{"$f":"Inputs!$E$51*BN117*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*BO117*-1","v":-196.14533648399993},{"$f":"Inputs!$E$51*BP117*-1","v":-201.12003704699995},{"$f":"Inputs!$E$51*BQ117*-1","v":-184.06392083099996},{"$f":"Inputs!$E$51*BR117*-1","v":-151.13614091399998},{"$f":"Inputs!$E$51*BS117*-1","v":-77.936975486999984},{"$f":"Inputs!$E$51*BT117*-1","v":-23.215269293999995},{"$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":-1381.5454134959996},{"$f":"Inputs!$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$51*CH117*-1","v":-1.8951240239999996},{"$f":"Inputs!$E$51*CI117*-1","v":-32.217108407999994},{"$f":"Inputs!$E$51*CJ117*-1","v":-71.540931905999983},{"$f":"Inputs!$E$51*CK117*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*CL117*-1","v":-129.57910514099996},{"$f":"Inputs!$E$51*CM117*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*CN117*-1","v":-196.14533648399993},{"$f":"Inputs!$E$51*CO117*-1","v":-201.12003704699995},{"$f":"Inputs!$E$51*CP117*-1","v":-184.06392083099996},{"$f":"Inputs!$E$51*CQ117*-1","v":-151.13614091399998},{"$f":"Inputs!$E$51*CR117*-1","v":-77.936975486999984},{"$f":"Inputs!$E$51*CS117*-1","v":-23.215269293999995},{"$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":1216297.9761816242},{"$f":"SUM(D119:AA119)","v":39235.418586504005},{"$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},{"$f":"K117+K118","v":53.820875976000011},{"$f":"L117+L118","v":914.95489159200019},{"$f":"M117+M118","v":2031.738068094},{"$f":"N117+N118","v":3552.1778144160003},{"$f":"O117+O118","v":3680.0023948590001},{"$f":"P117+P118","v":5328.2667216239997},{"$f":"Q117+Q118","v":5570.4606635159998},{"$f":"R117+R118","v":5711.740462953001},{"$f":"S117+S118","v":5227.3525791689999},{"$f":"T117+T118","v":4292.2148590860006},{"$f":"U117+U118","v":2213.3835245130003},{"$f":"V117+V118","v":659.30573070600008},{"$f":"W117+W118","v":0},{"$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":39235.418586504005},{"$f":"AC117+AC118","v":0},{"$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":53.820875976000011},{"$f":"AK117+AK118","v":914.95489159200019},{"$f":"AL117+AL118","v":2031.738068094},{"$f":"AM117+AM118","v":3552.1778144160003},{"$f":"AN117+AN118","v":3680.0023948590001},{"$f":"AO117+AO118","v":5328.2667216239997},{"$f":"AP117+AP118","v":5570.4606635159998},{"$f":"AQ117+AQ118","v":5711.740462953001},{"$f":"AR117+AR118","v":5227.3525791689999},{"$f":"AS117+AS118","v":4292.2148590860006},{"$f":"AT117+AT118","v":2213.3835245130003},{"$f":"AU117+AU118","v":659.30573070600008},{"$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},39235.418586504005,{"$f":"BB117+BB118","v":0},{"$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":53.820875976000011},{"$f":"BJ117+BJ118","v":914.95489159200019},{"$f":"BK117+BK118","v":2031.738068094},{"$f":"BL117+BL118","v":3552.1778144160003},{"$f":"BM117+BM118","v":3680.0023948590001},{"$f":"BN117+BN118","v":5328.2667216239997},{"$f":"BO117+BO118","v":5570.4606635159998},{"$f":"BP117+BP118","v":5711.740462953001},{"$f":"BQ117+BQ118","v":5227.3525791689999},{"$f":"BR117+BR118","v":4292.2148590860006},{"$f":"BS117+BS118","v":2213.3835245130003},{"$f":"BT117+BT118","v":659.30573070600008},{"$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},39235.418586504005,{"$f":"CA117+CA118","v":0},{"$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":53.820875976000011},{"$f":"CI117+CI118","v":914.95489159200019},{"$f":"CJ117+CJ118","v":2031.738068094},{"$f":"CK117+CK118","v":3552.1778144160003},{"$f":"CL117+CL118","v":3680.0023948590001},{"$f":"CM117+CM118","v":5328.2667216239997},{"$f":"CN117+CN118","v":5570.4606635159998},{"$f":"CO117+CO118","v":5711.740462953001},{"$f":"CP117+CP118","v":5227.3525791689999},{"$f":"CQ117+CQ118","v":4292.2148590860006},{"$f":"CR117+CR118","v":2213.3835245130003},{"$f":"CS117+CS118","v":659.30573070600008},{"$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",{"$f":"4*AB120+4*BA120+19*C120+BZ120*4","v":-42247.447155255999},{"$f":"SUM(D120:AA120)","v":-1362.820875976},{"$f":"IF(D119>Inputs!$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$81,K119)*-1","v":-53.820875976000011},{"$f":"IF(L119>Inputs!$E$81,Inputs!$E$81,L119)*-1","v":-119},{"$f":"IF(M119>Inputs!$E$81,Inputs!$E$81,M119)*-1","v":-119},{"$f":"IF(N119>Inputs!$E$81,Inputs!$E$81,N119)*-1","v":-119},{"$f":"IF(O119>Inputs!$E$81,Inputs!$E$81,O119)*-1","v":-119},{"$f":"IF(P119>Inputs!$E$81,Inputs!$E$81,P119)*-1","v":-119},{"$f":"IF(Q119>Inputs!$E$81,Inputs!$E$81,Q119)*-1","v":-119},{"$f":"IF(R119>Inputs!$E$81,Inputs!$E$81,R119)*-1","v":-119},{"$f":"IF(S119>Inputs!$E$81,Inputs!$E$81,S119)*-1","v":-119},{"$f":"IF(T119>Inputs!$E$81,Inputs!$E$81,T119)*-1","v":-119},{"$f":"IF(U119>Inputs!$E$81,Inputs!$E$81,U119)*-1","v":-119},{"$f":"IF(V119>Inputs!$E$81,Inputs!$E$81,V119)*-1","v":-119},{"$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":-1362.820875976},{"$f":"IF(AC119>Inputs!$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$81,AJ119)*-1","v":-53.820875976000011},{"$f":"IF(AK119>Inputs!$E$81,Inputs!$E$81,AK119)*-1","v":-119},{"$f":"IF(AL119>Inputs!$E$81,Inputs!$E$81,AL119)*-1","v":-119},{"$f":"IF(AM119>Inputs!$E$81,Inputs!$E$81,AM119)*-1","v":-119},{"$f":"IF(AN119>Inputs!$E$81,Inputs!$E$81,AN119)*-1","v":-119},{"$f":"IF(AO119>Inputs!$E$81,Inputs!$E$81,AO119)*-1","v":-119},{"$f":"IF(AP119>Inputs!$E$81,Inputs!$E$81,AP119)*-1","v":-119},{"$f":"IF(AQ119>Inputs!$E$81,Inputs!$E$81,AQ119)*-1","v":-119},{"$f":"IF(AR119>Inputs!$E$81,Inputs!$E$81,AR119)*-1","v":-119},{"$f":"IF(AS119>Inputs!$E$81,Inputs!$E$81,AS119)*-1","v":-119},{"$f":"IF(AT119>Inputs!$E$81,Inputs!$E$81,AT119)*-1","v":-119},{"$f":"IF(AU119>Inputs!$E$81,Inputs!$E$81,AU119)*-1","v":-119},{"$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":-1362.820875976},{"$f":"IF(BB119>Inputs!$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$81,BI119)*-1","v":-53.820875976000011},{"$f":"IF(BJ119>Inputs!$E$81,Inputs!$E$81,BJ119)*-1","v":-119},{"$f":"IF(BK119>Inputs!$E$81,Inputs!$E$81,BK119)*-1","v":-119},{"$f":"IF(BL119>Inputs!$E$81,Inputs!$E$81,BL119)*-1","v":-119},{"$f":"IF(BM119>Inputs!$E$81,Inputs!$E$81,BM119)*-1","v":-119},{"$f":"IF(BN119>Inputs!$E$81,Inputs!$E$81,BN119)*-1","v":-119},{"$f":"IF(BO119>Inputs!$E$81,Inputs!$E$81,BO119)*-1","v":-119},{"$f":"IF(BP119>Inputs!$E$81,Inputs!$E$81,BP119)*-1","v":-119},{"$f":"IF(BQ119>Inputs!$E$81,Inputs!$E$81,BQ119)*-1","v":-119},{"$f":"IF(BR119>Inputs!$E$81,Inputs!$E$81,BR119)*-1","v":-119},{"$f":"IF(BS119>Inputs!$E$81,Inputs!$E$81,BS119)*-1","v":-119},{"$f":"IF(BT119>Inputs!$E$81,Inputs!$E$81,BT119)*-1","v":-119},{"$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":-1362.820875976},{"$f":"IF(CA119>Inputs!$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$81,CH119)*-1","v":-53.820875976000011},{"$f":"IF(CI119>Inputs!$E$81,Inputs!$E$81,CI119)*-1","v":-119},{"$f":"IF(CJ119>Inputs!$E$81,Inputs!$E$81,CJ119)*-1","v":-119},{"$f":"IF(CK119>Inputs!$E$81,Inputs!$E$81,CK119)*-1","v":-119},{"$f":"IF(CL119>Inputs!$E$81,Inputs!$E$81,CL119)*-1","v":-119},{"$f":"IF(CM119>Inputs!$E$81,Inputs!$E$81,CM119)*-1","v":-119},{"$f":"IF(CN119>Inputs!$E$81,Inputs!$E$81,CN119)*-1","v":-119},{"$f":"IF(CO119>Inputs!$E$81,Inputs!$E$81,CO119)*-1","v":-119},{"$f":"IF(CP119>Inputs!$E$81,Inputs!$E$81,CP119)*-1","v":-119},{"$f":"IF(CQ119>Inputs!$E$81,Inputs!$E$81,CQ119)*-1","v":-119},{"$f":"IF(CR119>Inputs!$E$81,Inputs!$E$81,CR119)*-1","v":-119},{"$f":"IF(CS119>Inputs!$E$81,Inputs!$E$81,CS119)*-1","v":-119},{"$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":1174050.5290263682},{"$f":"SUM(D121:AA121)","v":37872.597710528004},{"$f":"D119+D120","v":0},{"$f":"E119+E120","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,5209.2667216239997,5451.4606635159998,5592.740462953001,5108.3525791689999,4173.2148590860006,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$f":"SUM(AC121:AZ121)","v":37872.597710528004},{"$f":"AC119+AC120","v":0},{"$f":"AD119+AD120","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,5209.2667216239997,5451.4606635159998,5592.740462953001,5108.3525791689999,4173.2148590860006,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$f":"SUM(BB121:BY121)","v":37872.597710528004},{"$f":"BB119+BB120","v":0},{"$f":"BC119+BC120","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,5209.2667216239997,5451.4606635159998,5592.740462953001,5108.3525791689999,4173.2148590860006,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$f":"SUM(CA121:CX121)","v":37872.597710528004},{"$f":"CA119+CA120","v":0},{"$f":"CB119+CB120","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,5209.2667216239997,5451.4606635159998,5592.740462953001,5108.3525791689999,4173.2148590860006,2094.3835245130003,540.30573070600008,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB124+4*BA124+19*C124+BZ124*4","v":835702.88065375562},{"$f":"SUM(D124:AA124)","v":28313.687962025851},{"$f":"IF(D111<0,0,IF(D111>D121,D121,D111))","v":0},{"$f":"IF(E111<0,0,IF(E111>E121,E121,E111))","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$f":"SUM(AC124:AZ124)","v":24726.536611625655},{"$f":"IF(AC111<0,0,IF(AC111>AC121,AC121,AC111))","v":0},{"$f":"IF(AD111<0,0,IF(AD111>AD121,AD121,AD111))","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3223.3155802466272,2420.3462131278015,2718.817352664978,1992.1588617712564,2064.0069462315605,3531.3316282624323,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$f":"SUM(BB124:BY124)","v":21395.477770164624},{"$f":"IF(BB111<0,0,IF(BB111>BB121,BB121,BB111))","v":0},0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3146.6166845164876,2706.1372870535815,1912.9377817258505,2201.6390594719323,1484.7504303693054,1566.3448150457971,3033.6694970766684,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$f":"SUM(CA124:CX124)","v":28313.687962025851},{"$f":"IF(CA111<0,0,IF(CA111>CA121,CA121,CA111))","v":0},{"$f":"IF(CB111<0,0,IF(CB111>CB121,CB121,CB111))","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,2094.3835245130003,540.30573070600008,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B121-B124","v":338347.64837261254},{"$f":"C111-C124","v":64049.220150454814},2643.2644067854585,2364.462092395675,2364.462092395675,2496.0370939866098,2766.987078049086,2635.438251181502,2503.8632495905681,4499.9899037618816,3649.2652484875862,2914.732565623131,917.86486826434384,327.2567052072568,0,0,0,0,0,2797.9790076289491,5005.2182182695306,6234.1607019964522,6086.914946351616,5250.5080031822699,5103.2658622917552,3487.5498550054594,53923.399477469611,2204.150761621549,1950.4163916779139,1950.4163916779139,2094.5617612653241,2365.5117453278003,2221.3925504637409,2077.2957085741978,4035.7840503028988,3097.236665995817,2274.8812540985814,240.37524429717269,0,0,0,0,0,0,2145.5698111694046,4302.6363860072815,5493.9542571673028,5384.333114089367,4623.2027958052595,4513.6132112668347,2948.067376661234,46588.963703950809,1862.6179264940652,1628.4239824066494,1628.4239824066494,1782.3031691487674,2053.2531532112439,1899.4001411924753,1745.5209544503591,3674.73505316813,2667.8811018355518,1777.2191229128184,0,0,0,{"$f":"BO111-BO124","v":0},0,0,0,1638.161379767454,3756.1838498033067,4918.221509954039,4837.8805778853921,4135.2987456231394,4054.9691601861687,2528.4698935046094,64049.220150454814,2643.2644067854585,2364.462092395675,2364.462092395675,2496.0370939866098,2766.987078049086,2635.438251181502,2503.8632495905681,4499.9899037618816,3649.2652484875862,2914.732565623131,917.86486826434384,327.2567052072568,0,0,0,0,0,2797.9790076289491,5005.2182182695306,6234.1607019964522,6086.914946351616,5250.5080031822699,5103.2658622917552,3870.1615417744174]
[]
["Summary"]
["Produced",{"$f":"B119","v":1216297.9761816242},{"$f":"SUM(D128:AA128)","v":39235.418586504005},{"$f":"D119","v":0},0,0,0,0,0,0,53.820875976000011,914.95489159200019,2031.738068094,3552.1778144160003,3680.0023948590001,5328.2667216239997,5570.4606635159998,5711.740462953001,5227.3525791689999,4292.2148590860006,2213.3835245130003,659.30573070600008,0,0,0,0,0,39235.418586504005,0,0,0,0,0,0,0,{"$f":"AJ119","v":53.820875976000011},914.95489159200019,2031.738068094,3552.1778144160003,3680.0023948590001,5328.2667216239997,5570.4606635159998,5711.740462953001,5227.3525791689999,4292.2148590860006,2213.3835245130003,659.30573070600008,0,0,0,0,0,39235.418586504005,0,0,0,0,0,0,0,53.820875976000011,914.95489159200019,2031.738068094,3552.1778144160003,3680.0023948590001,5328.2667216239997,5570.4606635159998,{"$f":"BP119","v":5711.740462953001},5227.3525791689999,4292.2148590860006,2213.3835245130003,659.30573070600008,0,0,0,0,0,39235.418586504005,0,0,0,0,0,0,0,53.820875976000011,914.95489159200019,2031.738068094,3552.1778144160003,3680.0023948590001,5328.2667216239997,5570.4606635159998,5711.740462953001,5227.3525791689999,4292.2148590860006,2213.3835245130003,659.30573070600008,0,0,0,0,0]
["Used",{"$f":"B120","v":-42247.447155255999},{"$f":"C120","v":-1362.820875976},{"$f":"D120","v":0},0,0,0,0,0,0,-53.820875976000011,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1362.820875976,0,0,0,0,0,0,0,-53.820875976000011,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1362.820875976,0,0,0,0,0,0,0,-53.820875976000011,-119,-119,-119,-119,-119,-119,{"$f":"BP120","v":-119},-119,-119,-119,-119,0,0,0,0,0,-1362.820875976,0,0,0,0,0,0,0,-53.820875976000011,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB130+4*BA130+19*C130+BZ130*4","v":835702.88065375562},{"$f":"SUM(D130:AA130)","v":28313.687962025851},{"$f":"D124","v":0},{"$f":"E124","v":0},0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,2094.3835245130003,540.30573070600008,0,0,0,0,0,24726.536611625655,0,0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3223.3155802466272,2420.3462131278015,2718.817352664978,1992.1588617712564,2064.0069462315605,3531.3316282624323,2094.3835245130003,540.30573070600008,0,0,0,0,0,21395.477770164624,0,0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3146.6166845164876,2706.1372870535815,1912.9377817258505,2201.6390594719323,1484.7504303693054,{"$f":"BQ124","v":1566.3448150457971},3033.6694970766684,2094.3835245130003,540.30573070600008,0,0,0,0,0,28313.687962025851,0,0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,2094.3835245130003,540.30573070600008,0,0,0,0,0]
["  Ponta",60597.852870037008,{"$f":"SUM(D131:AA131)","v":2634.6892552190002},{"$f":"IF(D114=\"P\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2094.3835245130003,540.30573070600008,0,0,0,0,0,{"$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":2634.6892552190002},{"$f":"IF(CA114=\"P\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2094.3835245130003,540.30573070600008,0,0,0,0,0]
["  Cheia",659844.44000657136,25678.998706806851,{"$f":"IF(D114=\"C\",D130,0)","v":0},0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,0,0,0,0,0,0,0,17306.867437503424,{"$f":"IF(AC114=\"C\",AC130,0)","v":0},0,0,0,0,0,0,0,0,0,3433.1778144160003,3223.3155802466272,2420.3462131278015,0,0,2064.0069462315605,3531.3316282624323,2094.3835245130003,540.30573070600008,0,0,0,0,0,0,{"$f":"IF(BB114=\"C\",BB130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25678.998706806851,{"$f":"IF(CA114=\"C\",CA130,0)","v":0},0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,0,0,0,0,0,0,0]
["  Vazio",115260.58777714743,0,{"$f":"IF(D114=\"V\",D130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7419.6691741222348,{"$f":"IF(AC114=\"V\",AC130,0)","v":0},0,0,0,0,0,0,0,795.95489159200019,1912.738068094,0,0,0,2718.817352664978,1992.1588617712564,0,0,0,0,0,0,0,0,0,21395.477770164624,{"$f":"IF(BB114=\"V\",BB130,0)","v":0},0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3146.6166845164876,2706.1372870535815,1912.9377817258505,2201.6390594719323,1484.7504303693054,1566.3448150457971,3033.6694970766684,2094.3835245130003,540.30573070600008,0,0,0,0,0,0,{"$f":"IF(CA114=\"V\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA114=\"SV\",CA130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",338347.64837261237,9558.9097485021521,{"$f":"D128+D129-D130","v":0},{"$f":"E128+E129-E130","v":0},0,0,0,0,0,0,0,0,0,0,2136.5113120366536,2067.6997910313921,2948.1724047222001,2404.4943214128898,2.0319192990182273,0,0,0,0,0,0,0,13146.061098902348,0,0,0,0,0,0,0,0,0,0,0,337.68681461237293,2788.9205084961982,2732.6433108510219,3600.5816011817446,3044.3456329374394,641.88323082356828,0,0,0,0,0,0,0,16477.11994036338,0,0,0,0,0,0,0,0,0,0,286.56112989951271,854.86510780541857,3296.3289398981492,3249.8216040440675,4107.9900325836952,{"$f":"BQ128+BQ129-BQ130","v":3542.0077641232028},1139.5453620093322,0,0,0,0,0,0,0,9558.9097485021521,0,0,0,0,0,0,0,0,0,0,0,0,2136.5113120366536,2067.6997910313921,2948.1724047222001,2404.4943214128898,2.0319192990182273,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B135=0,0,B135/B128)","v":0.27817825483423186},0.24362961051192089,0,0,0,0,0,0,0,0,0,0,0,0,0.4009767948300958,0.3711900892818239,0.51616007832365318,0.45998319129932036,4.7339645514644891E-4,0,0,0,0,0,0,0,0.335055966585871,0,0,0,0,0,{"$f":"IF(AH135=0,0,AH135/AH128)","v":0},0,0,0,0,0,9.1762661645037172E-2,0.52341983879631393,0.4905596638979251,0.63038256456775776,0.58238765930370884,0.14954592253572627,0,0,0,0,0,0,0,0.4199552479358814,0,0,0,0,0,0,0,0,0,0,8.0671955310498755E-2,0.23230014985850922,{"$f":"IF(BN135=0,0,BN135/BN128)","v":0.61864938677346515},0.58340266637711502,0.71921860932382808,0.67759113441823382,0.26549122059840008,0,0,0,0,0,0,0,0.24362961051192089,0,0,0,0,0,0,0,0,null,0,0,0,0.4009767948300958,0.3711900892818239,0.51616007832365318,0.45998319129932036,4.7339645514644891E-4,0,0,{"$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)",{"$f":"4*AB143+4*BA143+18*C143+BZ143*4","v":4418597.9578171568},152365.45708213866,4879.0405018211904,4600.2381874314069,4600.2381874314069,4460.8370302365147,4460.8370302365147,4600.2381874314069,4739.6393446263,5157.8428162109694,6133.6509165752086,7109.459016939446,7527.662488524119,7388.2613313292277,7248.86017413434,7388.2613313292277,7248.86017413434,7109.459016939446,7109.459016939446,7248.86017413434,7806.4648029139025,8224.6605426212154,7806.4648029139025,6970.0578597445556,6551.8543881598844,5994.2497593803173,138652.48505875326,4439.926856657281,4186.1924867136458,4186.1924867136458,4059.3616975152295,4059.3616975152295,4186.1924867136458,4313.0718036099297,4693.6369627519862,5581.6223340834395,6469.6077054148973,6850.1728645569474,6723.317811509598,6596.4509776747964,6723.317811509598,6596.4509776747964,6469.6077054148973,6469.6077054148973,6596.4509776747964,7103.8829706516535,7484.454097792066,7103.8829706516535,6342.752652367546,5962.2017371349657,5454.7672810360918,127986.99044377342,4098.3940215297971,3864.2000774423809,3864.2000774423809,3747.1031053986726,3747.1031053986726,3864.2000774423809,3981.2970494860911,4332.5879656172174,5152.2667699231743,5971.9455742291339,6323.236490360262,6206.1395183165523,6089.0425462728454,6206.1395183165523,6089.0425462728454,5971.9455742291339,5971.9455742291339,6089.0425462728454,6557.4304344476786,6908.7213505788031,6557.4304344476786,5854.848602185426,5503.5576860542997,5035.1697978794673,152365.45708213866,4879.0405018211904,4600.2381874314069,4600.2381874314069,4460.8370302365147,4460.8370302365147,4600.2381874314069,4739.6393446263,5157.8428162109694,6133.6509165752086,7109.459016939446,7527.662488524119,7388.2613313292277,7248.86017413434,7388.2613313292277,7248.86017413434,7109.459016939446,7109.459016939446,7248.86017413434,7806.4648029139025,8224.6605426212154,7806.4648029139025,6970.0578597445556,6551.8543881598844,6376.8614461492753]
["Electric Boat Demand",{"$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",{"$f":"4*AB145+4*BA145+18*C145+BZ145*4","v":85680},{"$f":"SUM(D145:AA145)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC145:AZ145)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB145:BY145)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA145","v":2856},{"$f":"BB145","v":119},{"$f":"BC145","v":119},{"$f":"BD145","v":119},{"$f":"BE145","v":119},{"$f":"BF145","v":119},{"$f":"BG145","v":119},{"$f":"BH145","v":119},{"$f":"BI145","v":119},{"$f":"BJ145","v":119},{"$f":"BK145","v":119},{"$f":"BL145","v":119},{"$f":"BM145","v":119},{"$f":"BN145","v":119},{"$f":"BO145","v":119},{"$f":"BP145","v":119},{"$f":"BQ145","v":119},{"$f":"BR145","v":119},{"$f":"BS145","v":119},{"$f":"BT145","v":119},{"$f":"BU145","v":119},{"$f":"BV145","v":119},{"$f":"BW145","v":119},{"$f":"BX145","v":119},{"$f":"BY145","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B143:B145)","v":5272277.9578171568},180821.45708213866,4998.0405018211904,4719.2381874314069,4719.2381874314069,4579.8370302365147,4579.8370302365147,4719.2381874314069,4858.6393446263,6876.8428162109694,7852.6509165752086,8828.4590169394469,9246.6624885241181,9107.2613313292277,8967.8601741343409,9107.2613313292277,8967.8601741343409,8828.4590169394469,8828.4590169394469,8967.8601741343409,9525.4648029139025,9943.6605426212154,9525.4648029139025,8689.0578597445565,8270.8543881598853,6113.2497593803173,167108.48505875326,4558.926856657281,4305.1924867136458,4305.1924867136458,4178.361697515229,4178.361697515229,{"$f":"SUM(AH143:AH145)","v":4305.1924867136458},4432.0718036099297,6412.6369627519862,7300.6223340834395,8188.6077054148973,8569.1728645569474,8442.317811509598,8315.4509776747964,8442.317811509598,8315.4509776747964,8188.6077054148973,8188.6077054148973,8315.4509776747964,8822.8829706516535,9203.454097792066,8822.8829706516535,8061.752652367546,7681.2017371349657,5573.7672810360918,156442.99044377342,4217.3940215297971,3983.2000774423809,3983.2000774423809,3866.1031053986726,3866.1031053986726,3983.2000774423809,4100.2970494860911,6051.5879656172174,6871.2667699231743,7690.9455742291339,8042.236490360262,7925.1395183165523,{"$f":"SUM(BN143:BN145)","v":7808.0425462728454},7925.1395183165523,7808.0425462728454,7690.9455742291339,7690.9455742291339,7808.0425462728454,8276.4304344476786,8627.7213505788022,8276.4304344476786,7573.848602185426,7222.5576860542997,5154.1697978794673,180821.45708213866,4998.0405018211904,4719.2381874314069,4719.2381874314069,4579.8370302365147,4579.8370302365147,4719.2381874314069,4858.6393446263,6876.8428162109694,7852.6509165752086,8828.4590169394469,9246.6624885241181,9107.2613313292277,8967.8601741343409,9107.2613313292277,8967.8601741343409,8828.4590169394469,8828.4590169394469,8967.8601741343409,9525.4648029139025,{"$f":"SUM(CT143:CT145)","v":9943.6605426212154},9525.4648029139025,8689.0578597445565,8270.8543881598853,6495.8614461492753]
[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":115048.76180272525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ146:AV146)","v":106705.58090212438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI146:BU146)","v":100216.48640906619}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB149+4*BA149+18*C149+BZ149*4","v":1567879.7000342503},52262.65666780834,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1463.9372680453303,2195.9059020679961,2342.2996288725285,2635.1296980314146,2927.8745360906605,2927.8745360906605,2635.1296980314146,3220.6619896997267,3220.6619896997267,2049.5121752634627,2342.2996288725285,2927.8745360906605,2927.8745360906605,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164,52262.65666780834,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1463.9372680453303,2195.9059020679961,2342.2996288725285,2635.1296980314146,2927.8745360906605,2927.8745360906605,2635.1296980314146,3220.6619896997267,3220.6619896997267,2049.5121752634627,2342.2996288725285,2927.8745360906605,2927.8745360906605,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164,52262.65666780834,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1463.9372680453303,2195.9059020679961,2342.2996288725285,2635.1296980314146,2927.8745360906605,2927.8745360906605,2635.1296980314146,3220.6619896997267,3220.6619896997267,2049.5121752634627,2342.2996288725285,2927.8745360906605,2927.8745360906605,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164,52262.65666780834,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1463.9372680453303,2195.9059020679961,2342.2996288725285,2635.1296980314146,2927.8745360906605,2927.8745360906605,2635.1296980314146,3220.6619896997267,3220.6619896997267,2049.5121752634627,2342.2996288725285,2927.8745360906605,2927.8745360906605,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164]
["   PV",648230.55129966198,{"$f":"SUM(D150:AA150)","v":21607.685043322064},{"$f":"Inputs!$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$31*K161","v":190.10592772612006},{"$f":"Inputs!$E$43/Inputs!$E$31*L161","v":778.82105874894353},{"$f":"Inputs!$E$43/Inputs!$E$31*M161","v":1410.4633347421809},{"$f":"Inputs!$E$43/Inputs!$E$31*N161","v":2293.5360312764165},{"$f":"Inputs!$E$43/Inputs!$E$31*O161","v":2670.6816620879126},{"$f":"Inputs!$E$43/Inputs!$E$31*P161","v":2897.5822855029587},{"$f":"Inputs!$E$43/Inputs!$E$31*Q161","v":2679.8803360101442},{"$f":"Inputs!$E$43/Inputs!$E$31*R161","v":2618.5558431952663},{"$f":"Inputs!$E$43/Inputs!$E$31*S161","v":2535.7677778951816},{"$f":"Inputs!$E$43/Inputs!$E$31*T161","v":1971.5824439983094},{"$f":"Inputs!$E$43/Inputs!$E$31*U161","v":1119.1719938715132},{"$f":"Inputs!$E$43/Inputs!$E$31*V161","v":429.27144970414201},{"$f":"Inputs!$E$43/Inputs!$E$31*W161","v":12.264898562975489},{"$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":21607.685043322064},{"$f":"D150","v":0},{"$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":190.10592772612006},{"$f":"L150","v":778.82105874894353},{"$f":"M150","v":1410.4633347421809},{"$f":"N150","v":2293.5360312764165},{"$f":"O150","v":2670.6816620879126},{"$f":"P150","v":2897.5822855029587},{"$f":"Q150","v":2679.8803360101442},{"$f":"R150","v":2618.5558431952663},{"$f":"S150","v":2535.7677778951816},{"$f":"T150","v":1971.5824439983094},{"$f":"U150","v":1119.1719938715132},{"$f":"V150","v":429.27144970414201},{"$f":"W150","v":12.264898562975489},{"$f":"X150","v":0},{"$f":"Y150","v":0},{"$f":"Z150","v":0},{"$f":"AA150","v":0},{"$f":"AB150","v":21607.685043322064},{"$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},{"$f":"AJ150","v":190.10592772612006},{"$f":"AK150","v":778.82105874894353},{"$f":"AL150","v":1410.4633347421809},{"$f":"AM150","v":2293.5360312764165},{"$f":"AN150","v":2670.6816620879126},{"$f":"AO150","v":2897.5822855029587},{"$f":"AP150","v":2679.8803360101442},{"$f":"AQ150","v":2618.5558431952663},{"$f":"AR150","v":2535.7677778951816},{"$f":"AS150","v":1971.5824439983094},{"$f":"AT150","v":1119.1719938715132},{"$f":"AU150","v":429.27144970414201},{"$f":"AV150","v":12.264898562975489},{"$f":"AW150","v":0},{"$f":"AX150","v":0},{"$f":"AY150","v":0},{"$f":"AZ150","v":0},{"$f":"BA150","v":21607.685043322064},{"$f":"BB150","v":0},{"$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":190.10592772612006},{"$f":"BJ150","v":778.82105874894353},{"$f":"BK150","v":1410.4633347421809},{"$f":"BL150","v":2293.5360312764165},{"$f":"BM150","v":2670.6816620879126},{"$f":"BN150","v":2897.5822855029587},{"$f":"BO150","v":2679.8803360101442},{"$f":"BP150","v":2618.5558431952663},{"$f":"BQ150","v":2535.7677778951816},{"$f":"BR150","v":1971.5824439983094},{"$f":"BS150","v":1119.1719938715132},{"$f":"BT150","v":429.27144970414201},{"$f":"BU150","v":12.264898562975489},{"$f":"BV150","v":0},{"$f":"BW150","v":0},{"$f":"BX150","v":0},{"$f":"BY150","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B149:B150)","v":2216110.2513339124},73870.341711130401,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1654.0431957714504,2974.7269608169395,3752.7629636147094,4928.6657293078315,5598.5561981785731,5825.4568215936197,5315.0100340415593,5839.2178328949931,5756.4297675949083,4021.0946192617721,3461.4716227440417,3357.1459857948025,2940.1394346536358,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164,73870.341711130401,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,{"$f":"SUM(AH149:AH150)","v":1171.1498144362643},1463.9372680453303,1654.0431957714504,2974.7269608169395,3752.7629636147094,4928.6657293078315,5598.5561981785731,5825.4568215936197,5315.0100340415593,5839.2178328949931,5756.4297675949083,4021.0946192617721,3461.4716227440417,3357.1459857948025,2940.1394346536358,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164,73870.341711130401,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1654.0431957714504,2974.7269608169395,3752.7629636147094,4928.6657293078315,5598.5561981785731,{"$f":"SUM(BN149:BN150)","v":5825.4568215936197},5315.0100340415593,5839.2178328949931,5756.4297675949083,4021.0946192617721,3461.4716227440417,3357.1459857948025,2940.1394346536358,2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164,73870.341711130401,1463.9372680453303,1463.9372680453303,1463.9372680453303,1171.1498144362643,878.36236082719813,1171.1498144362643,1463.9372680453303,1654.0431957714504,2974.7269608169395,3752.7629636147094,4928.6657293078315,5598.5561981785731,5825.4568215936197,5315.0100340415593,5839.2178328949931,5756.4297675949083,4021.0946192617721,3461.4716227440417,3357.1459857948025,{"$f":"SUM(CT149:CT150)","v":2940.1394346536358},2635.1296980314146,2635.1296980314146,2342.2996288725285,1756.650458045164]
[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":720000},{"$f":"SUM(D153:AA153)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC153:AZ153)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB153:BY153)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA153:CX153)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-221611.02513339123,-7387.0341711130413,{"$f":"0.1*D151*-1","v":-146.39372680453303},-146.39372680453303,-146.39372680453303,-117.11498144362643,-87.836236082719822,-117.11498144362643,-146.39372680453303,-165.40431957714506,-297.47269608169398,-375.27629636147094,-492.86657293078315,-559.85561981785736,-582.54568215936195,-531.50100340415599,-583.92178328949933,-575.64297675949081,-402.10946192617723,-346.1471622744042,-335.71459857948025,-294.01394346536358,-263.51296980314146,-263.51296980314146,-234.22996288725287,-175.66504580451641,-7387.0341711130413,{"$f":"0.1*AC151*-1","v":-146.39372680453303},-146.39372680453303,-146.39372680453303,-117.11498144362643,-87.836236082719822,-117.11498144362643,-146.39372680453303,-165.40431957714506,-297.47269608169398,-375.27629636147094,-492.86657293078315,-559.85561981785736,-582.54568215936195,-531.50100340415599,-583.92178328949933,-575.64297675949081,-402.10946192617723,-346.1471622744042,-335.71459857948025,-294.01394346536358,-263.51296980314146,-263.51296980314146,-234.22996288725287,-175.66504580451641,-7387.0341711130413,{"$f":"0.1*BB151*-1","v":-146.39372680453303},-146.39372680453303,-146.39372680453303,-117.11498144362643,-87.836236082719822,-117.11498144362643,-146.39372680453303,-165.40431957714506,-297.47269608169398,-375.27629636147094,-492.86657293078315,-559.85561981785736,-582.54568215936195,-531.50100340415599,-583.92178328949933,-575.64297675949081,-402.10946192617723,-346.1471622744042,-335.71459857948025,-294.01394346536358,-263.51296980314146,-263.51296980314146,-234.22996288725287,-175.66504580451641,-7387.0341711130413,{"$f":"0.1*CA151*-1","v":-146.39372680453303},-146.39372680453303,-146.39372680453303,-117.11498144362643,-87.836236082719822,-117.11498144362643,-146.39372680453303,-165.40431957714506,-297.47269608169398,-375.27629636147094,-492.86657293078315,-559.85561981785736,-582.54568215936195,-531.50100340415599,-583.92178328949933,-575.64297675949081,-402.10946192617723,-346.1471622744042,-335.71459857948025,-294.01394346536358,-263.51296980314146,-263.51296980314146,-234.22996288725287,-175.66504580451641]
["Net Projected Demand (Surplus)",2557778.7316166367,{"$f":"C146-C151-C197-C154","v":90338.149542121304},2680.4969605803931,2401.6946461906095,2401.6946461906095,2525.8021972438769,2789.3109054920365,2665.2033544387691,2541.0958033855027,4388.2039400166632,4175.3966518399639,4450.972349686208,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4209.4738596038524,4852.5357136647026,5504.03341569858,6297.535051432943,6153.8480746856294,5317.4411315162833,5162.7847221746097,3532.26434713967,76625.177518735902,2241.3833154164836,1987.6489454728487,1987.6489454728487,2124.3268645225912,2387.8355727707508,2251.157653721008,{"$f":"AI146-AI151-AI197-AI154","v":2114.5282623691323},3923.9980865576804,3623.3680693481933,3811.1210381616588,3133.373708179899,2403.6172331488824,2072.5398382405388,2658.8087808721948,2060.1549280693025,2007.8209145794799,3569.6225480793023,4200.1265172051581,4801.451583436331,5557.3286066037936,5451.2662424233804,4690.1359241392729,4573.1320711496892,2992.7818687954446,65959.682903756067,1899.850480289,1665.6565362015838,1665.6565362015838,1812.068272406035,2075.5769806541944,1929.1652444497429,1782.7535082452939,3562.9490894229116,3194.0125051879286,3313.4589069758954,2606.4373339832136,1886.4389399558365,1565.1314068385877,{"$f":"BO146-BO151-BO197-BO154","v":2141.6304876791492},1552.7464966673515,1510.1587833937165,3071.9604168935389,3692.7180858032075,4254.9990472323561,4981.5958593905298,4904.8137062194055,4202.2318739571529,4114.4880200690232,2573.18438563882,90338.149542121304,2680.4969605803931,2401.6946461906095,2401.6946461906095,2525.8021972438769,2789.3109054920365,2665.2033544387691,2541.0958033855027,4388.2039400166632,4175.3966518399639,4450.972349686208,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4209.4738596038524,4852.5357136647026,5504.03341569858,6297.535051432943,{"$f":"CU146-CU151-CU197-CU154","v":6153.8480746856294},5317.4411315162833,5162.7847221746097,3914.876033908628]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1472364.9449999998},{"$f":"SUM(D161:AA161)","v":49078.8315},{"$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},{"$f":"'Hourly Production'!I18*1","v":431.79900000000004},{"$f":"'Hourly Production'!J18*1","v":1768.9830000000002},{"$f":"'Hourly Production'!K18*1","v":3203.67},{"$f":"'Hourly Production'!L18*1","v":5209.4460000000008},{"$f":"'Hourly Production'!M18*1","v":6066.0795000000007},{"$f":"'Hourly Production'!N18*1","v":6581.4525000000003},{"$f":"'Hourly Production'!O18*1","v":6086.9730000000009},{"$f":"'Hourly Production'!P18*1","v":5947.683},{"$f":"'Hourly Production'!Q18*1","v":5759.6414999999997},{"$f":"'Hourly Production'!R18*1","v":4478.1734999999999},{"$f":"'Hourly Production'!S18*1","v":2542.0425},{"$f":"'Hourly Production'!T18*1","v":975.03},{"$f":"'Hourly Production'!U18*1","v":27.858000000000004},{"$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":49078.8315},{"$f":"D161","v":0},{"$f":"E161","v":0},0,0,0,0,0,431.79900000000004,1768.9830000000002,3203.67,5209.4460000000008,6066.0795000000007,6581.4525000000003,6086.9730000000009,5947.683,5759.6414999999997,4478.1734999999999,2542.0425,975.03,27.858000000000004,0,0,{"$f":"Z161","v":0},{"$f":"AA161","v":0},{"$f":"SUM(BB161:BY161)","v":49078.8315},{"$f":"AC161","v":0},0,0,0,0,0,0,431.79900000000004,1768.9830000000002,3203.67,5209.4460000000008,6066.0795000000007,6581.4525000000003,6086.9730000000009,5947.683,5759.6414999999997,4478.1734999999999,2542.0425,975.03,27.858000000000004,0,0,{"$f":"AY161","v":0},0,{"$f":"SUM(CA161:CX161)","v":49078.8315},{"$f":"BB161","v":0},0,0,0,0,0,0,431.79900000000004,1768.9830000000002,3203.67,5209.4460000000008,6066.0795000000007,6581.4525000000003,6086.9730000000009,5947.683,5759.6414999999997,4478.1734999999999,2542.0425,975.03,27.858000000000004,0,0,0,0]
["AC Losses",{"$f":"4*AB162+4*BA162+18*C162+BZ162*4","v":-50081.021239229987},{"$f":"SUM(D162:AA162)","v":-1669.3673746409995},{"$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$51*K161*-1","v":-14.687211185999995},{"$f":"Inputs!$E$51*L161*-1","v":-60.170187761999983},{"$f":"Inputs!$E$51*M161*-1","v":-108.96963137999997},{"$f":"Inputs!$E$51*N161*-1","v":-177.19409624399998},{"$f":"Inputs!$E$51*O161*-1","v":-206.33162811299997},{"$f":"Inputs!$E$51*P161*-1","v":-223.86152533499993},{"$f":"Inputs!$E$51*Q161*-1","v":-207.04229962199997},{"$f":"Inputs!$E$51*R161*-1","v":-202.30448956199993},{"$f":"Inputs!$E$51*S161*-1","v":-195.90844598099991},{"$f":"Inputs!$E$51*T161*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*U161*-1","v":-86.465033594999966},{"$f":"Inputs!$E$51*V161*-1","v":-33.164670419999986},{"$f":"Inputs!$E$51*W161*-1","v":-0.94756201199999979},{"$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":-1669.3673746409995},{"$f":"Inputs!$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$51*AJ161*-1","v":-14.687211185999995},{"$f":"Inputs!$E$51*AK161*-1","v":-60.170187761999983},{"$f":"Inputs!$E$51*AL161*-1","v":-108.96963137999997},{"$f":"Inputs!$E$51*AM161*-1","v":-177.19409624399998},{"$f":"Inputs!$E$51*AN161*-1","v":-206.33162811299997},{"$f":"Inputs!$E$51*AO161*-1","v":-223.86152533499993},{"$f":"Inputs!$E$51*AP161*-1","v":-207.04229962199997},{"$f":"Inputs!$E$51*AQ161*-1","v":-202.30448956199993},{"$f":"Inputs!$E$51*AR161*-1","v":-195.90844598099991},{"$f":"Inputs!$E$51*AS161*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*AT161*-1","v":-86.465033594999966},{"$f":"Inputs!$E$51*AU161*-1","v":-33.164670419999986},{"$f":"Inputs!$E$51*AV161*-1","v":-0.94756201199999979},{"$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":-1669.3673746409995},{"$f":"Inputs!$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$51*BI161*-1","v":-14.687211185999995},{"$f":"Inputs!$E$51*BJ161*-1","v":-60.170187761999983},{"$f":"Inputs!$E$51*BK161*-1","v":-108.96963137999997},{"$f":"Inputs!$E$51*BL161*-1","v":-177.19409624399998},{"$f":"Inputs!$E$51*BM161*-1","v":-206.33162811299997},{"$f":"Inputs!$E$51*BN161*-1","v":-223.86152533499993},{"$f":"Inputs!$E$51*BO161*-1","v":-207.04229962199997},{"$f":"Inputs!$E$51*BP161*-1","v":-202.30448956199993},{"$f":"Inputs!$E$51*BQ161*-1","v":-195.90844598099991},{"$f":"Inputs!$E$51*BR161*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*BS161*-1","v":-86.465033594999966},{"$f":"Inputs!$E$51*BT161*-1","v":-33.164670419999986},{"$f":"Inputs!$E$51*BU161*-1","v":-0.94756201199999979},{"$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":-1669.3673746409995},{"$f":"Inputs!$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$51*CH161*-1","v":-14.687211185999995},{"$f":"Inputs!$E$51*CI161*-1","v":-60.170187761999983},{"$f":"Inputs!$E$51*CJ161*-1","v":-108.96963137999997},{"$f":"Inputs!$E$51*CK161*-1","v":-177.19409624399998},{"$f":"Inputs!$E$51*CL161*-1","v":-206.33162811299997},{"$f":"Inputs!$E$51*CM161*-1","v":-223.86152533499993},{"$f":"Inputs!$E$51*CN161*-1","v":-207.04229962199997},{"$f":"Inputs!$E$51*CO161*-1","v":-202.30448956199993},{"$f":"Inputs!$E$51*CP161*-1","v":-195.90844598099991},{"$f":"Inputs!$E$51*CQ161*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*CR161*-1","v":-86.465033594999966},{"$f":"Inputs!$E$51*CS161*-1","v":-33.164670419999986},{"$f":"Inputs!$E$51*CT161*-1","v":-0.94756201199999979},{"$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":1422283.9237607704},{"$f":"SUM(D163:AA163)","v":47409.464125359009},{"$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},{"$f":"K161+K162","v":417.11178881400002},{"$f":"L161+L162","v":1708.8128122380001},{"$f":"M161+M162","v":3094.7003686200001},{"$f":"N161+N162","v":5032.2519037560005},{"$f":"O161+O162","v":5859.7478718870007},{"$f":"P161+P162","v":6357.5909746650004},{"$f":"Q161+Q162","v":5879.9307003780013},{"$f":"R161+R162","v":5745.3785104380004},{"$f":"S161+S162","v":5563.7330540189996},{"$f":"T161+T162","v":4325.8529065709999},{"$f":"U161+U162","v":2455.577466405},{"$f":"V161+V162","v":941.86532957999998},{"$f":"W161+W162","v":26.910437988000005},{"$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":47409.464125359009},{"$f":"AC161+AC162","v":0},{"$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":417.11178881400002},{"$f":"AK161+AK162","v":1708.8128122380001},{"$f":"AL161+AL162","v":3094.7003686200001},{"$f":"AM161+AM162","v":5032.2519037560005},{"$f":"AN161+AN162","v":5859.7478718870007},{"$f":"AO161+AO162","v":6357.5909746650004},{"$f":"AP161+AP162","v":5879.9307003780013},{"$f":"AQ161+AQ162","v":5745.3785104380004},{"$f":"AR161+AR162","v":5563.7330540189996},{"$f":"AS161+AS162","v":4325.8529065709999},{"$f":"AT161+AT162","v":2455.577466405},{"$f":"AU161+AU162","v":941.86532957999998},{"$f":"AV161+AV162","v":26.910437988000005},{"$f":"AW161+AW162","v":0},{"$f":"AX161+AX162","v":0},{"$f":"AY161+AY162","v":0},{"$f":"AZ161+AZ162","v":0},47409.464125359009,{"$f":"BB161+BB162","v":0},{"$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":417.11178881400002},{"$f":"BJ161+BJ162","v":1708.8128122380001},{"$f":"BK161+BK162","v":3094.7003686200001},{"$f":"BL161+BL162","v":5032.2519037560005},{"$f":"BM161+BM162","v":5859.7478718870007},{"$f":"BN161+BN162","v":6357.5909746650004},{"$f":"BO161+BO162","v":5879.9307003780013},{"$f":"BP161+BP162","v":5745.3785104380004},{"$f":"BQ161+BQ162","v":5563.7330540189996},{"$f":"BR161+BR162","v":4325.8529065709999},{"$f":"BS161+BS162","v":2455.577466405},{"$f":"BT161+BT162","v":941.86532957999998},{"$f":"BU161+BU162","v":26.910437988000005},{"$f":"BV161+BV162","v":0},{"$f":"BW161+BW162","v":0},{"$f":"BX161+BX162","v":0},{"$f":"BY161+BY162","v":0},47409.464125359009,{"$f":"CA161+CA162","v":0},{"$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":417.11178881400002},{"$f":"CI161+CI162","v":1708.8128122380001},{"$f":"CJ161+CJ162","v":3094.7003686200001},{"$f":"CK161+CK162","v":5032.2519037560005},{"$f":"CL161+CL162","v":5859.7478718870007},{"$f":"CM161+CM162","v":6357.5909746650004},{"$f":"CN161+CN162","v":5879.9307003780013},{"$f":"CO161+CO162","v":5745.3785104380004},{"$f":"CP161+CP162","v":5563.7330540189996},{"$f":"CQ161+CQ162","v":4325.8529065709999},{"$f":"CR161+CR162","v":2455.577466405},{"$f":"CS161+CS162","v":941.86532957999998},{"$f":"CT161+CT162","v":26.910437988000005},{"$f":"CU161+CU162","v":0},{"$f":"CV161+CV162","v":0},{"$f":"CW161+CW162","v":0},{"$f":"CX161+CX162","v":0}]
["PV Production used internally",-43647.313139639999,{"$f":"SUM(D164:AA164)","v":-1454.910437988},{"$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$81,K163)*-1","v":-119},{"$f":"IF(L163>Inputs!$E$81,Inputs!$E$81,L163)*-1","v":-119},{"$f":"IF(M163>Inputs!$E$81,Inputs!$E$81,M163)*-1","v":-119},{"$f":"IF(N163>Inputs!$E$81,Inputs!$E$81,N163)*-1","v":-119},{"$f":"IF(O163>Inputs!$E$81,Inputs!$E$81,O163)*-1","v":-119},{"$f":"IF(P163>Inputs!$E$81,Inputs!$E$81,P163)*-1","v":-119},{"$f":"IF(Q163>Inputs!$E$81,Inputs!$E$81,Q163)*-1","v":-119},{"$f":"IF(R163>Inputs!$E$81,Inputs!$E$81,R163)*-1","v":-119},{"$f":"IF(S163>Inputs!$E$81,Inputs!$E$81,S163)*-1","v":-119},{"$f":"IF(T163>Inputs!$E$81,Inputs!$E$81,T163)*-1","v":-119},{"$f":"IF(U163>Inputs!$E$81,Inputs!$E$81,U163)*-1","v":-119},{"$f":"IF(V163>Inputs!$E$81,Inputs!$E$81,V163)*-1","v":-119},{"$f":"IF(W163>Inputs!$E$81,Inputs!$E$81,W163)*-1","v":-26.910437988000005},{"$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":-1454.910437988},{"$f":"IF(AC163>Inputs!$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$81,AJ163)*-1","v":-119},{"$f":"IF(AK163>Inputs!$E$81,Inputs!$E$81,AK163)*-1","v":-119},{"$f":"IF(AL163>Inputs!$E$81,Inputs!$E$81,AL163)*-1","v":-119},{"$f":"IF(AM163>Inputs!$E$81,Inputs!$E$81,AM163)*-1","v":-119},{"$f":"IF(AN163>Inputs!$E$81,Inputs!$E$81,AN163)*-1","v":-119},{"$f":"IF(AO163>Inputs!$E$81,Inputs!$E$81,AO163)*-1","v":-119},{"$f":"IF(AP163>Inputs!$E$81,Inputs!$E$81,AP163)*-1","v":-119},{"$f":"IF(AQ163>Inputs!$E$81,Inputs!$E$81,AQ163)*-1","v":-119},{"$f":"IF(AR163>Inputs!$E$81,Inputs!$E$81,AR163)*-1","v":-119},{"$f":"IF(AS163>Inputs!$E$81,Inputs!$E$81,AS163)*-1","v":-119},{"$f":"IF(AT163>Inputs!$E$81,Inputs!$E$81,AT163)*-1","v":-119},{"$f":"IF(AU163>Inputs!$E$81,Inputs!$E$81,AU163)*-1","v":-119},{"$f":"IF(AV163>Inputs!$E$81,Inputs!$E$81,AV163)*-1","v":-26.910437988000005},{"$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":-1454.910437988},{"$f":"IF(BB163>Inputs!$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$81,BI163)*-1","v":-119},{"$f":"IF(BJ163>Inputs!$E$81,Inputs!$E$81,BJ163)*-1","v":-119},{"$f":"IF(BK163>Inputs!$E$81,Inputs!$E$81,BK163)*-1","v":-119},{"$f":"IF(BL163>Inputs!$E$81,Inputs!$E$81,BL163)*-1","v":-119},{"$f":"IF(BM163>Inputs!$E$81,Inputs!$E$81,BM163)*-1","v":-119},{"$f":"IF(BN163>Inputs!$E$81,Inputs!$E$81,BN163)*-1","v":-119},{"$f":"IF(BO163>Inputs!$E$81,Inputs!$E$81,BO163)*-1","v":-119},{"$f":"IF(BP163>Inputs!$E$81,Inputs!$E$81,BP163)*-1","v":-119},{"$f":"IF(BQ163>Inputs!$E$81,Inputs!$E$81,BQ163)*-1","v":-119},{"$f":"IF(BR163>Inputs!$E$81,Inputs!$E$81,BR163)*-1","v":-119},{"$f":"IF(BS163>Inputs!$E$81,Inputs!$E$81,BS163)*-1","v":-119},{"$f":"IF(BT163>Inputs!$E$81,Inputs!$E$81,BT163)*-1","v":-119},{"$f":"IF(BU163>Inputs!$E$81,Inputs!$E$81,BU163)*-1","v":-26.910437988000005},{"$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":-1454.910437988},{"$f":"IF(CA163>Inputs!$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$81,CH163)*-1","v":-119},{"$f":"IF(CI163>Inputs!$E$81,Inputs!$E$81,CI163)*-1","v":-119},{"$f":"IF(CJ163>Inputs!$E$81,Inputs!$E$81,CJ163)*-1","v":-119},{"$f":"IF(CK163>Inputs!$E$81,Inputs!$E$81,CK163)*-1","v":-119},{"$f":"IF(CL163>Inputs!$E$81,Inputs!$E$81,CL163)*-1","v":-119},{"$f":"IF(CM163>Inputs!$E$81,Inputs!$E$81,CM163)*-1","v":-119},{"$f":"IF(CN163>Inputs!$E$81,Inputs!$E$81,CN163)*-1","v":-119},{"$f":"IF(CO163>Inputs!$E$81,Inputs!$E$81,CO163)*-1","v":-119},{"$f":"IF(CP163>Inputs!$E$81,Inputs!$E$81,CP163)*-1","v":-119},{"$f":"IF(CQ163>Inputs!$E$81,Inputs!$E$81,CQ163)*-1","v":-119},{"$f":"IF(CR163>Inputs!$E$81,Inputs!$E$81,CR163)*-1","v":-119},{"$f":"IF(CS163>Inputs!$E$81,Inputs!$E$81,CS163)*-1","v":-119},{"$f":"IF(CT163>Inputs!$E$81,Inputs!$E$81,CT163)*-1","v":-26.910437988000005},{"$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$81,CX163)*-1","v":0}]
["Net PV Production Available",1378636.6106211303,{"$f":"SUM(D165:AA165)","v":45954.553687371008},{"$f":"D163+D164","v":0},{"$f":"E163+E164","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,4913.2519037560005,5740.7478718870007,6238.5909746650004,5760.9307003780013,5626.3785104380004,5444.7330540189996,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(AC165:AZ165)","v":45954.553687371008},{"$f":"AC163+AC164","v":0},{"$f":"AD163+AD164","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,4913.2519037560005,5740.7478718870007,6238.5909746650004,5760.9307003780013,5626.3785104380004,5444.7330540189996,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(BB165:BY165)","v":45954.553687371008},{"$f":"BB163+BB164","v":0},{"$f":"BC163+BC164","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,4913.2519037560005,5740.7478718870007,6238.5909746650004,5760.9307003780013,5626.3785104380004,5444.7330540189996,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(CA165:CX165)","v":45954.553687371008},{"$f":"CA163+CA164","v":0},{"$f":"CB163+CB164","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,4913.2519037560005,5740.7478718870007,6238.5909746650004,5760.9307003780013,5626.3785104380004,5444.7330540189996,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB168+4*BA168+18*C168+BZ168*4","v":864548.52314568392},{"$f":"SUM(D168:AA168)","v":30518.282443368364},{"$f":"IF(D155<0,0,IF(D155>D165,D165,D155))","v":0},{"$f":"IF(E155<0,0,IF(E155>E165,E165,E155))","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(AC168:AZ168)","v":25929.005716826603},{"$f":"IF(AC155<0,0,IF(AC155>AC165,AC165,AC155))","v":0},{"$f":"IF(AD155<0,0,IF(AD155>AD165,AD165,AD155))","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3133.373708179899,2403.6172331488824,2072.5398382405388,2658.8087808721948,2060.1549280693025,2007.8209145794799,3569.6225480793023,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(BB168:BY168)","v":22357.571631068393},{"$f":"IF(BB155<0,0,IF(BB155>BB165,BB165,BB155))","v":0},0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,2606.4373339832136,1886.4389399558365,1565.1314068385877,2141.6304876791492,1552.7464966673515,1510.1587833937165,3071.9604168935389,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(CA168:CX168)","v":30518.282443368364},{"$f":"IF(CA155<0,0,IF(CA155>CA165,CA165,CA155))","v":0},{"$f":"IF(CB155<0,0,IF(CB155>CB165,CB165,CB155))","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B155-B168","v":1693230.2084709527},{"$f":"C155-C168","v":59819.86709875294},2680.4969605803931,2401.6946461906095,2401.6946461906095,2525.8021972438769,2789.3109054920365,2665.2033544387691,2541.0958033855027,4090.092151202663,2585.5838396019635,1475.2719810662079,0,0,0,0,0,0,2.6209530328524124,2515.9582472597026,4681.1680861185796,6297.535051432943,6153.8480746856294,5317.4411315162833,5162.7847221746097,3532.26434713967,50696.171801909295,2241.3833154164836,1987.6489454728487,1987.6489454728487,2124.3268645225912,2387.8355727707508,2251.157653721008,2114.5282623691323,3625.8862977436802,2033.5552571101932,835.42066954165875,0,0,0,0,0,0,0,1863.5490508001581,3978.586253856331,5557.3286066037936,5451.2662424233804,4690.1359241392729,4573.1320711496892,2992.7818687954446,43602.111272687675,1899.850480289,1665.6565362015838,1665.6565362015838,1812.068272406035,2075.5769806541944,1929.1652444497429,1782.7535082452939,3264.8373006089114,1604.1996929499285,337.75853835589533,0,0,0,{"$f":"BO155-BO168","v":0},0,0,0,1356.1406193982075,3432.1337176523562,4981.5958593905298,4904.8137062194055,4202.2318739571529,4114.4880200690232,2573.18438563882,59819.86709875294,2680.4969605803931,2401.6946461906095,2401.6946461906095,2525.8021972438769,2789.3109054920365,2665.2033544387691,2541.0958033855027,4090.092151202663,2585.5838396019635,1475.2719810662079,0,0,0,0,0,0,2.6209530328524124,2515.9582472597026,4681.1680861185796,6297.535051432943,6153.8480746856294,5317.4411315162833,5162.7847221746097,3914.876033908628]
[]
["Summary"]
["Produced",{"$f":"B163","v":1422283.9237607704},{"$f":"SUM(D172:AA172)","v":47409.464125359009},{"$f":"D163","v":0},0,0,0,0,0,0,417.11178881400002,1708.8128122380001,3094.7003686200001,5032.2519037560005,5859.7478718870007,6357.5909746650004,5879.9307003780013,5745.3785104380004,5563.7330540189996,4325.8529065709999,2455.577466405,941.86532957999998,26.910437988000005,0,0,0,0,47409.464125359009,0,0,0,0,0,0,0,{"$f":"AJ163","v":417.11178881400002},1708.8128122380001,3094.7003686200001,5032.2519037560005,5859.7478718870007,6357.5909746650004,5879.9307003780013,5745.3785104380004,5563.7330540189996,4325.8529065709999,2455.577466405,941.86532957999998,26.910437988000005,0,0,0,0,47409.464125359009,0,0,0,0,0,0,0,417.11178881400002,1708.8128122380001,3094.7003686200001,5032.2519037560005,5859.7478718870007,6357.5909746650004,5879.9307003780013,{"$f":"BP163","v":5745.3785104380004},5563.7330540189996,4325.8529065709999,2455.577466405,941.86532957999998,26.910437988000005,0,0,0,0,47409.464125359009,0,0,0,0,0,0,0,417.11178881400002,1708.8128122380001,3094.7003686200001,5032.2519037560005,5859.7478718870007,6357.5909746650004,5879.9307003780013,5745.3785104380004,5563.7330540189996,4325.8529065709999,2455.577466405,941.86532957999998,26.910437988000005,0,0,0,0]
["Used",{"$f":"B164","v":-43647.313139639999},{"$f":"C164","v":-1454.910437988},{"$f":"D164","v":0},0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-26.910437988000005,0,0,0,0,-1454.910437988,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-26.910437988000005,0,0,0,0,-1454.910437988,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP164","v":-119},-119,-119,-119,-119,-26.910437988000005,0,0,0,0,-1454.910437988,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-26.910437988000005,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB174+4*BA174+18*C174+BZ174*4","v":864548.52314568392},{"$f":"SUM(D174:AA174)","v":30518.282443368364},{"$f":"D168","v":0},{"$f":"E168","v":0},0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0,25929.005716826603,0,0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3133.373708179899,2403.6172331488824,2072.5398382405388,2658.8087808721948,2060.1549280693025,2007.8209145794799,3569.6225480793023,2336.577466405,822.86532957999998,0,0,0,0,0,22357.571631068393,0,0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,2606.4373339832136,1886.4389399558365,1565.1314068385877,2141.6304876791492,1552.7464966673515,{"$f":"BQ168","v":1510.1587833937165},3071.9604168935389,2336.577466405,822.86532957999998,0,0,0,0,0,30518.282443368364,0,0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0]
["  Ponta",69507.741511669999,{"$f":"SUM(D175:AA175)","v":3159.442795985},{"$f":"IF(D158=\"P\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2336.577466405,822.86532957999998,0,0,0,0,0,{"$f":"SUM(AC175:AZ175)","v":0},{"$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,{"$f":"SUM(CA175:CX175)","v":3159.442795985},{"$f":"IF(CA158=\"P\",CA174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2336.577466405,822.86532957999998,0,0,0,0,0]
["  Cheia",667280.14039528649,27358.839647383364,{"$f":"IF(D158=\"C\",D174,0)","v":0},0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,0,0,0,0,0,0,0,16346.417038213103,{"$f":"IF(AC158=\"C\",AC174,0)","v":0},0,0,0,0,0,0,0,0,0,3133.373708179899,2403.6172331488824,2072.5398382405388,0,0,2007.8209145794799,3569.6225480793023,2336.577466405,822.86532957999998,0,0,0,0,0,0,{"$f":"IF(BB158=\"C\",BB174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27358.839647383364,{"$f":"IF(CA158=\"C\",CA174,0)","v":0},0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,0,0,0,0,0,0,0]
["  Vazio",127760.64123872756,0,{"$f":"IF(D158=\"V\",D174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9582.5886786134979,{"$f":"IF(AC158=\"V\",AC174,0)","v":0},0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,0,0,0,2658.8087808721948,2060.1549280693025,0,0,0,0,0,0,0,0,0,22357.571631068393,{"$f":"IF(BB158=\"V\",BB174,0)","v":0},0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,2606.4373339832136,1886.4389399558365,1565.1314068385877,2141.6304876791492,1552.7464966673515,1510.1587833937165,3071.9604168935389,2336.577466405,822.86532957999998,0,0,0,0,0,0,{"$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",514088.08747544605,15436.271244002637,{"$f":"D172+D173-D174","v":0},{"$f":"E172+E173-E174","v":0},0,0,0,0,0,0,0,0,1102.3885716089308,2672.1871189184885,3513.6419399649171,2437.1783996861768,2913.8143859091533,2797.0608279149701,0,0,0,0,0,0,0,0,20025.547970544405,0,0,0,0,0,0,0,0,0,0,1779.8781955761015,3337.1306387381183,4166.0511364244612,3102.1219195058065,3566.2235823686979,3436.9121394395197,637.23035849169764,0,0,0,0,0,0,0,23596.982056302615,0,0,0,0,0,0,0,0,0,0,2306.8145697727869,3854.3089319311639,4673.4595678264122,3619.3002126988522,4073.6320137706489,{"$f":"BQ172+BQ173-BQ174","v":3934.5742706252831},1134.8924896774611,0,0,0,0,0,0,0,15436.271244002644,0,0,0,0,0,0,0,0,0,0,1102.3885716089308,2672.1871189184885,3513.6419399649171,2437.1783996861768,2913.8143859091533,2797.0608279149701,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B179=0,0,B179/B172)","v":0.36145250528889211},0.32559472098622344,0,0,0,0,0,0,0,0,0,0,0.21906466383094292,0.45602424837059935,0.5526687630529834,0.41449100744155004,0.50715794975308215,0.50273095433550585,0,0,0,0,0,0,0,0,0.42239557733859456,0,0,0,0,0,{"$f":"IF(AH179=0,0,AH179/AH172)","v":0},0,0,0,0,0.35369417700406175,0.5695007211399814,0.65528769513895668,0.5275779728673301,0.62071168607772476,0.61773491036864958,0.14730744947978708,0,0,0,0,0,0,0,0.49772724690386755,0,0,0,0,0,0,0,0,0,0,0.45840602058315355,0.65776019996061197,{"$f":"IF(BN179=0,0,BN179/BN172)","v":0.73509912582456916},0.61553450153182576,0.70902761347573851,0.70718243172776185,0.26235115113450846,0,0,0,0,0,0,0,0.32559472098622361,0,0,0,0,0,0,0,0,0,0,0.21906466383094292,0.45602424837059935,0.5526687630529834,0.41449100744155004,0.50715794975308215,0.50273095433550585,0,0,0,{"$f":"IF(CT179=0,0,CT179/CT172)","v":0},0,0,0,0]
[]
["MAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB187+4*BA187+19*C187+BZ187*4","v":4570963.4148992961},152365.45708213866,4879.0405018211904,4600.2381874314069,4600.2381874314069,4460.8370302365147,4460.8370302365147,4600.2381874314069,4739.6393446263,5157.8428162109694,6133.6509165752086,7109.459016939446,7527.662488524119,7388.2613313292277,7248.86017413434,7388.2613313292277,7248.86017413434,7109.459016939446,7109.459016939446,7248.86017413434,7806.4648029139025,8224.6605426212154,7806.4648029139025,6970.0578597445556,6551.8543881598844,5994.2497593803173,138652.48505875326,4439.926856657281,4186.1924867136458,4186.1924867136458,4059.3616975152295,4059.3616975152295,4186.1924867136458,4313.0718036099297,4693.6369627519862,5581.6223340834395,6469.6077054148973,6850.1728645569474,6723.317811509598,6596.4509776747964,6723.317811509598,6596.4509776747964,6469.6077054148973,6469.6077054148973,6596.4509776747964,7103.8829706516535,7484.454097792066,7103.8829706516535,6342.752652367546,5962.2017371349657,5454.7672810360918,127986.99044377342,4098.3940215297971,3864.2000774423809,3864.2000774423809,3747.1031053986726,3747.1031053986726,3864.2000774423809,3981.2970494860911,4332.5879656172174,5152.2667699231743,5971.9455742291339,6323.236490360262,6206.1395183165523,6089.0425462728454,6206.1395183165523,6089.0425462728454,5971.9455742291339,5971.9455742291339,6089.0425462728454,6557.4304344476786,6908.7213505788031,6557.4304344476786,5854.848602185426,5503.5576860542997,5035.1697978794673,152365.45708213866,4879.0405018211904,4600.2381874314069,4600.2381874314069,4460.8370302365147,4460.8370302365147,4600.2381874314069,4739.6393446263,5157.8428162109694,6133.6509165752086,7109.459016939446,7527.662488524119,7388.2613313292277,7248.86017413434,7388.2613313292277,7248.86017413434,7109.459016939446,7109.459016939446,7248.86017413434,7806.4648029139025,8224.6605426212154,7806.4648029139025,6970.0578597445556,6551.8543881598844,6376.8614461492753]
["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":88536},{"$f":"SUM(D189:AA189)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC189:AZ189)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB189:BY189)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA189","v":2856},{"$f":"BB189","v":119},{"$f":"BC189","v":119},{"$f":"BD189","v":119},{"$f":"BE189","v":119},{"$f":"BF189","v":119},{"$f":"BG189","v":119},{"$f":"BH189","v":119},{"$f":"BI189","v":119},{"$f":"BJ189","v":119},{"$f":"BK189","v":119},{"$f":"BL189","v":119},{"$f":"BM189","v":119},{"$f":"BN189","v":119},{"$f":"BO189","v":119},{"$f":"BP189","v":119},{"$f":"BQ189","v":119},{"$f":"BR189","v":119},{"$f":"BS189","v":119},{"$f":"BT189","v":119},{"$f":"BU189","v":119},{"$f":"BV189","v":119},{"$f":"BW189","v":119},{"$f":"BX189","v":119},{"$f":"BY189","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B187:B189)","v":5453099.4148992961},180821.45708213866,4998.0405018211904,4719.2381874314069,4719.2381874314069,4579.8370302365147,4579.8370302365147,4719.2381874314069,4858.6393446263,6876.8428162109694,7852.6509165752086,8828.4590169394469,9246.6624885241181,9107.2613313292277,8967.8601741343409,9107.2613313292277,8967.8601741343409,8828.4590169394469,8828.4590169394469,8967.8601741343409,9525.4648029139025,9943.6605426212154,9525.4648029139025,8689.0578597445565,8270.8543881598853,6113.2497593803173,167108.48505875326,4558.926856657281,4305.1924867136458,4305.1924867136458,4178.361697515229,4178.361697515229,{"$f":"SUM(AH187:AH189)","v":4305.1924867136458},4432.0718036099297,6412.6369627519862,7300.6223340834395,8188.6077054148973,8569.1728645569474,8442.317811509598,8315.4509776747964,8442.317811509598,8315.4509776747964,8188.6077054148973,8188.6077054148973,8315.4509776747964,8822.8829706516535,9203.454097792066,8822.8829706516535,8061.752652367546,7681.2017371349657,5573.7672810360918,156442.99044377342,4217.3940215297971,3983.2000774423809,3983.2000774423809,3866.1031053986726,3866.1031053986726,3983.2000774423809,4100.2970494860911,6051.5879656172174,6871.2667699231743,7690.9455742291339,8042.236490360262,7925.1395183165523,{"$f":"SUM(BN187:BN189)","v":7808.0425462728454},7925.1395183165523,7808.0425462728454,7690.9455742291339,7690.9455742291339,7808.0425462728454,8276.4304344476786,8627.7213505788022,8276.4304344476786,7573.848602185426,7222.5576860542997,5154.1697978794673,180821.45708213866,4998.0405018211904,4719.2381874314069,4719.2381874314069,4579.8370302365147,4579.8370302365147,4719.2381874314069,4858.6393446263,6876.8428162109694,7852.6509165752086,8828.4590169394469,9246.6624885241181,9107.2613313292277,8967.8601741343409,9107.2613313292277,8967.8601741343409,8828.4590169394469,8828.4590169394469,8967.8601741343409,9525.4648029139025,{"$f":"SUM(CT187:CT189)","v":9943.6605426212154},9525.4648029139025,8689.0578597445565,8270.8543881598853,6495.8614461492753]
[null,{"$f":"4*AB191+4*BA191+19*C191+BZ191*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J190:W190)","v":119907.40114735156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI190:AV190)","v":111137.6527057343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH190:BU190)","v":104316.78345855227}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB193+4*BA193+19*C193+BZ193*4","v":1345606.0259871341},43406.645999584965,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1215.769606044769,1215.769606044769,1823.4898096916297,1945.4315854422996,2188.6105336225878,2431.8349131397554,2431.8349131397554,2188.6105336225878,2674.968429983162,2674.968429983162,1702.2526372620121,1945.4315854422996,2431.8349131397554,2431.8349131397554,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725,43406.645999584965,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1215.769606044769,1215.769606044769,1823.4898096916297,1945.4315854422996,2188.6105336225878,2431.8349131397554,2431.8349131397554,2188.6105336225878,2674.968429983162,2674.968429983162,1702.2526372620121,1945.4315854422996,2431.8349131397554,2431.8349131397554,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725,43406.645999584965,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1215.769606044769,1215.769606044769,1823.4898096916297,1945.4315854422996,2188.6105336225878,2431.8349131397554,2431.8349131397554,2188.6105336225878,2674.968429983162,2674.968429983162,1702.2526372620121,1945.4315854422996,2431.8349131397554,2431.8349131397554,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725,43406.645999584965,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1215.769606044769,1215.769606044769,1823.4898096916297,1945.4315854422996,2188.6105336225878,2431.8349131397554,2431.8349131397554,2188.6105336225878,2674.968429983162,2674.968429983162,1702.2526372620121,1945.4315854422996,2431.8349131397554,2431.8349131397554,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725]
["   PV",673830.46082523256,{"$f":"SUM(D194:AA194)","v":21736.466478233309},{"$f":"Inputs!$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$31*J205","v":98.119188503803912},{"$f":"Inputs!$E$43/Inputs!$E$31*K205","v":346.48338440405746},{"$f":"Inputs!$E$43/Inputs!$E$31*L205","v":935.19851542688093},{"$f":"Inputs!$E$43/Inputs!$E$31*M205","v":1477.9202768385464},{"$f":"Inputs!$E$43/Inputs!$E$31*N205","v":2137.1585745984789},{"$f":"Inputs!$E$43/Inputs!$E$31*O205","v":2630.8207417582421},{"$f":"Inputs!$E$43/Inputs!$E$31*P205","v":2636.9531910397295},{"$f":"Inputs!$E$43/Inputs!$E$31*Q205","v":2842.3902419695692},{"$f":"Inputs!$E$43/Inputs!$E$31*R205","v":2664.5492128064243},{"$f":"Inputs!$E$43/Inputs!$E$31*S205","v":2483.6419590025362},{"$f":"Inputs!$E$43/Inputs!$E$31*T205","v":1845.8672337278108},{"$f":"Inputs!$E$43/Inputs!$E$31*U205","v":1060.9137256973797},{"$f":"Inputs!$E$43/Inputs!$E$31*V205","v":493.66216715976344},{"$f":"Inputs!$E$43/Inputs!$E$31*W205","v":82.78806530008454},{"$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":21736.466478233309},{"$f":"D194","v":0},{"$f":"E194","v":0},{"$f":"F194","v":0},{"$f":"G194","v":0},{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":98.119188503803912},{"$f":"K194","v":346.48338440405746},{"$f":"L194","v":935.19851542688093},{"$f":"M194","v":1477.9202768385464},{"$f":"N194","v":2137.1585745984789},{"$f":"O194","v":2630.8207417582421},{"$f":"P194","v":2636.9531910397295},{"$f":"Q194","v":2842.3902419695692},{"$f":"R194","v":2664.5492128064243},{"$f":"S194","v":2483.6419590025362},{"$f":"T194","v":1845.8672337278108},{"$f":"U194","v":1060.9137256973797},{"$f":"V194","v":493.66216715976344},{"$f":"W194","v":82.78806530008454},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"SUM(BB194:BY194)","v":21736.466478233309},{"$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":98.119188503803912},{"$f":"AJ194","v":346.48338440405746},{"$f":"AK194","v":935.19851542688093},{"$f":"AL194","v":1477.9202768385464},{"$f":"AM194","v":2137.1585745984789},{"$f":"AN194","v":2630.8207417582421},{"$f":"AO194","v":2636.9531910397295},{"$f":"AP194","v":2842.3902419695692},{"$f":"AQ194","v":2664.5492128064243},{"$f":"AR194","v":2483.6419590025362},{"$f":"AS194","v":1845.8672337278108},{"$f":"AT194","v":1060.9137256973797},{"$f":"AU194","v":493.66216715976344},{"$f":"AV194","v":82.78806530008454},{"$f":"AW194","v":0},{"$f":"AX194","v":0},{"$f":"AY194","v":0},{"$f":"AZ194","v":0},{"$f":"BA194","v":21736.466478233309},{"$f":"BB194","v":0},{"$f":"BC194","v":0},{"$f":"BD194","v":0},{"$f":"BE194","v":0},{"$f":"BF194","v":0},{"$f":"BG194","v":0},{"$f":"BH194","v":98.119188503803912},{"$f":"BI194","v":346.48338440405746},{"$f":"BJ194","v":935.19851542688093},{"$f":"BK194","v":1477.9202768385464},{"$f":"BL194","v":2137.1585745984789},{"$f":"BM194","v":2630.8207417582421},{"$f":"BN194","v":2636.9531910397295},{"$f":"BO194","v":2842.3902419695692},{"$f":"BP194","v":2664.5492128064243},{"$f":"BQ194","v":2483.6419590025362},{"$f":"BR194","v":1845.8672337278108},{"$f":"BS194","v":1060.9137256973797},{"$f":"BT194","v":493.66216715976344},{"$f":"BU194","v":82.78806530008454},{"$f":"BV194","v":0},{"$f":"BW194","v":0},{"$f":"BX194","v":0},{"$f":"BY194","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B193:B194)","v":2019436.4868123666},65143.112477818271,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1313.8887945485731,1562.2529904488265,2758.6883251185109,3423.351862280846,4325.7691082210667,5062.655654897997,5068.7881041794844,5031.000775592157,5339.5176427895858,5158.6103889856986,3548.1198709898226,3006.3453111396793,2925.497080299519,2514.6229784398397,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725,65143.112477818271,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,{"$f":"SUM(AH193:AH194)","v":972.7157927211498},1313.8887945485731,1562.2529904488265,2758.6883251185109,3423.351862280846,4325.7691082210667,5062.655654897997,5068.7881041794844,5031.000775592157,5339.5176427895858,5158.6103889856986,3548.1198709898226,3006.3453111396793,2925.497080299519,2514.6229784398397,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725,65143.112477818271,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1313.8887945485731,1562.2529904488265,2758.6883251185109,3423.351862280846,4325.7691082210667,5062.655654897997,{"$f":"SUM(BN193:BN194)","v":5068.7881041794844},5031.000775592157,5339.5176427895858,5158.6103889856986,3548.1198709898226,3006.3453111396793,2925.497080299519,2514.6229784398397,2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725,65143.112477818271,1215.769606044769,1215.769606044769,1215.769606044769,972.7157927211498,729.53684454086249,972.7157927211498,1313.8887945485731,1562.2529904488265,2758.6883251185109,3423.351862280846,4325.7691082210667,5062.655654897997,5068.7881041794844,5031.000775592157,5339.5176427895858,5158.6103889856986,3548.1198709898226,3006.3453111396793,2925.497080299519,{"$f":"SUM(CT193:CT194)","v":2514.6229784398397},2188.6105336225878,2188.6105336225878,1945.4315854422996,1459.073689081725]
[null,{"$f":"4*AB196+4*BA196+19*C196+BZ196*4","v":0}]
["Minimum Non-Renewables Production",744000,{"$f":"SUM(D197:AA197)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC197:AZ197)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB197:BY197)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA197:CX197)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-201943.64868123666,-6514.3112477818277,{"$f":"0.1*D195*-1","v":-121.57696060447691},-121.57696060447691,-121.57696060447691,-97.271579272114991,-72.953684454086257,-97.271579272114991,-131.38887945485732,-156.22529904488266,-275.86883251185111,-342.33518622808464,-432.5769108221067,-506.26556548979971,-506.87881041794844,-503.10007755921572,-533.95176427895865,-515.86103889856986,-354.81198709898229,-300.63453111396797,-292.54970802995189,-251.46229784398398,-218.86105336225879,-218.86105336225879,-194.54315854422998,-145.90736890817251,-6514.3112477818277,{"$f":"0.1*AC195*-1","v":-121.57696060447691},-121.57696060447691,-121.57696060447691,-97.271579272114991,-72.953684454086257,-97.271579272114991,-131.38887945485732,-156.22529904488266,-275.86883251185111,-342.33518622808464,-432.5769108221067,-506.26556548979971,-506.87881041794844,-503.10007755921572,-533.95176427895865,-515.86103889856986,-354.81198709898229,-300.63453111396797,-292.54970802995189,-251.46229784398398,-218.86105336225879,-218.86105336225879,-194.54315854422998,-145.90736890817251,-6514.3112477818277,{"$f":"0.1*BB195*-1","v":-121.57696060447691},-121.57696060447691,-121.57696060447691,-97.271579272114991,-72.953684454086257,-97.271579272114991,-131.38887945485732,-156.22529904488266,-275.86883251185111,-342.33518622808464,-432.5769108221067,-506.26556548979971,-506.87881041794844,-503.10007755921572,-533.95176427895865,-515.86103889856986,-354.81198709898229,-300.63453111396797,-292.54970802995189,-251.46229784398398,-218.86105336225879,-218.86105336225879,-194.54315854422998,-145.90736890817251,-6514.3112477818277,{"$f":"0.1*CA195*-1","v":-121.57696060447691},-121.57696060447691,-121.57696060447691,-97.271579272114991,-72.953684454086257,-97.271579272114991,-131.38887945485732,-156.22529904488266,-275.86883251185111,-342.33518622808464,-432.5769108221067,-506.26556548979971,-506.87881041794844,-503.10007755921572,-533.95176427895865,-515.86103889856986,-354.81198709898229,-300.63453111396797,-292.54970802995189,-251.46229784398398,-218.86105336225879,-218.86105336225879,-194.54315854422998,-145.90736890817251]
["Net Projected Demand (Surplus)",{"$f":"4*AB199+4*BA199+18*C199+BZ199*4","v":2793413.9209160637},{"$f":"C190-C195-C241-C198","v":98192.655852102209},2903.8478563808985,2625.045541991115,2625.045541991115,2704.3928167874801,2923.2538701497383,2843.7939739823723,2676.1394295325845,4470.8151248070253,4369.8314239685487,4747.4423408866851,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,4635.1511330486064,5262.1493941086292,5892.517430644335,6680.4998620253591,6555.7153226535729,5719.3083794842269,5519.9659612618161,3800.0834392067645,84479.683828716807,2464.734211216989,2210.9998412733539,2210.9998412733539,2302.9174840661944,2521.7785374284526,2429.7482732646113,{"$f":"AI190-AI195-AI241-AI198","v":2249.5718885162141},4006.6092713480425,3817.8028414767796,4107.5910293621355,3675.9806671579872,2885.9277221014008,2753.5416839132604,2914.4171134766566,2509.8850991641693,2545.8583553277685,3995.2998215240568,4609.7401976490846,5189.935598382086,5940.2934171962097,5853.1334903913239,5092.0031721072164,4930.3133102368965,3260.6009608625391,73814.189213736972,2123.2013760895052,1889.0074320020885,1889.0074320020885,1990.658891949638,2209.5199453118962,2107.7558639933463,1917.7971343923753,3645.5602742132737,3388.4472773165144,3609.9288981763725,3149.0442929613018,2368.7494289083552,2246.1332525113094,{"$f":"BO190-BO195-BO241-BO198","v":2397.2388202836109},2002.4766677622183,2048.1962241420051,3497.6376903382934,4102.3317662471336,4643.4830621781111,5364.5606699829459,5306.680954187349,4604.0991219250964,4471.6692591562305,2841.0034777059145,98192.655852102209,2903.8478563808985,2625.045541991115,2625.045541991115,2704.3928167874801,2923.2538701497383,2843.7939739823723,2676.1394295325845,4470.8151248070253,4369.8314239685487,4747.4423408866851,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,4635.1511330486064,5262.1493941086292,5892.517430644335,6680.4998620253591,{"$f":"CU190-CU195-CU241-CU198","v":6555.7153226535729},5719.3083794842269,5519.9659612618161,4182.6951259757225]
[]
["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",{"$f":"4*AB205+4*BA205+19*C205+BZ205*4","v":1530511.5555},{"$f":"SUM(D205:AA205)","v":49371.340500000006},{"$f":"'Hourly Production'!B19*1","v":0},{"$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},{"$f":"'Hourly Production'!H19*1","v":222.86400000000003},{"$f":"'Hourly Production'!I19*1","v":786.98849999999993},{"$f":"'Hourly Production'!J19*1","v":2124.1725000000001},{"$f":"'Hourly Production'!K19*1","v":3356.8890000000006},{"$f":"'Hourly Production'!L19*1","v":4854.2565000000004},{"$f":"'Hourly Production'!M19*1","v":5975.5410000000002},{"$f":"'Hourly Production'!N19*1","v":5989.47},{"$f":"'Hourly Production'!O19*1","v":6456.0915000000005},{"$f":"'Hourly Production'!P19*1","v":6052.1504999999997},{"$f":"'Hourly Production'!Q19*1","v":5641.2449999999999},{"$f":"'Hourly Production'!R19*1","v":4192.6289999999999},{"$f":"'Hourly Production'!S19*1","v":2409.7170000000001},{"$f":"'Hourly Production'!T19*1","v":1121.2845000000002},{"$f":"'Hourly Production'!U19*1","v":188.04150000000001},{"$f":"'Hourly Production'!V19*1","v":0},{"$f":"'Hourly Production'!W19*1","v":0},{"$f":"'Hourly Production'!X19*1","v":0},{"$f":"'Hourly Production'!Y19*1","v":0},{"$f":"SUM(AC205:AZ205)","v":49371.340500000006},{"$f":"D205","v":0},{"$f":"E205","v":0},0,0,0,0,222.86400000000003,786.98849999999993,2124.1725000000001,3356.8890000000006,4854.2565000000004,5975.5410000000002,5989.47,6456.0915000000005,6052.1504999999997,5641.2449999999999,4192.6289999999999,2409.7170000000001,1121.2845000000002,188.04150000000001,0,0,{"$f":"Z205","v":0},{"$f":"AA205","v":0},{"$f":"SUM(BB205:BY205)","v":49371.340500000006},{"$f":"AC205","v":0},0,0,0,0,0,222.86400000000003,786.98849999999993,2124.1725000000001,3356.8890000000006,4854.2565000000004,5975.5410000000002,5989.47,6456.0915000000005,6052.1504999999997,5641.2449999999999,4192.6289999999999,2409.7170000000001,1121.2845000000002,188.04150000000001,0,0,{"$f":"AY205","v":0},0,{"$f":"SUM(CA205:CX205)","v":49371.340500000006},{"$f":"BB205","v":0},0,0,0,0,0,222.86400000000003,786.98849999999993,2124.1725000000001,3356.8890000000006,4854.2565000000004,5975.5410000000002,5989.47,6456.0915000000005,6052.1504999999997,5641.2449999999999,4192.6289999999999,2409.7170000000001,1121.2845000000002,188.04150000000001,0,0,0,0]
["AC Losses",{"$f":"4*AB206+4*BA206+19*C206+BZ206*4","v":-52058.820048776986},{"$f":"SUM(D206:AA206)","v":-1679.3167757669994},{"$f":"Inputs!$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$51*J205*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*K205*-1","v":-26.768626838999989},{"$f":"Inputs!$E$51*L205*-1","v":-72.251603414999977},{"$f":"Inputs!$E$51*M205*-1","v":-114.18122244599998},{"$f":"Inputs!$E$51*N205*-1","v":-165.11268059099996},{"$f":"Inputs!$E$51*O205*-1","v":-203.25205157399995},{"$f":"Inputs!$E$51*P205*-1","v":-203.72583257999995},{"$f":"Inputs!$E$51*Q205*-1","v":-219.59749628099993},{"$f":"Inputs!$E$51*R205*-1","v":-205.85784710699991},{"$f":"Inputs!$E$51*S205*-1","v":-191.88130742999994},{"$f":"Inputs!$E$51*T205*-1","v":-142.60808280599994},{"$f":"Inputs!$E$51*U205*-1","v":-81.964114037999977},{"$f":"Inputs!$E$51*V205*-1","v":-38.139370982999992},{"$f":"Inputs!$E$51*W205*-1","v":-6.396043580999998},{"$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":-1679.3167757669994},{"$f":"Inputs!$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$51*AI205*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*AJ205*-1","v":-26.768626838999989},{"$f":"Inputs!$E$51*AK205*-1","v":-72.251603414999977},{"$f":"Inputs!$E$51*AL205*-1","v":-114.18122244599998},{"$f":"Inputs!$E$51*AM205*-1","v":-165.11268059099996},{"$f":"Inputs!$E$51*AN205*-1","v":-203.25205157399995},{"$f":"Inputs!$E$51*AO205*-1","v":-203.72583257999995},{"$f":"Inputs!$E$51*AP205*-1","v":-219.59749628099993},{"$f":"Inputs!$E$51*AQ205*-1","v":-205.85784710699991},{"$f":"Inputs!$E$51*AR205*-1","v":-191.88130742999994},{"$f":"Inputs!$E$51*AS205*-1","v":-142.60808280599994},{"$f":"Inputs!$E$51*AT205*-1","v":-81.964114037999977},{"$f":"Inputs!$E$51*AU205*-1","v":-38.139370982999992},{"$f":"Inputs!$E$51*AV205*-1","v":-6.396043580999998},{"$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":-1679.3167757669994},{"$f":"Inputs!$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$51*BH205*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*BI205*-1","v":-26.768626838999989},{"$f":"Inputs!$E$51*BJ205*-1","v":-72.251603414999977},{"$f":"Inputs!$E$51*BK205*-1","v":-114.18122244599998},{"$f":"Inputs!$E$51*BL205*-1","v":-165.11268059099996},{"$f":"Inputs!$E$51*BM205*-1","v":-203.25205157399995},{"$f":"Inputs!$E$51*BN205*-1","v":-203.72583257999995},{"$f":"Inputs!$E$51*BO205*-1","v":-219.59749628099993},{"$f":"Inputs!$E$51*BP205*-1","v":-205.85784710699991},{"$f":"Inputs!$E$51*BQ205*-1","v":-191.88130742999994},{"$f":"Inputs!$E$51*BR205*-1","v":-142.60808280599994},{"$f":"Inputs!$E$51*BS205*-1","v":-81.964114037999977},{"$f":"Inputs!$E$51*BT205*-1","v":-38.139370982999992},{"$f":"Inputs!$E$51*BU205*-1","v":-6.396043580999998},{"$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":-1679.3167757669994},{"$f":"Inputs!$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$51*CG205*-1","v":-7.5804960959999983},{"$f":"Inputs!$E$51*CH205*-1","v":-26.768626838999989},{"$f":"Inputs!$E$51*CI205*-1","v":-72.251603414999977},{"$f":"Inputs!$E$51*CJ205*-1","v":-114.18122244599998},{"$f":"Inputs!$E$51*CK205*-1","v":-165.11268059099996},{"$f":"Inputs!$E$51*CL205*-1","v":-203.25205157399995},{"$f":"Inputs!$E$51*CM205*-1","v":-203.72583257999995},{"$f":"Inputs!$E$51*CN205*-1","v":-219.59749628099993},{"$f":"Inputs!$E$51*CO205*-1","v":-205.85784710699991},{"$f":"Inputs!$E$51*CP205*-1","v":-191.88130742999994},{"$f":"Inputs!$E$51*CQ205*-1","v":-142.60808280599994},{"$f":"Inputs!$E$51*CR205*-1","v":-81.964114037999977},{"$f":"Inputs!$E$51*CS205*-1","v":-38.139370982999992},{"$f":"Inputs!$E$51*CT205*-1","v":-6.396043580999998},{"$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":1478452.7354512233},{"$f":"SUM(D207:AA207)","v":47692.023724233004},{"$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":215.28350390400004},{"$f":"K205+K206","v":760.2198731609999},{"$f":"L205+L206","v":2051.9208965850003},{"$f":"M205+M206","v":3242.7077775540006},{"$f":"N205+N206","v":4689.1438194090006},{"$f":"O205+O206","v":5772.2889484260004},{"$f":"P205+P206","v":5785.7441674199999},{"$f":"Q205+Q206","v":6236.4940037190008},{"$f":"R205+R206","v":5846.2926528930002},{"$f":"S205+S206","v":5449.3636925700002},{"$f":"T205+T206","v":4050.020917194},{"$f":"U205+U206","v":2327.7528859620002},{"$f":"V205+V206","v":1083.1451290170003},{"$f":"W205+W206","v":181.64545641900003},{"$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":47692.023724233004},{"$f":"AC205+AC206","v":0},{"$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},{"$f":"AI205+AI206","v":215.28350390400004},{"$f":"AJ205+AJ206","v":760.2198731609999},{"$f":"AK205+AK206","v":2051.9208965850003},{"$f":"AL205+AL206","v":3242.7077775540006},{"$f":"AM205+AM206","v":4689.1438194090006},{"$f":"AN205+AN206","v":5772.2889484260004},{"$f":"AO205+AO206","v":5785.7441674199999},{"$f":"AP205+AP206","v":6236.4940037190008},{"$f":"AQ205+AQ206","v":5846.2926528930002},{"$f":"AR205+AR206","v":5449.3636925700002},{"$f":"AS205+AS206","v":4050.020917194},{"$f":"AT205+AT206","v":2327.7528859620002},{"$f":"AU205+AU206","v":1083.1451290170003},{"$f":"AV205+AV206","v":181.64545641900003},{"$f":"AW205+AW206","v":0},{"$f":"AX205+AX206","v":0},{"$f":"AY205+AY206","v":0},{"$f":"AZ205+AZ206","v":0},47692.023724233004,{"$f":"BB205+BB206","v":0},{"$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},{"$f":"BH205+BH206","v":215.28350390400004},{"$f":"BI205+BI206","v":760.2198731609999},{"$f":"BJ205+BJ206","v":2051.9208965850003},{"$f":"BK205+BK206","v":3242.7077775540006},{"$f":"BL205+BL206","v":4689.1438194090006},{"$f":"BM205+BM206","v":5772.2889484260004},{"$f":"BN205+BN206","v":5785.7441674199999},{"$f":"BO205+BO206","v":6236.4940037190008},{"$f":"BP205+BP206","v":5846.2926528930002},{"$f":"BQ205+BQ206","v":5449.3636925700002},{"$f":"BR205+BR206","v":4050.020917194},{"$f":"BS205+BS206","v":2327.7528859620002},{"$f":"BT205+BT206","v":1083.1451290170003},{"$f":"BU205+BU206","v":181.64545641900003},{"$f":"BV205+BV206","v":0},{"$f":"BW205+BW206","v":0},{"$f":"BX205+BX206","v":0},{"$f":"BY205+BY206","v":0},47692.023724233004,{"$f":"CA205+CA206","v":0},{"$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},{"$f":"CG205+CG206","v":215.28350390400004},{"$f":"CH205+CH206","v":760.2198731609999},{"$f":"CI205+CI206","v":2051.9208965850003},{"$f":"CJ205+CJ206","v":3242.7077775540006},{"$f":"CK205+CK206","v":4689.1438194090006},{"$f":"CL205+CL206","v":5772.2889484260004},{"$f":"CM205+CM206","v":5785.7441674199999},{"$f":"CN205+CN206","v":6236.4940037190008},{"$f":"CO205+CO206","v":5846.2926528930002},{"$f":"CP205+CP206","v":5449.3636925700002},{"$f":"CQ205+CQ206","v":4050.020917194},{"$f":"CR205+CR206","v":2327.7528859620002},{"$f":"CS205+CS206","v":1083.1451290170003},{"$f":"CT205+CT206","v":181.64545641900003},{"$f":"CU205+CU206","v":0},{"$f":"CV205+CV206","v":0},{"$f":"CW205+CW206","v":0},{"$f":"CX205+CX206","v":0}]
["PV Production used internally",{"$f":"4*AB208+4*BA208+19*C208+BZ208*4","v":-51646},{"$f":"SUM(D208:AA208)","v":-1666},{"$f":"IF(D207>Inputs!$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$81,J207)*-1","v":-119},{"$f":"IF(K207>Inputs!$E$81,Inputs!$E$81,K207)*-1","v":-119},{"$f":"IF(L207>Inputs!$E$81,Inputs!$E$81,L207)*-1","v":-119},{"$f":"IF(M207>Inputs!$E$81,Inputs!$E$81,M207)*-1","v":-119},{"$f":"IF(N207>Inputs!$E$81,Inputs!$E$81,N207)*-1","v":-119},{"$f":"IF(O207>Inputs!$E$81,Inputs!$E$81,O207)*-1","v":-119},{"$f":"IF(P207>Inputs!$E$81,Inputs!$E$81,P207)*-1","v":-119},{"$f":"IF(Q207>Inputs!$E$81,Inputs!$E$81,Q207)*-1","v":-119},{"$f":"IF(R207>Inputs!$E$81,Inputs!$E$81,R207)*-1","v":-119},{"$f":"IF(S207>Inputs!$E$81,Inputs!$E$81,S207)*-1","v":-119},{"$f":"IF(T207>Inputs!$E$81,Inputs!$E$81,T207)*-1","v":-119},{"$f":"IF(U207>Inputs!$E$81,Inputs!$E$81,U207)*-1","v":-119},{"$f":"IF(V207>Inputs!$E$81,Inputs!$E$81,V207)*-1","v":-119},{"$f":"IF(W207>Inputs!$E$81,Inputs!$E$81,W207)*-1","v":-119},{"$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":-1666},{"$f":"IF(AC207>Inputs!$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$81,AI207)*-1","v":-119},{"$f":"IF(AJ207>Inputs!$E$81,Inputs!$E$81,AJ207)*-1","v":-119},{"$f":"IF(AK207>Inputs!$E$81,Inputs!$E$81,AK207)*-1","v":-119},{"$f":"IF(AL207>Inputs!$E$81,Inputs!$E$81,AL207)*-1","v":-119},{"$f":"IF(AM207>Inputs!$E$81,Inputs!$E$81,AM207)*-1","v":-119},{"$f":"IF(AN207>Inputs!$E$81,Inputs!$E$81,AN207)*-1","v":-119},{"$f":"IF(AO207>Inputs!$E$81,Inputs!$E$81,AO207)*-1","v":-119},{"$f":"IF(AP207>Inputs!$E$81,Inputs!$E$81,AP207)*-1","v":-119},{"$f":"IF(AQ207>Inputs!$E$81,Inputs!$E$81,AQ207)*-1","v":-119},{"$f":"IF(AR207>Inputs!$E$81,Inputs!$E$81,AR207)*-1","v":-119},{"$f":"IF(AS207>Inputs!$E$81,Inputs!$E$81,AS207)*-1","v":-119},{"$f":"IF(AT207>Inputs!$E$81,Inputs!$E$81,AT207)*-1","v":-119},{"$f":"IF(AU207>Inputs!$E$81,Inputs!$E$81,AU207)*-1","v":-119},{"$f":"IF(AV207>Inputs!$E$81,Inputs!$E$81,AV207)*-1","v":-119},{"$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":-1666},{"$f":"IF(BB207>Inputs!$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$81,BH207)*-1","v":-119},{"$f":"IF(BI207>Inputs!$E$81,Inputs!$E$81,BI207)*-1","v":-119},{"$f":"IF(BJ207>Inputs!$E$81,Inputs!$E$81,BJ207)*-1","v":-119},{"$f":"IF(BK207>Inputs!$E$81,Inputs!$E$81,BK207)*-1","v":-119},{"$f":"IF(BL207>Inputs!$E$81,Inputs!$E$81,BL207)*-1","v":-119},{"$f":"IF(BM207>Inputs!$E$81,Inputs!$E$81,BM207)*-1","v":-119},{"$f":"IF(BN207>Inputs!$E$81,Inputs!$E$81,BN207)*-1","v":-119},{"$f":"IF(BO207>Inputs!$E$81,Inputs!$E$81,BO207)*-1","v":-119},{"$f":"IF(BP207>Inputs!$E$81,Inputs!$E$81,BP207)*-1","v":-119},{"$f":"IF(BQ207>Inputs!$E$81,Inputs!$E$81,BQ207)*-1","v":-119},{"$f":"IF(BR207>Inputs!$E$81,Inputs!$E$81,BR207)*-1","v":-119},{"$f":"IF(BS207>Inputs!$E$81,Inputs!$E$81,BS207)*-1","v":-119},{"$f":"IF(BT207>Inputs!$E$81,Inputs!$E$81,BT207)*-1","v":-119},{"$f":"IF(BU207>Inputs!$E$81,Inputs!$E$81,BU207)*-1","v":-119},{"$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":-1666},{"$f":"IF(CA207>Inputs!$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$81,CG207)*-1","v":-119},{"$f":"IF(CH207>Inputs!$E$81,Inputs!$E$81,CH207)*-1","v":-119},{"$f":"IF(CI207>Inputs!$E$81,Inputs!$E$81,CI207)*-1","v":-119},{"$f":"IF(CJ207>Inputs!$E$81,Inputs!$E$81,CJ207)*-1","v":-119},{"$f":"IF(CK207>Inputs!$E$81,Inputs!$E$81,CK207)*-1","v":-119},{"$f":"IF(CL207>Inputs!$E$81,Inputs!$E$81,CL207)*-1","v":-119},{"$f":"IF(CM207>Inputs!$E$81,Inputs!$E$81,CM207)*-1","v":-119},{"$f":"IF(CN207>Inputs!$E$81,Inputs!$E$81,CN207)*-1","v":-119},{"$f":"IF(CO207>Inputs!$E$81,Inputs!$E$81,CO207)*-1","v":-119},{"$f":"IF(CP207>Inputs!$E$81,Inputs!$E$81,CP207)*-1","v":-119},{"$f":"IF(CQ207>Inputs!$E$81,Inputs!$E$81,CQ207)*-1","v":-119},{"$f":"IF(CR207>Inputs!$E$81,Inputs!$E$81,CR207)*-1","v":-119},{"$f":"IF(CS207>Inputs!$E$81,Inputs!$E$81,CS207)*-1","v":-119},{"$f":"IF(CT207>Inputs!$E$81,Inputs!$E$81,CT207)*-1","v":-119},{"$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":1426806.7354512233},{"$f":"SUM(D209:AA209)","v":46026.023724233004},{"$f":"D207+D208","v":0},{"$f":"E207+E208","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4570.1438194090006,5653.2889484260004,5666.7441674199999,6117.4940037190008,5727.2926528930002,5330.3636925700002,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(AC209:AZ209)","v":46026.023724233004},{"$f":"AC207+AC208","v":0},{"$f":"AD207+AD208","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4570.1438194090006,5653.2889484260004,5666.7441674199999,6117.4940037190008,5727.2926528930002,5330.3636925700002,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(BB209:BY209)","v":46026.023724233004},{"$f":"BB207+BB208","v":0},{"$f":"BC207+BC208","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4570.1438194090006,5653.2889484260004,5666.7441674199999,6117.4940037190008,5727.2926528930002,5330.3636925700002,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(CA209:CX209)","v":46026.023724233004},{"$f":"CA207+CA208","v":0},{"$f":"CB207+CB208","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4570.1438194090006,5653.2889484260004,5666.7441674199999,6117.4940037190008,5727.2926528930002,5330.3636925700002,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U209:W209)","v":3235.5434713980003}]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB212+4*BA212+19*C212+BZ212*4","v":1014503.9652484935},{"$f":"SUM(D212:AA212)","v":34198.353448987313},{"$f":"IF(D199<0,0,IF(D199>D209,D209,D199))","v":0},{"$f":"IF(E199<0,0,IF(E199>E209,E209,E199))","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(AC212:AZ212)","v":30246.307080937244},{"$f":"IF(AC199<0,0,IF(AC199>AC209,AC209,AC199))","v":0},{"$f":"IF(AD199<0,0,IF(AD199>AD209,AD209,AD199))","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3675.9806671579872,2885.9277221014008,2753.5416839132604,2914.4171134766566,2509.8850991641693,2545.8583553277685,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(BB212:BY212)","v":26739.151899509096},{"$f":"IF(BB199<0,0,IF(BB199>BB209,BB209,BB199))","v":0},0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3149.0442929613018,2368.7494289083552,2246.1332525113094,2397.2388202836109,2002.4766677622183,2048.1962241420051,3497.6376903382934,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(CA212:CX212)","v":34198.353448987313},{"$f":"IF(CA199<0,0,IF(CA199>CA209,CA209,CA199))","v":0},{"$f":"IF(CB199<0,0,IF(CB199>CB209,CB209,CB199))","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B199-B212","v":1778909.9556675702},{"$f":"C199-C212","v":63994.302403114896},2903.8478563808985,2625.045541991115,2625.045541991115,2704.3928167874801,2923.2538701497383,2843.7939739823723,2579.8559256285844,3829.5952516460256,2436.9105273835485,1623.7345633326845,0,0,0,0,0,0,704.13021585460638,3053.396508146629,4928.3723016273343,6617.8544056063593,6555.7153226535729,5719.3083794842269,5519.9659612618161,3800.0834392067645,54233.376747779563,2464.734211216989,2210.9998412733539,2210.9998412733539,2302.9174840661944,2521.7785374284526,2429.7482732646113,2153.288384612214,3365.3893981870424,1884.8819448917793,983.8832518081349,0,0,0,0,0,0,64.278904330056776,2400.9873116870845,4225.7904693650853,5877.6479607772098,5853.1334903913239,5092.0031721072164,4930.3133102368965,3260.6009608625391,47075.037314227877,2123.2013760895052,1889.0074320020885,1889.0074320020885,1990.658891949638,2209.5199453118962,2107.7558639933463,1821.5136304883752,3004.3404010522736,1455.5263807315141,486.22112062237193,0,0,0,{"$f":"BO199-BO212","v":0},0,0,0,1893.5788802851334,3679.3379331611109,5301.9152135639461,5306.680954187349,4604.0991219250964,4471.6692591562305,2841.0034777059145,63994.302403114896,2903.8478563808985,2625.045541991115,2625.045541991115,2704.3928167874801,2923.2538701497383,2843.7939739823723,2579.8559256285844,3829.5952516460256,2436.9105273835485,1623.7345633326845,0,0,0,0,0,0,704.13021585460638,3053.396508146629,4928.3723016273343,6617.8544056063593,6555.7153226535729,5719.3083794842269,5519.9659612618161,4182.6951259757225]
[]
["Summary"]
["Produced",{"$f":"B207","v":1478452.7354512233},{"$f":"SUM(D216:AA216)","v":47692.023724233004},{"$f":"D207","v":0},0,0,0,0,0,215.28350390400004,760.2198731609999,2051.9208965850003,3242.7077775540006,4689.1438194090006,5772.2889484260004,5785.7441674199999,6236.4940037190008,5846.2926528930002,5449.3636925700002,4050.020917194,2327.7528859620002,1083.1451290170003,181.64545641900003,0,0,0,0,47692.023724233004,0,0,0,0,0,0,215.28350390400004,{"$f":"AJ207","v":760.2198731609999},2051.9208965850003,3242.7077775540006,4689.1438194090006,5772.2889484260004,5785.7441674199999,6236.4940037190008,5846.2926528930002,5449.3636925700002,4050.020917194,2327.7528859620002,1083.1451290170003,181.64545641900003,0,0,0,0,47692.023724233004,0,0,0,0,0,0,215.28350390400004,760.2198731609999,2051.9208965850003,3242.7077775540006,4689.1438194090006,5772.2889484260004,5785.7441674199999,6236.4940037190008,{"$f":"BP207","v":5846.2926528930002},5449.3636925700002,4050.020917194,2327.7528859620002,1083.1451290170003,181.64545641900003,0,0,0,0,47692.023724233004,0,0,0,0,0,0,215.28350390400004,760.2198731609999,2051.9208965850003,3242.7077775540006,4689.1438194090006,5772.2889484260004,5785.7441674199999,6236.4940037190008,5846.2926528930002,5449.3636925700002,4050.020917194,2327.7528859620002,1083.1451290170003,181.64545641900003,0,0,0,0]
["Used",{"$f":"B208","v":-51646},{"$f":"C208","v":-1666},{"$f":"D208","v":0},0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP208","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB218+4*BA218+19*C218+BZ218*4","v":1014503.9652484935},{"$f":"SUM(D218:AA218)","v":34198.353448987313},{"$f":"D212","v":0},{"$f":"E212","v":0},0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,30246.307080937244,0,0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3675.9806671579872,2885.9277221014008,2753.5416839132604,2914.4171134766566,2509.8850991641693,2545.8583553277685,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,26739.151899509096,0,0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3149.0442929613018,2368.7494289083552,2246.1332525113094,2397.2388202836109,2002.4766677622183,{"$f":"BQ212","v":2048.1962241420051},3497.6376903382934,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,34198.353448987313,0,0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0]
["  Ponta",74417.499842154008,{"$f":"SUM(D219:AA219)","v":3235.5434713980003},{"$f":"IF(D202=\"P\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,{"$f":"SUM(AC219:AZ219)","v":0},{"$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,{"$f":"SUM(CA219:CX219)","v":3235.5434713980003},{"$f":"IF(CA202=\"P\",CA218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0]
["  Cheia",788256.12075292401,30962.809977589313,{"$f":"IF(D202=\"C\",D218,0)","v":0},0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,0,0,0,0,0,0,0,19027.872817092415,{"$f":"IF(AC202=\"C\",AC218,0)","v":0},0,0,0,0,0,0,0,0,0,3675.9806671579872,2885.9277221014008,2753.5416839132604,0,0,2545.8583553277685,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,0,{"$f":"IF(BB202=\"C\",BB218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30962.809977589313,{"$f":"IF(CA202=\"C\",CA218,0)","v":0},0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,0,0,0,0,0,0,0]
["  Vazio",151830.34465341567,0,{"$f":"IF(D202=\"V\",D218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11218.434263844825,{"$f":"IF(AC202=\"V\",AC218,0)","v":0},0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,0,0,0,2914.4171134766566,2509.8850991641693,0,0,0,0,0,0,0,0,0,26739.151899509096,{"$f":"IF(BB202=\"V\",BB218,0)","v":0},0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3149.0442929613018,2368.7494289083552,2246.1332525113094,2397.2388202836109,2002.4766677622183,2048.1962241420051,3497.6376903382934,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,0,{"$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",412302.77020272956,11827.670275245691,{"$f":"D216+D217-D218","v":0},{"$f":"E216+E217-E218","v":0},0,0,0,0,0,0,0,0,216.67352828384264,2102.4177065049698,2260.793287047195,2538.1333704227145,2564.9983572692863,2144.6540257176821,0,0,0,0,0,0,0,0,15779.71664329576,0,0,0,0,0,0,0,0,0,0,894.16315225101334,2767.3612263245996,2913.2024835067396,3203.0768902423442,3217.4075537288309,2784.5053372422317,0,0,0,0,0,0,0,0,19286.871824723909,0,0,0,0,0,0,0,0,0,0,1421.0995264476987,3284.5395195176452,3420.6109149086906,3720.2551834353899,3724.8159851307819,{"$f":"BQ216+BQ217-BQ218","v":3282.1674684279951},433.38322685570665,0,0,0,0,0,0,0,11827.670275245691,0,0,0,0,0,0,0,0,0,0,216.67352828384264,2102.4177065049698,2260.793287047195,2538.1333704227145,2564.9983572692863,2144.6540257176821,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B223=0,0,B223/B216)","v":0.27887450191425622},0.24800101466937502,0,0,0,0,0,0,0,0,0,0,4.6207481926018479E-2,0.36422599860983423,0.39075237715796485,0.40698080827290983,0.43873930190614274,0.3935604497533971,0,0,0,0,0,0,0,0,0.33086699642980044,0,0,0,0,0,{"$f":"IF(AH223=0,0,AH223/AH216)","v":0},0,0,0,0,0.19068793508741427,0.47942181187572208,0.5035138781129006,0.51360217589117496,0.55033296222978467,0.51097806906131049,0,0,0,0,0,0,0,0,0.40440455905677936,0,0,0,0,0,0,0,0,0,0,0.30306162087961036,0.56901855552696823,{"$f":"IF(BN223=0,0,BN223/BN216)","v":0.59121364787790498},0.59652990626093683,0.63712444899377052,0.60230288407857702,0.10700765149528416,0,0,0,0,0,0,0,0.24800101466937502,0,0,0,0,0,0,0,0,0,0,4.6207481926018479E-2,0.36422599860983423,0.39075237715796485,0.40698080827290983,0.43873930190614274,0.3935604497533971,0,0,0,{"$f":"IF(CT223=0,0,CT223/CT216)","v":0},0,0,0,0]
[]
["JUNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB231+4*BA231+18*C231+BZ231*4","v":4538693.4710623724},156506.6631459934,5652.9417212666713,5652.9417212666713,5329.9500415833727,5006.9267793310246,4845.4091287121582,4845.4091287121582,5006.9267793310246,5329.9500415833727,5814.4909544545908,6945.0864178207612,7752.654605939455,7591.1409683157135,7591.1409683157135,7591.1409683157135,7429.6273306919757,7429.6273306919757,7429.6273306919757,7429.6273306919757,7429.6273306919757,7429.6273306919757,7268.113693068236,6945.0864178207612,6622.059142573281,6137.5296834308374,142421.07273414999,5144.2093583160722,5144.2093583160722,4850.2510085272179,4556.299717365664,4409.3223071280636,4409.3223071280636,4556.299717365664,4850.2510085272179,5291.1601866171786,6320.0286402168904,7054.9156914048999,6907.9368993264143,6907.9368993264143,6907.9368993264143,6760.9608709296981,6760.9608709296981,6760.9608709296981,6760.9608709296981,6760.9608709296981,6760.9608709296981,6613.9834606920958,6320.0286402168904,6026.0738197416877,5585.1415890288827,131465.64772847953,4748.500946137915,4748.500946137915,4477.1580349300348,4205.8187478527807,4070.1436681182117,4070.1436681182117,4205.8187478527807,4477.1580349300348,4884.1724017418564,5833.8725909694394,6512.2298689891422,6376.5584133851989,6376.5584133851989,6376.5584133851989,6240.8869577812566,6240.8869577812566,6240.8869577812566,6240.8869577812566,6240.8869577812566,6240.8869577812566,6105.2155021773196,5833.8725909694394,5562.5296797615574,5155.5153129497367,156506.6631459934,5652.9417212666713,5652.9417212666713,5329.9500415833727,5006.9267793310246,4845.4091287121582,4845.4091287121582,5006.9267793310246,5329.9500415833727,5814.4909544545908,6945.0864178207612,7752.654605939455,7591.1409683157135,7591.1409683157135,7591.1409683157135,7429.6273306919757,7429.6273306919757,7429.6273306919757,7429.6273306919757,7429.6273306919757,7429.6273306919757,7268.113693068236,6945.0864178207612,6622.059142573281,6529.2868972668475]
["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":85680},{"$f":"SUM(D233:AA233)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC233:AZ233)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB233:BY233)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA233","v":2856},{"$f":"BB233","v":119},{"$f":"BC233","v":119},{"$f":"BD233","v":119},{"$f":"BE233","v":119},{"$f":"BF233","v":119},{"$f":"BG233","v":119},{"$f":"BH233","v":119},{"$f":"BI233","v":119},{"$f":"BJ233","v":119},{"$f":"BK233","v":119},{"$f":"BL233","v":119},{"$f":"BM233","v":119},{"$f":"BN233","v":119},{"$f":"BO233","v":119},{"$f":"BP233","v":119},{"$f":"BQ233","v":119},{"$f":"BR233","v":119},{"$f":"BS233","v":119},{"$f":"BT233","v":119},{"$f":"BU233","v":119},{"$f":"BV233","v":119},{"$f":"BW233","v":119},{"$f":"BX233","v":119},{"$f":"BY233","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B231:B233)","v":5392373.4710623724},184962.6631459934,5771.9417212666713,5771.9417212666713,5448.9500415833727,5125.9267793310246,4964.4091287121582,4964.4091287121582,5125.9267793310246,7048.9500415833727,7533.4909544545908,8664.0864178207612,9471.654605939455,9310.1409683157144,9310.1409683157144,9310.1409683157144,9148.6273306919757,9148.6273306919757,9148.6273306919757,9148.6273306919757,9148.6273306919757,9148.6273306919757,8987.1136930682369,8664.0864178207612,8341.0591425732819,6256.5296834308374,170877.07273414999,5263.2093583160722,5263.2093583160722,4969.2510085272179,4675.299717365664,4528.3223071280636,{"$f":"SUM(AH231:AH233)","v":4528.3223071280636},4675.299717365664,6569.2510085272179,7010.1601866171786,8039.0286402168904,8773.9156914048999,8626.9368993264143,8626.9368993264143,8626.9368993264143,8479.960870929699,8479.960870929699,8479.960870929699,8479.960870929699,8479.960870929699,8479.960870929699,8332.9834606920958,8039.0286402168904,7745.0738197416877,5704.1415890288827,159921.64772847953,4867.500946137915,4867.500946137915,4596.1580349300348,4324.8187478527807,4189.1436681182113,4189.1436681182113,4324.8187478527807,6196.1580349300348,6603.1724017418564,7552.8725909694394,8231.2298689891431,8095.5584133851989,{"$f":"SUM(BN231:BN233)","v":8095.5584133851989},8095.5584133851989,7959.8869577812566,7959.8869577812566,7959.8869577812566,7959.8869577812566,7959.8869577812566,7959.8869577812566,7824.2155021773196,7552.8725909694394,7281.5296797615574,5274.5153129497367,184962.6631459934,5771.9417212666713,5771.9417212666713,5448.9500415833727,5125.9267793310246,4964.4091287121582,4964.4091287121582,5125.9267793310246,7048.9500415833727,7533.4909544545908,8664.0864178207612,9471.654605939455,9310.1409683157144,9310.1409683157144,9310.1409683157144,9148.6273306919757,9148.6273306919757,9148.6273306919757,9148.6273306919757,9148.6273306919757,{"$f":"SUM(CT231:CT233)","v":9148.6273306919757},8987.1136930682369,8664.0864178207612,8341.0591425732819,6648.2868972668475]
[null,{"$f":"4*AB235+4*BA235+18*C235+BZ235*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J234:W234)","v":120666.29568822819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI234:AV234)","v":111828.2311676893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH234:BU234)","v":104954.24863132639}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB237+4*BA237+18*C237+BZ237*4","v":1002670.6851047151},33422.356170157167,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,936.08850800403559,936.08850800403559,1404.2744520926112,1497.9116409103262,1685.1983394228494,1872.4727170582917,1872.4727170582917,1685.1983394228494,2059.7470946937224,2059.7470946937224,1310.6372632748962,1497.9116409103262,1872.4727170582917,1872.4727170582917,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685,33422.356170157167,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,936.08850800403559,936.08850800403559,1404.2744520926112,1497.9116409103262,1685.1983394228494,1872.4727170582917,1872.4727170582917,1685.1983394228494,2059.7470946937224,2059.7470946937224,1310.6372632748962,1497.9116409103262,1872.4727170582917,1872.4727170582917,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685,33422.356170157167,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,936.08850800403559,936.08850800403559,1404.2744520926112,1497.9116409103262,1685.1983394228494,1872.4727170582917,1872.4727170582917,1685.1983394228494,2059.7470946937224,2059.7470946937224,1310.6372632748962,1497.9116409103262,1872.4727170582917,1872.4727170582917,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685,33422.356170157167,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,936.08850800403559,936.08850800403559,1404.2744520926112,1497.9116409103262,1685.1983394228494,1872.4727170582917,1872.4727170582917,1685.1983394228494,2059.7470946937224,2059.7470946937224,1310.6372632748962,1497.9116409103262,1872.4727170582917,1872.4727170582917,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685]
["   PV",{"$f":"4*AB238+4*BA238+18*C238+BZ238*4","v":727431.13377007609},{"$f":"SUM(D238:AA238)","v":24247.704459002536},{"$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$31*J249","v":183.97347844463229},{"$f":"Inputs!$E$43/Inputs!$E$31*K249","v":398.60920329670336},{"$f":"Inputs!$E$43/Inputs!$E$31*L249","v":904.53626901944222},{"$f":"Inputs!$E$43/Inputs!$E$31*M249","v":1330.7414940828405},{"$f":"Inputs!$E$43/Inputs!$E$31*N249","v":2094.2314296280647},{"$f":"Inputs!$E$43/Inputs!$E$31*O249","v":2557.2313503803889},{"$f":"Inputs!$E$43/Inputs!$E$31*P249","v":2922.1120826289098},{"$f":"Inputs!$E$43/Inputs!$E$31*Q249","v":3139.8140321217252},{"$f":"Inputs!$E$43/Inputs!$E$31*R249","v":3136.747807480981},{"$f":"Inputs!$E$43/Inputs!$E$31*S249","v":2774.9332998732043},{"$f":"Inputs!$E$43/Inputs!$E$31*T249","v":2428.4499154691462},{"$f":"Inputs!$E$43/Inputs!$E$31*U249","v":1514.7149725274728},{"$f":"Inputs!$E$43/Inputs!$E$31*V249","v":705.23166737109045},{"$f":"Inputs!$E$43/Inputs!$E$31*W249","v":156.37745667793746},{"$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":24247.704459002536},{"$f":"D238","v":0},{"$f":"E238","v":0},{"$f":"F238","v":0},{"$f":"G238","v":0},{"$f":"H238","v":0},{"$f":"I238","v":0},{"$f":"J238","v":183.97347844463229},{"$f":"K238","v":398.60920329670336},{"$f":"L238","v":904.53626901944222},{"$f":"M238","v":1330.7414940828405},{"$f":"N238","v":2094.2314296280647},{"$f":"O238","v":2557.2313503803889},{"$f":"P238","v":2922.1120826289098},{"$f":"Q238","v":3139.8140321217252},{"$f":"R238","v":3136.747807480981},{"$f":"S238","v":2774.9332998732043},{"$f":"T238","v":2428.4499154691462},{"$f":"U238","v":1514.7149725274728},{"$f":"V238","v":705.23166737109045},{"$f":"W238","v":156.37745667793746},{"$f":"X238","v":0},{"$f":"Y238","v":0},{"$f":"Z238","v":0},{"$f":"AA238","v":0},{"$f":"AB238","v":24247.704459002536},{"$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":183.97347844463229},{"$f":"AJ238","v":398.60920329670336},{"$f":"AK238","v":904.53626901944222},{"$f":"AL238","v":1330.7414940828405},{"$f":"AM238","v":2094.2314296280647},{"$f":"AN238","v":2557.2313503803889},{"$f":"AO238","v":2922.1120826289098},{"$f":"AP238","v":3139.8140321217252},{"$f":"AQ238","v":3136.747807480981},{"$f":"AR238","v":2774.9332998732043},{"$f":"AS238","v":2428.4499154691462},{"$f":"AT238","v":1514.7149725274728},{"$f":"AU238","v":705.23166737109045},{"$f":"AV238","v":156.37745667793746},{"$f":"AW238","v":0},{"$f":"AX238","v":0},{"$f":"AY238","v":0},{"$f":"AZ238","v":0},{"$f":"BA238","v":24247.704459002536},{"$f":"BB238","v":0},{"$f":"BC238","v":0},{"$f":"BD238","v":0},{"$f":"BE238","v":0},{"$f":"BF238","v":0},{"$f":"BG238","v":0},{"$f":"BH238","v":183.97347844463229},{"$f":"BI238","v":398.60920329670336},{"$f":"BJ238","v":904.53626901944222},{"$f":"BK238","v":1330.7414940828405},{"$f":"BL238","v":2094.2314296280647},{"$f":"BM238","v":2557.2313503803889},{"$f":"BN238","v":2922.1120826289098},{"$f":"BO238","v":3139.8140321217252},{"$f":"BP238","v":3136.747807480981},{"$f":"BQ238","v":2774.9332998732043},{"$f":"BR238","v":2428.4499154691462},{"$f":"BS238","v":1514.7149725274728},{"$f":"BT238","v":705.23166737109045},{"$f":"BU238","v":156.37745667793746},{"$f":"BV238","v":0},{"$f":"BW238","v":0},{"$f":"BX238","v":0},{"$f":"BY238","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B237:B238)","v":1730101.8188747913},57670.060629159707,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,1120.061986448668,1334.697711300739,2308.8107211120532,2828.6531349931665,3779.4297690509138,4429.7040674386808,4794.5847996872017,4825.0123715445743,5196.4949021747034,4834.6803945669271,3739.0871787440424,3012.6266134377993,2577.7043844293821,2028.8501737362292,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685,57670.060629159707,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,{"$f":"SUM(AH237:AH238)","v":748.99116039528531},1120.061986448668,1334.697711300739,2308.8107211120532,2828.6531349931665,3779.4297690509138,4429.7040674386808,4794.5847996872017,4825.0123715445743,5196.4949021747034,4834.6803945669271,3739.0871787440424,3012.6266134377993,2577.7043844293821,2028.8501737362292,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685,57670.060629159707,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,1120.061986448668,1334.697711300739,2308.8107211120532,2828.6531349931665,3779.4297690509138,4429.7040674386808,{"$f":"SUM(BN237:BN238)","v":4794.5847996872017},4825.0123715445743,5196.4949021747034,4834.6803945669271,3739.0871787440424,3012.6266134377993,2577.7043844293821,2028.8501737362292,1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685,57670.060629159707,936.08850800403559,936.08850800403559,936.08850800403559,748.99116039528531,561.74337029646404,748.99116039528531,1120.061986448668,1334.697711300739,2308.8107211120532,2828.6531349931665,3779.4297690509138,4429.7040674386808,4794.5847996872017,4825.0123715445743,5196.4949021747034,4834.6803945669271,3739.0871787440424,3012.6266134377993,2577.7043844293821,{"$f":"SUM(CT237:CT238)","v":2028.8501737362292},1685.1983394228494,1685.1983394228494,1497.9116409103262,1123.3628856394685]
[null,{"$f":"4*AB240+4*BA240+18*C240+BZ240*4","v":0}]
["Minimum Non-Renewables Production",720000,{"$f":"SUM(D241:AA241)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC241:AZ241)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB241:BY241)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA241:CX241)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-173010.18188747915,-5767.0060629159716,{"$f":"0.1*D239*-1","v":-93.608850800403559},-93.608850800403559,-93.608850800403559,-74.899116039528536,-56.174337029646409,-74.899116039528536,-112.0061986448668,-133.46977113007389,-230.88107211120533,-282.86531349931664,-377.94297690509143,-442.97040674386812,-479.45847996872021,-482.50123715445744,-519.64949021747032,-483.46803945669274,-373.90871787440426,-301.26266134377994,-257.7704384429382,-202.88501737362293,-168.51983394228495,-168.51983394228495,-149.79116409103264,-112.33628856394685,-5767.0060629159716,{"$f":"0.1*AC239*-1","v":-93.608850800403559},-93.608850800403559,-93.608850800403559,-74.899116039528536,-56.174337029646409,-74.899116039528536,-112.0061986448668,-133.46977113007389,-230.88107211120533,-282.86531349931664,-377.94297690509143,-442.97040674386812,-479.45847996872021,-482.50123715445744,-519.64949021747032,-483.46803945669274,-373.90871787440426,-301.26266134377994,-257.7704384429382,-202.88501737362293,-168.51983394228495,-168.51983394228495,-149.79116409103264,-112.33628856394685,-5767.0060629159716,{"$f":"0.1*BB239*-1","v":-93.608850800403559},-93.608850800403559,-93.608850800403559,-74.899116039528536,-56.174337029646409,-74.899116039528536,-112.0061986448668,-133.46977113007389,-230.88107211120533,-282.86531349931664,-377.94297690509143,-442.97040674386812,-479.45847996872021,-482.50123715445744,-519.64949021747032,-483.46803945669274,-373.90871787440426,-301.26266134377994,-257.7704384429382,-202.88501737362293,-168.51983394228495,-168.51983394228495,-149.79116409103264,-112.33628856394685,-5767.0060629159716,{"$f":"0.1*CA239*-1","v":-93.608850800403559},-93.608850800403559,-93.608850800403559,-74.899116039528536,-56.174337029646409,-74.899116039528536,-112.0061986448668,-133.46977113007389,-230.88107211120533,-282.86531349931664,-377.94297690509143,-442.97040674386812,-479.45847996872021,-482.50123715445744,-519.64949021747032,-483.46803945669274,-373.90871787440426,-301.26266134377994,-257.7704384429382,-202.88501737362293,-168.51983394228495,-168.51983394228495,-149.79116409103264,-112.33628856394685]
["Net Projected Demand (Surplus)",3115281.8340750611,{"$f":"C234-C239-C241-C242","v":109059.60857974966},3929.4620640630396,3929.4620640630396,3606.4703843797411,3451.834734975268,3458.8400954453409,3290.3170843564017,3117.8709915272234,4847.7221014127081,4455.5613054537425,5118.2985963269111,5070.1678137936324,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,5437.263378597956,5828.6933847055316,6322.662174329369,6470.4351875876728,6147.4079123401971,5992.9386657539881,4245.5030863553166,94974.018167906252,3420.7297011124406,3420.7297011124406,3126.7713513235858,3001.2076730099075,3022.7532738612458,2854.230262772307,{"$f":"AI234-AI239-AI241-AI242","v":2667.2439295618628},4368.0230683565533,3932.2305376163308,4493.2408187230403,4372.4288992590773,3640.2032386316014,3311.8105796079326,3284.4257649362976,2803.1154589724661,3128.7485158194645,4114.7824100600601,4768.5969188356794,5160.0269249432549,5653.9957145670924,5816.3049552115317,5522.3501347363263,5396.9533429223939,3693.1149919533614,84018.593162235789,3025.0212889342829,3025.0212889342829,2753.6783777264027,2650.7267034970241,2683.5746348513935,2515.0516237624547,2316.7629600489795,3994.9300947593697,3525.2427527410086,4007.0847694755894,3829.7430768433205,3108.824752690386,2780.4320936667173,{"$f":"BO234-BO239-BO241-BO242","v":2753.0472789950823},2283.0415458240236,2608.6746026710221,3594.7084969116181,4248.5230056872369,4639.9530117948125,5133.9218014186499,5307.5369966967555,5036.1940854888753,4933.4092029422636,3263.4887158742144,109059.60857974966,3929.4620640630396,3929.4620640630396,3606.4703843797411,3451.834734975268,3458.8400954453409,3290.3170843564017,3117.8709915272234,4847.7221014127081,4455.5613054537425,5118.2985963269111,5070.1678137936324,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,5437.263378597956,5828.6933847055316,6322.662174329369,{"$f":"CU234-CU239-CU241-CU242","v":6470.4351875876728},6147.4079123401971,5992.9386657539881,4637.2603001913267]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1652257.9800000002},{"$f":"SUM(D249:AA249)","v":55075.266000000011},{"$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":417.87},{"$f":"'Hourly Production'!I20*1","v":905.3850000000001},{"$f":"'Hourly Production'!J20*1","v":2054.5275000000001},{"$f":"'Hourly Production'!K20*1","v":3022.5930000000003},{"$f":"'Hourly Production'!L20*1","v":4756.7535000000007},{"$f":"'Hourly Production'!M20*1","v":5808.393},{"$f":"'Hourly Production'!N20*1","v":6637.1684999999998},{"$f":"'Hourly Production'!O20*1","v":7131.648000000001},{"$f":"'Hourly Production'!P20*1","v":7124.683500000001},{"$f":"'Hourly Production'!Q20*1","v":6302.8725000000013},{"$f":"'Hourly Production'!R20*1","v":5515.884},{"$f":"'Hourly Production'!S20*1","v":3440.4630000000006},{"$f":"'Hourly Production'!T20*1","v":1601.835},{"$f":"'Hourly Production'!U20*1","v":355.18950000000001},{"$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":55075.266000000011},{"$f":"D249","v":0},{"$f":"E249","v":0},0,0,0,0,417.87,905.3850000000001,2054.5275000000001,3022.5930000000003,4756.7535000000007,5808.393,6637.1684999999998,7131.648000000001,7124.683500000001,6302.8725000000013,5515.884,3440.4630000000006,1601.835,355.18950000000001,0,0,{"$f":"Z249","v":0},{"$f":"AA249","v":0},{"$f":"SUM(BB249:BY249)","v":55075.266000000011},{"$f":"AC249","v":0},0,0,0,0,0,417.87,905.3850000000001,2054.5275000000001,3022.5930000000003,4756.7535000000007,5808.393,6637.1684999999998,7131.648000000001,7124.683500000001,6302.8725000000013,5515.884,3440.4630000000006,1601.835,355.18950000000001,0,0,{"$f":"AY249","v":0},0,{"$f":"SUM(CA249:CX249)","v":55075.266000000011},{"$f":"BB249","v":0},0,0,0,0,0,417.87,905.3850000000001,2054.5275000000001,3022.5930000000003,4756.7535000000007,5808.393,6637.1684999999998,7131.648000000001,7124.683500000001,6302.8725000000013,5515.884,3440.4630000000006,1601.835,355.18950000000001,0,0,0,0]
["AC Losses",{"$f":"4*AB250+4*BA250+18*C250+BZ250*4","v":-56199.902931719982},{"$f":"SUM(D250:AA250)","v":-1873.3300977239994},{"$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$51*J249*-1","v":-14.213430179999996},{"$f":"Inputs!$E$51*K249*-1","v":-30.795765389999993},{"$f":"Inputs!$E$51*L249*-1","v":-69.882698384999983},{"$f":"Inputs!$E$51*M249*-1","v":-102.81047830199998},{"$f":"Inputs!$E$51*N249*-1","v":-161.79621354899996},{"$f":"Inputs!$E$51*O249*-1","v":-197.56667950199994},{"$f":"Inputs!$E$51*P249*-1","v":-225.75664935899991},{"$f":"Inputs!$E$51*Q249*-1","v":-242.57587507199995},{"$f":"Inputs!$E$51*R249*-1","v":-242.33898456899996},{"$f":"Inputs!$E$51*S249*-1","v":-214.38590521499998},{"$f":"Inputs!$E$51*T249*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*U249*-1","v":-117.02390848199998},{"$f":"Inputs!$E$51*V249*-1","v":-54.484815689999984},{"$f":"Inputs!$E$51*W249*-1","v":-12.081415652999997},{"$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":-1873.3300977239994},{"$f":"Inputs!$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$51*AI249*-1","v":-14.213430179999996},{"$f":"Inputs!$E$51*AJ249*-1","v":-30.795765389999993},{"$f":"Inputs!$E$51*AK249*-1","v":-69.882698384999983},{"$f":"Inputs!$E$51*AL249*-1","v":-102.81047830199998},{"$f":"Inputs!$E$51*AM249*-1","v":-161.79621354899996},{"$f":"Inputs!$E$51*AN249*-1","v":-197.56667950199994},{"$f":"Inputs!$E$51*AO249*-1","v":-225.75664935899991},{"$f":"Inputs!$E$51*AP249*-1","v":-242.57587507199995},{"$f":"Inputs!$E$51*AQ249*-1","v":-242.33898456899996},{"$f":"Inputs!$E$51*AR249*-1","v":-214.38590521499998},{"$f":"Inputs!$E$51*AS249*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*AT249*-1","v":-117.02390848199998},{"$f":"Inputs!$E$51*AU249*-1","v":-54.484815689999984},{"$f":"Inputs!$E$51*AV249*-1","v":-12.081415652999997},{"$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":-1873.3300977239994},{"$f":"Inputs!$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$51*BH249*-1","v":-14.213430179999996},{"$f":"Inputs!$E$51*BI249*-1","v":-30.795765389999993},{"$f":"Inputs!$E$51*BJ249*-1","v":-69.882698384999983},{"$f":"Inputs!$E$51*BK249*-1","v":-102.81047830199998},{"$f":"Inputs!$E$51*BL249*-1","v":-161.79621354899996},{"$f":"Inputs!$E$51*BM249*-1","v":-197.56667950199994},{"$f":"Inputs!$E$51*BN249*-1","v":-225.75664935899991},{"$f":"Inputs!$E$51*BO249*-1","v":-242.57587507199995},{"$f":"Inputs!$E$51*BP249*-1","v":-242.33898456899996},{"$f":"Inputs!$E$51*BQ249*-1","v":-214.38590521499998},{"$f":"Inputs!$E$51*BR249*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*BS249*-1","v":-117.02390848199998},{"$f":"Inputs!$E$51*BT249*-1","v":-54.484815689999984},{"$f":"Inputs!$E$51*BU249*-1","v":-12.081415652999997},{"$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":-1873.3300977239994},{"$f":"Inputs!$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$51*CG249*-1","v":-14.213430179999996},{"$f":"Inputs!$E$51*CH249*-1","v":-30.795765389999993},{"$f":"Inputs!$E$51*CI249*-1","v":-69.882698384999983},{"$f":"Inputs!$E$51*CJ249*-1","v":-102.81047830199998},{"$f":"Inputs!$E$51*CK249*-1","v":-161.79621354899996},{"$f":"Inputs!$E$51*CL249*-1","v":-197.56667950199994},{"$f":"Inputs!$E$51*CM249*-1","v":-225.75664935899991},{"$f":"Inputs!$E$51*CN249*-1","v":-242.57587507199995},{"$f":"Inputs!$E$51*CO249*-1","v":-242.33898456899996},{"$f":"Inputs!$E$51*CP249*-1","v":-214.38590521499998},{"$f":"Inputs!$E$51*CQ249*-1","v":-187.61727837599994},{"$f":"Inputs!$E$51*CR249*-1","v":-117.02390848199998},{"$f":"Inputs!$E$51*CS249*-1","v":-54.484815689999984},{"$f":"Inputs!$E$51*CT249*-1","v":-12.081415652999997},{"$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":1596058.0770682802},{"$f":"SUM(D251:AA251)","v":53201.935902276004},{"$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":403.65656982000002},{"$f":"K249+K250","v":874.58923461000006},{"$f":"L249+L250","v":1984.6448016150002},{"$f":"M249+M250","v":2919.7825216980004},{"$f":"N249+N250","v":4594.957286451001},{"$f":"O249+O250","v":5610.8263204980003},{"$f":"P249+P250","v":6411.4118506409995},{"$f":"Q249+Q250","v":6889.0721249280014},{"$f":"R249+R250","v":6882.3445154310011},{"$f":"S249+S250","v":6088.4865947850012},{"$f":"T249+T250","v":5328.2667216239997},{"$f":"U249+U250","v":3323.4390915180006},{"$f":"V249+V250","v":1547.35018431},{"$f":"W249+W250","v":343.10808434699999},{"$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":53201.935902276004},{"$f":"AC249+AC250","v":0},{"$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},{"$f":"AI249+AI250","v":403.65656982000002},{"$f":"AJ249+AJ250","v":874.58923461000006},{"$f":"AK249+AK250","v":1984.6448016150002},{"$f":"AL249+AL250","v":2919.7825216980004},{"$f":"AM249+AM250","v":4594.957286451001},{"$f":"AN249+AN250","v":5610.8263204980003},{"$f":"AO249+AO250","v":6411.4118506409995},{"$f":"AP249+AP250","v":6889.0721249280014},{"$f":"AQ249+AQ250","v":6882.3445154310011},{"$f":"AR249+AR250","v":6088.4865947850012},{"$f":"AS249+AS250","v":5328.2667216239997},{"$f":"AT249+AT250","v":3323.4390915180006},{"$f":"AU249+AU250","v":1547.35018431},{"$f":"AV249+AV250","v":343.10808434699999},{"$f":"AW249+AW250","v":0},{"$f":"AX249+AX250","v":0},{"$f":"AY249+AY250","v":0},{"$f":"AZ249+AZ250","v":0},53201.935902276004,{"$f":"BB249+BB250","v":0},{"$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},{"$f":"BH249+BH250","v":403.65656982000002},{"$f":"BI249+BI250","v":874.58923461000006},{"$f":"BJ249+BJ250","v":1984.6448016150002},{"$f":"BK249+BK250","v":2919.7825216980004},{"$f":"BL249+BL250","v":4594.957286451001},{"$f":"BM249+BM250","v":5610.8263204980003},{"$f":"BN249+BN250","v":6411.4118506409995},{"$f":"BO249+BO250","v":6889.0721249280014},{"$f":"BP249+BP250","v":6882.3445154310011},{"$f":"BQ249+BQ250","v":6088.4865947850012},{"$f":"BR249+BR250","v":5328.2667216239997},{"$f":"BS249+BS250","v":3323.4390915180006},{"$f":"BT249+BT250","v":1547.35018431},{"$f":"BU249+BU250","v":343.10808434699999},{"$f":"BV249+BV250","v":0},{"$f":"BW249+BW250","v":0},{"$f":"BX249+BX250","v":0},{"$f":"BY249+BY250","v":0},53201.935902276004,{"$f":"CA249+CA250","v":0},{"$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},{"$f":"CG249+CG250","v":403.65656982000002},{"$f":"CH249+CH250","v":874.58923461000006},{"$f":"CI249+CI250","v":1984.6448016150002},{"$f":"CJ249+CJ250","v":2919.7825216980004},{"$f":"CK249+CK250","v":4594.957286451001},{"$f":"CL249+CL250","v":5610.8263204980003},{"$f":"CM249+CM250","v":6411.4118506409995},{"$f":"CN249+CN250","v":6889.0721249280014},{"$f":"CO249+CO250","v":6882.3445154310011},{"$f":"CP249+CP250","v":6088.4865947850012},{"$f":"CQ249+CQ250","v":5328.2667216239997},{"$f":"CR249+CR250","v":3323.4390915180006},{"$f":"CS249+CS250","v":1547.35018431},{"$f":"CT249+CT250","v":343.10808434699999},{"$f":"CU249+CU250","v":0},{"$f":"CV249+CV250","v":0},{"$f":"CW249+CW250","v":0},{"$f":"CX249+CX250","v":0}]
["PV Production used internally",-49980,{"$f":"SUM(D252:AA252)","v":-1666},{"$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$81,J251)*-1","v":-119},{"$f":"IF(K251>Inputs!$E$81,Inputs!$E$81,K251)*-1","v":-119},{"$f":"IF(L251>Inputs!$E$81,Inputs!$E$81,L251)*-1","v":-119},{"$f":"IF(M251>Inputs!$E$81,Inputs!$E$81,M251)*-1","v":-119},{"$f":"IF(N251>Inputs!$E$81,Inputs!$E$81,N251)*-1","v":-119},{"$f":"IF(O251>Inputs!$E$81,Inputs!$E$81,O251)*-1","v":-119},{"$f":"IF(P251>Inputs!$E$81,Inputs!$E$81,P251)*-1","v":-119},{"$f":"IF(Q251>Inputs!$E$81,Inputs!$E$81,Q251)*-1","v":-119},{"$f":"IF(R251>Inputs!$E$81,Inputs!$E$81,R251)*-1","v":-119},{"$f":"IF(S251>Inputs!$E$81,Inputs!$E$81,S251)*-1","v":-119},{"$f":"IF(T251>Inputs!$E$81,Inputs!$E$81,T251)*-1","v":-119},{"$f":"IF(U251>Inputs!$E$81,Inputs!$E$81,U251)*-1","v":-119},{"$f":"IF(V251>Inputs!$E$81,Inputs!$E$81,V251)*-1","v":-119},{"$f":"IF(W251>Inputs!$E$81,Inputs!$E$81,W251)*-1","v":-119},{"$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":-1666},{"$f":"IF(AC251>Inputs!$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$81,AI251)*-1","v":-119},{"$f":"IF(AJ251>Inputs!$E$81,Inputs!$E$81,AJ251)*-1","v":-119},{"$f":"IF(AK251>Inputs!$E$81,Inputs!$E$81,AK251)*-1","v":-119},{"$f":"IF(AL251>Inputs!$E$81,Inputs!$E$81,AL251)*-1","v":-119},{"$f":"IF(AM251>Inputs!$E$81,Inputs!$E$81,AM251)*-1","v":-119},{"$f":"IF(AN251>Inputs!$E$81,Inputs!$E$81,AN251)*-1","v":-119},{"$f":"IF(AO251>Inputs!$E$81,Inputs!$E$81,AO251)*-1","v":-119},{"$f":"IF(AP251>Inputs!$E$81,Inputs!$E$81,AP251)*-1","v":-119},{"$f":"IF(AQ251>Inputs!$E$81,Inputs!$E$81,AQ251)*-1","v":-119},{"$f":"IF(AR251>Inputs!$E$81,Inputs!$E$81,AR251)*-1","v":-119},{"$f":"IF(AS251>Inputs!$E$81,Inputs!$E$81,AS251)*-1","v":-119},{"$f":"IF(AT251>Inputs!$E$81,Inputs!$E$81,AT251)*-1","v":-119},{"$f":"IF(AU251>Inputs!$E$81,Inputs!$E$81,AU251)*-1","v":-119},{"$f":"IF(AV251>Inputs!$E$81,Inputs!$E$81,AV251)*-1","v":-119},{"$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":-1666},{"$f":"IF(BB251>Inputs!$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$81,BH251)*-1","v":-119},{"$f":"IF(BI251>Inputs!$E$81,Inputs!$E$81,BI251)*-1","v":-119},{"$f":"IF(BJ251>Inputs!$E$81,Inputs!$E$81,BJ251)*-1","v":-119},{"$f":"IF(BK251>Inputs!$E$81,Inputs!$E$81,BK251)*-1","v":-119},{"$f":"IF(BL251>Inputs!$E$81,Inputs!$E$81,BL251)*-1","v":-119},{"$f":"IF(BM251>Inputs!$E$81,Inputs!$E$81,BM251)*-1","v":-119},{"$f":"IF(BN251>Inputs!$E$81,Inputs!$E$81,BN251)*-1","v":-119},{"$f":"IF(BO251>Inputs!$E$81,Inputs!$E$81,BO251)*-1","v":-119},{"$f":"IF(BP251>Inputs!$E$81,Inputs!$E$81,BP251)*-1","v":-119},{"$f":"IF(BQ251>Inputs!$E$81,Inputs!$E$81,BQ251)*-1","v":-119},{"$f":"IF(BR251>Inputs!$E$81,Inputs!$E$81,BR251)*-1","v":-119},{"$f":"IF(BS251>Inputs!$E$81,Inputs!$E$81,BS251)*-1","v":-119},{"$f":"IF(BT251>Inputs!$E$81,Inputs!$E$81,BT251)*-1","v":-119},{"$f":"IF(BU251>Inputs!$E$81,Inputs!$E$81,BU251)*-1","v":-119},{"$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":-1666},{"$f":"IF(CA251>Inputs!$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$81,CG251)*-1","v":-119},{"$f":"IF(CH251>Inputs!$E$81,Inputs!$E$81,CH251)*-1","v":-119},{"$f":"IF(CI251>Inputs!$E$81,Inputs!$E$81,CI251)*-1","v":-119},{"$f":"IF(CJ251>Inputs!$E$81,Inputs!$E$81,CJ251)*-1","v":-119},{"$f":"IF(CK251>Inputs!$E$81,Inputs!$E$81,CK251)*-1","v":-119},{"$f":"IF(CL251>Inputs!$E$81,Inputs!$E$81,CL251)*-1","v":-119},{"$f":"IF(CM251>Inputs!$E$81,Inputs!$E$81,CM251)*-1","v":-119},{"$f":"IF(CN251>Inputs!$E$81,Inputs!$E$81,CN251)*-1","v":-119},{"$f":"IF(CO251>Inputs!$E$81,Inputs!$E$81,CO251)*-1","v":-119},{"$f":"IF(CP251>Inputs!$E$81,Inputs!$E$81,CP251)*-1","v":-119},{"$f":"IF(CQ251>Inputs!$E$81,Inputs!$E$81,CQ251)*-1","v":-119},{"$f":"IF(CR251>Inputs!$E$81,Inputs!$E$81,CR251)*-1","v":-119},{"$f":"IF(CS251>Inputs!$E$81,Inputs!$E$81,CS251)*-1","v":-119},{"$f":"IF(CT251>Inputs!$E$81,Inputs!$E$81,CT251)*-1","v":-119},{"$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$81,CX251)*-1","v":0}]
["Net PV Production Available",1546078.0770682802,{"$f":"SUM(D253:AA253)","v":51535.935902276004},{"$f":"D251+D252","v":0},{"$f":"E251+E252","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,5491.8263204980003,6292.4118506409995,6770.0721249280014,6763.3445154310011,5969.4865947850012,5209.2667216239997,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,{"$f":"SUM(AC253:AZ253)","v":51535.935902276004},{"$f":"AC251+AC252","v":0},{"$f":"AD251+AD252","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,5491.8263204980003,6292.4118506409995,6770.0721249280014,6763.3445154310011,5969.4865947850012,5209.2667216239997,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,{"$f":"SUM(BB253:BY253)","v":51535.935902276004},{"$f":"BB251+BB252","v":0},{"$f":"BC251+BC252","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,5491.8263204980003,6292.4118506409995,6770.0721249280014,6763.3445154310011,5969.4865947850012,5209.2667216239997,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,{"$f":"SUM(CA253:CX253)","v":51535.935902276004},{"$f":"CA251+CA252","v":0},{"$f":"CB251+CB252","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,5491.8263204980003,6292.4118506409995,6770.0721249280014,6763.3445154310011,5969.4865947850012,5209.2667216239997,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB256+4*BA256+18*C256+BZ256*4","v":1133285.4679932345},{"$f":"SUM(D256:AA256)","v":39378.225328651555},{"$f":"IF(D243<0,0,IF(D243>D253,D253,D243))","v":0},{"$f":"IF(E243<0,0,IF(E243>E253,E253,E243))","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,{"$f":"SUM(AC256:AZ256)","v":35219.085355204901},{"$f":"IF(AC243<0,0,IF(AC243>AC253,AC253,AC243))","v":0},{"$f":"IF(AD243<0,0,IF(AD243>AD253,AD253,AD243))","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4372.4288992590773,3640.2032386316014,3311.8105796079326,3284.4257649362976,2803.1154589724661,3128.7485158194645,4114.7824100600601,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,{"$f":"SUM(BB256:BY256)","v":31522.042335520171},{"$f":"IF(BB243<0,0,IF(BB243>BB253,BB253,BB243))","v":0},0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,3829.7430768433205,3108.824752690386,2780.4320936667173,2753.0472789950823,2283.0415458240236,2608.6746026710221,3594.7084969116181,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,{"$f":"SUM(CA256:CX256)","v":39378.225328651555},{"$f":"IF(CA243<0,0,IF(CA243>CA253,CA253,CA243))","v":0},{"$f":"IF(CB243<0,0,IF(CB243>CB253,CB253,CB243))","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B243-B256","v":1981996.3660818266},{"$f":"C243-C256","v":69681.383251098101},3929.4620640630396,3929.4620640630396,3606.4703843797411,3451.834734975268,3458.8400954453409,3290.3170843564017,2833.2144217072232,4092.1328668027081,2589.9165038387423,2317.5160746289107,594.21052734263139,0,0,0,0,0,0,2232.8242870799554,4400.3432003955313,6098.5540899823691,6470.4351875876728,6147.4079123401971,5992.9386657539881,4245.5030863553166,59754.93281270135,3420.7297011124406,3420.7297011124406,3126.7713513235858,3001.2076730099075,3022.7532738612458,2854.230262772307,2382.5873597418627,3612.4338337465533,2066.5857360013306,1692.4582970250399,0,0,0,0,0,0,0,1564.1578273176788,3731.6767406332547,5429.8876302200924,5816.3049552115317,5522.3501347363263,5396.9533429223939,3693.1149919533614,52496.550826715618,3025.0212889342829,3025.0212889342829,2753.6783777264027,2650.7267034970241,2683.5746348513935,2515.0516237624547,2032.1063902289795,3239.3408601493697,1659.5979511260084,1206.3022477775889,0,0,0,{"$f":"BO243-BO256","v":0},0,0,0,1044.0839141692363,3211.6028274848122,4909.81371707165,5307.5369966967555,5036.1940854888753,4933.4092029422636,3263.4887158742144,69681.383251098101,3929.4620640630396,3929.4620640630396,3606.4703843797411,3451.834734975268,3458.8400954453409,3290.3170843564017,2833.2144217072232,4092.1328668027081,2589.9165038387423,2317.5160746289107,594.21052734263139,0,0,0,0,0,0,2232.8242870799554,4400.3432003955313,6098.5540899823691,6470.4351875876728,6147.4079123401971,5992.9386657539881,4637.2603001913267]
[]
["Summary"]
["Produced",{"$f":"B251","v":1596058.0770682802},{"$f":"SUM(D260:AA260)","v":53201.935902276004},{"$f":"D251","v":0},0,0,0,0,0,403.65656982000002,874.58923461000006,1984.6448016150002,2919.7825216980004,4594.957286451001,5610.8263204980003,6411.4118506409995,6889.0721249280014,6882.3445154310011,6088.4865947850012,5328.2667216239997,3323.4390915180006,1547.35018431,343.10808434699999,0,0,0,0,53201.935902276004,0,0,0,0,0,0,403.65656982000002,{"$f":"AJ251","v":874.58923461000006},1984.6448016150002,2919.7825216980004,4594.957286451001,5610.8263204980003,6411.4118506409995,6889.0721249280014,6882.3445154310011,6088.4865947850012,5328.2667216239997,3323.4390915180006,1547.35018431,343.10808434699999,0,0,0,0,53201.935902276004,0,0,0,0,0,0,403.65656982000002,874.58923461000006,1984.6448016150002,2919.7825216980004,4594.957286451001,5610.8263204980003,6411.4118506409995,6889.0721249280014,{"$f":"BP251","v":6882.3445154310011},6088.4865947850012,5328.2667216239997,3323.4390915180006,1547.35018431,343.10808434699999,0,0,0,0,53201.935902276004,0,0,0,0,0,0,403.65656982000002,874.58923461000006,1984.6448016150002,2919.7825216980004,4594.957286451001,5610.8263204980003,6411.4118506409995,6889.0721249280014,6882.3445154310011,6088.4865947850012,5328.2667216239997,3323.4390915180006,1547.35018431,343.10808434699999,0,0,0,0]
["Used",{"$f":"B252","v":-49980},{"$f":"C252","v":-1666},{"$f":"D252","v":0},0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP252","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB262+4*BA262+18*C262+BZ262*4","v":1133285.4679932345},{"$f":"SUM(D262:AA262)","v":39378.225328651555},{"$f":"D256","v":0},{"$f":"E256","v":0},0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,35219.085355204901,0,0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4372.4288992590773,3640.2032386316014,3311.8105796079326,3284.4257649362976,2803.1154589724661,3128.7485158194645,4114.7824100600601,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,31522.042335520171,0,0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,3829.7430768433205,3108.824752690386,2780.4320936667173,2753.0472789950823,2283.0415458240236,{"$f":"BQ256","v":2608.6746026710221},3594.7084969116181,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,39378.225328651555,0,0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0]
["  Ponta",506760.61737460445,{"$f":"SUM(D263:AA263)","v":23034.573517027475},{"$f":"IF(D246=\"P\",D262,0)","v":0},0,0,0,0,0,0,0,0,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC263:AZ263)","v":0},{"$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,{"$f":"SUM(CA263:CX263)","v":23034.573517027475},{"$f":"IF(CA246=\"P\",CA262,0)","v":0},0,0,0,0,0,0,0,0,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,0,0,0,0,0,0,0,0,0]
["  Cheia",477609.98876557738,16343.65181162408,{"$f":"IF(D246=\"C\",D262,0)","v":0},0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,0,0,0,0,0,0,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,29512.4122274619,{"$f":"IF(AC246=\"C\",AC262,0)","v":0},0,0,0,0,0,0,0,0,0,4372.4288992590773,3640.2032386316014,3311.8105796079326,3284.4257649362976,2803.1154589724661,3128.7485158194645,4114.7824100600601,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,0,{"$f":"IF(BB246=\"C\",BB262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16343.65181162408,{"$f":"IF(CA246=\"C\",CA262,0)","v":0},0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,0,0,0,0,0,0,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0]
["  Vazio",148914.86185305269,0,{"$f":"IF(D246=\"V\",D262,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5706.6731277430008,{"$f":"IF(AC246=\"V\",AC262,0)","v":0},0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31522.042335520171,{"$f":"IF(BB246=\"V\",BB262,0)","v":0},0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,3829.7430768433205,3108.824752690386,2780.4320936667173,2753.0472789950823,2283.0415458240236,2608.6746026710221,3594.7084969116181,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,0,{"$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",412792.60907504568,12157.71057362445,{"$f":"D260+D261-D262","v":0},{"$f":"E260+E261-E262","v":0},0,0,0,0,0,0,0,0,0,1168.4190128770988,2297.3972020437668,2802.4422910024036,3291.5625966962584,2172.0716192032601,425.81785180166298,0,0,0,0,0,0,0,16316.850547071102,0,0,0,0,0,0,0,0,0,0,103.52838719192368,1851.6230818663989,2980.601271033067,3485.6463599917038,3960.2290564585351,2840.7380789655367,1094.4843115639396,0,0,0,0,0,0,0,20013.893566755833,0,0,0,0,0,0,0,0,0,0,646.21420960768046,2383.0015678076143,3511.9797569742823,4017.0248459329191,4480.3029696069771,{"$f":"BQ260+BQ261-BQ262","v":3360.8119921139792},1614.5582247123816,0,0,0,0,0,0,0,12157.710573624448,0,0,0,0,0,0,0,0,0,0,0,1168.4190128770988,2297.3972020437668,2802.4422910024036,3291.5625966962584,2172.0716192032601,425.81785180166298,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B267=0,0,B267/B260)","v":0.25863257421890556},0.22852007859180812,0,0,0,0,0,0,0,0,0,0,0,0.20824366076143191,0.35832937511479285,0.40679531875734171,0.47826181751236074,0.35675066133244249,7.9916767318261833E-2,0,0,0,0,0,0,0,0.30669655662611067,0,0,0,0,0,{"$f":"IF(AH267=0,0,AH267/AH260)","v":0},0,0,0,0,2.2530870416835956E-2,0.33000898193941142,0.46489000246257345,0.50596746510737578,0.57541860155056901,0.46657540174248341,0.20541094670094748,0,0,0,0,0,0,0,0.37618731776073638,0,0,0,0,0,0,0,0,0,0,0.14063552048963568,0.4247149050224221,{"$f":"IF(BN267=0,0,BN267/BN260)","v":0.54777010723826169},0.58310100011834343,0.65098498913584268,0.55199464428362721,0.30301753066525944,0,0,0,0,0,0,0,0.22852007859180809,0,0,0,0,0,0,0,0,0,0,0,0.20824366076143191,0.35832937511479285,0.40679531875734171,0.47826181751236074,0.35675066133244249,7.9916767318261833E-2,0,0,{"$f":"IF(CT267=0,0,CT267/CT260)","v":0},0,0,0,0]
[]
["JULY"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB275+4*BA275+19*C275+BZ275*4","v":4789104.1368925329},159636.79640891324,5766.0005556920059,5766.0005556920059,5436.5490424150412,5107.0653149176433,4942.3173112864024,4942.3173112864024,5107.0653149176433,5436.5490424150412,5930.7807735436827,7083.9881461771756,7907.7076980582442,7742.9637876820279,7742.9637876820279,7742.9637876820279,7578.2198773058171,7578.2198773058171,7578.2198773058171,7578.2198773058171,7578.2198773058171,7578.2198773058171,7413.4759669296009,7083.9881461771756,6754.5003254247476,6260.2802770994531,145269.49418883299,5247.0935454823957,5247.0935454823957,4947.2560286977632,4647.4257117129791,4497.5087532706248,4497.5087532706248,4647.4257117129791,4947.2560286977632,5396.9833903495219,6446.429213021227,7196.0140052329998,7046.0956373129429,7046.0956373129429,7046.0956373129429,6896.1800883482911,6896.1800883482911,6896.1800883482911,6896.1800883482911,6896.1800883482911,6896.1800883482911,6746.2631299059385,6446.429213021227,6146.5952961365219,5696.8444208094606,134094.96068304911,4843.4709650606728,4843.4709650606728,4566.7011956286351,4289.9351228098367,4151.5465414805758,4151.5465414805758,4289.9351228098367,4566.7011956286351,4981.8558497766944,5950.5500427888292,6642.4744663689244,6504.0895816529037,6504.0895816529037,6504.0895816529037,6365.7046969368812,6365.7046969368812,6365.7046969368812,6365.7046969368812,6365.7046969368812,6365.7046969368812,6227.319812220866,5950.5500427888292,5673.7802733567869,5258.6256192087294,159636.79640891324,5766.0005556920059,5766.0005556920059,5436.5490424150412,5107.0653149176433,4942.3173112864024,4942.3173112864024,5107.0653149176433,5436.5490424150412,5930.7807735436827,7083.9881461771756,7907.7076980582442,7742.9637876820279,7742.9637876820279,7742.9637876820279,7578.2198773058171,7578.2198773058171,7578.2198773058171,7578.2198773058171,7578.2198773058171,7578.2198773058171,7413.4759669296009,7083.9881461771756,6754.5003254247476,6659.8726352121848]
["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":88536},{"$f":"SUM(D277:AA277)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC277:AZ277)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB277:BY277)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA277","v":2856},{"$f":"BB277","v":119},{"$f":"BC277","v":119},{"$f":"BD277","v":119},{"$f":"BE277","v":119},{"$f":"BF277","v":119},{"$f":"BG277","v":119},{"$f":"BH277","v":119},{"$f":"BI277","v":119},{"$f":"BJ277","v":119},{"$f":"BK277","v":119},{"$f":"BL277","v":119},{"$f":"BM277","v":119},{"$f":"BN277","v":119},{"$f":"BO277","v":119},{"$f":"BP277","v":119},{"$f":"BQ277","v":119},{"$f":"BR277","v":119},{"$f":"BS277","v":119},{"$f":"BT277","v":119},{"$f":"BU277","v":119},{"$f":"BV277","v":119},{"$f":"BW277","v":119},{"$f":"BX277","v":119},{"$f":"BY277","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B275:B277)","v":5671240.1368925329},188092.79640891324,5885.0005556920059,5885.0005556920059,5555.5490424150412,5226.0653149176433,5061.3173112864024,5061.3173112864024,5226.0653149176433,7155.5490424150412,7649.7807735436827,8802.9881461771765,9626.7076980582442,9461.963787682027,9461.963787682027,9461.963787682027,9297.2198773058171,9297.2198773058171,9297.2198773058171,9297.2198773058171,9297.2198773058171,9297.2198773058171,9132.4759669296,8802.9881461771765,8473.5003254247476,6379.2802770994531,173725.49418883299,5366.0935454823957,5366.0935454823957,5066.2560286977632,4766.4257117129791,4616.5087532706248,{"$f":"SUM(AH275:AH277)","v":4616.5087532706248},4766.4257117129791,6666.2560286977632,7115.9833903495219,8165.429213021227,8915.0140052329989,8765.0956373129429,8765.0956373129429,8765.0956373129429,8615.1800883482902,8615.1800883482902,8615.1800883482902,8615.1800883482902,8615.1800883482902,8615.1800883482902,8465.2631299059394,8165.429213021227,7865.5952961365219,5815.8444208094606,162550.96068304911,4962.4709650606728,4962.4709650606728,4685.7011956286351,4408.9351228098367,4270.5465414805758,4270.5465414805758,4408.9351228098367,6285.7011956286351,6700.8558497766944,7669.5500427888292,8361.4744663689235,8223.0895816529046,{"$f":"SUM(BN275:BN277)","v":8223.0895816529046},8223.0895816529046,8084.7046969368812,8084.7046969368812,8084.7046969368812,8084.7046969368812,8084.7046969368812,8084.7046969368812,7946.319812220866,7669.5500427888292,7392.7802733567869,5377.6256192087294,188092.79640891324,5885.0005556920059,5885.0005556920059,5555.5490424150412,5226.0653149176433,5061.3173112864024,5061.3173112864024,5226.0653149176433,7155.5490424150412,7649.7807735436827,8802.9881461771765,9626.7076980582442,9461.963787682027,9461.963787682027,9461.963787682027,9297.2198773058171,9297.2198773058171,9297.2198773058171,9297.2198773058171,9297.2198773058171,{"$f":"SUM(CT275:CT277)","v":9297.2198773058171},9132.4759669296,8802.9881461771765,8473.5003254247476,6778.8726352121848]
[null,{"$f":"4*AB279+4*BA279+19*C279+BZ279*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J278:W278)","v":122630.30160199277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI278:AV278)","v":113615.47579104309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH278:BU278)","v":106604.01360395293}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB281+4*BA281+19*C281+BZ281*4","v":723098.61913098535},23325.761907451139,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,653.49478744488636,653.49478744488636,980.24218116732993,1045.5916599118182,1176.3373885453643,1306.0129718061676,1306.0129718061676,1176.3373885453643,1437.5471940911698,1437.5471940911698,914.89270242284113,1045.5916599118182,1306.0129718061676,1306.0129718061676,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634,23325.761907451139,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,653.49478744488636,653.49478744488636,980.24218116732993,1045.5916599118182,1176.3373885453643,1306.0129718061676,1306.0129718061676,1176.3373885453643,1437.5471940911698,1437.5471940911698,914.89270242284113,1045.5916599118182,1306.0129718061676,1306.0129718061676,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634,23325.761907451139,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,653.49478744488636,653.49478744488636,980.24218116732993,1045.5916599118182,1176.3373885453643,1306.0129718061676,1306.0129718061676,1176.3373885453643,1437.5471940911698,1437.5471940911698,914.89270242284113,1045.5916599118182,1306.0129718061676,1306.0129718061676,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634,23325.761907451139,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,653.49478744488636,653.49478744488636,980.24218116732993,1045.5916599118182,1176.3373885453643,1306.0129718061676,1306.0129718061676,1176.3373885453643,1437.5471940911698,1437.5471940911698,914.89270242284113,1045.5916599118182,1306.0129718061676,1306.0129718061676,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634]
["   PV",{"$f":"4*AB282+4*BA282+19*C282+BZ282*4","v":780860.09813503816},{"$f":"SUM(D282:AA282)","v":25189.035423710906},{"$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$31*J293","v":153.31123203719361},{"$f":"Inputs!$E$43/Inputs!$E$31*K293","v":352.61583368554523},{"$f":"Inputs!$E$43/Inputs!$E$31*L293","v":999.58923288250219},{"$f":"Inputs!$E$43/Inputs!$E$31*M293","v":1618.9666103127643},{"$f":"Inputs!$E$43/Inputs!$E$31*N293","v":2256.7413355874896},{"$f":"Inputs!$E$43/Inputs!$E$31*O293","v":2882.2511622992397},{"$f":"Inputs!$E$43/Inputs!$E$31*P293","v":3001.8339232882504},{"$f":"Inputs!$E$43/Inputs!$E$31*Q293","v":3075.4233146661031},{"$f":"Inputs!$E$43/Inputs!$E$31*R293","v":3112.2180103550299},{"$f":"Inputs!$E$43/Inputs!$E$31*S293","v":2710.5425824175827},{"$f":"Inputs!$E$43/Inputs!$E$31*T293","v":2391.6552197802202},{"$f":"Inputs!$E$43/Inputs!$E$31*U293","v":1588.3043639053255},{"$f":"Inputs!$E$43/Inputs!$E$31*V293","v":824.81442836010149},{"$f":"Inputs!$E$43/Inputs!$E$31*W293","v":220.76817413355877},{"$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":25189.035423710906},{"$f":"D282","v":0},{"$f":"E282","v":0},{"$f":"F282","v":0},{"$f":"G282","v":0},{"$f":"H282","v":0},{"$f":"I282","v":0},{"$f":"J282","v":153.31123203719361},{"$f":"K282","v":352.61583368554523},{"$f":"L282","v":999.58923288250219},{"$f":"M282","v":1618.9666103127643},{"$f":"N282","v":2256.7413355874896},{"$f":"O282","v":2882.2511622992397},{"$f":"P282","v":3001.8339232882504},{"$f":"Q282","v":3075.4233146661031},{"$f":"R282","v":3112.2180103550299},{"$f":"S282","v":2710.5425824175827},{"$f":"T282","v":2391.6552197802202},{"$f":"U282","v":1588.3043639053255},{"$f":"V282","v":824.81442836010149},{"$f":"W282","v":220.76817413355877},{"$f":"X282","v":0},{"$f":"Y282","v":0},{"$f":"Z282","v":0},{"$f":"AA282","v":0},{"$f":"AB282","v":25189.035423710906},{"$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":153.31123203719361},{"$f":"AJ282","v":352.61583368554523},{"$f":"AK282","v":999.58923288250219},{"$f":"AL282","v":1618.9666103127643},{"$f":"AM282","v":2256.7413355874896},{"$f":"AN282","v":2882.2511622992397},{"$f":"AO282","v":3001.8339232882504},{"$f":"AP282","v":3075.4233146661031},{"$f":"AQ282","v":3112.2180103550299},{"$f":"AR282","v":2710.5425824175827},{"$f":"AS282","v":2391.6552197802202},{"$f":"AT282","v":1588.3043639053255},{"$f":"AU282","v":824.81442836010149},{"$f":"AV282","v":220.76817413355877},{"$f":"AW282","v":0},{"$f":"AX282","v":0},{"$f":"AY282","v":0},{"$f":"AZ282","v":0},{"$f":"BA282","v":25189.035423710906},{"$f":"BB282","v":0},{"$f":"BC282","v":0},{"$f":"BD282","v":0},{"$f":"BE282","v":0},{"$f":"BF282","v":0},{"$f":"BG282","v":0},{"$f":"BH282","v":153.31123203719361},{"$f":"BI282","v":352.61583368554523},{"$f":"BJ282","v":999.58923288250219},{"$f":"BK282","v":1618.9666103127643},{"$f":"BL282","v":2256.7413355874896},{"$f":"BM282","v":2882.2511622992397},{"$f":"BN282","v":3001.8339232882504},{"$f":"BO282","v":3075.4233146661031},{"$f":"BP282","v":3112.2180103550299},{"$f":"BQ282","v":2710.5425824175827},{"$f":"BR282","v":2391.6552197802202},{"$f":"BS282","v":1588.3043639053255},{"$f":"BT282","v":824.81442836010149},{"$f":"BU282","v":220.76817413355877},{"$f":"BV282","v":0},{"$f":"BW282","v":0},{"$f":"BX282","v":0},{"$f":"BY282","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B281:B282)","v":1503958.7172660236},48514.797331162044,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,806.80601948207993,1006.1106211304316,1979.8314140498321,2664.5582702245824,3433.0787241328539,4188.2641341054077,4307.846895094418,4251.7607032114674,4549.7652044461993,4148.089776508752,3306.5479222030613,2633.8960238171439,2130.8274001662689,1526.7811459397262,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634,48514.797331162044,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,{"$f":"SUM(AH281:AH282)","v":522.79582995590908},806.80601948207993,1006.1106211304316,1979.8314140498321,2664.5582702245824,3433.0787241328539,4188.2641341054077,4307.846895094418,4251.7607032114674,4549.7652044461993,4148.089776508752,3306.5479222030613,2633.8960238171439,2130.8274001662689,1526.7811459397262,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634,48514.797331162044,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,806.80601948207993,1006.1106211304316,1979.8314140498321,2664.5582702245824,3433.0787241328539,4188.2641341054077,{"$f":"SUM(BN281:BN282)","v":4307.846895094418},4251.7607032114674,4549.7652044461993,4148.089776508752,3306.5479222030613,2633.8960238171439,2130.8274001662689,1526.7811459397262,1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634,48514.797331162044,653.49478744488636,653.49478744488636,653.49478744488636,522.79582995590908,392.0968724669317,522.79582995590908,806.80601948207993,1006.1106211304316,1979.8314140498321,2664.5582702245824,3433.0787241328539,4188.2641341054077,4307.846895094418,4251.7607032114674,4549.7652044461993,4148.089776508752,3306.5479222030613,2633.8960238171439,2130.8274001662689,{"$f":"SUM(CT281:CT282)","v":1526.7811459397262},1176.3373885453643,1176.3373885453643,1045.5916599118182,784.1937449338634]
[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":744000},{"$f":"SUM(D285:AA285)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC285:AZ285)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB285:BY285)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA285:CX285)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",{"$f":"4*AB286+4*BA286+19*C286+BZ286*4","v":-150395.87172660235},-4851.4797331162044,{"$f":"0.1*D283*-1","v":-65.349478744488636},-65.349478744488636,-65.349478744488636,-52.279582995590914,-39.209687246693171,-52.279582995590914,-80.680601948207993,-100.61106211304316,-197.98314140498323,-266.45582702245827,-343.30787241328539,-418.82641341054079,-430.78468950944182,-425.17607032114677,-454.97652044461995,-414.80897765087525,-330.65479222030615,-263.38960238171438,-213.0827400166269,-152.67811459397262,-117.63373885453643,-117.63373885453643,-104.55916599118183,-78.419374493386343,-4851.4797331162044,{"$f":"0.1*AC283*-1","v":-65.349478744488636},-65.349478744488636,-65.349478744488636,-52.279582995590914,-39.209687246693171,-52.279582995590914,-80.680601948207993,-100.61106211304316,-197.98314140498323,-266.45582702245827,-343.30787241328539,-418.82641341054079,-430.78468950944182,-425.17607032114677,-454.97652044461995,-414.80897765087525,-330.65479222030615,-263.38960238171438,-213.0827400166269,-152.67811459397262,-117.63373885453643,-117.63373885453643,-104.55916599118183,-78.419374493386343,-4851.4797331162044,{"$f":"0.1*BB283*-1","v":-65.349478744488636},-65.349478744488636,-65.349478744488636,-52.279582995590914,-39.209687246693171,-52.279582995590914,-80.680601948207993,-100.61106211304316,-197.98314140498323,-266.45582702245827,-343.30787241328539,-418.82641341054079,-430.78468950944182,-425.17607032114677,-454.97652044461995,-414.80897765087525,-330.65479222030615,-263.38960238171438,-213.0827400166269,-152.67811459397262,-117.63373885453643,-117.63373885453643,-104.55916599118183,-78.419374493386343,-4851.4797331162044,{"$f":"0.1*CA283*-1","v":-65.349478744488636},-65.349478744488636,-65.349478744488636,-52.279582995590914,-39.209687246693171,-52.279582995590914,-80.680601948207993,-100.61106211304316,-197.98314140498323,-266.45582702245827,-343.30787241328539,-418.82641341054079,-430.78468950944182,-425.17607032114677,-454.97652044461995,-414.80897765087525,-330.65479222030615,-263.38960238171438,-213.0827400166269,-152.67811459397262,-117.63373885453643,-117.63373885453643,-104.55916599118183,-78.419374493386343]
["Net Projected Demand (Surplus)",{"$f":"4*AB287+4*BA287+19*C287+BZ287*4","v":3573677.2913531116},{"$f":"C278-C283-C285-C286","v":120429.47881086738},4296.8552469916085,4296.8552469916085,3967.4037337146437,3755.5490679573254,3708.4301260661637,3590.8010643260845,3499.939897383771,5250.0494833976527,4867.9325008988335,5404.8857029750516,5536.9368463386754,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5321.3267473230626,5926.7134558703874,6379.4752171561759,6923.1168459600631,7073.7723172387723,6744.2844964863489,6532.467831504111,4673.5059066589756,106062.17659078716,3777.9482367819983,3777.9482367819983,3478.1107199973658,3295.9094647526604,3263.621568050386,3145.9925063103065,{"$f":"AI278-AI283-AI285-AI286","v":3040.3002941791069},4760.7564696803747,4334.1351177046727,4767.3267698191021,4825.2431535134301,3995.6579166180759,3888.0334317279667,3938.5110044226221,3520.3914043467107,3881.8992894904131,4639.2869583655356,5244.6736669128604,5697.4354281986489,6241.0770570025361,6406.5594802151118,6106.7255633303994,5924.5628022158853,4110.0700503689832,94887.643085003278,3374.3256563602754,3374.3256563602754,3097.5558869282377,2938.4188758495184,2917.6593562603371,2800.0302945202575,2682.8097052759645,4380.2016366112466,3919.0075771318452,4271.4475995867042,4271.7036146493547,3453.6518609580376,3346.0273760679283,{"$f":"BO278-BO283-BO285-BO286","v":3396.5049487625838},2989.9160129353018,3351.4238980790042,4108.8115669541257,4714.1982755014515,5166.960036787239,5710.601665591128,5887.6161625300374,5610.8463930980015,5451.7477794361503,3671.8512487682519,120429.47881086738,4296.8552469916085,4296.8552469916085,3967.4037337146437,3755.5490679573254,3708.4301260661637,3590.8010643260845,3499.939897383771,5250.0494833976527,4867.9325008988335,5404.8857029750516,5536.9368463386754,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5321.3267473230626,5926.7134558703874,6379.4752171561759,6923.1168459600631,{"$f":"CU278-CU283-CU285-CU286","v":7073.7723172387723},6744.2844964863489,6532.467831504111,5073.0982647717074]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1773614.3924999998},{"$f":"SUM(D293:AA293)","v":57213.3675},{"$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":348.22500000000002},{"$f":"'Hourly Production'!I21*1","v":800.91750000000002},{"$f":"'Hourly Production'!J21*1","v":2270.4270000000001},{"$f":"'Hourly Production'!K21*1","v":3677.2560000000003},{"$f":"'Hourly Production'!L21*1","v":5125.8720000000003},{"$f":"'Hourly Production'!M21*1","v":6546.630000000001},{"$f":"'Hourly Production'!N21*1","v":6818.2455},{"$f":"'Hourly Production'!O21*1","v":6985.3935000000001},{"$f":"'Hourly Production'!P21*1","v":7068.9675000000007},{"$f":"'Hourly Production'!Q21*1","v":6156.6180000000004},{"$f":"'Hourly Production'!R21*1","v":5432.31},{"$f":"'Hourly Production'!S21*1","v":3607.6109999999999},{"$f":"'Hourly Production'!T21*1","v":1873.4505000000001},{"$f":"'Hourly Production'!U21*1","v":501.44400000000002},{"$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":57213.3675},{"$f":"D293","v":0},{"$f":"E293","v":0},0,0,0,0,348.22500000000002,800.91750000000002,2270.4270000000001,3677.2560000000003,5125.8720000000003,6546.630000000001,6818.2455,6985.3935000000001,7068.9675000000007,6156.6180000000004,5432.31,3607.6109999999999,1873.4505000000001,501.44400000000002,0,0,{"$f":"Z293","v":0},{"$f":"AA293","v":0},{"$f":"SUM(BB293:BY293)","v":57213.3675},{"$f":"AC293","v":0},0,0,0,0,0,348.22500000000002,800.91750000000002,2270.4270000000001,3677.2560000000003,5125.8720000000003,6546.630000000001,6818.2455,6985.3935000000001,7068.9675000000007,6156.6180000000004,5432.31,3607.6109999999999,1873.4505000000001,501.44400000000002,0,0,{"$f":"AY293","v":0},0,{"$f":"SUM(CA293:CX293)","v":57213.3675},{"$f":"BB293","v":0},0,0,0,0,0,348.22500000000002,800.91750000000002,2270.4270000000001,3677.2560000000003,5125.8720000000003,6546.630000000001,6818.2455,6985.3935000000001,7068.9675000000007,6156.6180000000004,5432.31,3607.6109999999999,1873.4505000000001,501.44400000000002,0,0,0,0]
["AC Losses",{"$f":"4*AB294+4*BA294+19*C294+BZ294*4","v":-60327.719946494981},{"$f":"SUM(D294:AA294)","v":-1946.0554821449994},{"$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$51*J293*-1","v":-11.844525149999997},{"$f":"Inputs!$E$51*K293*-1","v":-27.242407844999992},{"$f":"Inputs!$E$51*L293*-1","v":-77.226303977999976},{"$f":"Inputs!$E$51*M293*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*N293*-1","v":-174.35141020799995},{"$f":"Inputs!$E$51*O293*-1","v":-222.67707281999995},{"$f":"Inputs!$E$51*P293*-1","v":-231.91580243699991},{"$f":"Inputs!$E$51*Q293*-1","v":-237.60117450899992},{"$f":"Inputs!$E$51*R293*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*S293*-1","v":-209.41120465199995},{"$f":"Inputs!$E$51*T293*-1","v":-184.77459233999994},{"$f":"Inputs!$E$51*U293*-1","v":-122.70928055399996},{"$f":"Inputs!$E$51*V293*-1","v":-63.723545306999981},{"$f":"Inputs!$E$51*W293*-1","v":-17.056116215999996},{"$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":-1946.0554821449994},{"$f":"Inputs!$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$51*AI293*-1","v":-11.844525149999997},{"$f":"Inputs!$E$51*AJ293*-1","v":-27.242407844999992},{"$f":"Inputs!$E$51*AK293*-1","v":-77.226303977999976},{"$f":"Inputs!$E$51*AL293*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*AM293*-1","v":-174.35141020799995},{"$f":"Inputs!$E$51*AN293*-1","v":-222.67707281999995},{"$f":"Inputs!$E$51*AO293*-1","v":-231.91580243699991},{"$f":"Inputs!$E$51*AP293*-1","v":-237.60117450899992},{"$f":"Inputs!$E$51*AQ293*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*AR293*-1","v":-209.41120465199995},{"$f":"Inputs!$E$51*AS293*-1","v":-184.77459233999994},{"$f":"Inputs!$E$51*AT293*-1","v":-122.70928055399996},{"$f":"Inputs!$E$51*AU293*-1","v":-63.723545306999981},{"$f":"Inputs!$E$51*AV293*-1","v":-17.056116215999996},{"$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":-1946.0554821449994},{"$f":"Inputs!$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$51*BH293*-1","v":-11.844525149999997},{"$f":"Inputs!$E$51*BI293*-1","v":-27.242407844999992},{"$f":"Inputs!$E$51*BJ293*-1","v":-77.226303977999976},{"$f":"Inputs!$E$51*BK293*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*BL293*-1","v":-174.35141020799995},{"$f":"Inputs!$E$51*BM293*-1","v":-222.67707281999995},{"$f":"Inputs!$E$51*BN293*-1","v":-231.91580243699991},{"$f":"Inputs!$E$51*BO293*-1","v":-237.60117450899992},{"$f":"Inputs!$E$51*BP293*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*BQ293*-1","v":-209.41120465199995},{"$f":"Inputs!$E$51*BR293*-1","v":-184.77459233999994},{"$f":"Inputs!$E$51*BS293*-1","v":-122.70928055399996},{"$f":"Inputs!$E$51*BT293*-1","v":-63.723545306999981},{"$f":"Inputs!$E$51*BU293*-1","v":-17.056116215999996},{"$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":-1946.0554821449994},{"$f":"Inputs!$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$51*CG293*-1","v":-11.844525149999997},{"$f":"Inputs!$E$51*CH293*-1","v":-27.242407844999992},{"$f":"Inputs!$E$51*CI293*-1","v":-77.226303977999976},{"$f":"Inputs!$E$51*CJ293*-1","v":-125.07818558399997},{"$f":"Inputs!$E$51*CK293*-1","v":-174.35141020799995},{"$f":"Inputs!$E$51*CL293*-1","v":-222.67707281999995},{"$f":"Inputs!$E$51*CM293*-1","v":-231.91580243699991},{"$f":"Inputs!$E$51*CN293*-1","v":-237.60117450899992},{"$f":"Inputs!$E$51*CO293*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*CP293*-1","v":-209.41120465199995},{"$f":"Inputs!$E$51*CQ293*-1","v":-184.77459233999994},{"$f":"Inputs!$E$51*CR293*-1","v":-122.70928055399996},{"$f":"Inputs!$E$51*CS293*-1","v":-63.723545306999981},{"$f":"Inputs!$E$51*CT293*-1","v":-17.056116215999996},{"$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":1713286.6725535051},{"$f":"SUM(D295:AA295)","v":55267.312017855002},{"$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":336.38047485000004},{"$f":"K293+K294","v":773.67509215500002},{"$f":"L293+L294","v":2193.2006960220001},{"$f":"M293+M294","v":3552.1778144160003},{"$f":"N293+N294","v":4951.5205897920005},{"$f":"O293+O294","v":6323.9529271800011},{"$f":"P293+P294","v":6586.3296975630001},{"$f":"Q293+Q294","v":6747.7923254910002},{"$f":"R293+R294","v":6828.5236394550011},{"$f":"S293+S294","v":5947.206795348},{"$f":"T293+T294","v":5247.5354076600006},{"$f":"U293+U294","v":3484.9017194459998},{"$f":"V293+V294","v":1809.7269546930002},{"$f":"W293+W294","v":484.387883784},{"$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":55267.312017855002},{"$f":"AC293+AC294","v":0},{"$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},{"$f":"AI293+AI294","v":336.38047485000004},{"$f":"AJ293+AJ294","v":773.67509215500002},{"$f":"AK293+AK294","v":2193.2006960220001},{"$f":"AL293+AL294","v":3552.1778144160003},{"$f":"AM293+AM294","v":4951.5205897920005},{"$f":"AN293+AN294","v":6323.9529271800011},{"$f":"AO293+AO294","v":6586.3296975630001},{"$f":"AP293+AP294","v":6747.7923254910002},{"$f":"AQ293+AQ294","v":6828.5236394550011},{"$f":"AR293+AR294","v":5947.206795348},{"$f":"AS293+AS294","v":5247.5354076600006},{"$f":"AT293+AT294","v":3484.9017194459998},{"$f":"AU293+AU294","v":1809.7269546930002},{"$f":"AV293+AV294","v":484.387883784},{"$f":"AW293+AW294","v":0},{"$f":"AX293+AX294","v":0},{"$f":"AY293+AY294","v":0},{"$f":"AZ293+AZ294","v":0},55267.312017855002,{"$f":"BB293+BB294","v":0},{"$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},{"$f":"BH293+BH294","v":336.38047485000004},{"$f":"BI293+BI294","v":773.67509215500002},{"$f":"BJ293+BJ294","v":2193.2006960220001},{"$f":"BK293+BK294","v":3552.1778144160003},{"$f":"BL293+BL294","v":4951.5205897920005},{"$f":"BM293+BM294","v":6323.9529271800011},{"$f":"BN293+BN294","v":6586.3296975630001},{"$f":"BO293+BO294","v":6747.7923254910002},{"$f":"BP293+BP294","v":6828.5236394550011},{"$f":"BQ293+BQ294","v":5947.206795348},{"$f":"BR293+BR294","v":5247.5354076600006},{"$f":"BS293+BS294","v":3484.9017194459998},{"$f":"BT293+BT294","v":1809.7269546930002},{"$f":"BU293+BU294","v":484.387883784},{"$f":"BV293+BV294","v":0},{"$f":"BW293+BW294","v":0},{"$f":"BX293+BX294","v":0},{"$f":"BY293+BY294","v":0},55267.312017855002,{"$f":"CA293+CA294","v":0},{"$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},{"$f":"CG293+CG294","v":336.38047485000004},{"$f":"CH293+CH294","v":773.67509215500002},{"$f":"CI293+CI294","v":2193.2006960220001},{"$f":"CJ293+CJ294","v":3552.1778144160003},{"$f":"CK293+CK294","v":4951.5205897920005},{"$f":"CL293+CL294","v":6323.9529271800011},{"$f":"CM293+CM294","v":6586.3296975630001},{"$f":"CN293+CN294","v":6747.7923254910002},{"$f":"CO293+CO294","v":6828.5236394550011},{"$f":"CP293+CP294","v":5947.206795348},{"$f":"CQ293+CQ294","v":5247.5354076600006},{"$f":"CR293+CR294","v":3484.9017194459998},{"$f":"CS293+CS294","v":1809.7269546930002},{"$f":"CT293+CT294","v":484.387883784},{"$f":"CU293+CU294","v":0},{"$f":"CV293+CV294","v":0},{"$f":"CW293+CW294","v":0},{"$f":"CX293+CX294","v":0}]
["PV Production used internally",{"$f":"4*AB296+4*BA296+19*C296+BZ296*4","v":-51646},{"$f":"SUM(D296:AA296)","v":-1666},{"$f":"IF(D295>Inputs!$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$81,J295)*-1","v":-119},{"$f":"IF(K295>Inputs!$E$81,Inputs!$E$81,K295)*-1","v":-119},{"$f":"IF(L295>Inputs!$E$81,Inputs!$E$81,L295)*-1","v":-119},{"$f":"IF(M295>Inputs!$E$81,Inputs!$E$81,M295)*-1","v":-119},{"$f":"IF(N295>Inputs!$E$81,Inputs!$E$81,N295)*-1","v":-119},{"$f":"IF(O295>Inputs!$E$81,Inputs!$E$81,O295)*-1","v":-119},{"$f":"IF(P295>Inputs!$E$81,Inputs!$E$81,P295)*-1","v":-119},{"$f":"IF(Q295>Inputs!$E$81,Inputs!$E$81,Q295)*-1","v":-119},{"$f":"IF(R295>Inputs!$E$81,Inputs!$E$81,R295)*-1","v":-119},{"$f":"IF(S295>Inputs!$E$81,Inputs!$E$81,S295)*-1","v":-119},{"$f":"IF(T295>Inputs!$E$81,Inputs!$E$81,T295)*-1","v":-119},{"$f":"IF(U295>Inputs!$E$81,Inputs!$E$81,U295)*-1","v":-119},{"$f":"IF(V295>Inputs!$E$81,Inputs!$E$81,V295)*-1","v":-119},{"$f":"IF(W295>Inputs!$E$81,Inputs!$E$81,W295)*-1","v":-119},{"$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":-1666},{"$f":"IF(AC295>Inputs!$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$81,AI295)*-1","v":-119},{"$f":"IF(AJ295>Inputs!$E$81,Inputs!$E$81,AJ295)*-1","v":-119},{"$f":"IF(AK295>Inputs!$E$81,Inputs!$E$81,AK295)*-1","v":-119},{"$f":"IF(AL295>Inputs!$E$81,Inputs!$E$81,AL295)*-1","v":-119},{"$f":"IF(AM295>Inputs!$E$81,Inputs!$E$81,AM295)*-1","v":-119},{"$f":"IF(AN295>Inputs!$E$81,Inputs!$E$81,AN295)*-1","v":-119},{"$f":"IF(AO295>Inputs!$E$81,Inputs!$E$81,AO295)*-1","v":-119},{"$f":"IF(AP295>Inputs!$E$81,Inputs!$E$81,AP295)*-1","v":-119},{"$f":"IF(AQ295>Inputs!$E$81,Inputs!$E$81,AQ295)*-1","v":-119},{"$f":"IF(AR295>Inputs!$E$81,Inputs!$E$81,AR295)*-1","v":-119},{"$f":"IF(AS295>Inputs!$E$81,Inputs!$E$81,AS295)*-1","v":-119},{"$f":"IF(AT295>Inputs!$E$81,Inputs!$E$81,AT295)*-1","v":-119},{"$f":"IF(AU295>Inputs!$E$81,Inputs!$E$81,AU295)*-1","v":-119},{"$f":"IF(AV295>Inputs!$E$81,Inputs!$E$81,AV295)*-1","v":-119},{"$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":-1666},{"$f":"IF(BB295>Inputs!$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$81,BH295)*-1","v":-119},{"$f":"IF(BI295>Inputs!$E$81,Inputs!$E$81,BI295)*-1","v":-119},{"$f":"IF(BJ295>Inputs!$E$81,Inputs!$E$81,BJ295)*-1","v":-119},{"$f":"IF(BK295>Inputs!$E$81,Inputs!$E$81,BK295)*-1","v":-119},{"$f":"IF(BL295>Inputs!$E$81,Inputs!$E$81,BL295)*-1","v":-119},{"$f":"IF(BM295>Inputs!$E$81,Inputs!$E$81,BM295)*-1","v":-119},{"$f":"IF(BN295>Inputs!$E$81,Inputs!$E$81,BN295)*-1","v":-119},{"$f":"IF(BO295>Inputs!$E$81,Inputs!$E$81,BO295)*-1","v":-119},{"$f":"IF(BP295>Inputs!$E$81,Inputs!$E$81,BP295)*-1","v":-119},{"$f":"IF(BQ295>Inputs!$E$81,Inputs!$E$81,BQ295)*-1","v":-119},{"$f":"IF(BR295>Inputs!$E$81,Inputs!$E$81,BR295)*-1","v":-119},{"$f":"IF(BS295>Inputs!$E$81,Inputs!$E$81,BS295)*-1","v":-119},{"$f":"IF(BT295>Inputs!$E$81,Inputs!$E$81,BT295)*-1","v":-119},{"$f":"IF(BU295>Inputs!$E$81,Inputs!$E$81,BU295)*-1","v":-119},{"$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":-1666},{"$f":"IF(CA295>Inputs!$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$81,CG295)*-1","v":-119},{"$f":"IF(CH295>Inputs!$E$81,Inputs!$E$81,CH295)*-1","v":-119},{"$f":"IF(CI295>Inputs!$E$81,Inputs!$E$81,CI295)*-1","v":-119},{"$f":"IF(CJ295>Inputs!$E$81,Inputs!$E$81,CJ295)*-1","v":-119},{"$f":"IF(CK295>Inputs!$E$81,Inputs!$E$81,CK295)*-1","v":-119},{"$f":"IF(CL295>Inputs!$E$81,Inputs!$E$81,CL295)*-1","v":-119},{"$f":"IF(CM295>Inputs!$E$81,Inputs!$E$81,CM295)*-1","v":-119},{"$f":"IF(CN295>Inputs!$E$81,Inputs!$E$81,CN295)*-1","v":-119},{"$f":"IF(CO295>Inputs!$E$81,Inputs!$E$81,CO295)*-1","v":-119},{"$f":"IF(CP295>Inputs!$E$81,Inputs!$E$81,CP295)*-1","v":-119},{"$f":"IF(CQ295>Inputs!$E$81,Inputs!$E$81,CQ295)*-1","v":-119},{"$f":"IF(CR295>Inputs!$E$81,Inputs!$E$81,CR295)*-1","v":-119},{"$f":"IF(CS295>Inputs!$E$81,Inputs!$E$81,CS295)*-1","v":-119},{"$f":"IF(CT295>Inputs!$E$81,Inputs!$E$81,CT295)*-1","v":-119},{"$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":1661640.6725535051},{"$f":"SUM(D297:AA297)","v":53601.312017855002},{"$f":"D295+D296","v":0},{"$f":"E295+E296","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,6204.9529271800011,6467.3296975630001,6628.7923254910002,6709.5236394550011,5828.206795348,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,{"$f":"SUM(AC297:AZ297)","v":53601.312017855002},{"$f":"AC295+AC296","v":0},{"$f":"AD295+AD296","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,6204.9529271800011,6467.3296975630001,6628.7923254910002,6709.5236394550011,5828.206795348,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,{"$f":"SUM(BB297:BY297)","v":53601.312017855002},{"$f":"BB295+BB296","v":0},{"$f":"BC295+BC296","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,6204.9529271800011,6467.3296975630001,6628.7923254910002,6709.5236394550011,5828.206795348,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,{"$f":"SUM(CA297:CX297)","v":53601.312017855002},{"$f":"CA295+CA296","v":0},{"$f":"CB295+CB296","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,6204.9529271800011,6467.3296975630001,6628.7923254910002,6709.5236394550011,5828.206795348,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB300+4*BA300+19*C300+BZ300*4","v":1330998.5801247526},{"$f":"SUM(D300:AA300)","v":44441.6837084461},{"$f":"IF(D287<0,0,IF(D287>D297,D297,D287))","v":0},{"$f":"IF(E287<0,0,IF(E287>E297,E297,E287))","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,{"$f":"SUM(AC300:AZ300)","v":40490.473793850761},{"$f":"IF(AC287<0,0,IF(AC287>AC297,AC297,AC287))","v":0},{"$f":"IF(AD287<0,0,IF(AD287>AD297,AD297,AD287))","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4825.2431535134301,3995.6579166180759,3888.0334317279667,3938.5110044226221,3520.3914043467107,3881.8992894904131,4639.2869583655356,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,{"$f":"SUM(BB300:BY300)","v":36719.489913772341},{"$f":"IF(BB287<0,0,IF(BB287>BB297,BB297,BB287))","v":0},0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4271.7036146493547,3453.6518609580376,3346.0273760679283,3396.5049487625838,2989.9160129353018,3351.4238980790042,4108.8115669541257,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,{"$f":"SUM(CA300:CX300)","v":44441.6837084461},{"$f":"IF(CA287<0,0,IF(CA287>CA297,CA297,CA287))","v":0},{"$f":"IF(CB287<0,0,IF(CB287>CB297,CB297,CB287))","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B287-B300","v":2242678.711228359},{"$f":"C287-C300","v":75987.795102421282},{"$f":"D287-D300","v":4296.8552469916085},{"$f":"E287-E300","v":4296.8552469916085},{"$f":"F287-F300","v":3967.4037337146437},{"$f":"G287-G300","v":3755.5490679573254},{"$f":"H287-H300","v":3708.4301260661637},{"$f":"I287-I300","v":3590.8010643260845},{"$f":"J287-J300","v":3282.5594225337709},{"$f":"K287-K300","v":4595.3743912426526},{"$f":"L287-L300","v":2793.7318048768334},{"$f":"M287-M300","v":1971.7078885590513},{"$f":"N287-N300","v":704.41625654667496},{"$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},{"$f":"T287-T300","v":192.79133966306199},{"$f":"U287-U300","v":2560.8117364243876},{"$f":"V287-V300","v":4688.7482624631757},{"$f":"W287-W300","v":6557.7289621760629},{"$f":"X287-X300","v":7073.7723172387723},{"$f":"Y287-Y300","v":6744.2844964863489},{"$f":"Z287-Z300","v":6532.467831504111},{"$f":"AA287-AA300","v":4673.5059066589756},{"$f":"AB287-AB300","v":65571.702796936399},{"$f":"AC287-AC300","v":3777.9482367819983},{"$f":"AD287-AD300","v":3777.9482367819983},{"$f":"AE287-AE300","v":3478.1107199973658},{"$f":"AF287-AF300","v":3295.9094647526604},{"$f":"AG287-AG300","v":3263.621568050386},{"$f":"AH287-AH300","v":3145.9925063103065},{"$f":"AI287-AI300","v":2822.9198193291068},{"$f":"AJ287-AJ300","v":4106.0813775253746},{"$f":"AK287-AK300","v":2259.9344216826726},{"$f":"AL287-AL300","v":1334.1489554031018},{"$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},{"$f":"AT287-AT300","v":1878.7719474668606},{"$f":"AU287-AU300","v":4006.7084735056487},{"$f":"AV287-AV300","v":5875.6891732185359},{"$f":"AW287-AW300","v":6406.5594802151118},{"$f":"AX287-AX300","v":6106.7255633303994},{"$f":"AY287-AY300","v":5924.5628022158853},{"$f":"AZ287-AZ300","v":4110.0700503689832},{"$f":"BA287-BA300","v":58168.153171230937},{"$f":"BB287-BB300","v":3374.3256563602754},{"$f":"BC287-BC300","v":3374.3256563602754},{"$f":"BD287-BD300","v":3097.5558869282377},{"$f":"BE287-BE300","v":2938.4188758495184},{"$f":"BF287-BF300","v":2917.6593562603371},{"$f":"BG287-BG300","v":2800.0302945202575},{"$f":"BH287-BH300","v":2465.4292304259643},{"$f":"BI287-BI300","v":3725.5265444562465},{"$f":"BJ287-BJ300","v":1844.8068811098451},{"$f":"BK287-BK300","v":838.26978517070393},{"$f":"BL287-BL300","v":0},{"$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":1348.2965560554517},{"$f":"BT287-BT300","v":3476.2330820942389},{"$f":"BU287-BU300","v":5345.2137818071278},{"$f":"BV287-BV300","v":5887.6161625300374},{"$f":"BW287-BW300","v":5610.8463930980015},{"$f":"BX287-BX300","v":5451.7477794361503},{"$f":"BY287-BY300","v":3671.8512487682519},{"$f":"BZ287-BZ300","v":75987.795102421282},{"$f":"CA287-CA300","v":4296.8552469916085},{"$f":"CB287-CB300","v":4296.8552469916085},{"$f":"CC287-CC300","v":3967.4037337146437},{"$f":"CD287-CD300","v":3755.5490679573254},{"$f":"CE287-CE300","v":3708.4301260661637},{"$f":"CF287-CF300","v":3590.8010643260845},{"$f":"CG287-CG300","v":3282.5594225337709},{"$f":"CH287-CH300","v":4595.3743912426526},{"$f":"CI287-CI300","v":2793.7318048768334},{"$f":"CJ287-CJ300","v":1971.7078885590513},{"$f":"CK287-CK300","v":704.41625654667496},{"$f":"CL287-CL300","v":0},{"$f":"CM287-CM300","v":0},{"$f":"CN287-CN300","v":0},{"$f":"CO287-CO300","v":0},{"$f":"CP287-CP300","v":0},{"$f":"CQ287-CQ300","v":192.79133966306199},{"$f":"CR287-CR300","v":2560.8117364243876},{"$f":"CS287-CS300","v":4688.7482624631757},{"$f":"CT287-CT300","v":6557.7289621760629},{"$f":"CU287-CU300","v":7073.7723172387723},{"$f":"CV287-CV300","v":6744.2844964863489},{"$f":"CW287-CW300","v":6532.467831504111},{"$f":"CX287-CX300","v":5073.0982647717074}]
[]
["Summary"]
["Produced",{"$f":"B295","v":1713286.6725535051},{"$f":"SUM(D304:AA304)","v":55267.312017855002},{"$f":"D295","v":0},0,0,0,0,0,336.38047485000004,773.67509215500002,2193.2006960220001,3552.1778144160003,4951.5205897920005,6323.9529271800011,6586.3296975630001,6747.7923254910002,6828.5236394550011,5947.206795348,5247.5354076600006,3484.9017194459998,1809.7269546930002,484.387883784,0,0,0,0,55267.312017855002,0,0,0,0,0,0,336.38047485000004,{"$f":"AJ295","v":773.67509215500002},2193.2006960220001,3552.1778144160003,4951.5205897920005,6323.9529271800011,6586.3296975630001,6747.7923254910002,6828.5236394550011,5947.206795348,5247.5354076600006,3484.9017194459998,1809.7269546930002,484.387883784,0,0,0,0,55267.312017855002,0,0,0,0,0,0,336.38047485000004,773.67509215500002,2193.2006960220001,3552.1778144160003,4951.5205897920005,6323.9529271800011,6586.3296975630001,6747.7923254910002,{"$f":"BP295","v":6828.5236394550011},5947.206795348,5247.5354076600006,3484.9017194459998,1809.7269546930002,484.387883784,0,0,0,0,55267.312017855002,0,0,0,0,0,0,336.38047485000004,773.67509215500002,2193.2006960220001,3552.1778144160003,4951.5205897920005,6323.9529271800011,6586.3296975630001,6747.7923254910002,6828.5236394550011,5947.206795348,5247.5354076600006,3484.9017194459998,1809.7269546930002,484.387883784,0,0,0,0]
["Used",{"$f":"B296","v":-51646},{"$f":"C296","v":-1666},{"$f":"D296","v":0},0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP296","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1666,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB306+4*BA306+19*C306+BZ306*4","v":1330998.5801247526},{"$f":"SUM(D306:AA306)","v":44441.6837084461},{"$f":"D300","v":0},{"$f":"E300","v":0},0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,40490.473793850761,0,0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4825.2431535134301,3995.6579166180759,3888.0334317279667,3938.5110044226221,3520.3914043467107,3881.8992894904131,4639.2869583655356,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,36719.489913772341,0,0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4271.7036146493547,3453.6518609580376,3346.0273760679283,3396.5049487625838,2989.9160129353018,{"$f":"BQ300","v":3351.4238980790042},4108.8115669541257,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,44441.6837084461,0,0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0]
["  Ponta",606761.5372319275,{"$f":"SUM(D307:AA307)","v":26380.936401388153},{"$f":"IF(D290=\"P\",D306,0)","v":0},0,0,0,0,0,0,0,0,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,0,0,0,0,0,0,0,0,0,{"$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":26380.936401388153},{"$f":"IF(CA290=\"P\",CA306,0)","v":0},0,0,0,0,0,0,0,0,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,0,0,0,0,0,0,0,0,0]
["  Cheia",551841.34692796355,18060.74730705794,{"$f":"IF(D290=\"C\",D306,0)","v":0},0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,0,0,0,0,0,0,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,34111.039716407751,{"$f":"IF(AC290=\"C\",AC306,0)","v":0},0,0,0,0,0,0,0,0,0,4825.2431535134301,3995.6579166180759,3888.0334317279667,3938.5110044226221,3520.3914043467107,3881.8992894904131,4639.2869583655356,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,0,{"$f":"IF(BB290=\"C\",BB306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18060.74730705794,{"$f":"IF(CA290=\"C\",CA306,0)","v":0},0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,0,0,0,0,0,0,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0]
["  Vazio",172395.69596486137,0,{"$f":"IF(D290=\"V\",D306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6379.4340774430002,{"$f":"IF(AC290=\"V\",AC306,0)","v":0},0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36719.489913772341,{"$f":"IF(BB290=\"V\",BB306,0)","v":0},0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4271.7036146493547,3453.6518609580376,3346.0273760679283,3396.5049487625838,2989.9160129353018,3351.4238980790042,4108.8115669541257,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,0,{"$f":"IF(CA290=\"V\",CA306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA290=\"SV\",CA306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",330642.09242875245,9159.6283094089067,{"$f":"D304+D305-D306","v":0},{"$f":"E304+E305-E306","v":0},0,0,0,0,0,0,0,0,0,1512.4268601928406,1882.4281154659493,1993.4131706992939,2507.092446150763,1264.2677169000599,0,0,0,0,0,0,0,0,13110.838224004241,0,0,0,0,0,0,0,0,0,0,7.2774362785703488,2209.2950105619252,2579.2962658350334,2690.281321068378,3189.1322351082904,1946.3075058575869,489.24844929446499,0,0,0,0,0,0,0,16881.822104082661,0,0,0,0,0,0,0,0,0,0,560.81697514264579,2751.3010662219635,3121.3023214950717,3232.2873767284163,3719.6076265196994,{"$f":"BQ304+BQ305-BQ306","v":2476.7828972689958},1019.7238407058749,0,0,0,0,0,0,0,9159.6283094089013,0,0,0,0,0,0,0,0,0,0,0,1512.4268601928406,1882.4281154659493,1993.4131706992939,2507.092446150763,1264.2677169000599,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B311=0,0,B311/B304)","v":0.19298702180176253},0.16573319698359384,0,0,0,0,0,0,0,0,0,0,0,0.23915846269071886,0.28580836397583687,0.2954170897004072,0.36714999881743976,0.21258176492012859,0,0,0,0,0,0,0,0,0.23722590705639116,0,0,0,0,0,{"$f":"IF(AH311=0,0,AH311/AH304)","v":0},0,0,0,0,1.4697376586847745E-3,0.34935348760527568,0.39161359729522738,0.39869059261135764,0.46703100164749839,0.32726413807907601,9.3233949137397507E-2,0,0,0,0,0,0,0,0.3054576292516038,0,0,0,0,0,0,0,0,0,0,0.11326156581047442,0.43506033297576002,{"$f":"IF(BN311=0,0,BN311/BN304)","v":0.47390617609834823},0.4790140568668465,0.54471622607087722,0.41646153942492381,0.19432433732935853,0,0,0,0,0,0,0,0.16573319698359376,0,0,0,0,0,0,0,0,0,0,0,0.23915846269071886,0.28580836397583687,0.2954170897004072,0.36714999881743976,0.21258176492012859,0,0,0,{"$f":"IF(CT311=0,0,CT311/CT304)","v":0},0,0,0,0]
[]
["AUGUST"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB319+5*BA319+17*C319+BZ319*4","v":5286261.5305906609},181219.65494592729,5539.2419522843174,5222.7138407252132,5222.7138407252132,5064.4497849456584,5064.4497849456584,5222.7138407252132,5380.9778965047644,5855.770063843418,6963.5770736547711,8071.4668447571476,8546.2590120957993,8387.9949563162518,8229.6950565167554,8387.9949563162518,8229.6950565167554,8071.4668447571476,8071.4668447571476,8229.6950565167554,8862.7540479477684,9337.5792909935626,8862.7540479477684,7913.2027889775954,7438.4106216389373,6805.3543985207307,157414.11218740555,5040.7101765787265,4752.6695950599442,4752.6695950599442,4608.6493043005512,4608.6493043005512,4752.6695950599442,4896.686157488607,5328.7507580975152,6336.892793413258,7345.0348287290017,7777.0957010071779,7633.0754102477886,7489.0551194883947,7633.0754102477886,7489.0551194883947,7345.0348287290017,7345.0348287290017,7489.0551194883947,8065.1053403862516,8497.1971548041402,8065.1053403862516,7201.0145379696114,6768.9536656914343,6192.872502653865,145305.44879222935,4652.963239918824,4387.0796262091781,4387.0796262091781,4254.1378193543533,4254.1378193543533,4387.0796262091781,4520.0343279221261,4918.8586817028981,5849.4395016122371,6780.0321495960025,7178.8575701604714,7045.9157633056493,6912.9804506066994,7045.9157633056493,6912.9804506066994,6780.0321495960025,6780.0321495960025,6912.9804506066994,7444.7411838701173,7843.5666044345908,7444.7411838701173,6647.0903427411786,6248.2649221767069,5716.5073892644141,172982.39790293059,5539.2419522843174,5222.7138407252132,5222.7138407252132,5064.4497849456584,5064.4497849456584,5222.7138407252132,5380.9778965047644,5855.770063843418,6963.5770736547711,8071.4668447571476,8546.2590120957993,8387.9949563162518,8229.6950565167554,8387.9949563162518,8229.6950565167554,8071.4668447571476,8071.4668447571476,8229.6950565167554,8862.7540479477684,9337.5792909935626,8862.7540479477684,7913.2027889775954,7438.4106216389373,7239.7387218305639]
["Electric Boat Demand",{"$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",{"$f":"5*AB321+5*BA321+17*C321+BZ321*4","v":88536},{"$f":"SUM(D321:AA321)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC321:AZ321)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB321:BY321)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA321","v":2856},{"$f":"BB321","v":119},{"$f":"BC321","v":119},{"$f":"BD321","v":119},{"$f":"BE321","v":119},{"$f":"BF321","v":119},{"$f":"BG321","v":119},{"$f":"BH321","v":119},{"$f":"BI321","v":119},{"$f":"BJ321","v":119},{"$f":"BK321","v":119},{"$f":"BL321","v":119},{"$f":"BM321","v":119},{"$f":"BN321","v":119},{"$f":"BO321","v":119},{"$f":"BP321","v":119},{"$f":"BQ321","v":119},{"$f":"BR321","v":119},{"$f":"BS321","v":119},{"$f":"BT321","v":119},{"$f":"BU321","v":119},{"$f":"BV321","v":119},{"$f":"BW321","v":119},{"$f":"BX321","v":119},{"$f":"BY321","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B319:B321)","v":6168397.5305906609},209675.65494592729,5658.2419522843174,5341.7138407252132,5341.7138407252132,5183.4497849456584,5183.4497849456584,5341.7138407252132,5499.9778965047644,7574.770063843418,8682.5770736547711,9790.4668447571476,10265.259012095799,10106.994956316252,9948.6950565167554,10106.994956316252,9948.6950565167554,9790.4668447571476,9790.4668447571476,9948.6950565167554,10581.754047947768,11056.579290993563,10581.754047947768,9632.2027889775964,9157.4106216389373,6924.3543985207307,185870.11218740555,5159.7101765787265,4871.6695950599442,4871.6695950599442,4727.6493043005512,4727.6493043005512,{"$f":"SUM(AH319:AH321)","v":4871.6695950599442},5015.686157488607,7047.7507580975152,8055.892793413258,9064.0348287290017,9496.0957010071779,9352.0754102477877,9208.0551194883956,9352.0754102477877,9208.0551194883956,9064.0348287290017,9064.0348287290017,9208.0551194883956,9784.1053403862516,10216.19715480414,9784.1053403862516,8920.0145379696114,8487.9536656914352,6311.872502653865,173761.44879222935,4771.963239918824,4506.0796262091781,4506.0796262091781,4373.1378193543533,4373.1378193543533,4506.0796262091781,4639.0343279221261,6637.8586817028981,7568.4395016122371,8499.0321495960015,8897.8575701604714,8764.9157633056493,{"$f":"SUM(BN319:BN321)","v":8631.9804506066994},8764.9157633056493,8631.9804506066994,8499.0321495960015,8499.0321495960015,8631.9804506066994,9163.7411838701173,9562.5666044345908,9163.7411838701173,8366.0903427411795,7967.2649221767069,5835.5073892644141,201438.39790293059,5658.2419522843174,5341.7138407252132,5341.7138407252132,5183.4497849456584,5183.4497849456584,5341.7138407252132,5499.9778965047644,7574.770063843418,8682.5770736547711,9790.4668447571476,10265.259012095799,10106.994956316252,9948.6950565167554,10106.994956316252,9948.6950565167554,9790.4668447571476,9790.4668447571476,9948.6950565167554,10581.754047947768,{"$f":"SUM(CT319:CT321)","v":11056.579290993563},10581.754047947768,9632.2027889775964,9157.4106216389373,7358.7387218305639]
[null,{"$f":"5*AB323+5*BA323+17*C323+BZ323*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J322:W322)","v":133092.39300149429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI322:AV322)","v":123136.1485703447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH322:BU322)","v":115392.36719692183}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB325+5*BA325+17*C325+BZ325*4","v":1113696.4114302681},35925.690691298973,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1006.3089097057193,1006.3089097057193,1509.5729589976879,1610.0425078453545,1811.168932599119,2012.7639453302497,2012.7639453302497,1811.168932599119,2214.0403398632743,2214.0403398632743,1408.9347617311753,1610.0425078453545,2012.7639453302497,2012.7639453302497,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498,35925.690691298973,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1006.3089097057193,1006.3089097057193,1509.5729589976879,1610.0425078453545,1811.168932599119,2012.7639453302497,2012.7639453302497,1811.168932599119,2214.0403398632743,2214.0403398632743,1408.9347617311753,1610.0425078453545,2012.7639453302497,2012.7639453302497,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498,35925.690691298973,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1006.3089097057193,1006.3089097057193,1509.5729589976879,1610.0425078453545,1811.168932599119,2012.7639453302497,2012.7639453302497,1811.168932599119,2214.0403398632743,2214.0403398632743,1408.9347617311753,1610.0425078453545,2012.7639453302497,2012.7639453302497,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498,35925.690691298973,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1006.3089097057193,1006.3089097057193,1509.5729589976879,1610.0425078453545,1811.168932599119,2012.7639453302497,2012.7639453302497,1811.168932599119,2214.0403398632743,2214.0403398632743,1408.9347617311753,1610.0425078453545,2012.7639453302497,2012.7639453302497,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498]
["   PV",{"$f":"5*AB326+5*BA326+17*C326+BZ326*4","v":759568.23422971251},{"$f":"SUM(D326:AA326)","v":24502.201104184278},{"$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$31*J337","v":3.0662246407438722},{"$f":"Inputs!$E$43/Inputs!$E$31*K337","v":254.49664518174134},{"$f":"Inputs!$E$43/Inputs!$E$31*L337","v":800.28463123415054},{"$f":"Inputs!$E$43/Inputs!$E$31*M337","v":1428.8606825866443},{"$f":"Inputs!$E$43/Inputs!$E$31*N337","v":2060.502958579882},{"$f":"Inputs!$E$43/Inputs!$E$31*O337","v":2903.714734784447},{"$f":"Inputs!$E$43/Inputs!$E$31*P337","v":2986.5028000845314},{"$f":"Inputs!$E$43/Inputs!$E$31*Q337","v":3112.2180103550299},{"$f":"Inputs!$E$43/Inputs!$E$31*R337","v":3283.9265902366869},{"$f":"Inputs!$E$43/Inputs!$E$31*S337","v":3017.1650464919699},{"$f":"Inputs!$E$43/Inputs!$E$31*T337","v":2385.5227704987324},{"$f":"Inputs!$E$43/Inputs!$E$31*U337","v":1533.1123203719358},{"$f":"Inputs!$E$43/Inputs!$E$31*V337","v":646.97339919695696},{"$f":"Inputs!$E$43/Inputs!$E$31*W337","v":85.854289940828423},{"$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":24502.201104184278},{"$f":"D326","v":0},{"$f":"E326","v":0},{"$f":"F326","v":0},{"$f":"G326","v":0},{"$f":"H326","v":0},{"$f":"I326","v":0},{"$f":"J326","v":3.0662246407438722},{"$f":"K326","v":254.49664518174134},{"$f":"L326","v":800.28463123415054},{"$f":"M326","v":1428.8606825866443},{"$f":"N326","v":2060.502958579882},{"$f":"O326","v":2903.714734784447},{"$f":"P326","v":2986.5028000845314},{"$f":"Q326","v":3112.2180103550299},{"$f":"R326","v":3283.9265902366869},{"$f":"S326","v":3017.1650464919699},{"$f":"T326","v":2385.5227704987324},{"$f":"U326","v":1533.1123203719358},{"$f":"V326","v":646.97339919695696},{"$f":"W326","v":85.854289940828423},{"$f":"X326","v":0},{"$f":"Y326","v":0},{"$f":"Z326","v":0},{"$f":"AA326","v":0},{"$f":"AB326","v":24502.201104184278},{"$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":3.0662246407438722},{"$f":"AJ326","v":254.49664518174134},{"$f":"AK326","v":800.28463123415054},{"$f":"AL326","v":1428.8606825866443},{"$f":"AM326","v":2060.502958579882},{"$f":"AN326","v":2903.714734784447},{"$f":"AO326","v":2986.5028000845314},{"$f":"AP326","v":3112.2180103550299},{"$f":"AQ326","v":3283.9265902366869},{"$f":"AR326","v":3017.1650464919699},{"$f":"AS326","v":2385.5227704987324},{"$f":"AT326","v":1533.1123203719358},{"$f":"AU326","v":646.97339919695696},{"$f":"AV326","v":85.854289940828423},{"$f":"AW326","v":0},{"$f":"AX326","v":0},{"$f":"AY326","v":0},{"$f":"AZ326","v":0},{"$f":"BA326","v":24502.201104184278},{"$f":"BB326","v":0},{"$f":"BC326","v":0},{"$f":"BD326","v":0},{"$f":"BE326","v":0},{"$f":"BF326","v":0},{"$f":"BG326","v":0},{"$f":"BH326","v":3.0662246407438722},{"$f":"BI326","v":254.49664518174134},{"$f":"BJ326","v":800.28463123415054},{"$f":"BK326","v":1428.8606825866443},{"$f":"BL326","v":2060.502958579882},{"$f":"BM326","v":2903.714734784447},{"$f":"BN326","v":2986.5028000845314},{"$f":"BO326","v":3112.2180103550299},{"$f":"BP326","v":3283.9265902366869},{"$f":"BQ326","v":3017.1650464919699},{"$f":"BR326","v":2385.5227704987324},{"$f":"BS326","v":1533.1123203719358},{"$f":"BT326","v":646.97339919695696},{"$f":"BU326","v":85.854289940828423},{"$f":"BV326","v":0},{"$f":"BW326","v":0},{"$f":"BX326","v":0},{"$f":"BY326","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B325:B326)","v":1873264.6456599806},60427.89179548325,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1009.3751343464631,1260.8055548874606,2309.8575902318385,3038.9031904319991,3871.6718911790012,4916.4786801146965,4999.2667454147813,4923.3869429541492,5497.9669300999612,5231.2053863552446,3794.4575322299079,3143.1548282172903,2659.7373445272069,2098.618235271078,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498,60427.89179548325,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,{"$f":"SUM(AH325:AH326)","v":805.10557813210028},1009.3751343464631,1260.8055548874606,2309.8575902318385,3038.9031904319991,3871.6718911790012,4916.4786801146965,4999.2667454147813,4923.3869429541492,5497.9669300999612,5231.2053863552446,3794.4575322299079,3143.1548282172903,2659.7373445272069,2098.618235271078,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498,60427.89179548325,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1009.3751343464631,1260.8055548874606,2309.8575902318385,3038.9031904319991,3871.6718911790012,4916.4786801146965,{"$f":"SUM(BN325:BN326)","v":4999.2667454147813},4923.3869429541492,5497.9669300999612,5231.2053863552446,3794.4575322299079,3143.1548282172903,2659.7373445272069,2098.618235271078,1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498,60427.89179548325,1006.3089097057193,1006.3089097057193,1006.3089097057193,805.10557813210028,603.8291835990749,805.10557813210028,1009.3751343464631,1260.8055548874606,2309.8575902318385,3038.9031904319991,3871.6718911790012,4916.4786801146965,4999.2667454147813,4923.3869429541492,5497.9669300999612,5231.2053863552446,3794.4575322299079,3143.1548282172903,2659.7373445272069,{"$f":"SUM(CT325:CT326)","v":2098.618235271078},1811.168932599119,1811.168932599119,1610.0425078453545,1207.6583671981498]
[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":744000},{"$f":"SUM(D329:AA329)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC329:AZ329)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB329:BY329)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA329:CX329)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",{"$f":"4*AB330+4*BA330+19*C330+BZ330*4","v":-187326.46456599812},-6042.7891795483265,{"$f":"0.1*D327*-1","v":-100.63089097057194},-100.63089097057194,-100.63089097057194,-80.510557813210028,-60.382918359907492,-80.510557813210028,-100.93751343464632,-126.08055548874607,-230.98575902318385,-303.8903190431999,-387.16718911790014,-491.64786801146965,-499.92667454147818,-492.33869429541494,-549.79669300999615,-523.12053863552444,-379.44575322299079,-314.31548282172906,-265.97373445272069,-209.86182352710782,-181.1168932599119,-181.1168932599119,-161.00425078453546,-120.76583671981498,-6042.7891795483265,{"$f":"0.1*AC327*-1","v":-100.63089097057194},-100.63089097057194,-100.63089097057194,-80.510557813210028,-60.382918359907492,-80.510557813210028,-100.93751343464632,-126.08055548874607,-230.98575902318385,-303.8903190431999,-387.16718911790014,-491.64786801146965,-499.92667454147818,-492.33869429541494,-549.79669300999615,-523.12053863552444,-379.44575322299079,-314.31548282172906,-265.97373445272069,-209.86182352710782,-181.1168932599119,-181.1168932599119,-161.00425078453546,-120.76583671981498,-6042.7891795483265,{"$f":"0.1*BB327*-1","v":-100.63089097057194},-100.63089097057194,-100.63089097057194,-80.510557813210028,-60.382918359907492,-80.510557813210028,-100.93751343464632,-126.08055548874607,-230.98575902318385,-303.8903190431999,-387.16718911790014,-491.64786801146965,-499.92667454147818,-492.33869429541494,-549.79669300999615,-523.12053863552444,-379.44575322299079,-314.31548282172906,-265.97373445272069,-209.86182352710782,-181.1168932599119,-181.1168932599119,-161.00425078453546,-120.76583671981498,-6042.7891795483265,{"$f":"0.1*CA327*-1","v":-100.63089097057194},-100.63089097057194,-100.63089097057194,-80.510557813210028,-60.382918359907492,-80.510557813210028,-100.93751343464632,-126.08055548874607,-230.98575902318385,-303.8903190431999,-387.16718911790014,-491.64786801146965,-499.92667454147818,-492.33869429541494,-549.79669300999615,-523.12053863552444,-379.44575322299079,-314.31548282172906,-265.97373445272069,-209.86182352710782,-181.1168932599119,-181.1168932599119,-161.00425078453546,-120.76583671981498]
["Net Projected Demand (Surplus)",{"$f":"4*AB331+4*BA331+19*C331+BZ331*4","v":3798179.0984088983},{"$f":"C322-C327-C329-C330","v":131290.55232999238},3752.5639335491701,3436.0358219900659,3436.0358219900659,3458.8547646267684,3640.0035197064908,3617.1188204063233,3591.5402755929481,5440.0450644447028,5603.7052424461162,6055.4539733683487,5780.7543100346984,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5375.4550657502305,6119.8557111211949,7187.9904378732826,8167.822879249592,7951.7020086085613,7002.1507496383892,6708.3723645781183,4837.4618680423955,107485.00957147064,3254.0321578435792,2965.9915763247968,2965.9915763247968,3003.0542839816612,3184.2030390613836,3147.0745747410542,{"$f":"AI322-AI327-AI329-AI330","v":3107.2485365767902},4913.0257586988,4977.0209622046041,5329.0219573402028,5011.590998946077,3927.2445981445608,3708.7150486150922,3921.0271615890533,3259.8848823984304,3355.9499810092816,4649.0230497220846,5379.2157740928351,6390.3417303117658,7327.4407430601696,7154.0533010470444,6289.9624986304043,6038.9154086306162,4224.9799721755298,95376.346176294435,2866.2852211836766,2600.4016074740307,2600.4016074740307,2648.5427990354633,2829.6915541151857,2781.4846058902881,2730.5967070103093,4503.1336823041829,4489.5676704035832,4764.0192782072027,4413.3528680993704,3340.0849512024224,3132.640379733396,{"$f":"BO322-BO327-BO329-BO330","v":3333.867514646915},2683.8102135167342,2790.9473018762815,4084.0203705890845,4803.1411052111389,5769.9775737956315,6673.8101926906202,6533.6891445309102,5736.0383034019724,5518.226665115888,3748.6148587860794,123053.29528699568,3752.5639335491701,3436.0358219900659,3436.0358219900659,3458.8547646267684,3640.0035197064908,3617.1188204063233,3591.5402755929481,5440.0450644447028,5603.7052424461162,6055.4539733683487,5780.7543100346984,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5375.4550657502305,6119.8557111211949,7187.9904378732826,8167.822879249592,{"$f":"CU322-CU327-CU329-CU330","v":7951.7020086085613},7002.1507496383892,6708.3723645781183,5271.8461913522287]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1725252.9045000002},{"$f":"SUM(D337:AA337)","v":55653.319500000005},{"$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":6.964500000000001},{"$f":"'Hourly Production'!I22*1","v":578.05349999999999},{"$f":"'Hourly Production'!J22*1","v":1817.7345},{"$f":"'Hourly Production'!K22*1","v":3245.4570000000003},{"$f":"'Hourly Production'!L22*1","v":4680.1440000000002},{"$f":"'Hourly Production'!M22*1","v":6595.3815000000013},{"$f":"'Hourly Production'!N22*1","v":6783.4230000000007},{"$f":"'Hourly Production'!O22*1","v":7068.9675000000007},{"$f":"'Hourly Production'!P22*1","v":7458.9795000000013},{"$f":"'Hourly Production'!Q22*1","v":6853.0680000000002},{"$f":"'Hourly Production'!R22*1","v":5418.3810000000003},{"$f":"'Hourly Production'!S22*1","v":3482.25},{"$f":"'Hourly Production'!T22*1","v":1469.5095000000001},{"$f":"'Hourly Production'!U22*1","v":195.00600000000003},{"$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":55653.319500000005},{"$f":"D337","v":0},{"$f":"E337","v":0},0,0,0,0,6.964500000000001,578.05349999999999,1817.7345,3245.4570000000003,4680.1440000000002,6595.3815000000013,6783.4230000000007,7068.9675000000007,7458.9795000000013,6853.0680000000002,5418.3810000000003,3482.25,1469.5095000000001,195.00600000000003,0,0,{"$f":"Z337","v":0},{"$f":"AA337","v":0},{"$f":"SUM(BB337:BY337)","v":55653.319500000005},{"$f":"AC337","v":0},0,0,0,0,0,6.964500000000001,578.05349999999999,1817.7345,3245.4570000000003,4680.1440000000002,6595.3815000000013,6783.4230000000007,7068.9675000000007,7458.9795000000013,6853.0680000000002,5418.3810000000003,3482.25,1469.5095000000001,195.00600000000003,0,0,{"$f":"AY337","v":0},0,{"$f":"SUM(CA337:CX337)","v":55653.319500000005},{"$f":"BB337","v":0},0,0,0,0,0,6.964500000000001,578.05349999999999,1817.7345,3245.4570000000003,4680.1440000000002,6595.3815000000013,6783.4230000000007,7068.9675000000007,7458.9795000000013,6853.0680000000002,5418.3810000000003,3482.25,1469.5095000000001,195.00600000000003,0,0,0,0]
["AC Losses",{"$f":"4*AB338+4*BA338+19*C338+BZ338*4","v":-58682.752293662983},{"$f":"SUM(D338:AA338)","v":-1892.9920094729996},{"$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$51*J337*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*K337*-1","v":-19.661911748999994},{"$f":"Inputs!$E$51*L337*-1","v":-61.828421282999983},{"$f":"Inputs!$E$51*M337*-1","v":-110.39097439799997},{"$f":"Inputs!$E$51*N337*-1","v":-159.19041801599997},{"$f":"Inputs!$E$51*O337*-1","v":-224.33530634099998},{"$f":"Inputs!$E$51*P337*-1","v":-230.73134992199994},{"$f":"Inputs!$E$51*Q337*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*R337*-1","v":-253.70972871299995},{"$f":"Inputs!$E$51*S337*-1","v":-233.10025495199994},{"$f":"Inputs!$E$51*T337*-1","v":-184.30081133399995},{"$f":"Inputs!$E$51*U337*-1","v":-118.44525149999996},{"$f":"Inputs!$E$51*V337*-1","v":-49.983896132999988},{"$f":"Inputs!$E$51*W337*-1","v":-6.6329340839999986},{"$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":-1892.9920094729996},{"$f":"Inputs!$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$51*AI337*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*AJ337*-1","v":-19.661911748999994},{"$f":"Inputs!$E$51*AK337*-1","v":-61.828421282999983},{"$f":"Inputs!$E$51*AL337*-1","v":-110.39097439799997},{"$f":"Inputs!$E$51*AM337*-1","v":-159.19041801599997},{"$f":"Inputs!$E$51*AN337*-1","v":-224.33530634099998},{"$f":"Inputs!$E$51*AO337*-1","v":-230.73134992199994},{"$f":"Inputs!$E$51*AP337*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*AQ337*-1","v":-253.70972871299995},{"$f":"Inputs!$E$51*AR337*-1","v":-233.10025495199994},{"$f":"Inputs!$E$51*AS337*-1","v":-184.30081133399995},{"$f":"Inputs!$E$51*AT337*-1","v":-118.44525149999996},{"$f":"Inputs!$E$51*AU337*-1","v":-49.983896132999988},{"$f":"Inputs!$E$51*AV337*-1","v":-6.6329340839999986},{"$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":-1892.9920094729996},{"$f":"Inputs!$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$51*BH337*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*BI337*-1","v":-19.661911748999994},{"$f":"Inputs!$E$51*BJ337*-1","v":-61.828421282999983},{"$f":"Inputs!$E$51*BK337*-1","v":-110.39097439799997},{"$f":"Inputs!$E$51*BL337*-1","v":-159.19041801599997},{"$f":"Inputs!$E$51*BM337*-1","v":-224.33530634099998},{"$f":"Inputs!$E$51*BN337*-1","v":-230.73134992199994},{"$f":"Inputs!$E$51*BO337*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*BP337*-1","v":-253.70972871299995},{"$f":"Inputs!$E$51*BQ337*-1","v":-233.10025495199994},{"$f":"Inputs!$E$51*BR337*-1","v":-184.30081133399995},{"$f":"Inputs!$E$51*BS337*-1","v":-118.44525149999996},{"$f":"Inputs!$E$51*BT337*-1","v":-49.983896132999988},{"$f":"Inputs!$E$51*BU337*-1","v":-6.6329340839999986},{"$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":-1892.9920094729996},{"$f":"Inputs!$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$51*CG337*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*CH337*-1","v":-19.661911748999994},{"$f":"Inputs!$E$51*CI337*-1","v":-61.828421282999983},{"$f":"Inputs!$E$51*CJ337*-1","v":-110.39097439799997},{"$f":"Inputs!$E$51*CK337*-1","v":-159.19041801599997},{"$f":"Inputs!$E$51*CL337*-1","v":-224.33530634099998},{"$f":"Inputs!$E$51*CM337*-1","v":-230.73134992199994},{"$f":"Inputs!$E$51*CN337*-1","v":-240.44386054499995},{"$f":"Inputs!$E$51*CO337*-1","v":-253.70972871299995},{"$f":"Inputs!$E$51*CP337*-1","v":-233.10025495199994},{"$f":"Inputs!$E$51*CQ337*-1","v":-184.30081133399995},{"$f":"Inputs!$E$51*CR337*-1","v":-118.44525149999996},{"$f":"Inputs!$E$51*CS337*-1","v":-49.983896132999988},{"$f":"Inputs!$E$51*CT337*-1","v":-6.6329340839999986},{"$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":1666570.1522063371},{"$f":"SUM(D339:AA339)","v":53760.327490527001},{"$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":6.7276094970000013},{"$f":"K337+K338","v":558.39158825100003},{"$f":"L337+L338","v":1755.9060787170001},{"$f":"M337+M338","v":3135.0660256020005},{"$f":"N337+N338","v":4520.9535819840003},{"$f":"O337+O338","v":6371.0461936590018},{"$f":"P337+P338","v":6552.6916500780007},{"$f":"Q337+Q338","v":6828.5236394550011},{"$f":"R337+R338","v":7205.2697712870013},{"$f":"S337+S338","v":6619.9677450480003},{"$f":"T337+T338","v":5234.0801886660001},{"$f":"U337+U338","v":3363.8047485000002},{"$f":"V337+V338","v":1419.5256038670002},{"$f":"W337+W338","v":188.37306591600003},{"$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":53760.327490527001},{"$f":"AC337+AC338","v":0},{"$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},{"$f":"AI337+AI338","v":6.7276094970000013},{"$f":"AJ337+AJ338","v":558.39158825100003},{"$f":"AK337+AK338","v":1755.9060787170001},{"$f":"AL337+AL338","v":3135.0660256020005},{"$f":"AM337+AM338","v":4520.9535819840003},{"$f":"AN337+AN338","v":6371.0461936590018},{"$f":"AO337+AO338","v":6552.6916500780007},{"$f":"AP337+AP338","v":6828.5236394550011},{"$f":"AQ337+AQ338","v":7205.2697712870013},{"$f":"AR337+AR338","v":6619.9677450480003},{"$f":"AS337+AS338","v":5234.0801886660001},{"$f":"AT337+AT338","v":3363.8047485000002},{"$f":"AU337+AU338","v":1419.5256038670002},{"$f":"AV337+AV338","v":188.37306591600003},{"$f":"AW337+AW338","v":0},{"$f":"AX337+AX338","v":0},{"$f":"AY337+AY338","v":0},{"$f":"AZ337+AZ338","v":0},53760.327490527001,{"$f":"BB337+BB338","v":0},{"$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},{"$f":"BH337+BH338","v":6.7276094970000013},{"$f":"BI337+BI338","v":558.39158825100003},{"$f":"BJ337+BJ338","v":1755.9060787170001},{"$f":"BK337+BK338","v":3135.0660256020005},{"$f":"BL337+BL338","v":4520.9535819840003},{"$f":"BM337+BM338","v":6371.0461936590018},{"$f":"BN337+BN338","v":6552.6916500780007},{"$f":"BO337+BO338","v":6828.5236394550011},{"$f":"BP337+BP338","v":7205.2697712870013},{"$f":"BQ337+BQ338","v":6619.9677450480003},{"$f":"BR337+BR338","v":5234.0801886660001},{"$f":"BS337+BS338","v":3363.8047485000002},{"$f":"BT337+BT338","v":1419.5256038670002},{"$f":"BU337+BU338","v":188.37306591600003},{"$f":"BV337+BV338","v":0},{"$f":"BW337+BW338","v":0},{"$f":"BX337+BX338","v":0},{"$f":"BY337+BY338","v":0},53760.327490527001,{"$f":"CA337+CA338","v":0},{"$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},{"$f":"CG337+CG338","v":6.7276094970000013},{"$f":"CH337+CH338","v":558.39158825100003},{"$f":"CI337+CI338","v":1755.9060787170001},{"$f":"CJ337+CJ338","v":3135.0660256020005},{"$f":"CK337+CK338","v":4520.9535819840003},{"$f":"CL337+CL338","v":6371.0461936590018},{"$f":"CM337+CM338","v":6552.6916500780007},{"$f":"CN337+CN338","v":6828.5236394550011},{"$f":"CO337+CO338","v":7205.2697712870013},{"$f":"CP337+CP338","v":6619.9677450480003},{"$f":"CQ337+CQ338","v":5234.0801886660001},{"$f":"CR337+CR338","v":3363.8047485000002},{"$f":"CS337+CS338","v":1419.5256038670002},{"$f":"CT337+CT338","v":188.37306591600003},{"$f":"CU337+CU338","v":0},{"$f":"CV337+CV338","v":0},{"$f":"CW337+CW338","v":0},{"$f":"CX337+CX338","v":0}]
["PV Production used internally",{"$f":"4*AB340+4*BA340+19*C340+BZ340*4","v":-48165.555894407},{"$f":"SUM(D340:AA340)","v":-1553.727609497},{"$f":"IF(D339>Inputs!$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$81,J339)*-1","v":-6.7276094970000013},{"$f":"IF(K339>Inputs!$E$81,Inputs!$E$81,K339)*-1","v":-119},{"$f":"IF(L339>Inputs!$E$81,Inputs!$E$81,L339)*-1","v":-119},{"$f":"IF(M339>Inputs!$E$81,Inputs!$E$81,M339)*-1","v":-119},{"$f":"IF(N339>Inputs!$E$81,Inputs!$E$81,N339)*-1","v":-119},{"$f":"IF(O339>Inputs!$E$81,Inputs!$E$81,O339)*-1","v":-119},{"$f":"IF(P339>Inputs!$E$81,Inputs!$E$81,P339)*-1","v":-119},{"$f":"IF(Q339>Inputs!$E$81,Inputs!$E$81,Q339)*-1","v":-119},{"$f":"IF(R339>Inputs!$E$81,Inputs!$E$81,R339)*-1","v":-119},{"$f":"IF(S339>Inputs!$E$81,Inputs!$E$81,S339)*-1","v":-119},{"$f":"IF(T339>Inputs!$E$81,Inputs!$E$81,T339)*-1","v":-119},{"$f":"IF(U339>Inputs!$E$81,Inputs!$E$81,U339)*-1","v":-119},{"$f":"IF(V339>Inputs!$E$81,Inputs!$E$81,V339)*-1","v":-119},{"$f":"IF(W339>Inputs!$E$81,Inputs!$E$81,W339)*-1","v":-119},{"$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":-1553.727609497},{"$f":"IF(AC339>Inputs!$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$81,AI339)*-1","v":-6.7276094970000013},{"$f":"IF(AJ339>Inputs!$E$81,Inputs!$E$81,AJ339)*-1","v":-119},{"$f":"IF(AK339>Inputs!$E$81,Inputs!$E$81,AK339)*-1","v":-119},{"$f":"IF(AL339>Inputs!$E$81,Inputs!$E$81,AL339)*-1","v":-119},{"$f":"IF(AM339>Inputs!$E$81,Inputs!$E$81,AM339)*-1","v":-119},{"$f":"IF(AN339>Inputs!$E$81,Inputs!$E$81,AN339)*-1","v":-119},{"$f":"IF(AO339>Inputs!$E$81,Inputs!$E$81,AO339)*-1","v":-119},{"$f":"IF(AP339>Inputs!$E$81,Inputs!$E$81,AP339)*-1","v":-119},{"$f":"IF(AQ339>Inputs!$E$81,Inputs!$E$81,AQ339)*-1","v":-119},{"$f":"IF(AR339>Inputs!$E$81,Inputs!$E$81,AR339)*-1","v":-119},{"$f":"IF(AS339>Inputs!$E$81,Inputs!$E$81,AS339)*-1","v":-119},{"$f":"IF(AT339>Inputs!$E$81,Inputs!$E$81,AT339)*-1","v":-119},{"$f":"IF(AU339>Inputs!$E$81,Inputs!$E$81,AU339)*-1","v":-119},{"$f":"IF(AV339>Inputs!$E$81,Inputs!$E$81,AV339)*-1","v":-119},{"$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":-1553.727609497},{"$f":"IF(BB339>Inputs!$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$81,BH339)*-1","v":-6.7276094970000013},{"$f":"IF(BI339>Inputs!$E$81,Inputs!$E$81,BI339)*-1","v":-119},{"$f":"IF(BJ339>Inputs!$E$81,Inputs!$E$81,BJ339)*-1","v":-119},{"$f":"IF(BK339>Inputs!$E$81,Inputs!$E$81,BK339)*-1","v":-119},{"$f":"IF(BL339>Inputs!$E$81,Inputs!$E$81,BL339)*-1","v":-119},{"$f":"IF(BM339>Inputs!$E$81,Inputs!$E$81,BM339)*-1","v":-119},{"$f":"IF(BN339>Inputs!$E$81,Inputs!$E$81,BN339)*-1","v":-119},{"$f":"IF(BO339>Inputs!$E$81,Inputs!$E$81,BO339)*-1","v":-119},{"$f":"IF(BP339>Inputs!$E$81,Inputs!$E$81,BP339)*-1","v":-119},{"$f":"IF(BQ339>Inputs!$E$81,Inputs!$E$81,BQ339)*-1","v":-119},{"$f":"IF(BR339>Inputs!$E$81,Inputs!$E$81,BR339)*-1","v":-119},{"$f":"IF(BS339>Inputs!$E$81,Inputs!$E$81,BS339)*-1","v":-119},{"$f":"IF(BT339>Inputs!$E$81,Inputs!$E$81,BT339)*-1","v":-119},{"$f":"IF(BU339>Inputs!$E$81,Inputs!$E$81,BU339)*-1","v":-119},{"$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":-1553.727609497},{"$f":"IF(CA339>Inputs!$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$81,CG339)*-1","v":-6.7276094970000013},{"$f":"IF(CH339>Inputs!$E$81,Inputs!$E$81,CH339)*-1","v":-119},{"$f":"IF(CI339>Inputs!$E$81,Inputs!$E$81,CI339)*-1","v":-119},{"$f":"IF(CJ339>Inputs!$E$81,Inputs!$E$81,CJ339)*-1","v":-119},{"$f":"IF(CK339>Inputs!$E$81,Inputs!$E$81,CK339)*-1","v":-119},{"$f":"IF(CL339>Inputs!$E$81,Inputs!$E$81,CL339)*-1","v":-119},{"$f":"IF(CM339>Inputs!$E$81,Inputs!$E$81,CM339)*-1","v":-119},{"$f":"IF(CN339>Inputs!$E$81,Inputs!$E$81,CN339)*-1","v":-119},{"$f":"IF(CO339>Inputs!$E$81,Inputs!$E$81,CO339)*-1","v":-119},{"$f":"IF(CP339>Inputs!$E$81,Inputs!$E$81,CP339)*-1","v":-119},{"$f":"IF(CQ339>Inputs!$E$81,Inputs!$E$81,CQ339)*-1","v":-119},{"$f":"IF(CR339>Inputs!$E$81,Inputs!$E$81,CR339)*-1","v":-119},{"$f":"IF(CS339>Inputs!$E$81,Inputs!$E$81,CS339)*-1","v":-119},{"$f":"IF(CT339>Inputs!$E$81,Inputs!$E$81,CT339)*-1","v":-119},{"$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":1618404.5963119299},{"$f":"SUM(D341:AA341)","v":52206.599881030001},{"$f":"D339+D340","v":0},{"$f":"E339+E340","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,6252.0461936590018,6433.6916500780007,6709.5236394550011,7086.2697712870013,6500.9677450480003,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,{"$f":"SUM(AC341:AZ341)","v":52206.599881030001},{"$f":"AC339+AC340","v":0},{"$f":"AD339+AD340","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,6252.0461936590018,6433.6916500780007,6709.5236394550011,7086.2697712870013,6500.9677450480003,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,{"$f":"SUM(BB341:BY341)","v":52206.599881030001},{"$f":"BB339+BB340","v":0},{"$f":"BC339+BC340","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,6252.0461936590018,6433.6916500780007,6709.5236394550011,7086.2697712870013,6500.9677450480003,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,{"$f":"SUM(CA341:CX341)","v":52206.599881030001},{"$f":"CA339+CA340","v":0},{"$f":"CB339+CB340","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,6252.0461936590018,6433.6916500780007,6709.5236394550011,7086.2697712870013,6500.9677450480003,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB344+4*BA344+19*C344+BZ344*4","v":1227253.9186709372},{"$f":"SUM(D344:AA344)","v":41114.473535481207},{"$f":"IF(D331<0,0,IF(D331>D341,D341,D331))","v":0},{"$f":"IF(E331<0,0,IF(E331>E341,E341,E331))","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,{"$f":"SUM(AC344:AZ344)","v":36930.8654143155},{"$f":"IF(AC331<0,0,IF(AC331>AC341,AC341,AC331))","v":0},{"$f":"IF(AD331<0,0,IF(AD331>AD341,AD341,AD331))","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3927.2445981445608,3708.7150486150922,3921.0271615890533,3259.8848823984304,3355.9499810092816,4649.0230497220846,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,{"$f":"SUM(BB344:BY344)","v":33474.391424401831},{"$f":"IF(BB331<0,0,IF(BB331>BB341,BB341,BB331))","v":0},0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3340.0849512024224,3132.640379733396,3333.867514646915,2683.8102135167342,2790.9473018762815,4084.0203705890845,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,{"$f":"SUM(CA344:CX344)","v":41114.473535481207},{"$f":"IF(CA331<0,0,IF(CA331>CA341,CA341,CA331))","v":0},{"$f":"IF(CB331<0,0,IF(CB331>CB341,CB341,CB331))","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B331-B344","v":2570925.1797379609},{"$f":"C331-C344","v":90176.078794511181},{"$f":"D331-D344","v":3752.5639335491701},{"$f":"E331-E344","v":3436.0358219900659},{"$f":"F331-F344","v":3436.0358219900659},{"$f":"G331-G344","v":3458.8547646267684},{"$f":"H331-H344","v":3640.0035197064908},{"$f":"I331-I344","v":3617.1188204063233},{"$f":"J331-J344","v":3591.5402755929481},{"$f":"K331-K344","v":5000.6534761937028},{"$f":"L331-L344","v":3966.7991637291161},{"$f":"M331-M344","v":3039.3879477663481},{"$f":"N331-N344","v":1378.8007280506981},{"$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},{"$f":"T331-T344","v":260.37487708423032},{"$f":"U331-U344","v":2875.0509626211947},{"$f":"V331-V344","v":5887.4648340062822},{"$f":"W331-W344","v":8098.4498133335919},{"$f":"X331-X344","v":7951.7020086085613},{"$f":"Y331-Y344","v":7002.1507496383892},{"$f":"Z331-Z344","v":6708.3723645781183},{"$f":"AA331-AA344","v":4837.4618680423955},{"$f":"AB331-AB344","v":70554.14415715514},{"$f":"AC331-AC344","v":3254.0321578435792},{"$f":"AD331-AD344","v":2965.9915763247968},{"$f":"AE331-AE344","v":2965.9915763247968},{"$f":"AF331-AF344","v":3003.0542839816612},{"$f":"AG331-AG344","v":3184.2030390613836},{"$f":"AH331-AH344","v":3147.0745747410542},{"$f":"AI331-AI344","v":3107.2485365767902},{"$f":"AJ331-AJ344","v":4473.6341704478},{"$f":"AK331-AK344","v":3340.1148834876039},{"$f":"AL331-AL344","v":2312.9559317382023},{"$f":"AM331-AM344","v":609.63741696207671},{"$f":"AN331-AN344","v":0},{"$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},{"$f":"AT331-AT344","v":2134.4110255928349},{"$f":"AU331-AU344","v":5089.8161264447654},{"$f":"AV331-AV344","v":7258.0676771441695},{"$f":"AW331-AW344","v":7154.0533010470444},{"$f":"AX331-AX344","v":6289.9624986304043},{"$f":"AY331-AY344","v":6038.9154086306162},{"$f":"AZ331-AZ344","v":4224.9799721755298},{"$f":"BA331-BA344","v":61901.954751892605},{"$f":"BB331-BB344","v":2866.2852211836766},{"$f":"BC331-BC344","v":2600.4016074740307},{"$f":"BD331-BD344","v":2600.4016074740307},{"$f":"BE331-BE344","v":2648.5427990354633},{"$f":"BF331-BF344","v":2829.6915541151857},{"$f":"BG331-BG344","v":2781.4846058902881},{"$f":"BH331-BH344","v":2730.5967070103093},{"$f":"BI331-BI344","v":4063.7420940531829},{"$f":"BJ331-BJ344","v":2852.6615916865831},{"$f":"BK331-BK344","v":1747.9532526052021},{"$f":"BL331-BL344","v":11.39928611537016},{"$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":1558.3363567111387},{"$f":"BT331-BT344","v":4469.4519699286311},{"$f":"BU331-BU344","v":6604.4371267746201},{"$f":"BV331-BV344","v":6533.6891445309102},{"$f":"BW331-BW344","v":5736.0383034019724},{"$f":"BX331-BX344","v":5518.226665115888},{"$f":"BY331-BY344","v":3748.6148587860794},{"$f":"BZ331-BZ344","v":81938.821751514479},{"$f":"CA331-CA344","v":3752.5639335491701},{"$f":"CB331-CB344","v":3436.0358219900659},{"$f":"CC331-CC344","v":3436.0358219900659},{"$f":"CD331-CD344","v":3458.8547646267684},{"$f":"CE331-CE344","v":3640.0035197064908},{"$f":"CF331-CF344","v":3617.1188204063233},{"$f":"CG331-CG344","v":3591.5402755929481},{"$f":"CH331-CH344","v":5000.6534761937028},{"$f":"CI331-CI344","v":3966.7991637291161},{"$f":"CJ331-CJ344","v":3039.3879477663481},{"$f":"CK331-CK344","v":1378.8007280506981},{"$f":"CL331-CL344","v":0},{"$f":"CM331-CM344","v":0},{"$f":"CN331-CN344","v":0},{"$f":"CO331-CO344","v":0},{"$f":"CP331-CP344","v":0},{"$f":"CQ331-CQ344","v":260.37487708423032},{"$f":"CR331-CR344","v":2875.0509626211947},{"$f":"CS331-CS344","v":5887.4648340062822},{"$f":"CT331-CT344","v":8098.4498133335919},{"$f":"CU331-CU344","v":7951.7020086085613},{"$f":"CV331-CV344","v":7002.1507496383892},{"$f":"CW331-CW344","v":6708.3723645781183},{"$f":"CX331-CX344","v":5271.8461913522287}]
[]
["Summary"]
["Produced",{"$f":"B339","v":1666570.1522063371},{"$f":"SUM(D348:AA348)","v":53760.327490527001},{"$f":"D339","v":0},0,0,0,0,0,6.7276094970000013,558.39158825100003,1755.9060787170001,3135.0660256020005,4520.9535819840003,6371.0461936590018,6552.6916500780007,6828.5236394550011,7205.2697712870013,6619.9677450480003,5234.0801886660001,3363.8047485000002,1419.5256038670002,188.37306591600003,0,0,0,0,53760.327490527001,0,0,0,0,0,0,6.7276094970000013,{"$f":"AJ339","v":558.39158825100003},1755.9060787170001,3135.0660256020005,4520.9535819840003,6371.0461936590018,6552.6916500780007,6828.5236394550011,7205.2697712870013,6619.9677450480003,5234.0801886660001,3363.8047485000002,1419.5256038670002,188.37306591600003,0,0,0,0,53760.327490527001,0,0,0,0,0,0,6.7276094970000013,558.39158825100003,1755.9060787170001,3135.0660256020005,4520.9535819840003,6371.0461936590018,6552.6916500780007,6828.5236394550011,{"$f":"BP339","v":7205.2697712870013},6619.9677450480003,5234.0801886660001,3363.8047485000002,1419.5256038670002,188.37306591600003,0,0,0,0,53760.327490527001,0,0,0,0,0,0,6.7276094970000013,558.39158825100003,1755.9060787170001,3135.0660256020005,4520.9535819840003,6371.0461936590018,6552.6916500780007,6828.5236394550011,7205.2697712870013,6619.9677450480003,5234.0801886660001,3363.8047485000002,1419.5256038670002,188.37306591600003,0,0,0,0]
["Used",{"$f":"B340","v":-48165.555894407},{"$f":"C340","v":-1553.727609497},{"$f":"D340","v":0},0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1553.727609497,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,-1553.727609497,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP340","v":-119},-119,-119,-119,-119,-119,0,0,0,0,-1553.727609497,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB350+4*BA350+19*C350+BZ350*4","v":1227253.9186709372},{"$f":"SUM(D350:AA350)","v":41114.473535481207},{"$f":"D344","v":0},{"$f":"E344","v":0},0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,36930.8654143155,0,0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3927.2445981445608,3708.7150486150922,3921.0271615890533,3259.8848823984304,3355.9499810092816,4649.0230497220846,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,33474.391424401831,0,0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3340.0849512024224,3132.640379733396,3333.867514646915,2683.8102135167342,{"$f":"BQ344","v":2790.9473018762815},4084.0203705890845,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,41114.473535481207,0,0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0]
["  Ponta",580198.23608411604,{"$f":"SUM(D351:AA351)","v":25226.010264526783},{"$f":"IF(D334=\"P\",D350,0)","v":0},0,0,0,0,0,0,0,0,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,0,0,0,0,0,0,0,0,0,{"$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":25226.010264526783},{"$f":"IF(CA334=\"P\",CA350,0)","v":0},0,0,0,0,0,0,0,0,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,0,0,0,0,0,0,0,0,0]
["  Cheia",492788.6621189338,15888.463270954428,{"$f":"IF(D334=\"C\",D350,0)","v":0},0,0,0,0,0,0,439.39158825100003,1636.9060787170001,0,0,0,0,0,0,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,31838.501721745502,{"$f":"IF(AC334=\"C\",AC350,0)","v":0},0,0,0,0,0,0,0,0,0,4401.9535819840003,3927.2445981445608,3708.7150486150922,3921.0271615890533,3259.8848823984304,3355.9499810092816,4649.0230497220846,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,0,{"$f":"IF(BB334=\"C\",BB350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15888.463270954428,{"$f":"IF(CA334=\"C\",CA350,0)","v":0},0,0,0,0,0,0,439.39158825100003,1636.9060787170001,0,0,0,0,0,0,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0]
["  Vazio",154267.02046788734,0,{"$f":"IF(D334=\"V\",D350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5092.3636925700011,{"$f":"IF(AC334=\"V\",AC350,0)","v":0},0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33474.391424401831,{"$f":"IF(BB334=\"V\",BB350,0)","v":0},0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3340.0849512024224,3132.640379733396,3333.867514646915,2683.8102135167342,2790.9473018762815,4084.0203705890845,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,0,{"$f":"IF(CA334=\"V\",CA350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA334=\"SV\",CA350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",391150.67764099297,11092.126345548793,{"$f":"D348+D349-D350","v":0},{"$f":"E348+E349-E350","v":0},0,0,0,0,0,0,0,0,0,1569.8820494459769,1984.3366644345488,2033.5769317974837,3085.7449518602111,2418.5857480105728,0,0,0,0,0,0,0,0,15275.734466714501,0,0,0,0,0,0,0,0,0,0,0,2324.801595514441,2724.9766014629085,2788.4964778659478,3826.3848888885709,3145.0177640387187,466.05713894391556,0,0,0,0,0,0,0,18732.20845662817,0,0,0,0,0,0,0,0,0,0,0,2911.9612424565794,3301.0512703446047,3375.6561248080861,4402.4595577702676,{"$f":"BQ348+BQ349-BQ350","v":3710.0204431717189},1031.0598180769157,0,0,0,0,0,0,0,11092.126345548793,0,0,0,0,0,0,0,0,0,0,0,1569.8820494459769,1984.3366644345488,2033.5769317974837,3085.7449518602111,2418.5857480105728,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B355=0,0,B355/B348)","v":0.23470399798241726},0.20632549806366626,0,0,0,0,0,0,0,0,0,0,0,0.24640883172507128,0.30282771880635156,0.29780623736110956,0.42826223719712814,0.36534705925414385,0,0,0,0,0,0,0,0,0.28414511554837918,0,0,0,0,0,{"$f":"IF(AH355=0,0,AH355/AH348)","v":0},0,0,0,0,0,0.36490107352043344,0.41585607060122715,0.40836008266180707,0.5310536607715528,0.47508052684868707,8.904279685151302E-2,0,0,0,0,0,0,0,0.34843925494927341,0,0,0,0,0,0,0,0,0,0,0,0.45706170602793728,{"$f":"IF(BN355=0,0,BN355/BN348)","v":0.50377027435821897},0.4943464067845717,0.61100551367473677,0.56042877942222025,0.19698968699593039,0,0,0,0,0,0,0,0.20632549806366626,0,0,0,0,0,0,0,0,0,0,0,0.24640883172507128,0.30282771880635156,0.29780623736110956,0.42826223719712814,0.36534705925414385,0,0,0,{"$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)",{"$f":"4*AB363+4*BA363+17*C363+BZ363*5","v":5065775.54117929},174681.88165900443,6309.445379917187,6309.445379917187,5948.8928493179992,5588.3403187187723,5408.1137962294351,5408.1137962294351,5588.3403187187723,5948.8928493179992,6489.7365554753269,7751.6297745955289,8652.9820739671013,8472.7116140927828,8472.7116140927828,8472.7116140927828,8292.4411542184716,8292.4411542184716,8292.4411542184716,8292.4411542184716,8292.4411542184716,8292.4411542184716,8112.1706943441559,7751.6297745955289,7391.0888548468984,6850.2774752239557,158960.61253371261,5741.614146996918,5741.614146996918,5413.4945672986169,5085.4296730544129,4921.383554568788,4921.383554568788,5085.4296730544129,5413.4945672986169,5905.6602654825447,7053.9830948819299,7874.2136873100644,7710.1730281036616,7710.1730281036616,7710.1730281036616,7546.1214503388064,7546.1214503388064,7546.1214503388064,7546.1214503388064,7546.1214503388064,7546.1214503388064,7382.0753318531824,7053.9830948819299,6725.8908579106783,6233.7145312110506,146732.9236365855,5299.9515203048477,5299.9515203048477,4997.0971477159965,4694.2427751271498,4542.8155888327274,4542.8155888327274,4694.2427751271498,4997.0971477159965,5451.3599916516705,6511.3690106602398,7268.5049421323647,7117.0777558379405,7117.0777558379405,7117.0777558379405,6965.6505695435144,6965.6505695435144,6965.6505695435144,6965.6505695435144,6965.6505695435144,6965.6505695435144,6814.2222154850606,6511.3690106602398,6208.5146380713959,5754.2330791881241,174681.88165900443,6309.445379917187,6309.445379917187,5948.8928493179992,5588.3403187187723,5408.1137962294351,5408.1137962294351,5588.3403187187723,5948.8928493179992,6489.7365554753269,7751.6297745955289,8652.9820739671013,8472.7116140927828,8472.7116140927828,8472.7116140927828,8292.4411542184716,8292.4411542184716,8292.4411542184716,8292.4411542184716,8292.4411542184716,8292.4411542184716,8112.1706943441559,7751.6297745955289,7391.0888548468984,7287.5292289616555]
["Electric Boat Demand",{"$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",{"$f":"4*AB365+4*BA365+17*C365+BZ365*5","v":85680},{"$f":"SUM(D365:AA365)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC365:AZ365)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB365:BY365)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA365","v":2856},{"$f":"BB365","v":119},{"$f":"BC365","v":119},{"$f":"BD365","v":119},{"$f":"BE365","v":119},{"$f":"BF365","v":119},{"$f":"BG365","v":119},{"$f":"BH365","v":119},{"$f":"BI365","v":119},{"$f":"BJ365","v":119},{"$f":"BK365","v":119},{"$f":"BL365","v":119},{"$f":"BM365","v":119},{"$f":"BN365","v":119},{"$f":"BO365","v":119},{"$f":"BP365","v":119},{"$f":"BQ365","v":119},{"$f":"BR365","v":119},{"$f":"BS365","v":119},{"$f":"BT365","v":119},{"$f":"BU365","v":119},{"$f":"BV365","v":119},{"$f":"BW365","v":119},{"$f":"BX365","v":119},{"$f":"BY365","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B363:B365)","v":5919455.54117929},203137.88165900443,6428.445379917187,6428.445379917187,6067.8928493179992,5707.3403187187723,5527.1137962294351,5527.1137962294351,5707.3403187187723,7667.8928493179992,8208.7365554753269,9470.6297745955289,10371.982073967101,10191.711614092783,10191.711614092783,10191.711614092783,10011.441154218472,10011.441154218472,10011.441154218472,10011.441154218472,10011.441154218472,10011.441154218472,9831.1706943441568,9470.6297745955289,9110.0888548468974,6969.2774752239557,187416.61253371261,5860.614146996918,5860.614146996918,5532.4945672986169,5204.4296730544129,5040.383554568788,{"$f":"SUM(AH363:AH365)","v":5040.383554568788},5204.4296730544129,7132.4945672986169,7624.6602654825447,8772.983094881929,9593.2136873100644,9429.1730281036616,9429.1730281036616,9429.1730281036616,9265.1214503388073,9265.1214503388073,9265.1214503388073,9265.1214503388073,9265.1214503388073,9265.1214503388073,9101.0753318531824,8772.983094881929,8444.8908579106792,6352.7145312110506,175188.9236365855,5418.9515203048477,5418.9515203048477,5116.0971477159965,4813.2427751271498,4661.8155888327274,4661.8155888327274,4813.2427751271498,6716.0971477159965,7170.3599916516705,8230.3690106602407,8987.5049421323638,8836.0777558379414,{"$f":"SUM(BN363:BN365)","v":8836.0777558379414},8836.0777558379414,8684.6505695435153,8684.6505695435153,8684.6505695435153,8684.6505695435153,8684.6505695435153,8684.6505695435153,8533.2222154850606,8230.3690106602407,7927.5146380713959,5873.2330791881241,203137.88165900443,6428.445379917187,6428.445379917187,6067.8928493179992,5707.3403187187723,5527.1137962294351,5527.1137962294351,5707.3403187187723,7667.8928493179992,8208.7365554753269,9470.6297745955289,10371.982073967101,10191.711614092783,10191.711614092783,10191.711614092783,10011.441154218472,10011.441154218472,10011.441154218472,10011.441154218472,10011.441154218472,{"$f":"SUM(CT363:CT365)","v":10011.441154218472},9831.1706943441568,9470.6297745955289,9110.0888548468974,7406.5292289616555]
[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":116351.58186672664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ366:AU366)","v":107736.47795097815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI366:BT366)","v":101035.81720739169}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB369+4*BA369+17*C369+BZ369*5","v":1013157.2241291725},33771.907470972415,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,945.93554989175527,1419.0573358012869,1513.5984868883486,1702.7982977493921,1891.9981086104351,1891.9981086104351,1702.7982977493921,2081.1979194714781,2081.1979194714781,1324.3986760273049,1513.5984868883486,1891.9981086104351,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609,33771.907470972415,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,945.93554989175527,1419.0573358012869,1513.5984868883486,1702.7982977493921,1891.9981086104351,1891.9981086104351,1702.7982977493921,2081.1979194714781,2081.1979194714781,1324.3986760273049,1513.5984868883486,1891.9981086104351,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609,33771.907470972415,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,945.93554989175527,1419.0573358012869,1513.5984868883486,1702.7982977493921,1891.9981086104351,1891.9981086104351,1702.7982977493921,2081.1979194714781,2081.1979194714781,1324.3986760273049,1513.5984868883486,1891.9981086104351,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609,33771.907470972415,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,945.93554989175527,1419.0573358012869,1513.5984868883486,1702.7982977493921,1891.9981086104351,1891.9981086104351,1702.7982977493921,2081.1979194714781,2081.1979194714781,1324.3986760273049,1513.5984868883486,1891.9981086104351,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609]
["   PV",653381.80869611166,{"$f":"SUM(D370:AA370)","v":21779.393623203723},{"$f":"Inputs!$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$31*K381","v":144.11255811496196},{"$f":"Inputs!$E$43/Inputs!$E$31*L381","v":745.09258770076087},{"$f":"Inputs!$E$43/Inputs!$E$31*M381","v":1585.2381392645818},{"$f":"Inputs!$E$43/Inputs!$E$31*N381","v":2287.4035819949286},{"$f":"Inputs!$E$43/Inputs!$E$31*O381","v":2713.6088070583264},{"$f":"Inputs!$E$43/Inputs!$E$31*P381","v":2833.1915680473376},{"$f":"Inputs!$E$43/Inputs!$E$31*Q381","v":2768.8008505917164},{"$f":"Inputs!$E$43/Inputs!$E$31*R381","v":2808.661770921387},{"$f":"Inputs!$E$43/Inputs!$E$31*S381","v":2572.5624735841088},{"$f":"Inputs!$E$43/Inputs!$E$31*T381","v":1827.4698858833478},{"$f":"Inputs!$E$43/Inputs!$E$31*U381","v":1131.4368924344888},{"$f":"Inputs!$E$43/Inputs!$E$31*V381","v":361.81450760777687},{"$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":21779.393623203723},{"$f":"D370","v":0},{"$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":144.11255811496196},{"$f":"L370","v":745.09258770076087},{"$f":"M370","v":1585.2381392645818},{"$f":"N370","v":2287.4035819949286},{"$f":"O370","v":2713.6088070583264},{"$f":"P370","v":2833.1915680473376},{"$f":"Q370","v":2768.8008505917164},{"$f":"R370","v":2808.661770921387},{"$f":"S370","v":2572.5624735841088},{"$f":"T370","v":1827.4698858833478},{"$f":"U370","v":1131.4368924344888},{"$f":"V370","v":361.81450760777687},{"$f":"W370","v":0},{"$f":"X370","v":0},{"$f":"Y370","v":0},{"$f":"Z370","v":0},{"$f":"AA370","v":0},{"$f":"AB370","v":21779.393623203723},{"$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},{"$f":"AJ370","v":144.11255811496196},{"$f":"AK370","v":745.09258770076087},{"$f":"AL370","v":1585.2381392645818},{"$f":"AM370","v":2287.4035819949286},{"$f":"AN370","v":2713.6088070583264},{"$f":"AO370","v":2833.1915680473376},{"$f":"AP370","v":2768.8008505917164},{"$f":"AQ370","v":2808.661770921387},{"$f":"AR370","v":2572.5624735841088},{"$f":"AS370","v":1827.4698858833478},{"$f":"AT370","v":1131.4368924344888},{"$f":"AU370","v":361.81450760777687},{"$f":"AV370","v":0},{"$f":"AW370","v":0},{"$f":"AX370","v":0},{"$f":"AY370","v":0},{"$f":"AZ370","v":0},{"$f":"BA370","v":21779.393623203723},{"$f":"BB370","v":0},{"$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":144.11255811496196},{"$f":"BJ370","v":745.09258770076087},{"$f":"BK370","v":1585.2381392645818},{"$f":"BL370","v":2287.4035819949286},{"$f":"BM370","v":2713.6088070583264},{"$f":"BN370","v":2833.1915680473376},{"$f":"BO370","v":2768.8008505917164},{"$f":"BP370","v":2808.661770921387},{"$f":"BQ370","v":2572.5624735841088},{"$f":"BR370","v":1827.4698858833478},{"$f":"BS370","v":1131.4368924344888},{"$f":"BT370","v":361.81450760777687},{"$f":"BU370","v":0},{"$f":"BV370","v":0},{"$f":"BW370","v":0},{"$f":"BX370","v":0},{"$f":"BY370","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B369:B370)","v":1666539.0328252842},55551.301094176139,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,1090.0481080067173,2164.1499235020478,3098.8366261529304,3990.2018797443206,4605.6069156687618,4725.1896766577729,4471.599148341109,4889.8596903928646,4653.760393055587,3151.8685619106527,2645.0353793228373,2253.812616218212,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609,55551.301094176139,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,{"$f":"SUM(AH369:AH370)","v":756.79924344417429},945.93554989175527,1090.0481080067173,2164.1499235020478,3098.8366261529304,3990.2018797443206,4605.6069156687618,4725.1896766577729,4471.599148341109,4889.8596903928646,4653.760393055587,3151.8685619106527,2645.0353793228373,2253.812616218212,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609,55551.301094176139,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,1090.0481080067173,2164.1499235020478,3098.8366261529304,3990.2018797443206,4605.6069156687618,{"$f":"SUM(BN369:BN370)","v":4725.1896766577729},4471.599148341109,4889.8596903928646,4653.760393055587,3151.8685619106527,2645.0353793228373,2253.812616218212,1891.9981086104351,1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609,55551.301094176139,945.93554989175527,945.93554989175527,945.93554989175527,756.79924344417429,567.59943258313046,756.79924344417429,945.93554989175527,1090.0481080067173,2164.1499235020478,3098.8366261529304,3990.2018797443206,4605.6069156687618,4725.1896766577729,4471.599148341109,4889.8596903928646,4653.760393055587,3151.8685619106527,2645.0353793228373,2253.812616218212,{"$f":"SUM(CT369:CT370)","v":1891.9981086104351},1702.7982977493921,1702.7982977493921,1513.5984868883486,1135.1988651662609]
[null,{"$f":"4*AB372+4*BA372+17*C372+BZ372*5","v":0}]
["Minimum Non-Renewables Production",720000,{"$f":"SUM(D373:AA373)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC373:AZ373)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB373:BY373)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA373:CX373)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-166653.90328252842,-5555.1301094176142,{"$f":"0.1*D371*-1","v":-94.59355498917553},-94.59355498917553,-94.59355498917553,-75.679924344417429,-56.759943258313051,-75.679924344417429,-94.59355498917553,-109.00481080067173,-216.41499235020478,-309.88366261529308,-399.02018797443208,-460.56069156687619,-472.51896766577732,-447.15991483411091,-488.98596903928649,-465.37603930555872,-315.18685619106532,-264.50353793228373,-225.38126162182121,-189.19981086104352,-170.27982977493923,-170.27982977493923,-151.35984868883486,-113.5198865166261,-5555.1301094176142,{"$f":"0.1*AC371*-1","v":-94.59355498917553},-94.59355498917553,-94.59355498917553,-75.679924344417429,-56.759943258313051,-75.679924344417429,-94.59355498917553,-109.00481080067173,-216.41499235020478,-309.88366261529308,-399.02018797443208,-460.56069156687619,-472.51896766577732,-447.15991483411091,-488.98596903928649,-465.37603930555872,-315.18685619106532,-264.50353793228373,-225.38126162182121,-189.19981086104352,-170.27982977493923,-170.27982977493923,-151.35984868883486,-113.5198865166261,-5555.1301094176142,{"$f":"0.1*BB371*-1","v":-94.59355498917553},-94.59355498917553,-94.59355498917553,-75.679924344417429,-56.759943258313051,-75.679924344417429,-94.59355498917553,-109.00481080067173,-216.41499235020478,-309.88366261529308,-399.02018797443208,-460.56069156687619,-472.51896766577732,-447.15991483411091,-488.98596903928649,-465.37603930555872,-315.18685619106532,-264.50353793228373,-225.38126162182121,-189.19981086104352,-170.27982977493923,-170.27982977493923,-151.35984868883486,-113.5198865166261,-5555.1301094176142,{"$f":"0.1*CA371*-1","v":-94.59355498917553},-94.59355498917553,-94.59355498917553,-75.679924344417429,-56.759943258313051,-75.679924344417429,-94.59355498917553,-109.00481080067173,-216.41499235020478,-309.88366261529308,-399.02018797443208,-460.56069156687619,-472.51896766577732,-447.15991483411091,-488.98596903928649,-465.37603930555872,-315.18685619106532,-264.50353793228373,-225.38126162182121,-189.19981086104352,-170.27982977493923,-170.27982977493923,-151.35984868883486,-113.5198865166261]
["Net Projected Demand (Surplus)",3699570.4116365346,{"$f":"C366-C371-C373-C374","v":129141.71067424591},4577.1033850146077,4577.1033850146077,4216.5508544154191,4026.2209996190159,4016.2743069046173,3845.9944771296787,3855.9983238161922,5686.849552111953,5261.0016243234841,5681.6768110578923,5780.8003821972125,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,6174.759448498884,6630.9093128279183,6983.0097996220802,7308.6428564690796,7298.6522263697043,6938.1113066210764,6747.8502166473836,4947.598496574321,113420.4415489541,4009.2721520943387,4009.2721520943387,3681.1525723960376,3523.3103539546564,3529.5440652439702,3359.2642354690315,{"$f":"AI366-AI371-AI373-AI374","v":3353.0876781518336},5151.4512700925707,4676.9253343307009,4984.0301313442924,5002.0319955401756,4284.1268040017758,4176.5023191116661,4404.7337945966638,3864.2477289852291,4076.737096588779,5428.4397446192197,5884.589608948254,6236.6900957424159,6562.3231525894153,6568.5568638787299,6240.4646269074765,6082.6522197111653,4331.0355525614159,101192.75265182699,3567.6095254022684,3567.6095254022684,3264.7551528134163,3132.1234560273929,3150.9760995079096,2980.6962697329704,2961.9007802245701,4735.0538505099503,4222.6250604998277,4441.4160471226041,4396.3232503624749,3691.031531736056,3583.4070468459458,{"$f":"BO366-BO371-BO373-BO374","v":3811.6385223309435},3283.776848189937,3496.2662157934869,4847.9688638239277,5304.1187281529619,5656.2192149471239,5981.8522717941232,6000.7037475106081,5697.8505426857882,5565.275999871882,3851.5541005384898,129141.71067424591,4577.1033850146077,4577.1033850146077,4216.5508544154191,4026.2209996190159,4016.2743069046173,3845.9944771296787,3855.9983238161922,5686.849552111953,5261.0016243234841,5681.6768110578923,5780.8003821972125,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,6174.759448498884,6630.9093128279183,6983.0097996220802,7308.6428564690796,{"$f":"CU366-CU371-CU373-CU374","v":7298.6522263697043},6938.1113066210764,6747.8502166473836,5384.8502503120199]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1484065.3049999999},{"$f":"SUM(D381:AA381)","v":49468.843500000003},{"$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},{"$f":"'Hourly Production'!I23*1","v":327.33150000000001},{"$f":"'Hourly Production'!J23*1","v":1692.3735000000001},{"$f":"'Hourly Production'!K23*1","v":3600.6465000000003},{"$f":"'Hourly Production'!L23*1","v":5195.5170000000007},{"$f":"'Hourly Production'!M23*1","v":6163.5825000000004},{"$f":"'Hourly Production'!N23*1","v":6435.1980000000003},{"$f":"'Hourly Production'!O23*1","v":6288.9435000000003},{"$f":"'Hourly Production'!P23*1","v":6379.4820000000009},{"$f":"'Hourly Production'!Q23*1","v":5843.2155000000012},{"$f":"'Hourly Production'!R23*1","v":4150.8420000000006},{"$f":"'Hourly Production'!S23*1","v":2569.9005000000002},{"$f":"'Hourly Production'!T23*1","v":821.81100000000004},{"$f":"'Hourly Production'!U23*1","v":0},{"$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":49468.843500000003},{"$f":"D381","v":0},{"$f":"E381","v":0},0,0,0,0,0,327.33150000000001,1692.3735000000001,3600.6465000000003,5195.5170000000007,6163.5825000000004,6435.1980000000003,6288.9435000000003,6379.4820000000009,5843.2155000000012,4150.8420000000006,2569.9005000000002,821.81100000000004,0,0,0,{"$f":"Z381","v":0},{"$f":"AA381","v":0},{"$f":"SUM(BB381:BY381)","v":49468.843500000003},{"$f":"AC381","v":0},0,0,0,0,0,0,327.33150000000001,1692.3735000000001,3600.6465000000003,5195.5170000000007,6163.5825000000004,6435.1980000000003,6288.9435000000003,6379.4820000000009,5843.2155000000012,4150.8420000000006,2569.9005000000002,821.81100000000004,0,0,0,{"$f":"AY381","v":0},0,{"$f":"SUM(CA381:CX381)","v":49468.843500000003},{"$f":"BB381","v":0},0,0,0,0,0,0,327.33150000000001,1692.3735000000001,3600.6465000000003,5195.5170000000007,6163.5825000000004,6435.1980000000003,6288.9435000000003,6379.4820000000009,5843.2155000000012,4150.8420000000006,2569.9005000000002,821.81100000000004,0,0,0,0,0]
["AC Losses",{"$f":"4*AB382+4*BA382+18*C382+BZ382*4","v":-50478.997284269986},{"$f":"SUM(D382:AA382)","v":-1682.6332428089997},{"$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$51*K381*-1","v":-11.133853640999996},{"$f":"Inputs!$E$51*L381*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*M381*-1","v":-122.47239005099996},{"$f":"Inputs!$E$51*N381*-1","v":-176.72031523799996},{"$f":"Inputs!$E$51*O381*-1","v":-209.64809515499994},{"$f":"Inputs!$E$51*P381*-1","v":-218.88682477199993},{"$f":"Inputs!$E$51*Q381*-1","v":-213.91212420899993},{"$f":"Inputs!$E$51*R381*-1","v":-216.99170074799997},{"$f":"Inputs!$E$51*S381*-1","v":-198.75113201699997},{"$f":"Inputs!$E$51*T381*-1","v":-141.18673978799998},{"$f":"Inputs!$E$51*U381*-1","v":-87.412595606999972},{"$f":"Inputs!$E$51*V381*-1","v":-27.953079353999993},{"$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":-1682.6332428089997},{"$f":"Inputs!$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$51*AJ381*-1","v":-11.133853640999996},{"$f":"Inputs!$E$51*AK381*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*AL381*-1","v":-122.47239005099996},{"$f":"Inputs!$E$51*AM381*-1","v":-176.72031523799996},{"$f":"Inputs!$E$51*AN381*-1","v":-209.64809515499994},{"$f":"Inputs!$E$51*AO381*-1","v":-218.88682477199993},{"$f":"Inputs!$E$51*AP381*-1","v":-213.91212420899993},{"$f":"Inputs!$E$51*AQ381*-1","v":-216.99170074799997},{"$f":"Inputs!$E$51*AR381*-1","v":-198.75113201699997},{"$f":"Inputs!$E$51*AS381*-1","v":-141.18673978799998},{"$f":"Inputs!$E$51*AT381*-1","v":-87.412595606999972},{"$f":"Inputs!$E$51*AU381*-1","v":-27.953079353999993},{"$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":-1682.6332428089997},{"$f":"Inputs!$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$51*BI381*-1","v":-11.133853640999996},{"$f":"Inputs!$E$51*BJ381*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*BK381*-1","v":-122.47239005099996},{"$f":"Inputs!$E$51*BL381*-1","v":-176.72031523799996},{"$f":"Inputs!$E$51*BM381*-1","v":-209.64809515499994},{"$f":"Inputs!$E$51*BN381*-1","v":-218.88682477199993},{"$f":"Inputs!$E$51*BO381*-1","v":-213.91212420899993},{"$f":"Inputs!$E$51*BP381*-1","v":-216.99170074799997},{"$f":"Inputs!$E$51*BQ381*-1","v":-198.75113201699997},{"$f":"Inputs!$E$51*BR381*-1","v":-141.18673978799998},{"$f":"Inputs!$E$51*BS381*-1","v":-87.412595606999972},{"$f":"Inputs!$E$51*BT381*-1","v":-27.953079353999993},{"$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":-1682.6332428089997},{"$f":"Inputs!$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$51*CH381*-1","v":-11.133853640999996},{"$f":"Inputs!$E$51*CI381*-1","v":-57.564392228999985},{"$f":"Inputs!$E$51*CJ381*-1","v":-122.47239005099996},{"$f":"Inputs!$E$51*CK381*-1","v":-176.72031523799996},{"$f":"Inputs!$E$51*CL381*-1","v":-209.64809515499994},{"$f":"Inputs!$E$51*CM381*-1","v":-218.88682477199993},{"$f":"Inputs!$E$51*CN381*-1","v":-213.91212420899993},{"$f":"Inputs!$E$51*CO381*-1","v":-216.99170074799997},{"$f":"Inputs!$E$51*CP381*-1","v":-198.75113201699997},{"$f":"Inputs!$E$51*CQ381*-1","v":-141.18673978799998},{"$f":"Inputs!$E$51*CR381*-1","v":-87.412595606999972},{"$f":"Inputs!$E$51*CS381*-1","v":-27.953079353999993},{"$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":1433586.3077157303},{"$f":"SUM(D383:AA383)","v":47786.210257191007},{"$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},{"$f":"K381+K382","v":316.19764635900003},{"$f":"L381+L382","v":1634.8091077710001},{"$f":"M381+M382","v":3478.1741099490005},{"$f":"N381+N382","v":5018.796684762001},{"$f":"O381+O382","v":5953.9344048450002},{"$f":"P381+P382","v":6216.3111752280001},{"$f":"Q381+Q382","v":6075.0313757910008},{"$f":"R381+R382","v":6162.490299252001},{"$f":"S381+S382","v":5644.4643679830015},{"$f":"T381+T382","v":4009.6552602120005},{"$f":"U381+U382","v":2482.487904393},{"$f":"V381+V382","v":793.85792064600003},{"$f":"W381+W382","v":0},{"$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":47786.210257191007},{"$f":"AC381+AC382","v":0},{"$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":316.19764635900003},{"$f":"AK381+AK382","v":1634.8091077710001},{"$f":"AL381+AL382","v":3478.1741099490005},{"$f":"AM381+AM382","v":5018.796684762001},{"$f":"AN381+AN382","v":5953.9344048450002},{"$f":"AO381+AO382","v":6216.3111752280001},{"$f":"AP381+AP382","v":6075.0313757910008},{"$f":"AQ381+AQ382","v":6162.490299252001},{"$f":"AR381+AR382","v":5644.4643679830015},{"$f":"AS381+AS382","v":4009.6552602120005},{"$f":"AT381+AT382","v":2482.487904393},{"$f":"AU381+AU382","v":793.85792064600003},{"$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},47786.210257191007,{"$f":"BB381+BB382","v":0},{"$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":316.19764635900003},{"$f":"BJ381+BJ382","v":1634.8091077710001},{"$f":"BK381+BK382","v":3478.1741099490005},{"$f":"BL381+BL382","v":5018.796684762001},{"$f":"BM381+BM382","v":5953.9344048450002},{"$f":"BN381+BN382","v":6216.3111752280001},{"$f":"BO381+BO382","v":6075.0313757910008},{"$f":"BP381+BP382","v":6162.490299252001},{"$f":"BQ381+BQ382","v":5644.4643679830015},{"$f":"BR381+BR382","v":4009.6552602120005},{"$f":"BS381+BS382","v":2482.487904393},{"$f":"BT381+BT382","v":793.85792064600003},{"$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},47786.210257191007,{"$f":"CA381+CA382","v":0},{"$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":316.19764635900003},{"$f":"CI381+CI382","v":1634.8091077710001},{"$f":"CJ381+CJ382","v":3478.1741099490005},{"$f":"CK381+CK382","v":5018.796684762001},{"$f":"CL381+CL382","v":5953.9344048450002},{"$f":"CM381+CM382","v":6216.3111752280001},{"$f":"CN381+CN382","v":6075.0313757910008},{"$f":"CO381+CO382","v":6162.490299252001},{"$f":"CP381+CP382","v":5644.4643679830015},{"$f":"CQ381+CQ382","v":4009.6552602120005},{"$f":"CR381+CR382","v":2482.487904393},{"$f":"CS381+CS382","v":793.85792064600003},{"$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",-42840,{"$f":"SUM(D384:AA384)","v":-1428},{"$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$81,K383)*-1","v":-119},{"$f":"IF(L383>Inputs!$E$81,Inputs!$E$81,L383)*-1","v":-119},{"$f":"IF(M383>Inputs!$E$81,Inputs!$E$81,M383)*-1","v":-119},{"$f":"IF(N383>Inputs!$E$81,Inputs!$E$81,N383)*-1","v":-119},{"$f":"IF(O383>Inputs!$E$81,Inputs!$E$81,O383)*-1","v":-119},{"$f":"IF(P383>Inputs!$E$81,Inputs!$E$81,P383)*-1","v":-119},{"$f":"IF(Q383>Inputs!$E$81,Inputs!$E$81,Q383)*-1","v":-119},{"$f":"IF(R383>Inputs!$E$81,Inputs!$E$81,R383)*-1","v":-119},{"$f":"IF(S383>Inputs!$E$81,Inputs!$E$81,S383)*-1","v":-119},{"$f":"IF(T383>Inputs!$E$81,Inputs!$E$81,T383)*-1","v":-119},{"$f":"IF(U383>Inputs!$E$81,Inputs!$E$81,U383)*-1","v":-119},{"$f":"IF(V383>Inputs!$E$81,Inputs!$E$81,V383)*-1","v":-119},{"$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":-1428},{"$f":"IF(AC383>Inputs!$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$81,AJ383)*-1","v":-119},{"$f":"IF(AK383>Inputs!$E$81,Inputs!$E$81,AK383)*-1","v":-119},{"$f":"IF(AL383>Inputs!$E$81,Inputs!$E$81,AL383)*-1","v":-119},{"$f":"IF(AM383>Inputs!$E$81,Inputs!$E$81,AM383)*-1","v":-119},{"$f":"IF(AN383>Inputs!$E$81,Inputs!$E$81,AN383)*-1","v":-119},{"$f":"IF(AO383>Inputs!$E$81,Inputs!$E$81,AO383)*-1","v":-119},{"$f":"IF(AP383>Inputs!$E$81,Inputs!$E$81,AP383)*-1","v":-119},{"$f":"IF(AQ383>Inputs!$E$81,Inputs!$E$81,AQ383)*-1","v":-119},{"$f":"IF(AR383>Inputs!$E$81,Inputs!$E$81,AR383)*-1","v":-119},{"$f":"IF(AS383>Inputs!$E$81,Inputs!$E$81,AS383)*-1","v":-119},{"$f":"IF(AT383>Inputs!$E$81,Inputs!$E$81,AT383)*-1","v":-119},{"$f":"IF(AU383>Inputs!$E$81,Inputs!$E$81,AU383)*-1","v":-119},{"$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":-1428},{"$f":"IF(BB383>Inputs!$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$81,BI383)*-1","v":-119},{"$f":"IF(BJ383>Inputs!$E$81,Inputs!$E$81,BJ383)*-1","v":-119},{"$f":"IF(BK383>Inputs!$E$81,Inputs!$E$81,BK383)*-1","v":-119},{"$f":"IF(BL383>Inputs!$E$81,Inputs!$E$81,BL383)*-1","v":-119},{"$f":"IF(BM383>Inputs!$E$81,Inputs!$E$81,BM383)*-1","v":-119},{"$f":"IF(BN383>Inputs!$E$81,Inputs!$E$81,BN383)*-1","v":-119},{"$f":"IF(BO383>Inputs!$E$81,Inputs!$E$81,BO383)*-1","v":-119},{"$f":"IF(BP383>Inputs!$E$81,Inputs!$E$81,BP383)*-1","v":-119},{"$f":"IF(BQ383>Inputs!$E$81,Inputs!$E$81,BQ383)*-1","v":-119},{"$f":"IF(BR383>Inputs!$E$81,Inputs!$E$81,BR383)*-1","v":-119},{"$f":"IF(BS383>Inputs!$E$81,Inputs!$E$81,BS383)*-1","v":-119},{"$f":"IF(BT383>Inputs!$E$81,Inputs!$E$81,BT383)*-1","v":-119},{"$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":-1428},{"$f":"IF(CA383>Inputs!$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$81,CH383)*-1","v":-119},{"$f":"IF(CI383>Inputs!$E$81,Inputs!$E$81,CI383)*-1","v":-119},{"$f":"IF(CJ383>Inputs!$E$81,Inputs!$E$81,CJ383)*-1","v":-119},{"$f":"IF(CK383>Inputs!$E$81,Inputs!$E$81,CK383)*-1","v":-119},{"$f":"IF(CL383>Inputs!$E$81,Inputs!$E$81,CL383)*-1","v":-119},{"$f":"IF(CM383>Inputs!$E$81,Inputs!$E$81,CM383)*-1","v":-119},{"$f":"IF(CN383>Inputs!$E$81,Inputs!$E$81,CN383)*-1","v":-119},{"$f":"IF(CO383>Inputs!$E$81,Inputs!$E$81,CO383)*-1","v":-119},{"$f":"IF(CP383>Inputs!$E$81,Inputs!$E$81,CP383)*-1","v":-119},{"$f":"IF(CQ383>Inputs!$E$81,Inputs!$E$81,CQ383)*-1","v":-119},{"$f":"IF(CR383>Inputs!$E$81,Inputs!$E$81,CR383)*-1","v":-119},{"$f":"IF(CS383>Inputs!$E$81,Inputs!$E$81,CS383)*-1","v":-119},{"$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$81,CX383)*-1","v":0}]
["Net PV Production Available",1390746.3077157303,{"$f":"SUM(D385:AA385)","v":46358.210257191007},{"$f":"D383+D384","v":0},{"$f":"E383+E384","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5834.9344048450002,6097.3111752280001,5956.0313757910008,6043.490299252001,5525.4643679830015,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,{"$f":"SUM(AC385:AZ385)","v":46358.210257191007},{"$f":"AC383+AC384","v":0},{"$f":"AD383+AD384","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5834.9344048450002,6097.3111752280001,5956.0313757910008,6043.490299252001,5525.4643679830015,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,{"$f":"SUM(BB385:BY385)","v":46358.210257191007},{"$f":"BB383+BB384","v":0},{"$f":"BC383+BC384","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5834.9344048450002,6097.3111752280001,5956.0313757910008,6043.490299252001,5525.4643679830015,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,{"$f":"SUM(CA385:CX385)","v":46358.210257191007},{"$f":"CA383+CA384","v":0},{"$f":"CB383+CB384","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5834.9344048450002,6097.3111752280001,5956.0313757910008,6043.490299252001,5525.4643679830015,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB388+4*BA388+18*C388+BZ388*4","v":1200610.6009161216},{"$f":"SUM(D388:AA388)","v":41487.581543102802},{"$f":"IF(D375<0,0,IF(D375>D385,D385,D375))","v":0},{"$f":"IF(E375<0,0,IF(E375>E385,E385,E375))","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,{"$f":"SUM(AC388:AZ388)","v":37707.326377376114},{"$f":"IF(AC375<0,0,IF(AC375>AC385,AC385,AC375))","v":0},{"$f":"IF(AD375<0,0,IF(AD375>AD385,AD385,AD375))","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,4284.1268040017758,4176.5023191116661,4404.7337945966638,3864.2477289852291,4076.737096588779,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,{"$f":"SUM(BB388:BY388)","v":34263.625364588843},{"$f":"IF(BB375<0,0,IF(BB375>BB385,BB385,BB375))","v":0},0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4396.3232503624749,3691.031531736056,3583.4070468459458,3811.6385223309435,3283.776848189937,3496.2662157934869,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,{"$f":"SUM(CA388:CX388)","v":41487.581543102802},{"$f":"IF(CA375<0,0,IF(CA375>CA385,CA385,CA375))","v":0},{"$f":"IF(CB375<0,0,IF(CB375>CB385,CB385,CB375))","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B375-B388","v":2498959.810720413},{"$f":"C375-C388","v":87654.129131143112},{"$f":"D375-D388","v":4577.1033850146077},{"$f":"E375-E388","v":4577.1033850146077},{"$f":"F375-F388","v":4216.5508544154191},{"$f":"G375-G388","v":4026.2209996190159},{"$f":"H375-H388","v":4016.2743069046173},{"$f":"I375-I388","v":3845.9944771296787},{"$f":"J375-J388","v":3855.9983238161922},{"$f":"K375-K388","v":5489.6519057529531},{"$f":"L375-L388","v":3745.192516552484},{"$f":"M375-M388","v":2322.5027011088919},{"$f":"N375-N388","v":881.00369743521151},{"$f":"O375-O388","v":0},{"$f":"P375-P388","v":0},{"$f":"Q375-Q388","v":0},{"$f":"R375-R388","v":0},{"$f":"S375-S388","v":0},{"$f":"T375-T388","v":2284.1041882868835},{"$f":"U375-U388","v":4267.4214084349187},{"$f":"V375-V388","v":6308.1518789760803},{"$f":"W375-W388","v":7308.6428564690796},{"$f":"X375-X388","v":7298.6522263697043},{"$f":"Y375-Y388","v":6938.1113066210764},{"$f":"Z375-Z388","v":6747.8502166473836},{"$f":"AA375-AA388","v":4947.598496574321},{"$f":"AB375-AB388","v":75713.115171577985},{"$f":"AC375-AC388","v":4009.2721520943387},{"$f":"AD375-AD388","v":4009.2721520943387},{"$f":"AE375-AE388","v":3681.1525723960376},{"$f":"AF375-AF388","v":3523.3103539546564},{"$f":"AG375-AG388","v":3529.5440652439702},{"$f":"AH375-AH388","v":3359.2642354690315},{"$f":"AI375-AI388","v":3353.0876781518336},{"$f":"AJ375-AJ388","v":4954.2536237335707},{"$f":"AK375-AK388","v":3161.1162265597009},{"$f":"AL375-AL388","v":1624.8560213952919},{"$f":"AM375-AM388","v":102.23531077817461},{"$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},{"$f":"AS375-AS388","v":1537.7844844072192},{"$f":"AT375-AT388","v":3521.1017045552539},{"$f":"AU375-AU388","v":5561.832175096416},{"$f":"AV375-AV388","v":6562.3231525894153},{"$f":"AW375-AW388","v":6568.5568638787299},{"$f":"AX375-AX388","v":6240.4646269074765},{"$f":"AY375-AY388","v":6082.6522197111653},{"$f":"AZ375-AZ388","v":4331.0355525614159},{"$f":"BA375-BA388","v":66929.127287238138},{"$f":"BB375-BB388","v":3567.6095254022684},{"$f":"BC375-BC388","v":3567.6095254022684},{"$f":"BD375-BD388","v":3264.7551528134163},{"$f":"BE375-BE388","v":3132.1234560273929},{"$f":"BF375-BF388","v":3150.9760995079096},{"$f":"BG375-BG388","v":2980.6962697329704},{"$f":"BH375-BH388","v":2961.9007802245701},{"$f":"BI375-BI388","v":4537.8562041509504},{"$f":"BJ375-BJ388","v":2706.8159527288276},{"$f":"BK375-BK388","v":1082.2419371736037},{"$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":957.31360361192719},{"$f":"BS375-BS388","v":2940.6308237599619},{"$f":"BT375-BT388","v":4981.361294301124},{"$f":"BU375-BU388","v":5981.8522717941232},{"$f":"BV375-BV388","v":6000.7037475106081},{"$f":"BW375-BW388","v":5697.8505426857882},{"$f":"BX375-BX388","v":5565.275999871882},{"$f":"BY375-BY388","v":3851.5541005384898},{"$f":"BZ375-BZ388","v":87654.129131143112},{"$f":"CA375-CA388","v":4577.1033850146077},{"$f":"CB375-CB388","v":4577.1033850146077},{"$f":"CC375-CC388","v":4216.5508544154191},{"$f":"CD375-CD388","v":4026.2209996190159},{"$f":"CE375-CE388","v":4016.2743069046173},{"$f":"CF375-CF388","v":3845.9944771296787},{"$f":"CG375-CG388","v":3855.9983238161922},{"$f":"CH375-CH388","v":5489.6519057529531},{"$f":"CI375-CI388","v":3745.192516552484},{"$f":"CJ375-CJ388","v":2322.5027011088919},{"$f":"CK375-CK388","v":881.00369743521151},{"$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},{"$f":"CQ375-CQ388","v":2284.1041882868835},{"$f":"CR375-CR388","v":4267.4214084349187},{"$f":"CS375-CS388","v":6308.1518789760803},{"$f":"CT375-CT388","v":7308.6428564690796},{"$f":"CU375-CU388","v":7298.6522263697043},{"$f":"CV375-CV388","v":6938.1113066210764},{"$f":"CW375-CW388","v":6747.8502166473836},{"$f":"CX375-CX388","v":5384.8502503120199}]
[]
["Summary"]
["Produced",{"$f":"B383","v":1433586.3077157303},{"$f":"SUM(D392:AA392)","v":47786.210257191007},{"$f":"D383","v":0},0,0,0,0,0,0,316.19764635900003,1634.8091077710001,3478.1741099490005,5018.796684762001,5953.9344048450002,6216.3111752280001,6075.0313757910008,6162.490299252001,5644.4643679830015,4009.6552602120005,2482.487904393,793.85792064600003,0,0,0,0,0,47786.210257191007,0,0,0,0,0,0,0,{"$f":"AJ383","v":316.19764635900003},1634.8091077710001,3478.1741099490005,5018.796684762001,5953.9344048450002,6216.3111752280001,6075.0313757910008,6162.490299252001,5644.4643679830015,4009.6552602120005,2482.487904393,793.85792064600003,0,0,0,0,0,47786.210257191007,0,0,0,0,0,0,0,316.19764635900003,1634.8091077710001,3478.1741099490005,5018.796684762001,5953.9344048450002,6216.3111752280001,6075.0313757910008,{"$f":"BP383","v":6162.490299252001},5644.4643679830015,4009.6552602120005,2482.487904393,793.85792064600003,0,0,0,0,0,47786.210257191007,0,0,0,0,0,0,0,316.19764635900003,1634.8091077710001,3478.1741099490005,5018.796684762001,5953.9344048450002,6216.3111752280001,6075.0313757910008,6162.490299252001,5644.4643679830015,4009.6552602120005,2482.487904393,793.85792064600003,0,0,0,0,0]
["Used",{"$f":"B384","v":-42840},{"$f":"C384","v":-1428},{"$f":"D384","v":0},0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1428,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,-1428,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,{"$f":"BP384","v":-119},-119,-119,-119,-119,0,0,0,0,0,-1428,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB394+4*BA394+18*C394+BZ394*4","v":1200610.6009161216},{"$f":"SUM(D394:AA394)","v":41487.581543102802},{"$f":"D388","v":0},{"$f":"E388","v":0},0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,37707.326377376114,0,0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,4284.1268040017758,4176.5023191116661,4404.7337945966638,3864.2477289852291,4076.737096588779,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,34263.625364588843,0,0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4396.3232503624749,3691.031531736056,3583.4070468459458,3811.6385223309435,3283.776848189937,{"$f":"BQ388","v":3496.2662157934869},3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,41487.581543102802,0,0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0]
["  Ponta",616495.37187157408,{"$f":"SUM(D395:AA395)","v":28022.516903253367},{"$f":"IF(D378=\"P\",D394,0)","v":0},0,0,0,0,0,0,0,0,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC395:AZ395)","v":0},{"$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,{"$f":"SUM(CA395:CX395)","v":28022.516903253367},{"$f":"IF(CA378=\"P\",CA394,0)","v":0},0,0,0,0,0,0,0,0,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,0,0,0,0,0,0,0,0,0]
["  Cheia",426772.00412987627,13465.064639849445,{"$f":"IF(D378=\"C\",D394,0)","v":0},0,0,0,0,0,0,197.19764635900003,1515.8091077710001,0,0,0,0,0,0,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,32635.145513297117,{"$f":"IF(AC378=\"C\",AC394,0)","v":0},0,0,0,0,0,0,0,0,0,4899.796684762001,4284.1268040017758,4176.5023191116661,4404.7337945966638,3864.2477289852291,4076.737096588779,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,0,{"$f":"IF(BB378=\"C\",BB394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13465.064639849445,{"$f":"IF(CA378=\"C\",CA394,0)","v":0},0,0,0,0,0,0,197.19764635900003,1515.8091077710001,0,0,0,0,0,0,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0]
["  Vazio",157343.22491467139,0,{"$f":"IF(D378=\"V\",D394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5072.1808640790005,{"$f":"IF(AC378=\"V\",AC394,0)","v":0},0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34263.625364588843,{"$f":"IF(BB378=\"V\",BB394,0)","v":0},0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4396.3232503624749,3691.031531736056,3583.4070468459458,3811.6385223309435,3283.776848189937,3496.2662157934869,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,0,{"$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",190135.7067996086,4870.6287140881968,{"$f":"D392+D393-D394","v":0},{"$f":"E392+E393-E394","v":0},0,0,0,0,0,0,0,0,0,788.26901485410326,1158.2702701272128,788.7589952052158,1432.9228663871072,702.40756751455774,0,0,0,0,0,0,0,0,8650.8838798148936,0,0,0,0,0,0,0,0,0,0,0,1550.8076008432245,1920.808856116334,1551.297581194337,2179.242570266772,1448.7272713942225,0,0,0,0,0,0,0,0,12094.584892602164,0,0,0,0,0,0,0,0,0,0,503.47343439952601,2143.9028731089443,2513.9041283820543,2144.3928534600573,2759.713451062064,{"$f":"BQ392+BQ393-BQ394","v":2029.1981521895145},0,0,0,0,0,0,0,0,4870.628714088205,0,0,0,0,0,0,0,0,0,0,0,788.26901485410326,1158.2702701272128,788.7589952052158,1432.9228663871072,702.40756751455774,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B399=0,0,B399/B392)","v":0.13262941043470899},0.1019254024931858,0,0,0,0,0,0,0,0,0,0,0,0.13239464213993543,0.18632758841657088,0.1298362010685937,0.23252334637525263,0.12444184633334071,0,0,0,0,0,0,0,0,0.18103306023337734,0,0,0,0,0,{"$f":"IF(AH399=0,0,AH399/AH392)","v":0},0,0,0,0,0,0.26046770007765929,0.30899496533744275,0.25535630768529982,0.35363018267652074,0.25666337440480863,0,0,0,0,0,0,0,0,0.25309780431441803,0,0,0,0,0,0,0,0,0,0,0.1003175593719835,0.36008170855297772,{"$f":"IF(BN399=0,0,BN399/BN392)","v":0.40440448644204979},0.35298465486210695,0.44782438868861768,0.35950234068261649,0,0,0,0,0,0,0,0,0.10192540249318596,0,0,0,0,0,0,0,0,0,0,0,0.13239464213993543,0.18632758841657088,0.1298362010685937,0.23252334637525263,0.12444184633334071,0,0,0,{"$f":"IF(CT399=0,0,CT399/CT392)","v":0},0,0,0,0]
[]
["OCTOBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB407+4*BA407+19*C407+BZ407*4","v":5254668.4312418215},175155.63218032359,5608.8262232368434,5288.3218676233128,5288.3218676233128,5128.0696898165452,5128.0696898165452,5288.3218676233128,5448.5740454300776,5929.3307596188433,7051.0958234977488,8172.8610681451173,8653.6176015654219,8493.3654237586525,8333.1132459518849,8493.3654237586525,8333.1132459518849,8172.8610681451173,8172.8610681451173,8333.1132459518849,8974.1219571789534,9454.8784905992543,8974.1219571789534,8012.610547097046,7531.8523569180506,6890.8436456909803,159391.63483308215,5104.0318631455284,4812.3728995372139,4812.3728995372139,4666.5571762808031,4666.5571762808031,4812.3728995372139,4958.2023813413716,5395.6908267538456,6416.4971993829522,7437.303572012057,7874.7695060316773,7728.9625356203733,7583.1330538162165,7728.9625356203733,7583.1330538162165,7437.303572012057,7437.303572012057,7583.1330538162165,8166.4554603733332,8603.9394264453222,8166.4554603733332,7291.4740902078975,6853.9856447954253,6270.6649743327471,147130.5879405126,4711.4140275189493,4442.1599982618227,4442.1599982618227,4307.5857119694947,4307.5857119694947,4442.1599982618227,4576.8021981612656,4980.6376862343177,5922.9204917381085,6865.2032972418992,7269.0387853149514,7134.4269559572676,6999.815126599583,7134.4269559572676,6999.815126599583,6865.2032972418992,6865.2032972418992,6999.815126599583,7538.2624440303198,7942.0582823543482,7538.2624440303198,6730.5663367750494,6326.7559798111606,5788.3086623804256,175155.63218032359,5608.8262232368434,5288.3218676233128,5288.3218676233128,5128.0696898165452,5128.0696898165452,5288.3218676233128,5448.5740454300776,5929.3307596188433,7051.0958234977488,8172.8610681451173,8653.6176015654219,8493.3654237586525,8333.1132459518849,8493.3654237586525,8333.1132459518849,8172.8610681451173,8172.8610681451173,8333.1132459518849,8974.1219571789534,9454.8784905992543,8974.1219571789534,8012.610547097046,7531.8523569180506,7330.6847294584932]
["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":88536},{"$f":"SUM(D409:AA409)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC409:AZ409)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB409:BY409)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA409","v":2856},{"$f":"BB409","v":119},{"$f":"BC409","v":119},{"$f":"BD409","v":119},{"$f":"BE409","v":119},{"$f":"BF409","v":119},{"$f":"BG409","v":119},{"$f":"BH409","v":119},{"$f":"BI409","v":119},{"$f":"BJ409","v":119},{"$f":"BK409","v":119},{"$f":"BL409","v":119},{"$f":"BM409","v":119},{"$f":"BN409","v":119},{"$f":"BO409","v":119},{"$f":"BP409","v":119},{"$f":"BQ409","v":119},{"$f":"BR409","v":119},{"$f":"BS409","v":119},{"$f":"BT409","v":119},{"$f":"BU409","v":119},{"$f":"BV409","v":119},{"$f":"BW409","v":119},{"$f":"BX409","v":119},{"$f":"BY409","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B407:B409)","v":6136804.4312418215},203611.63218032359,5727.8262232368434,5407.3218676233128,5407.3218676233128,5247.0696898165452,5247.0696898165452,5407.3218676233128,5567.5740454300776,7648.3307596188433,8770.0958234977479,9891.8610681451173,10372.617601565422,10212.365423758652,10052.113245951885,10212.365423758652,10052.113245951885,9891.8610681451173,9891.8610681451173,10052.113245951885,10693.121957178953,11173.878490599254,10693.121957178953,9731.6105470970469,9250.8523569180506,7009.8436456909803,187847.63483308215,5223.0318631455284,4931.3728995372139,4931.3728995372139,4785.5571762808031,4785.5571762808031,{"$f":"SUM(AH407:AH409)","v":4931.3728995372139},5077.2023813413716,7114.6908267538456,8135.4971993829522,9156.303572012057,9593.7695060316764,9447.9625356203724,9302.1330538162165,9447.9625356203724,9302.1330538162165,9156.303572012057,9156.303572012057,9302.1330538162165,9885.4554603733341,10322.939426445322,9885.4554603733341,9010.4740902078975,8572.9856447954262,6389.6649743327471,175586.5879405126,4830.4140275189493,4561.1599982618227,4561.1599982618227,4426.5857119694947,4426.5857119694947,4561.1599982618227,4695.8021981612656,6699.6376862343177,7641.9204917381085,8584.2032972419001,8988.0387853149514,8853.4269559572676,{"$f":"SUM(BN407:BN409)","v":8718.8151265995839},8853.4269559572676,8718.8151265995839,8584.2032972419001,8584.2032972419001,8718.8151265995839,9257.2624440303189,9661.0582823543482,9257.2624440303189,8449.5663367750494,8045.7559798111606,5907.3086623804256,203611.63218032359,5727.8262232368434,5407.3218676233128,5407.3218676233128,5247.0696898165452,5247.0696898165452,5407.3218676233128,5567.5740454300776,7648.3307596188433,8770.0958234977479,9891.8610681451173,10372.617601565422,10212.365423758652,10052.113245951885,10212.365423758652,10052.113245951885,9891.8610681451173,9891.8610681451173,10052.113245951885,10693.121957178953,{"$f":"SUM(CT407:CT409)","v":11173.878490599254},10693.121957178953,9731.6105470970469,9250.8523569180506,7449.6847294584932]
[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":117740.81993166928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ410:AU410)","v":109000.64794126738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI410:BT410)","v":102202.76859075668}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB413+4*BA413+19*C413+BZ413*4","v":1414466.773913098},45627.960448809616,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1278.1051052847088,1917.1576579270643,2044.9647951706606,2300.5891895124769,2556.2102105694175,2556.2102105694175,2300.5891895124769,2811.8312316263582,2811.8312316263582,1789.3471473985926,2044.9647951706606,2556.2102105694175,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856,45627.960448809616,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1278.1051052847088,1917.1576579270643,2044.9647951706606,2300.5891895124769,2556.2102105694175,2556.2102105694175,2300.5891895124769,2811.8312316263582,2811.8312316263582,1789.3471473985926,2044.9647951706606,2556.2102105694175,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856,45627.960448809616,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1278.1051052847088,1917.1576579270643,2044.9647951706606,2300.5891895124769,2556.2102105694175,2556.2102105694175,2300.5891895124769,2811.8312316263582,2811.8312316263582,1789.3471473985926,2044.9647951706606,2556.2102105694175,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856,45627.960448809616,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1278.1051052847088,1917.1576579270643,2044.9647951706606,2300.5891895124769,2556.2102105694175,2556.2102105694175,2300.5891895124769,2811.8312316263582,2811.8312316263582,1789.3471473985926,2044.9647951706606,2556.2102105694175,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856]
["   PV",512810.74004120886,{"$f":"SUM(D414:AA414)","v":16542.28193681319},{"$f":"Inputs!$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$31*K425","v":15.331123203719361},{"$f":"Inputs!$E$43/Inputs!$E$31*L425","v":450.73502218934914},{"$f":"Inputs!$E$43/Inputs!$E$31*M425","v":1232.6223055790363},{"$f":"Inputs!$E$43/Inputs!$E$31*N425","v":1781.4765162721894},{"$f":"Inputs!$E$43/Inputs!$E$31*O425","v":2250.6088863060018},{"$f":"Inputs!$E$43/Inputs!$E$31*P425","v":2422.3174661876592},{"$f":"Inputs!$E$43/Inputs!$E$31*Q425","v":2262.8737848689775},{"$f":"Inputs!$E$43/Inputs!$E$31*R425","v":2360.9929733727818},{"$f":"Inputs!$E$43/Inputs!$E$31*S425","v":1897.9930526204569},{"$f":"Inputs!$E$43/Inputs!$E$31*T425","v":1321.5428201606085},{"$f":"Inputs!$E$43/Inputs!$E$31*U425","v":539.65553677092146},{"$f":"Inputs!$E$43/Inputs!$E$31*V425","v":6.1324492814877445},{"$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":16542.28193681319},{"$f":"D414","v":0},{"$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":15.331123203719361},{"$f":"L414","v":450.73502218934914},{"$f":"M414","v":1232.6223055790363},{"$f":"N414","v":1781.4765162721894},{"$f":"O414","v":2250.6088863060018},{"$f":"P414","v":2422.3174661876592},{"$f":"Q414","v":2262.8737848689775},{"$f":"R414","v":2360.9929733727818},{"$f":"S414","v":1897.9930526204569},{"$f":"T414","v":1321.5428201606085},{"$f":"U414","v":539.65553677092146},{"$f":"V414","v":6.1324492814877445},{"$f":"W414","v":0},{"$f":"X414","v":0},{"$f":"Y414","v":0},{"$f":"Z414","v":0},{"$f":"AA414","v":0},{"$f":"AB414","v":16542.28193681319},{"$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},{"$f":"AJ414","v":15.331123203719361},{"$f":"AK414","v":450.73502218934914},{"$f":"AL414","v":1232.6223055790363},{"$f":"AM414","v":1781.4765162721894},{"$f":"AN414","v":2250.6088863060018},{"$f":"AO414","v":2422.3174661876592},{"$f":"AP414","v":2262.8737848689775},{"$f":"AQ414","v":2360.9929733727818},{"$f":"AR414","v":1897.9930526204569},{"$f":"AS414","v":1321.5428201606085},{"$f":"AT414","v":539.65553677092146},{"$f":"AU414","v":6.1324492814877445},{"$f":"AV414","v":0},{"$f":"AW414","v":0},{"$f":"AX414","v":0},{"$f":"AY414","v":0},{"$f":"AZ414","v":0},{"$f":"BA414","v":16542.28193681319},{"$f":"BB414","v":0},{"$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":15.331123203719361},{"$f":"BJ414","v":450.73502218934914},{"$f":"BK414","v":1232.6223055790363},{"$f":"BL414","v":1781.4765162721894},{"$f":"BM414","v":2250.6088863060018},{"$f":"BN414","v":2422.3174661876592},{"$f":"BO414","v":2262.8737848689775},{"$f":"BP414","v":2360.9929733727818},{"$f":"BQ414","v":1897.9930526204569},{"$f":"BR414","v":1321.5428201606085},{"$f":"BS414","v":539.65553677092146},{"$f":"BT414","v":6.1324492814877445},{"$f":"BU414","v":0},{"$f":"BV414","v":0},{"$f":"BW414","v":0},{"$f":"BX414","v":0},{"$f":"BY414","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B413:B414)","v":1927277.513954307},62170.242385622805,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1293.4362284884282,2367.8926801164134,3277.5871007496971,4082.0657057846665,4806.8190968754188,4978.5276767570767,4563.4629743814548,5172.8242049991404,4709.8242842468153,3110.8899675592011,2584.6203319415822,2562.3426598509054,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856,62170.242385622805,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,{"$f":"SUM(AH413:AH414)","v":1022.3345470602204},1278.1051052847088,1293.4362284884282,2367.8926801164134,3277.5871007496971,4082.0657057846665,4806.8190968754188,4978.5276767570767,4563.4629743814548,5172.8242049991404,4709.8242842468153,3110.8899675592011,2584.6203319415822,2562.3426598509054,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856,62170.242385622805,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1293.4362284884282,2367.8926801164134,3277.5871007496971,4082.0657057846665,4806.8190968754188,{"$f":"SUM(BN413:BN414)","v":4978.5276767570767},4563.4629743814548,5172.8242049991404,4709.8242842468153,3110.8899675592011,2584.6203319415822,2562.3426598509054,2556.2102105694175,2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856,62170.242385622805,1278.1051052847088,1278.1051052847088,1278.1051052847088,1022.3345470602204,766.86306317082494,1022.3345470602204,1278.1051052847088,1293.4362284884282,2367.8926801164134,3277.5871007496971,4082.0657057846665,4806.8190968754188,4978.5276767570767,4563.4629743814548,5172.8242049991404,4709.8242842468153,3110.8899675592011,2584.6203319415822,2562.3426598509054,{"$f":"SUM(CT413:CT414)","v":2556.2102105694175},2300.5891895124769,2300.5891895124769,2044.9647951706606,1533.6435106768856]
[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":744000},{"$f":"SUM(D417:AA417)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC417:AZ417)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB417:BY417)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA417:CX417)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",{"$f":"4*AB418+4*BA418+19*C418+BZ418*4","v":-192727.75139543071},-6217.0242385622805,{"$f":"0.1*D415*-1","v":-127.81051052847089},-127.81051052847089,-127.81051052847089,-102.23345470602204,-76.686306317082497,-102.23345470602204,-127.81051052847089,-129.34362284884284,-236.78926801164135,-327.75871007496971,-408.20657057846665,-480.68190968754192,-497.8527676757077,-456.34629743814548,-517.28242049991411,-470.98242842468153,-311.08899675592011,-258.46203319415821,-256.23426598509053,-255.62102105694177,-230.0589189512477,-230.0589189512477,-204.49647951706606,-153.36435106768857,-6217.0242385622805,{"$f":"0.1*AC415*-1","v":-127.81051052847089},-127.81051052847089,-127.81051052847089,-102.23345470602204,-76.686306317082497,-102.23345470602204,-127.81051052847089,-129.34362284884284,-236.78926801164135,-327.75871007496971,-408.20657057846665,-480.68190968754192,-497.8527676757077,-456.34629743814548,-517.28242049991411,-470.98242842468153,-311.08899675592011,-258.46203319415821,-256.23426598509053,-255.62102105694177,-230.0589189512477,-230.0589189512477,-204.49647951706606,-153.36435106768857,-6217.0242385622805,{"$f":"0.1*BB415*-1","v":-127.81051052847089},-127.81051052847089,-127.81051052847089,-102.23345470602204,-76.686306317082497,-102.23345470602204,-127.81051052847089,-129.34362284884284,-236.78926801164135,-327.75871007496971,-408.20657057846665,-480.68190968754192,-497.8527676757077,-456.34629743814548,-517.28242049991411,-470.98242842468153,-311.08899675592011,-258.46203319415821,-256.23426598509053,-255.62102105694177,-230.0589189512477,-230.0589189512477,-204.49647951706606,-153.36435106768857,-6217.0242385622805,{"$f":"0.1*CA415*-1","v":-127.81051052847089},-127.81051052847089,-127.81051052847089,-102.23345470602204,-76.686306317082497,-102.23345470602204,-127.81051052847089,-129.34362284884284,-236.78926801164135,-327.75871007496971,-408.20657057846665,-480.68190968754192,-497.8527676757077,-456.34629743814548,-517.28242049991411,-470.98242842468153,-311.08899675592011,-258.46203319415821,-256.23426598509053,-255.62102105694177,-230.0589189512477,-230.0589189512477,-204.49647951706606,-153.36435106768857]
["Net Projected Demand (Surplus)",{"$f":"4*AB419+4*BA419+19*C419+BZ419*4","v":3658254.6686829454},{"$f":"C410-C415-C417-C418","v":123658.41403326306},3577.5316284806054,3257.0272728670748,3257.0272728670748,3326.9685974623467,3556.8929329628031,3487.2207752691143,3417.2794506738396,5484.2381539792577,5638.9924113929756,5942.0326774703899,5698.7584663592224,4886.2282365707752,4571.4383368705157,5105.2487468153431,4396.5714614526587,4653.0192123229835,6092.0600973418368,6725.954947204461,7387.0135633131385,7873.2893010867783,7622.591686617724,6661.0802765358176,6410.3840412644558,4629.5644860817829,107894.41668602162,3072.7372683892904,2781.0783047809759,2781.0783047809759,2865.4560839266051,3095.380419427061,3011.2718071830159,{"$f":"AI410-AI415-AI417-AI418","v":2926.9077865851336},4950.59822111426,5004.3937872781798,5206.4751813373296,4919.910370825477,4121.825348432495,3821.4581447348473,4340.845858677063,3646.5912693169903,3917.4617161899232,5356.5026012087765,5975.9747550687925,6579.3470665075192,7022.3502369328462,6814.9251898121047,5939.9438196466681,5732.5173291418314,4009.3858147235496,95633.369793452075,2680.1194327627113,2410.8654035055847,2410.8654035055847,2506.4846196152967,2736.4089551157526,2641.0589059076246,2545.5076034050276,4535.5450805947321,4510.8170796333361,4634.3749065671727,4314.179650108752,3527.2897687693908,3238.1402175182147,{"$f":"BO410-BO415-BO417-BO418","v":3746.3102790139583},3063.2733421003577,3345.3614414197664,4784.4023264386196,5392.6568278521599,5951.154050164504,6360.4690928418722,6186.7321734690895,5379.03606621382,5205.2876641575667,3527.0295027712282,123658.41403326306,3577.5316284806054,3257.0272728670748,3257.0272728670748,3326.9685974623467,3556.8929329628031,3487.2207752691143,3417.2794506738396,5484.2381539792577,5638.9924113929756,5942.0326774703899,5698.7584663592224,4886.2282365707752,4571.4383368705157,5105.2487468153431,4396.5714614526587,4653.0192123229835,6092.0600973418368,6725.954947204461,7387.0135633131385,7873.2893010867783,{"$f":"CU410-CU415-CU417-CU418","v":7622.591686617724},6661.0802765358176,6410.3840412644558,5069.4055698492957]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":1164777.8025},{"$f":"SUM(D425:AA425)","v":37573.477500000001},{"$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},{"$f":"'Hourly Production'!I24*1","v":34.822500000000005},{"$f":"'Hourly Production'!J24*1","v":1023.7815000000001},{"$f":"'Hourly Production'!K24*1","v":2799.7289999999998},{"$f":"'Hourly Production'!L24*1","v":4046.3744999999999},{"$f":"'Hourly Production'!M24*1","v":5111.9430000000002},{"$f":"'Hourly Production'!N24*1","v":5501.9550000000008},{"$f":"'Hourly Production'!O24*1","v":5139.8010000000004},{"$f":"'Hourly Production'!P24*1","v":5362.6650000000009},{"$f":"'Hourly Production'!Q24*1","v":4311.0255000000006},{"$f":"'Hourly Production'!R24*1","v":3001.6994999999997},{"$f":"'Hourly Production'!S24*1","v":1225.7520000000002},{"$f":"'Hourly Production'!T24*1","v":13.929000000000002},{"$f":"'Hourly Production'!U24*1","v":0},{"$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":37573.477500000001},{"$f":"D425","v":0},{"$f":"E425","v":0},0,0,0,0,0,34.822500000000005,1023.7815000000001,2799.7289999999998,4046.3744999999999,5111.9430000000002,5501.9550000000008,5139.8010000000004,5362.6650000000009,4311.0255000000006,3001.6994999999997,1225.7520000000002,13.929000000000002,0,0,0,{"$f":"Z425","v":0},{"$f":"AA425","v":0},{"$f":"SUM(BB425:BY425)","v":37573.477500000001},{"$f":"AC425","v":0},0,0,0,0,0,0,34.822500000000005,1023.7815000000001,2799.7289999999998,4046.3744999999999,5111.9430000000002,5501.9550000000008,5139.8010000000004,5362.6650000000009,4311.0255000000006,3001.6994999999997,1225.7520000000002,13.929000000000002,0,0,0,{"$f":"AY425","v":0},0,{"$f":"SUM(CA425:CX425)","v":37573.477500000001},{"$f":"BB425","v":0},0,0,0,0,0,0,34.822500000000005,1023.7815000000001,2799.7289999999998,4046.3744999999999,5111.9430000000002,5501.9550000000008,5139.8010000000004,5362.6650000000009,4311.0255000000006,3001.6994999999997,1225.7520000000002,13.929000000000002,0,0,0,0,0]
["AC Losses",{"$f":"4*AB426+4*BA426+19*C426+BZ426*4","v":-39618.752174234993},{"$f":"SUM(D426:AA426)","v":-1278.0242636849998},{"$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$51*K425*-1","v":-1.1844525149999998},{"$f":"Inputs!$E$51*L425*-1","v":-34.822903940999993},{"$f":"Inputs!$E$51*M425*-1","v":-95.22998220599996},{"$f":"Inputs!$E$51*N425*-1","v":-137.63338224299994},{"$f":"Inputs!$E$51*O425*-1","v":-173.87762920199995},{"$f":"Inputs!$E$51*P425*-1","v":-187.14349736999998},{"$f":"Inputs!$E$51*Q425*-1","v":-174.82519121399994},{"$f":"Inputs!$E$51*R425*-1","v":-182.40568730999996},{"$f":"Inputs!$E$51*S425*-1","v":-146.63522135699998},{"$f":"Inputs!$E$51*T425*-1","v":-102.09980679299996},{"$f":"Inputs!$E$51*U425*-1","v":-41.692728527999989},{"$f":"Inputs!$E$51*V425*-1","v":-0.47378100599999989},{"$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":-1278.0242636849998},{"$f":"Inputs!$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$51*AJ425*-1","v":-1.1844525149999998},{"$f":"Inputs!$E$51*AK425*-1","v":-34.822903940999993},{"$f":"Inputs!$E$51*AL425*-1","v":-95.22998220599996},{"$f":"Inputs!$E$51*AM425*-1","v":-137.63338224299994},{"$f":"Inputs!$E$51*AN425*-1","v":-173.87762920199995},{"$f":"Inputs!$E$51*AO425*-1","v":-187.14349736999998},{"$f":"Inputs!$E$51*AP425*-1","v":-174.82519121399994},{"$f":"Inputs!$E$51*AQ425*-1","v":-182.40568730999996},{"$f":"Inputs!$E$51*AR425*-1","v":-146.63522135699998},{"$f":"Inputs!$E$51*AS425*-1","v":-102.09980679299996},{"$f":"Inputs!$E$51*AT425*-1","v":-41.692728527999989},{"$f":"Inputs!$E$51*AU425*-1","v":-0.47378100599999989},{"$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":-1278.0242636849998},{"$f":"Inputs!$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$51*BI425*-1","v":-1.1844525149999998},{"$f":"Inputs!$E$51*BJ425*-1","v":-34.822903940999993},{"$f":"Inputs!$E$51*BK425*-1","v":-95.22998220599996},{"$f":"Inputs!$E$51*BL425*-1","v":-137.63338224299994},{"$f":"Inputs!$E$51*BM425*-1","v":-173.87762920199995},{"$f":"Inputs!$E$51*BN425*-1","v":-187.14349736999998},{"$f":"Inputs!$E$51*BO425*-1","v":-174.82519121399994},{"$f":"Inputs!$E$51*BP425*-1","v":-182.40568730999996},{"$f":"Inputs!$E$51*BQ425*-1","v":-146.63522135699998},{"$f":"Inputs!$E$51*BR425*-1","v":-102.09980679299996},{"$f":"Inputs!$E$51*BS425*-1","v":-41.692728527999989},{"$f":"Inputs!$E$51*BT425*-1","v":-0.47378100599999989},{"$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":-1278.0242636849998},{"$f":"Inputs!$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$51*CH425*-1","v":-1.1844525149999998},{"$f":"Inputs!$E$51*CI425*-1","v":-34.822903940999993},{"$f":"Inputs!$E$51*CJ425*-1","v":-95.22998220599996},{"$f":"Inputs!$E$51*CK425*-1","v":-137.63338224299994},{"$f":"Inputs!$E$51*CL425*-1","v":-173.87762920199995},{"$f":"Inputs!$E$51*CM425*-1","v":-187.14349736999998},{"$f":"Inputs!$E$51*CN425*-1","v":-174.82519121399994},{"$f":"Inputs!$E$51*CO425*-1","v":-182.40568730999996},{"$f":"Inputs!$E$51*CP425*-1","v":-146.63522135699998},{"$f":"Inputs!$E$51*CQ425*-1","v":-102.09980679299996},{"$f":"Inputs!$E$51*CR425*-1","v":-41.692728527999989},{"$f":"Inputs!$E$51*CS425*-1","v":-0.47378100599999989},{"$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":1125159.050325765},{"$f":"SUM(D427:AA427)","v":36295.453236314999},{"$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},{"$f":"K425+K426","v":33.638047485000008},{"$f":"L425+L426","v":988.958596059},{"$f":"M425+M426","v":2704.4990177939999},{"$f":"N425+N426","v":3908.7411177569998},{"$f":"O425+O426","v":4938.065370798},{"$f":"P425+P426","v":5314.8115026300011},{"$f":"Q425+Q426","v":4964.975808786},{"$f":"R425+R426","v":5180.259312690001},{"$f":"S425+S426","v":4164.3902786430008},{"$f":"T425+T426","v":2899.5996932069997},{"$f":"U425+U426","v":1184.0592714720001},{"$f":"V425+V426","v":13.455218994000003},{"$f":"W425+W426","v":0},{"$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":36295.453236314999},{"$f":"AC425+AC426","v":0},{"$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":33.638047485000008},{"$f":"AK425+AK426","v":988.958596059},{"$f":"AL425+AL426","v":2704.4990177939999},{"$f":"AM425+AM426","v":3908.7411177569998},{"$f":"AN425+AN426","v":4938.065370798},{"$f":"AO425+AO426","v":5314.8115026300011},{"$f":"AP425+AP426","v":4964.975808786},{"$f":"AQ425+AQ426","v":5180.259312690001},{"$f":"AR425+AR426","v":4164.3902786430008},{"$f":"AS425+AS426","v":2899.5996932069997},{"$f":"AT425+AT426","v":1184.0592714720001},{"$f":"AU425+AU426","v":13.455218994000003},{"$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},36295.453236314999,{"$f":"BB425+BB426","v":0},{"$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":33.638047485000008},{"$f":"BJ425+BJ426","v":988.958596059},{"$f":"BK425+BK426","v":2704.4990177939999},{"$f":"BL425+BL426","v":3908.7411177569998},{"$f":"BM425+BM426","v":4938.065370798},{"$f":"BN425+BN426","v":5314.8115026300011},{"$f":"BO425+BO426","v":4964.975808786},{"$f":"BP425+BP426","v":5180.259312690001},{"$f":"BQ425+BQ426","v":4164.3902786430008},{"$f":"BR425+BR426","v":2899.5996932069997},{"$f":"BS425+BS426","v":1184.0592714720001},{"$f":"BT425+BT426","v":13.455218994000003},{"$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},36295.453236314999,{"$f":"CA425+CA426","v":0},{"$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":33.638047485000008},{"$f":"CI425+CI426","v":988.958596059},{"$f":"CJ425+CJ426","v":2704.4990177939999},{"$f":"CK425+CK426","v":3908.7411177569998},{"$f":"CL425+CL426","v":4938.065370798},{"$f":"CM425+CM426","v":5314.8115026300011},{"$f":"CN425+CN426","v":4964.975808786},{"$f":"CO425+CO426","v":5180.259312690001},{"$f":"CP425+CP426","v":4164.3902786430008},{"$f":"CQ425+CQ426","v":2899.5996932069997},{"$f":"CR425+CR426","v":1184.0592714720001},{"$f":"CS425+CS426","v":13.455218994000003},{"$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",{"$f":"4*AB428+4*BA428+19*C428+BZ428*4","v":-38349.891260848999},{"$f":"SUM(D428:AA428)","v":-1237.093266479},{"$f":"IF(D427>Inputs!$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$81,K427)*-1","v":-33.638047485000008},{"$f":"IF(L427>Inputs!$E$81,Inputs!$E$81,L427)*-1","v":-119},{"$f":"IF(M427>Inputs!$E$81,Inputs!$E$81,M427)*-1","v":-119},{"$f":"IF(N427>Inputs!$E$81,Inputs!$E$81,N427)*-1","v":-119},{"$f":"IF(O427>Inputs!$E$81,Inputs!$E$81,O427)*-1","v":-119},{"$f":"IF(P427>Inputs!$E$81,Inputs!$E$81,P427)*-1","v":-119},{"$f":"IF(Q427>Inputs!$E$81,Inputs!$E$81,Q427)*-1","v":-119},{"$f":"IF(R427>Inputs!$E$81,Inputs!$E$81,R427)*-1","v":-119},{"$f":"IF(S427>Inputs!$E$81,Inputs!$E$81,S427)*-1","v":-119},{"$f":"IF(T427>Inputs!$E$81,Inputs!$E$81,T427)*-1","v":-119},{"$f":"IF(U427>Inputs!$E$81,Inputs!$E$81,U427)*-1","v":-119},{"$f":"IF(V427>Inputs!$E$81,Inputs!$E$81,V427)*-1","v":-13.455218994000003},{"$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":-1237.093266479},{"$f":"IF(AC427>Inputs!$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$81,AJ427)*-1","v":-33.638047485000008},{"$f":"IF(AK427>Inputs!$E$81,Inputs!$E$81,AK427)*-1","v":-119},{"$f":"IF(AL427>Inputs!$E$81,Inputs!$E$81,AL427)*-1","v":-119},{"$f":"IF(AM427>Inputs!$E$81,Inputs!$E$81,AM427)*-1","v":-119},{"$f":"IF(AN427>Inputs!$E$81,Inputs!$E$81,AN427)*-1","v":-119},{"$f":"IF(AO427>Inputs!$E$81,Inputs!$E$81,AO427)*-1","v":-119},{"$f":"IF(AP427>Inputs!$E$81,Inputs!$E$81,AP427)*-1","v":-119},{"$f":"IF(AQ427>Inputs!$E$81,Inputs!$E$81,AQ427)*-1","v":-119},{"$f":"IF(AR427>Inputs!$E$81,Inputs!$E$81,AR427)*-1","v":-119},{"$f":"IF(AS427>Inputs!$E$81,Inputs!$E$81,AS427)*-1","v":-119},{"$f":"IF(AT427>Inputs!$E$81,Inputs!$E$81,AT427)*-1","v":-119},{"$f":"IF(AU427>Inputs!$E$81,Inputs!$E$81,AU427)*-1","v":-13.455218994000003},{"$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":-1237.093266479},{"$f":"IF(BB427>Inputs!$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$81,BI427)*-1","v":-33.638047485000008},{"$f":"IF(BJ427>Inputs!$E$81,Inputs!$E$81,BJ427)*-1","v":-119},{"$f":"IF(BK427>Inputs!$E$81,Inputs!$E$81,BK427)*-1","v":-119},{"$f":"IF(BL427>Inputs!$E$81,Inputs!$E$81,BL427)*-1","v":-119},{"$f":"IF(BM427>Inputs!$E$81,Inputs!$E$81,BM427)*-1","v":-119},{"$f":"IF(BN427>Inputs!$E$81,Inputs!$E$81,BN427)*-1","v":-119},{"$f":"IF(BO427>Inputs!$E$81,Inputs!$E$81,BO427)*-1","v":-119},{"$f":"IF(BP427>Inputs!$E$81,Inputs!$E$81,BP427)*-1","v":-119},{"$f":"IF(BQ427>Inputs!$E$81,Inputs!$E$81,BQ427)*-1","v":-119},{"$f":"IF(BR427>Inputs!$E$81,Inputs!$E$81,BR427)*-1","v":-119},{"$f":"IF(BS427>Inputs!$E$81,Inputs!$E$81,BS427)*-1","v":-119},{"$f":"IF(BT427>Inputs!$E$81,Inputs!$E$81,BT427)*-1","v":-13.455218994000003},{"$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":-1237.093266479},{"$f":"IF(CA427>Inputs!$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$81,CH427)*-1","v":-33.638047485000008},{"$f":"IF(CI427>Inputs!$E$81,Inputs!$E$81,CI427)*-1","v":-119},{"$f":"IF(CJ427>Inputs!$E$81,Inputs!$E$81,CJ427)*-1","v":-119},{"$f":"IF(CK427>Inputs!$E$81,Inputs!$E$81,CK427)*-1","v":-119},{"$f":"IF(CL427>Inputs!$E$81,Inputs!$E$81,CL427)*-1","v":-119},{"$f":"IF(CM427>Inputs!$E$81,Inputs!$E$81,CM427)*-1","v":-119},{"$f":"IF(CN427>Inputs!$E$81,Inputs!$E$81,CN427)*-1","v":-119},{"$f":"IF(CO427>Inputs!$E$81,Inputs!$E$81,CO427)*-1","v":-119},{"$f":"IF(CP427>Inputs!$E$81,Inputs!$E$81,CP427)*-1","v":-119},{"$f":"IF(CQ427>Inputs!$E$81,Inputs!$E$81,CQ427)*-1","v":-119},{"$f":"IF(CR427>Inputs!$E$81,Inputs!$E$81,CR427)*-1","v":-119},{"$f":"IF(CS427>Inputs!$E$81,Inputs!$E$81,CS427)*-1","v":-13.455218994000003},{"$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":1086809.159064916},{"$f":"SUM(D429:AA429)","v":35058.359969835998},{"$f":"D427+D428","v":0},{"$f":"E427+E428","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,5195.8115026300011,4845.975808786,5061.259312690001,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,{"$f":"SUM(AC429:AZ429)","v":35058.359969835998},{"$f":"AC427+AC428","v":0},{"$f":"AD427+AD428","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,5195.8115026300011,4845.975808786,5061.259312690001,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,{"$f":"SUM(BB429:BY429)","v":35058.359969835998},{"$f":"BB427+BB428","v":0},{"$f":"BC427+BC428","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,5195.8115026300011,4845.975808786,5061.259312690001,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,{"$f":"SUM(CA429:CX429)","v":35058.359969835998},{"$f":"CA427+CA428","v":0},{"$f":"CB427+CB428","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,5195.8115026300011,4845.975808786,5061.259312690001,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB432+4*BA432+19*C432+BZ432*4","v":1012494.9670303052},{"$f":"SUM(D432:AA432)","v":33769.298952839177},{"$f":"IF(D419<0,0,IF(D419>D429,D429,D419))","v":0},{"$f":"IF(E419<0,0,IF(E419>E429,E429,E419))","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,{"$f":"SUM(AC432:AZ432)","v":30939.040033640318},{"$f":"IF(AC419<0,0,IF(AC419>AC429,AC429,AC419))","v":0},{"$f":"IF(AD419<0,0,IF(AD419>AD429,AD429,AD419))","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4121.825348432495,3821.4581447348473,4340.845858677063,3646.5912693169903,3917.4617161899232,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,{"$f":"SUM(BB432:BY432)","v":28011.23274511069},{"$f":"IF(BB419<0,0,IF(BB419>BB429,BB429,BB419))","v":0},0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,3527.2897687693908,3238.1402175182147,3746.3102790139583,3063.2733421003577,3345.3614414197664,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,{"$f":"SUM(CA432:CX432)","v":33769.298952839177},{"$f":"IF(CA419<0,0,IF(CA419>CA429,CA429,CA419))","v":0},{"$f":"IF(CB419<0,0,IF(CB419>CB429,CB429,CB419))","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B419-B432","v":2645759.7016526405},{"$f":"C419-C432","v":89889.115080423886},{"$f":"D419-D432","v":3577.5316284806054},{"$f":"E419-E432","v":3257.0272728670748},{"$f":"F419-F432","v":3257.0272728670748},{"$f":"G419-G432","v":3326.9685974623467},{"$f":"H419-H432","v":3556.8929329628031},{"$f":"I419-I432","v":3487.2207752691143},{"$f":"J419-J432","v":3417.2794506738396},{"$f":"K419-K432","v":5484.2381539792577},{"$f":"L419-L432","v":4769.0338153339753},{"$f":"M419-M432","v":3356.53365967639},{"$f":"N419-N432","v":1909.0173486022227},{"$f":"O419-O432","v":67.162865772775149},{"$f":"P419-P432","v":0},{"$f":"Q419-Q432","v":259.27293802934309},{"$f":"R419-R432","v":0},{"$f":"S419-S432","v":607.62893367998277},{"$f":"T419-T432","v":3311.4604041348371},{"$f":"U419-U432","v":5660.8956757324613},{"$f":"V419-V432","v":7387.0135633131385},{"$f":"W419-W432","v":7873.2893010867783},{"$f":"X419-X432","v":7622.591686617724},{"$f":"Y419-Y432","v":6661.0802765358176},{"$f":"Z419-Z432","v":6410.3840412644558},{"$f":"AA419-AA432","v":4629.5644860817829},{"$f":"AB419-AB432","v":76955.376652381296},{"$f":"AC419-AC432","v":3072.7372683892904},{"$f":"AD419-AD432","v":2781.0783047809759},{"$f":"AE419-AE432","v":2781.0783047809759},{"$f":"AF419-AF432","v":2865.4560839266051},{"$f":"AG419-AG432","v":3095.380419427061},{"$f":"AH419-AH432","v":3011.2718071830159},{"$f":"AI419-AI432","v":2926.9077865851336},{"$f":"AJ419-AJ432","v":4950.59822111426},{"$f":"AK419-AK432","v":4134.4351912191796},{"$f":"AL419-AL432","v":2620.9761635433297},{"$f":"AM419-AM432","v":1130.1692530684772},{"$f":"AN419-AN432","v":0},{"$f":"AO419-AO432","v":0},{"$f":"AP419-AP432","v":0},{"$f":"AQ419-AQ432","v":0},{"$f":"AR419-AR432","v":0},{"$f":"AS419-AS432","v":2575.9029080017767},{"$f":"AT419-AT432","v":4910.9154835967929},{"$f":"AU419-AU432","v":6579.3470665075192},{"$f":"AV419-AV432","v":7022.3502369328462},{"$f":"AW419-AW432","v":6814.9251898121047},{"$f":"AX419-AX432","v":5939.9438196466681},{"$f":"AY419-AY432","v":5732.5173291418314},{"$f":"AZ419-AZ432","v":4009.3858147235496},{"$f":"BA419-BA432","v":67622.137048341392},{"$f":"BB419-BB432","v":2680.1194327627113},{"$f":"BC419-BC432","v":2410.8654035055847},{"$f":"BD419-BD432","v":2410.8654035055847},{"$f":"BE419-BE432","v":2506.4846196152967},{"$f":"BF419-BF432","v":2736.4089551157526},{"$f":"BG419-BG432","v":2641.0589059076246},{"$f":"BH419-BH432","v":2545.5076034050276},{"$f":"BI419-BI432","v":4535.5450805947321},{"$f":"BJ419-BJ432","v":3640.8584835743359},{"$f":"BK419-BK432","v":2048.8758887731728},{"$f":"BL419-BL432","v":524.4385323517522},{"$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},{"$f":"BR419-BR432","v":2003.8026332316199},{"$f":"BS419-BS432","v":4327.5975563801603},{"$f":"BT419-BT432","v":5951.154050164504},{"$f":"BU419-BU432","v":6360.4690928418722},{"$f":"BV419-BV432","v":6186.7321734690895},{"$f":"BW419-BW432","v":5379.03606621382},{"$f":"BX419-BX432","v":5205.2876641575667},{"$f":"BY419-BY432","v":3527.0295027712282},{"$f":"BZ419-BZ432","v":89889.115080423886},{"$f":"CA419-CA432","v":3577.5316284806054},{"$f":"CB419-CB432","v":3257.0272728670748},{"$f":"CC419-CC432","v":3257.0272728670748},{"$f":"CD419-CD432","v":3326.9685974623467},{"$f":"CE419-CE432","v":3556.8929329628031},{"$f":"CF419-CF432","v":3487.2207752691143},{"$f":"CG419-CG432","v":3417.2794506738396},{"$f":"CH419-CH432","v":5484.2381539792577},{"$f":"CI419-CI432","v":4769.0338153339753},{"$f":"CJ419-CJ432","v":3356.53365967639},{"$f":"CK419-CK432","v":1909.0173486022227},{"$f":"CL419-CL432","v":67.162865772775149},{"$f":"CM419-CM432","v":0},{"$f":"CN419-CN432","v":259.27293802934309},{"$f":"CO419-CO432","v":0},{"$f":"CP419-CP432","v":607.62893367998277},{"$f":"CQ419-CQ432","v":3311.4604041348371},{"$f":"CR419-CR432","v":5660.8956757324613},{"$f":"CS419-CS432","v":7387.0135633131385},{"$f":"CT419-CT432","v":7873.2893010867783},{"$f":"CU419-CU432","v":7622.591686617724},{"$f":"CV419-CV432","v":6661.0802765358176},{"$f":"CW419-CW432","v":6410.3840412644558},{"$f":"CX419-CX432","v":5069.4055698492957}]
[]
["Summary"]
["Produced",{"$f":"B427","v":1125159.050325765},{"$f":"SUM(D436:AA436)","v":36295.453236314999},{"$f":"D427","v":0},0,0,0,0,0,0,33.638047485000008,988.958596059,2704.4990177939999,3908.7411177569998,4938.065370798,5314.8115026300011,4964.975808786,5180.259312690001,4164.3902786430008,2899.5996932069997,1184.0592714720001,13.455218994000003,0,0,0,0,0,36295.453236314999,0,0,0,0,0,0,0,{"$f":"AJ427","v":33.638047485000008},988.958596059,2704.4990177939999,3908.7411177569998,4938.065370798,5314.8115026300011,4964.975808786,5180.259312690001,4164.3902786430008,2899.5996932069997,1184.0592714720001,13.455218994000003,0,0,0,0,0,36295.453236314999,0,0,0,0,0,0,0,33.638047485000008,988.958596059,2704.4990177939999,3908.7411177569998,4938.065370798,5314.8115026300011,4964.975808786,{"$f":"BP427","v":5180.259312690001},4164.3902786430008,2899.5996932069997,1184.0592714720001,13.455218994000003,0,0,0,0,0,36295.453236314999,0,0,0,0,0,0,0,33.638047485000008,988.958596059,2704.4990177939999,3908.7411177569998,4938.065370798,5314.8115026300011,4964.975808786,5180.259312690001,4164.3902786430008,2899.5996932069997,1184.0592714720001,13.455218994000003,0,0,0,0,0]
["Used",{"$f":"B428","v":-38349.891260848999},{"$f":"C428","v":-1237.093266479},{"$f":"D428","v":0},0,0,0,0,0,0,-33.638047485000008,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-13.455218994000003,0,0,0,0,0,-1237.093266479,0,0,0,0,0,0,0,-33.638047485000008,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-13.455218994000003,0,0,0,0,0,-1237.093266479,0,0,0,0,0,0,0,-33.638047485000008,-119,-119,-119,-119,-119,-119,{"$f":"BP428","v":-119},-119,-119,-119,-13.455218994000003,0,0,0,0,0,-1237.093266479,0,0,0,0,0,0,0,-33.638047485000008,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,-13.455218994000003,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB438+4*BA438+19*C438+BZ438*4","v":1012494.9670303052},{"$f":"SUM(D438:AA438)","v":33769.298952839177},{"$f":"D432","v":0},{"$f":"E432","v":0},0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,30939.040033640318,0,0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4121.825348432495,3821.4581447348473,4340.845858677063,3646.5912693169903,3917.4617161899232,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,28011.23274511069,0,0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,3527.2897687693908,3238.1402175182147,3746.3102790139583,3063.2733421003577,{"$f":"BQ432","v":3345.3614414197664},2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,33769.298952839177,0,0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0]
["  Ponta",575190.695609538,{"$f":"SUM(D439:AA439)","v":25008.291113458174},{"$f":"IF(D422=\"P\",D438,0)","v":0},0,0,0,0,0,0,0,0,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,0,0,0,0,0,0,0,0,0,{"$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":25008.291113458174},{"$f":"IF(CA422=\"P\",CA438,0)","v":0},0,0,0,0,0,0,0,0,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,0,0,0,0,0,0,0,0,0]
["  Cheia",311437.50998491229,8761.0078393810018,{"$f":"IF(D422=\"C\",D438,0)","v":0},0,0,0,0,0,0,0,869.958596059,0,0,0,0,0,0,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,27483.582419787319,{"$f":"IF(AC422=\"C\",AC438,0)","v":0},0,0,0,0,0,0,0,0,0,3789.7411177569998,4121.825348432495,3821.4581447348473,4340.845858677063,3646.5912693169903,3917.4617161899232,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,0,{"$f":"IF(BB422=\"C\",BB438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8761.0078393810018,{"$f":"IF(CA422=\"C\",CA438,0)","v":0},0,0,0,0,0,0,0,869.958596059,0,0,0,0,0,0,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0]
["  Vazio",125866.76143585476,0,{"$f":"IF(D422=\"V\",D438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3455.4576138530001,{"$f":"IF(AC422=\"V\",AC438,0)","v":0},0,0,0,0,0,0,0,869.958596059,2585.4990177939999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28011.23274511069,{"$f":"IF(BB422=\"V\",BB438,0)","v":0},0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,3527.2897687693908,3238.1402175182147,3746.3102790139583,3063.2733421003577,3345.3614414197664,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,0,{"$f":"IF(CA422=\"V\",CA438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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,{"$f":"IF(CA422=\"SV\",CA438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",74314.192034610955,1289.0610169968277,{"$f":"D436+D437-D438","v":0},{"$f":"E436+E437-E438","v":0},0,0,0,0,0,0,0,0,0,0,624.37316575948535,0,664.68785123734233,0,0,0,0,0,0,0,0,0,4119.3199361956795,0,0,0,0,0,0,0,0,0,0,0,697.24002236550496,1374.3533578951537,505.12995010893701,1414.6680433730107,127.92856245307757,0,0,0,0,0,0,0,0,7047.1272247253073,0,0,0,0,0,0,0,0,0,0,0,1291.7756020286092,1957.6712851117863,1099.6655297720417,1997.9859705896433,{"$f":"BQ436+BQ437-BQ438","v":700.0288372232344},0,0,0,0,0,0,0,0,1289.0610169968204,0,0,0,0,0,0,0,0,0,0,0,0,624.37316575948535,0,664.68785123734233,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B443=0,0,B443/B436)","v":6.60477218870478E-2},3.5515771317247868E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.1174779510901785,0,0.12831169466923534,0,0,0,0,0,0,0,0,0,0.11349410377590054,0,0,0,0,0,{"$f":"IF(AH443=0,0,AH443/AH436)","v":0},0,0,0,0,0,0.14119700125655277,0.25858929469371844,0.10173865282788713,0.27308826797676333,3.0719638144665946E-2,0,0,0,0,0,0,0,0,0.19416005577454493,0,0,0,0,0,0,0,0,0,0,0,0.26159548426955231,{"$f":"IF(BN443=0,0,BN443/BN436)","v":0.36834256194091641},0.22148456953729329,0.38569226943817425,0.16809875885392381,0,0,0,0,0,0,0,0,3.5515771317247674E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.1174779510901785,0,0.12831169466923534,0,0,0,0,{"$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)",{"$f":"5*AB451+5*BA451+16*C451+BZ451*4","v":4997391.8181839865},173822.34620655089,5566.1156507451014,5248.0759391101692,5248.0759391101692,5089.0364885677382,5089.0364885677382,5248.0759391101692,5407.1012691032211,5884.1586110065527,6997.4251717806383,8110.6519036548325,8587.7490744580555,8428.7166841903163,8269.6842939225735,8428.7166841903163,8269.6842939225735,8110.6519036548325,8110.6519036548325,8269.6842939225735,8905.8138549935393,9382.9267988954143,8905.8138549935393,7951.5840408991753,7474.5223425838649,6838.3927815128955,158178.26039645582,5065.1793087308633,4775.7248048639021,4775.7248048639021,4631.0232045966422,4631.0232045966422,4775.7248048639021,4920.4621548839323,5354.6305639712755,6367.6569063203806,7380.693232325897,7814.816796695156,7670.1321826131862,7525.4127074695434,7670.1321826131862,7525.4127074695434,7380.693232325897,7380.693232325897,7525.4127074695434,8104.2680519355727,8538.4490334750571,8104.2680519355727,7235.9737571822534,6801.815331751317,6222.937431176736,146010.71841413778,4675.552273871609,4408.3778582218029,4408.3778582218029,4274.7884628496631,4274.7884628496631,4408.3778582218029,4541.9650660467059,4942.7046684108291,5877.8371442957377,6812.9408640401298,7213.7092225447668,7080.1220147198655,6946.5348068949625,7080.1220147198655,6946.5348068949625,6812.9408640401298,6812.9408640401298,6946.5348068949625,7480.8570696013294,7881.6452616692832,7480.8570696013294,6679.3603912451545,6278.5987677704443,5744.2499364708328,173822.34620655089,5566.1156507451014,5248.0759391101692,5248.0759391101692,5089.0364885677382,5089.0364885677382,5248.0759391101692,5407.1012691032211,5884.1586110065527,6997.4251717806383,8110.6519036548325,8587.7490744580555,8428.7166841903163,8269.6842939225735,8428.7166841903163,8269.6842939225735,8110.6519036548325,8110.6519036548325,8269.6842939225735,8905.8138549935393,9382.9267988954143,8905.8138549935393,7951.5840408991753,7474.5223425838649,7274.8859377796762]
["Electric Boat Demand",{"$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",{"$f":"5*AB453+5*BA453+16*C453+BZ453*4","v":85680},{"$f":"SUM(D453:AA453)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC453:AZ453)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB453:BY453)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA453","v":2856},{"$f":"BB453","v":119},{"$f":"BC453","v":119},{"$f":"BD453","v":119},{"$f":"BE453","v":119},{"$f":"BF453","v":119},{"$f":"BG453","v":119},{"$f":"BH453","v":119},{"$f":"BI453","v":119},{"$f":"BJ453","v":119},{"$f":"BK453","v":119},{"$f":"BL453","v":119},{"$f":"BM453","v":119},{"$f":"BN453","v":119},{"$f":"BO453","v":119},{"$f":"BP453","v":119},{"$f":"BQ453","v":119},{"$f":"BR453","v":119},{"$f":"BS453","v":119},{"$f":"BT453","v":119},{"$f":"BU453","v":119},{"$f":"BV453","v":119},{"$f":"BW453","v":119},{"$f":"BX453","v":119},{"$f":"BY453","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B451:B453)","v":5851071.8181839865},202278.34620655089,5685.1156507451014,5367.0759391101692,5367.0759391101692,5208.0364885677382,5208.0364885677382,5367.0759391101692,5526.1012691032211,7603.1586110065527,8716.4251717806383,9829.6519036548325,10306.749074458055,10147.716684190316,9988.6842939225735,10147.716684190316,9988.6842939225735,9829.6519036548325,9829.6519036548325,9988.6842939225735,10624.813854993539,11101.926798895414,10624.813854993539,9670.5840408991753,9193.5223425838649,6957.3927815128955,186634.26039645582,5184.1793087308633,4894.7248048639021,4894.7248048639021,4750.0232045966422,4750.0232045966422,{"$f":"SUM(AH451:AH453)","v":4894.7248048639021},5039.4621548839323,7073.6305639712755,8086.6569063203806,9099.693232325897,9533.8167966951551,9389.1321826131862,9244.4127074695425,9389.1321826131862,9244.4127074695425,9099.693232325897,9099.693232325897,9244.4127074695425,9823.2680519355727,10257.449033475057,9823.2680519355727,8954.9737571822534,8520.815331751317,6341.937431176736,174466.71841413778,4794.552273871609,4527.3778582218029,4527.3778582218029,4393.7884628496631,4393.7884628496631,4527.3778582218029,4660.9650660467059,6661.7046684108291,7596.8371442957377,8531.9408640401307,8932.7092225447668,8799.1220147198655,{"$f":"SUM(BN451:BN453)","v":8665.5348068949625},8799.1220147198655,8665.5348068949625,8531.9408640401307,8531.9408640401307,8665.5348068949625,9199.8570696013303,9600.6452616692841,9199.8570696013303,8398.3603912451545,7997.5987677704443,5863.2499364708328,202278.34620655089,5685.1156507451014,5367.0759391101692,5367.0759391101692,5208.0364885677382,5208.0364885677382,5367.0759391101692,5526.1012691032211,7603.1586110065527,8716.4251717806383,9829.6519036548325,10306.749074458055,10147.716684190316,9988.6842939225735,10147.716684190316,9988.6842939225735,9829.6519036548325,9829.6519036548325,9988.6842939225735,10624.813854993539,{"$f":"SUM(CT451:CT453)","v":11101.926798895414},10624.813854993539,9670.5840408991753,9193.5223425838649,7393.8859377796762]
[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":98773.61620735153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK454:AT454)","v":91431.05588762823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ454:BS454)","v":85720.217409085526}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB457+5*BA457+16*C457+BZ457*4","v":1316031.2570883292},43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708]
["   PV",407501.25475486065,{"$f":"SUM(D458:AA458)","v":13583.375158495353},{"$f":"Inputs!$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$31*L469","v":196.23837700760782},{"$f":"Inputs!$E$43/Inputs!$E$31*M469","v":873.8740226120035},{"$f":"Inputs!$E$43/Inputs!$E$31*N469","v":1438.0593565088759},{"$f":"Inputs!$E$43/Inputs!$E$31*O469","v":1901.0592772612008},{"$f":"Inputs!$E$43/Inputs!$E$31*P469","v":2167.8208210059174},{"$f":"Inputs!$E$43/Inputs!$E$31*Q469","v":2097.2976542688079},{"$f":"Inputs!$E$43/Inputs!$E$31*R469","v":1971.5824439983094},{"$f":"Inputs!$E$43/Inputs!$E$31*S469","v":1735.4831466610315},{"$f":"Inputs!$E$43/Inputs!$E$31*T469","v":984.25810967878272},{"$f":"Inputs!$E$43/Inputs!$E$31*U469","v":217.70194949281489},{"$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":13583.375158495353},{"$f":"D458","v":0},{"$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},{"$f":"L458","v":196.23837700760782},{"$f":"M458","v":873.8740226120035},{"$f":"N458","v":1438.0593565088759},{"$f":"O458","v":1901.0592772612008},{"$f":"P458","v":2167.8208210059174},{"$f":"Q458","v":2097.2976542688079},{"$f":"R458","v":1971.5824439983094},{"$f":"S458","v":1735.4831466610315},{"$f":"T458","v":984.25810967878272},{"$f":"U458","v":217.70194949281489},{"$f":"V458","v":0},{"$f":"W458","v":0},{"$f":"X458","v":0},{"$f":"Y458","v":0},{"$f":"Z458","v":0},{"$f":"AA458","v":0},{"$f":"AB458","v":13583.375158495353},{"$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":196.23837700760782},{"$f":"AL458","v":873.8740226120035},{"$f":"AM458","v":1438.0593565088759},{"$f":"AN458","v":1901.0592772612008},{"$f":"AO458","v":2167.8208210059174},{"$f":"AP458","v":2097.2976542688079},{"$f":"AQ458","v":1971.5824439983094},{"$f":"AR458","v":1735.4831466610315},{"$f":"AS458","v":984.25810967878272},{"$f":"AT458","v":217.70194949281489},{"$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":13583.375158495353},{"$f":"BB458","v":0},{"$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},{"$f":"BJ458","v":196.23837700760782},{"$f":"BK458","v":873.8740226120035},{"$f":"BL458","v":1438.0593565088759},{"$f":"BM458","v":1901.0592772612008},{"$f":"BN458","v":2167.8208210059174},{"$f":"BO458","v":2097.2976542688079},{"$f":"BP458","v":1971.5824439983094},{"$f":"BQ458","v":1735.4831466610315},{"$f":"BR458","v":984.25810967878272},{"$f":"BS458","v":217.70194949281489},{"$f":"BT458","v":0},{"$f":"BU458","v":0},{"$f":"BV458","v":0},{"$f":"BW458","v":0},{"$f":"BX458","v":0},{"$f":"BY458","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B457:B458)","v":1723532.5118431898},57451.083728106329,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,2039.4269599437851,2839.9805310641091,3649.8856560322884,4358.6440545094356,4625.4055982541522,4309.1239537922211,4674.9256989713676,4438.82640163409,2704.5674537525474,2183.8084579449205,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,57451.083728106329,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,{"$f":"SUM(AH457:AH458)","v":982.90540370094163},1228.7923886241174,1228.7923886241174,2039.4269599437851,2839.9805310641091,3649.8856560322884,4358.6440545094356,4625.4055982541522,4309.1239537922211,4674.9256989713676,4438.82640163409,2704.5674537525474,2183.8084579449205,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,57451.083728106329,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,2039.4269599437851,2839.9805310641091,3649.8856560322884,4358.6440545094356,{"$f":"SUM(BN457:BN458)","v":4625.4055982541522},4309.1239537922211,4674.9256989713676,4438.82640163409,2704.5674537525474,2183.8084579449205,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,57451.083728106329,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,2039.4269599437851,2839.9805310641091,3649.8856560322884,4358.6440545094356,4625.4055982541522,4309.1239537922211,4674.9256989713676,4438.82640163409,2704.5674537525474,2183.8084579449205,2457.5847772482348,{"$f":"SUM(CT457:CT458)","v":2457.5847772482348},2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708]
[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":720000},{"$f":"SUM(D461:AA461)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC461:AZ461)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB461:BY461)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA461:CX461)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",-172353.25118431897,-5745.1083728106314,{"$f":"0.1*D459*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-203.94269599437851,-283.99805310641091,-364.98856560322884,-435.86440545094359,-462.54055982541524,-430.91239537922212,-467.49256989713678,-443.88264016340901,-270.45674537525474,-218.38084579449207,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-5745.1083728106314,{"$f":"0.1*AC459*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-203.94269599437851,-283.99805310641091,-364.98856560322884,-435.86440545094359,-462.54055982541524,-430.91239537922212,-467.49256989713678,-443.88264016340901,-270.45674537525474,-218.38084579449207,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-5745.1083728106314,{"$f":"0.1*BB459*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-203.94269599437851,-283.99805310641091,-364.98856560322884,-435.86440545094359,-462.54055982541524,-430.91239537922212,-467.49256989713678,-443.88264016340901,-270.45674537525474,-218.38084579449207,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-5745.1083728106314,{"$f":"0.1*CA459*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-203.94269599437851,-283.99805310641091,-364.98856560322884,-435.86440545094359,-462.54055982541524,-430.91239537922212,-467.49256989713678,-443.88264016340901,-270.45674537525474,-218.38084579449207,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709]
["Net Projected Demand (Surplus)",3623348.271127623,{"$f":"C454-C459-C461-C462","v":126572.37085125518},3579.202500983396,3261.1627893484638,3261.1627893484638,3323.4216252368906,3544.4885987107145,3482.4610757793216,3420.1881193415156,5497.2454612448473,5880.9409078312319,6273.6694256971341,6021.8519840289955,5224.9370351318239,4825.8192554938369,5269.5051257773175,4781.2511648483423,4834.7081421841513,6395.5411952775394,7023.2566817721454,7412.9875554701284,7890.1004993720017,7634.1701854224675,6679.9403713281035,6424.0264849769701,4630.3318766493321,110928.28504116012,3078.2661589691579,2788.8116551021967,2788.8116551021967,2865.4083412657947,3086.4753147396191,3010.1099415330546,{"$f":"AI454-AI459-AI461-AI462","v":2933.5490051222268},4967.7174142095701,5251.1726423709742,5543.7107543681986,5248.9197062660951,4466.3525335546938,4081.5476690408054,4510.9206242001874,4036.9795783953118,4104.7494708552158,5665.5825239486039,6278.9850953191144,6611.4417524121618,7045.6227339516463,6832.6243823645009,5964.3300876111816,5751.3194741444222,4014.8765263131718,98760.743058842083,2688.6391241099036,2421.4647084600974,2421.4647084600974,2509.1735995188155,2730.24057299264,2642.7629948909553,2555.0519162850005,4555.7915186491227,4761.3528803463314,4975.9583860824323,4647.8121321157068,3876.3423656613736,3502.6697684662254,{"$f":"BO454-BO459-BO461-BO462","v":3920.9104563068668},3458.1016778207318,3536.9971025694499,5097.8301556628376,5700.1071947445344,5988.0307700779194,6388.8189621458732,6209.2134000302585,5407.7167216740827,5228.1029101635486,3536.1890316072695,126572.37085125518,3579.202500983396,3261.1627893484638,3261.1627893484638,3323.4216252368906,3544.4885987107145,3482.4610757793216,3420.1881193415156,5497.2454612448473,5880.9409078312319,6273.6694256971341,6021.8519840289955,5224.9370351318239,4825.8192554938369,5269.5051257773175,4781.2511648483423,4834.7081421841513,6395.5411952775394,7023.2566817721454,7412.9875554701284,7890.1004993720017,{"$f":"CU454-CU459-CU461-CU462","v":7634.1701854224675},6679.9403713281035,6424.0264849769701,5066.8250329161128]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":925582.05000000016},{"$f":"SUM(D469:AA469)","v":30852.735000000004},{"$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":445.72800000000007},{"$f":"'Hourly Production'!K25*1","v":1984.8825000000002},{"$f":"'Hourly Production'!L25*1","v":3266.3505000000005},{"$f":"'Hourly Production'!M25*1","v":4317.9900000000007},{"$f":"'Hourly Production'!N25*1","v":4923.9015000000009},{"$f":"'Hourly Production'!O25*1","v":4763.7179999999998},{"$f":"'Hourly Production'!P25*1","v":4478.1734999999999},{"$f":"'Hourly Production'!Q25*1","v":3941.9070000000002},{"$f":"'Hourly Production'!R25*1","v":2235.6044999999999},{"$f":"'Hourly Production'!S25*1","v":494.47950000000003},{"$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":30852.735000000004},{"$f":"D469","v":0},{"$f":"E469","v":0},0,0,0,0,0,0,445.72800000000007,1984.8825000000002,3266.3505000000005,4317.9900000000007,4923.9015000000009,4763.7179999999998,4478.1734999999999,3941.9070000000002,2235.6044999999999,494.47950000000003,0,0,0,0,{"$f":"Z469","v":0},{"$f":"AA469","v":0},{"$f":"SUM(BB469:BY469)","v":30852.735000000004},{"$f":"AC469","v":0},0,0,0,0,0,0,0,445.72800000000007,1984.8825000000002,3266.3505000000005,4317.9900000000007,4923.9015000000009,4763.7179999999998,4478.1734999999999,3941.9070000000002,2235.6044999999999,494.47950000000003,0,0,0,0,{"$f":"AY469","v":0},0,{"$f":"SUM(CA469:CX469)","v":30852.735000000004},{"$f":"BB469","v":0},0,0,0,0,0,0,0,445.72800000000007,1984.8825000000002,3266.3505000000005,4317.9900000000007,4923.9015000000009,4763.7179999999998,4478.1734999999999,3941.9070000000002,2235.6044999999999,494.47950000000003,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB470+4*BA470+18*C470+BZ470*4","v":-31482.747848699997},{"$f":"SUM(D470:AA470)","v":-1049.4249282899998},{"$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$51*L469*-1","v":-15.160992191999997},{"$f":"Inputs!$E$51*M469*-1","v":-67.51379335499999},{"$f":"Inputs!$E$51*N469*-1","v":-111.10164590699998},{"$f":"Inputs!$E$51*O469*-1","v":-146.87211185999996},{"$f":"Inputs!$E$51*P469*-1","v":-167.48158562099997},{"$f":"Inputs!$E$51*Q469*-1","v":-162.03310405199994},{"$f":"Inputs!$E$51*R469*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*S469*-1","v":-134.08002469799996},{"$f":"Inputs!$E$51*T469*-1","v":-76.041851462999972},{"$f":"Inputs!$E$51*U469*-1","v":-16.819225712999994},{"$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":-1049.4249282899998},{"$f":"Inputs!$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$51*AK469*-1","v":-15.160992191999997},{"$f":"Inputs!$E$51*AL469*-1","v":-67.51379335499999},{"$f":"Inputs!$E$51*AM469*-1","v":-111.10164590699998},{"$f":"Inputs!$E$51*AN469*-1","v":-146.87211185999996},{"$f":"Inputs!$E$51*AO469*-1","v":-167.48158562099997},{"$f":"Inputs!$E$51*AP469*-1","v":-162.03310405199994},{"$f":"Inputs!$E$51*AQ469*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*AR469*-1","v":-134.08002469799996},{"$f":"Inputs!$E$51*AS469*-1","v":-76.041851462999972},{"$f":"Inputs!$E$51*AT469*-1","v":-16.819225712999994},{"$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":-1049.4249282899998},{"$f":"Inputs!$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$51*BJ469*-1","v":-15.160992191999997},{"$f":"Inputs!$E$51*BK469*-1","v":-67.51379335499999},{"$f":"Inputs!$E$51*BL469*-1","v":-111.10164590699998},{"$f":"Inputs!$E$51*BM469*-1","v":-146.87211185999996},{"$f":"Inputs!$E$51*BN469*-1","v":-167.48158562099997},{"$f":"Inputs!$E$51*BO469*-1","v":-162.03310405199994},{"$f":"Inputs!$E$51*BP469*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*BQ469*-1","v":-134.08002469799996},{"$f":"Inputs!$E$51*BR469*-1","v":-76.041851462999972},{"$f":"Inputs!$E$51*BS469*-1","v":-16.819225712999994},{"$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":-1049.4249282899998},{"$f":"Inputs!$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$51*CI469*-1","v":-15.160992191999997},{"$f":"Inputs!$E$51*CJ469*-1","v":-67.51379335499999},{"$f":"Inputs!$E$51*CK469*-1","v":-111.10164590699998},{"$f":"Inputs!$E$51*CL469*-1","v":-146.87211185999996},{"$f":"Inputs!$E$51*CM469*-1","v":-167.48158562099997},{"$f":"Inputs!$E$51*CN469*-1","v":-162.03310405199994},{"$f":"Inputs!$E$51*CO469*-1","v":-152.32059342899996},{"$f":"Inputs!$E$51*CP469*-1","v":-134.08002469799996},{"$f":"Inputs!$E$51*CQ469*-1","v":-76.041851462999972},{"$f":"Inputs!$E$51*CR469*-1","v":-16.819225712999994},{"$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":894099.30215130013},{"$f":"SUM(D471:AA471)","v":29803.310071710006},{"$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":430.56700780800008},{"$f":"M469+M470","v":1917.3687066450002},{"$f":"N469+N470","v":3155.2488540930003},{"$f":"O469+O470","v":4171.117888140001},{"$f":"P469+P470","v":4756.4199143790011},{"$f":"Q469+Q470","v":4601.6848959480003},{"$f":"R469+R470","v":4325.8529065709999},{"$f":"S469+S470","v":3807.8269753020004},{"$f":"T469+T470","v":2159.5626485369999},{"$f":"U469+U470","v":477.66027428700005},{"$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":29803.310071710006},{"$f":"AC469+AC470","v":0},{"$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},{"$f":"AK469+AK470","v":430.56700780800008},{"$f":"AL469+AL470","v":1917.3687066450002},{"$f":"AM469+AM470","v":3155.2488540930003},{"$f":"AN469+AN470","v":4171.117888140001},{"$f":"AO469+AO470","v":4756.4199143790011},{"$f":"AP469+AP470","v":4601.6848959480003},{"$f":"AQ469+AQ470","v":4325.8529065709999},{"$f":"AR469+AR470","v":3807.8269753020004},{"$f":"AS469+AS470","v":2159.5626485369999},{"$f":"AT469+AT470","v":477.66027428700005},{"$f":"AU469+AU470","v":0},{"$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},29803.310071710006,{"$f":"BB469+BB470","v":0},{"$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},{"$f":"BJ469+BJ470","v":430.56700780800008},{"$f":"BK469+BK470","v":1917.3687066450002},{"$f":"BL469+BL470","v":3155.2488540930003},{"$f":"BM469+BM470","v":4171.117888140001},{"$f":"BN469+BN470","v":4756.4199143790011},{"$f":"BO469+BO470","v":4601.6848959480003},{"$f":"BP469+BP470","v":4325.8529065709999},{"$f":"BQ469+BQ470","v":3807.8269753020004},{"$f":"BR469+BR470","v":2159.5626485369999},{"$f":"BS469+BS470","v":477.66027428700005},{"$f":"BT469+BT470","v":0},{"$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},29803.310071710006,{"$f":"CA469+CA470","v":0},{"$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},{"$f":"CI469+CI470","v":430.56700780800008},{"$f":"CJ469+CJ470","v":1917.3687066450002},{"$f":"CK469+CK470","v":3155.2488540930003},{"$f":"CL469+CL470","v":4171.117888140001},{"$f":"CM469+CM470","v":4756.4199143790011},{"$f":"CN469+CN470","v":4601.6848959480003},{"$f":"CO469+CO470","v":4325.8529065709999},{"$f":"CP469+CP470","v":3807.8269753020004},{"$f":"CQ469+CQ470","v":2159.5626485369999},{"$f":"CR469+CR470","v":477.66027428700005},{"$f":"CS469+CS470","v":0},{"$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",-35700,{"$f":"SUM(D472:AA472)","v":-1190},{"$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$81,L471)*-1","v":-119},{"$f":"IF(M471>Inputs!$E$81,Inputs!$E$81,M471)*-1","v":-119},{"$f":"IF(N471>Inputs!$E$81,Inputs!$E$81,N471)*-1","v":-119},{"$f":"IF(O471>Inputs!$E$81,Inputs!$E$81,O471)*-1","v":-119},{"$f":"IF(P471>Inputs!$E$81,Inputs!$E$81,P471)*-1","v":-119},{"$f":"IF(Q471>Inputs!$E$81,Inputs!$E$81,Q471)*-1","v":-119},{"$f":"IF(R471>Inputs!$E$81,Inputs!$E$81,R471)*-1","v":-119},{"$f":"IF(S471>Inputs!$E$81,Inputs!$E$81,S471)*-1","v":-119},{"$f":"IF(T471>Inputs!$E$81,Inputs!$E$81,T471)*-1","v":-119},{"$f":"IF(U471>Inputs!$E$81,Inputs!$E$81,U471)*-1","v":-119},{"$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":-1190},{"$f":"IF(AC471>Inputs!$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$81,AK471)*-1","v":-119},{"$f":"IF(AL471>Inputs!$E$81,Inputs!$E$81,AL471)*-1","v":-119},{"$f":"IF(AM471>Inputs!$E$81,Inputs!$E$81,AM471)*-1","v":-119},{"$f":"IF(AN471>Inputs!$E$81,Inputs!$E$81,AN471)*-1","v":-119},{"$f":"IF(AO471>Inputs!$E$81,Inputs!$E$81,AO471)*-1","v":-119},{"$f":"IF(AP471>Inputs!$E$81,Inputs!$E$81,AP471)*-1","v":-119},{"$f":"IF(AQ471>Inputs!$E$81,Inputs!$E$81,AQ471)*-1","v":-119},{"$f":"IF(AR471>Inputs!$E$81,Inputs!$E$81,AR471)*-1","v":-119},{"$f":"IF(AS471>Inputs!$E$81,Inputs!$E$81,AS471)*-1","v":-119},{"$f":"IF(AT471>Inputs!$E$81,Inputs!$E$81,AT471)*-1","v":-119},{"$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":-1190},{"$f":"IF(BB471>Inputs!$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$81,BJ471)*-1","v":-119},{"$f":"IF(BK471>Inputs!$E$81,Inputs!$E$81,BK471)*-1","v":-119},{"$f":"IF(BL471>Inputs!$E$81,Inputs!$E$81,BL471)*-1","v":-119},{"$f":"IF(BM471>Inputs!$E$81,Inputs!$E$81,BM471)*-1","v":-119},{"$f":"IF(BN471>Inputs!$E$81,Inputs!$E$81,BN471)*-1","v":-119},{"$f":"IF(BO471>Inputs!$E$81,Inputs!$E$81,BO471)*-1","v":-119},{"$f":"IF(BP471>Inputs!$E$81,Inputs!$E$81,BP471)*-1","v":-119},{"$f":"IF(BQ471>Inputs!$E$81,Inputs!$E$81,BQ471)*-1","v":-119},{"$f":"IF(BR471>Inputs!$E$81,Inputs!$E$81,BR471)*-1","v":-119},{"$f":"IF(BS471>Inputs!$E$81,Inputs!$E$81,BS471)*-1","v":-119},{"$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":-1190},{"$f":"IF(CA471>Inputs!$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$81,CI471)*-1","v":-119},{"$f":"IF(CJ471>Inputs!$E$81,Inputs!$E$81,CJ471)*-1","v":-119},{"$f":"IF(CK471>Inputs!$E$81,Inputs!$E$81,CK471)*-1","v":-119},{"$f":"IF(CL471>Inputs!$E$81,Inputs!$E$81,CL471)*-1","v":-119},{"$f":"IF(CM471>Inputs!$E$81,Inputs!$E$81,CM471)*-1","v":-119},{"$f":"IF(CN471>Inputs!$E$81,Inputs!$E$81,CN471)*-1","v":-119},{"$f":"IF(CO471>Inputs!$E$81,Inputs!$E$81,CO471)*-1","v":-119},{"$f":"IF(CP471>Inputs!$E$81,Inputs!$E$81,CP471)*-1","v":-119},{"$f":"IF(CQ471>Inputs!$E$81,Inputs!$E$81,CQ471)*-1","v":-119},{"$f":"IF(CR471>Inputs!$E$81,Inputs!$E$81,CR471)*-1","v":-119},{"$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$81,CX471)*-1","v":0}]
["Net PV Production Available",858399.30215130013,{"$f":"SUM(D473:AA473)","v":28613.310071710006},{"$f":"D471+D472","v":0},{"$f":"E471+E472","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(AC473:AZ473)","v":28613.310071710006},{"$f":"AC471+AC472","v":0},{"$f":"AD471+AD472","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(BB473:BY473)","v":28613.310071710006},{"$f":"BB471+BB472","v":0},{"$f":"BC471+BC472","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(CA473:CX473)","v":28613.310071710006},{"$f":"CA471+CA472","v":0},{"$f":"CB471+CB472","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB476+4*BA476+18*C476+BZ476*4","v":844404.79501918319},{"$f":"SUM(D476:AA476)","v":28613.310071710006},{"$f":"IF(D463<0,0,IF(D463>D473,D473,D463))","v":0},{"$f":"IF(E463<0,0,IF(E463>E473,E473,E463))","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(AC476:AZ476)","v":27887.564498196123},{"$f":"IF(AC463<0,0,IF(AC463>AC473,AC473,AC463))","v":0},{"$f":"IF(AD463<0,0,IF(AD463>AD473,AD473,AD463))","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4081.5476690408054,4482.6848959480003,4036.9795783953118,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(BB476:BY476)","v":25840.428862194651},{"$f":"IF(BB463<0,0,IF(BB463>BB473,BB473,BB463))","v":0},0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,3876.3423656613736,3502.6697684662254,3920.9104563068668,3458.1016778207318,3536.9971025694499,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(CA476:CX476)","v":28613.310071710006},{"$f":"IF(CA463<0,0,IF(CA463>CA473,CA473,CA463))","v":0},{"$f":"IF(CB463<0,0,IF(CB463>CB473,CB473,CB463))","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B463-B476","v":2778943.4761084397},{"$f":"C463-C476","v":97959.06077954518},{"$f":"D463-D476","v":3579.202500983396},{"$f":"E463-E476","v":3261.1627893484638},{"$f":"F463-F476","v":3261.1627893484638},{"$f":"G463-G476","v":3323.4216252368906},{"$f":"H463-H476","v":3544.4885987107145},{"$f":"I463-I476","v":3482.4610757793216},{"$f":"J463-J476","v":3420.1881193415156},{"$f":"K463-K476","v":5497.2454612448473},{"$f":"L463-L476","v":5569.3739000232317},{"$f":"M463-M476","v":4475.3007190521339},{"$f":"N463-N476","v":2985.6031299359952},{"$f":"O463-O476","v":1172.8191469918229},{"$f":"P463-P476","v":188.39934111483581},{"$f":"Q463-Q476","v":786.82022982931721},{"$f":"R463-R476","v":574.39825827734239},{"$f":"S463-S476","v":1145.8811668821509},{"$f":"T463-T476","v":4354.97854674054},{"$f":"U463-U476","v":6664.5964074851454},{"$f":"V463-V476","v":7412.9875554701284},{"$f":"W463-W476","v":7890.1004993720017},{"$f":"X463-X476","v":7634.1701854224675},{"$f":"Y463-Y476","v":6679.9403713281035},{"$f":"Z463-Z476","v":6424.0264849769701},{"$f":"AA463-AA476","v":4630.3318766493321},{"$f":"AB463-AB476","v":83040.720542964002},{"$f":"AC463-AC476","v":3078.2661589691579},{"$f":"AD463-AD476","v":2788.8116551021967},{"$f":"AE463-AE476","v":2788.8116551021967},{"$f":"AF463-AF476","v":2865.4083412657947},{"$f":"AG463-AG476","v":3086.4753147396191},{"$f":"AH463-AH476","v":3010.1099415330546},{"$f":"AI463-AI476","v":2933.5490051222268},{"$f":"AJ463-AJ476","v":4967.7174142095701},{"$f":"AK463-AK476","v":4939.605634562974},{"$f":"AL463-AL476","v":3745.3420477231984},{"$f":"AM463-AM476","v":2212.6708521730948},{"$f":"AN463-AN476","v":414.23464541469275},{"$f":"AO463-AO476","v":0},{"$f":"AP463-AP476","v":28.235728252187073},{"$f":"AQ463-AQ476","v":0},{"$f":"AR463-AR476","v":415.92249555321541},{"$f":"AS463-AS476","v":3625.0198754116041},{"$f":"AT463-AT476","v":5920.3248210321144},{"$f":"AU463-AU476","v":6611.4417524121618},{"$f":"AV463-AV476","v":7045.6227339516463},{"$f":"AW463-AW476","v":6832.6243823645009},{"$f":"AX463-AX476","v":5964.3300876111816},{"$f":"AY463-AY476","v":5751.3194741444222},{"$f":"AZ463-AZ476","v":4014.8765263131718},{"$f":"BA463-BA476","v":72920.314196647436},{"$f":"BB463-BB476","v":2688.6391241099036},{"$f":"BC463-BC476","v":2421.4647084600974},{"$f":"BD463-BD476","v":2421.4647084600974},{"$f":"BE463-BE476","v":2509.1735995188155},{"$f":"BF463-BF476","v":2730.24057299264},{"$f":"BG463-BG476","v":2642.7629948909553},{"$f":"BH463-BH476","v":2555.0519162850005},{"$f":"BI463-BI476","v":4555.7915186491227},{"$f":"BJ463-BJ476","v":4449.7858725383312},{"$f":"BK463-BK476","v":3177.5896794374321},{"$f":"BL463-BL476","v":1611.5632780227065},{"$f":"BM463-BM476","v":0},{"$f":"BN463-BN476","v":0},{"$f":"BO463-BO476","v":0},{"$f":"BP463-BP476","v":0},{"$f":"BQ463-BQ476","v":0},{"$f":"BR463-BR476","v":3057.2675071258377},{"$f":"BS463-BS476","v":5341.4469204575344},{"$f":"BT463-BT476","v":5988.0307700779194},{"$f":"BU463-BU476","v":6388.8189621458732},{"$f":"BV463-BV476","v":6209.2134000302585},{"$f":"BW463-BW476","v":5407.7167216740827},{"$f":"BX463-BX476","v":5228.1029101635486},{"$f":"BY463-BY476","v":3536.1890316072695},{"$f":"BZ463-BZ476","v":97959.06077954518},{"$f":"CA463-CA476","v":3579.202500983396},{"$f":"CB463-CB476","v":3261.1627893484638},{"$f":"CC463-CC476","v":3261.1627893484638},{"$f":"CD463-CD476","v":3323.4216252368906},{"$f":"CE463-CE476","v":3544.4885987107145},{"$f":"CF463-CF476","v":3482.4610757793216},{"$f":"CG463-CG476","v":3420.1881193415156},{"$f":"CH463-CH476","v":5497.2454612448473},{"$f":"CI463-CI476","v":5569.3739000232317},{"$f":"CJ463-CJ476","v":4475.3007190521339},{"$f":"CK463-CK476","v":2985.6031299359952},{"$f":"CL463-CL476","v":1172.8191469918229},{"$f":"CM463-CM476","v":188.39934111483581},{"$f":"CN463-CN476","v":786.82022982931721},{"$f":"CO463-CO476","v":574.39825827734239},{"$f":"CP463-CP476","v":1145.8811668821509},{"$f":"CQ463-CQ476","v":4354.97854674054},{"$f":"CR463-CR476","v":6664.5964074851454},{"$f":"CS463-CS476","v":7412.9875554701284},{"$f":"CT463-CT476","v":7890.1004993720017},{"$f":"CU463-CU476","v":7634.1701854224675},{"$f":"CV463-CV476","v":6679.9403713281035},{"$f":"CW463-CW476","v":6424.0264849769701},{"$f":"CX463-CX476","v":5066.8250329161128}]
[]
["Summary"]
["Produced",{"$f":"B471","v":894099.30215130013},{"$f":"SUM(D480:AA480)","v":29803.310071710006},{"$f":"D471","v":0},0,0,0,0,0,0,0,430.56700780800008,1917.3687066450002,3155.2488540930003,4171.117888140001,4756.4199143790011,4601.6848959480003,4325.8529065709999,3807.8269753020004,2159.5626485369999,477.66027428700005,0,0,0,0,0,0,29803.310071710006,0,0,0,0,0,0,0,{"$f":"AJ471","v":0},430.56700780800008,1917.3687066450002,3155.2488540930003,4171.117888140001,4756.4199143790011,4601.6848959480003,4325.8529065709999,3807.8269753020004,2159.5626485369999,477.66027428700005,0,0,0,0,0,0,29803.310071710006,0,0,0,0,0,0,0,0,430.56700780800008,1917.3687066450002,3155.2488540930003,4171.117888140001,4756.4199143790011,4601.6848959480003,{"$f":"BP471","v":4325.8529065709999},3807.8269753020004,2159.5626485369999,477.66027428700005,0,0,0,0,0,0,29803.310071710006,0,0,0,0,0,0,0,0,430.56700780800008,1917.3687066450002,3155.2488540930003,4171.117888140001,4756.4199143790011,4601.6848959480003,4325.8529065709999,3807.8269753020004,2159.5626485369999,477.66027428700005,0,0,0,0,0,0]
["Used",{"$f":"B472","v":-35700},{"$f":"C472","v":-1190},{"$f":"D472","v":0},0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1190,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1190,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,{"$f":"BP472","v":-119},-119,-119,-119,0,0,0,0,0,0,-1190,0,0,0,0,0,0,0,0,-119,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB482+4*BA482+18*C482+BZ482*4","v":844404.79501918319},{"$f":"SUM(D482:AA482)","v":28613.310071710006},{"$f":"D476","v":0},{"$f":"E476","v":0},0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,27887.564498196123,0,0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4081.5476690408054,4482.6848959480003,4036.9795783953118,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,25840.428862194651,0,0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,3876.3423656613736,3502.6697684662254,3920.9104563068668,3458.1016778207318,{"$f":"BQ476","v":3536.9971025694499},2040.5626485369999,358.66027428700005,0,0,0,0,0,0,28613.310071710006,0,0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0]
["  Ponta",7890.5260343140008,{"$f":"SUM(D483:AA483)","v":358.66027428700005},{"$f":"IF(D466=\"P\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.66027428700005,0,0,0,0,0,0,{"$f":"SUM(AC483:AZ483)","v":0},{"$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,{"$f":"SUM(CA483:CX483)","v":358.66027428700005},{"$f":"IF(CA466=\"P\",CA482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.66027428700005,0,0,0,0,0,0]
["  Cheia",690634.15278090537,28254.649797423004,{"$f":"IF(D466=\"C\",D482,0)","v":0},0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,0,0,0,0,0,0,0,17257.964309399809,{"$f":"IF(AC466=\"C\",AC482,0)","v":0},0,0,0,0,0,0,0,0,0,3036.2488540930003,4052.117888140001,4081.5476690408054,0,0,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,0,{"$f":"IF(BB466=\"C\",BB482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28254.649797423004,{"$f":"IF(CA466=\"C\",CA482,0)","v":0},0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,0,0,0,0,0,0,0]
["  Vazio",145880.11620396384,0,{"$f":"IF(D466=\"V\",D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10629.600188796312,{"$f":"IF(AC466=\"V\",AC482,0)","v":0},0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,0,0,0,4482.6848959480003,4036.9795783953118,0,0,0,0,0,0,0,0,0,25840.428862194651,{"$f":"IF(BB466=\"V\",BB482,0)","v":0},0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,3876.3423656613736,3502.6697684662254,3920.9104563068668,3458.1016778207318,3536.9971025694499,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,0,{"$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",13994.507132116953,0,{"$f":"D480+D481-D482","v":0},{"$f":"E480+E481-E482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,725.74557351388285,0,0,0,0,0,0,0,0,0,0,0,0,555.87224533819563,0,169.87332817568813,0,0,0,0,0,0,0,0,0,2772.8812095153553,0,0,0,0,0,0,0,0,0,0,0,175.77552247862741,1134.7501459127757,561.77443964113354,748.75122875026818,{"$f":"BQ480+BQ481-BQ482","v":151.82987273255048},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B487=0,0,B487/B480)","v":1.565207253651205E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4351173469244189E-2,0,0,0,0,0,{"$f":"IF(AH487=0,0,AH487/AH480)","v":0},0,0,0,0,0,0,0.11686778193358278,0,3.9269326036872262E-2,0,0,0,0,0,0,0,0,0,9.3039370554596171E-2,0,0,0,0,0,0,0,0,0,0,0,4.2141106339482967E-2,{"$f":"IF(BN487=0,0,BN487/BN480)","v":0.23857232253240385},0.12208016245001962,0.17308753786170353,3.9873101828769096E-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":5267081.5475545935},175569.40211240124,5622.0780866556879,5300.8164817039351,5300.8164817039351,5140.1856792280587,5140.1856792280587,5300.8164817039351,5461.4472841798079,5943.3076882408741,7067.7553089385801,8192.1709262697186,8674.0633336973478,8513.4325312214714,8352.8017287455932,8513.4325312214714,8352.8017287455932,8192.1709262697186,8192.1709262697186,8352.8017287455932,8995.3249386491007,9477.2173460767335,8995.3249386491007,8031.5401237938422,7549.6477163662103,6907.0915160971781,159767.97237318929,5116.0910588566767,4823.6999930134943,4823.6999930134943,4677.5689680975356,4677.5689680975356,4823.6999930134943,4969.9170286036297,5408.447348992544,6431.6573311341044,7454.8755429054399,7893.3976336645856,7747.2236034115422,7601.0158721537482,7747.2236034115422,7601.0158721537482,7454.8755429054399,7454.8755429054399,7601.0158721537482,8185.7456941706823,8624.267784929827,8185.7456941706823,7308.7015126523966,6870.1586178969455,6285.4833008810601,147478.35236915201,4722.5455927907778,4452.6858446313045,4452.6858446313045,4317.7559705515687,4317.7559705515687,4452.6858446313045,4587.6157187110412,4992.4053409502512,5936.914459508409,6881.4235780665622,7286.2132003057732,7151.2833262260365,7016.3534521462998,7151.2833262260365,7016.3534521462998,6881.4235780665622,6881.4235780665622,7016.3534521462998,7556.0729484652429,7960.8625707044539,7556.0729484652429,6746.4937039868246,6341.7040817476145,5801.9845854286696,175569.40211240124,5622.0780866556879,5300.8164817039351,5300.8164817039351,5140.1856792280587,5140.1856792280587,5300.8164817039351,5461.4472841798079,5943.3076882408741,7067.7553089385801,8192.1709262697186,8674.0633336973478,8513.4325312214714,8352.8017287455932,8513.4325312214714,8352.8017287455932,8192.1709262697186,8192.1709262697186,8352.8017287455932,8995.3249386491007,9477.2173460767335,8995.3249386491007,8031.5401237938422,7549.6477163662103,7347.9696979757227]
["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":88536},{"$f":"SUM(D497:AA497)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(AC497:AZ497)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"SUM(BB497:BY497)","v":2856},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"Inputs!$E$81","v":119},{"$f":"BA497","v":2856},{"$f":"BB497","v":119},{"$f":"BC497","v":119},{"$f":"BD497","v":119},{"$f":"BE497","v":119},{"$f":"BF497","v":119},{"$f":"BG497","v":119},{"$f":"BH497","v":119},{"$f":"BI497","v":119},{"$f":"BJ497","v":119},{"$f":"BK497","v":119},{"$f":"BL497","v":119},{"$f":"BM497","v":119},{"$f":"BN497","v":119},{"$f":"BO497","v":119},{"$f":"BP497","v":119},{"$f":"BQ497","v":119},{"$f":"BR497","v":119},{"$f":"BS497","v":119},{"$f":"BT497","v":119},{"$f":"BU497","v":119},{"$f":"BV497","v":119},{"$f":"BW497","v":119},{"$f":"BX497","v":119},{"$f":"BY497","v":119}]
["Demand Including Self-Consumption",{"$f":"SUM(B495:B497)","v":6149217.5475545935},204025.40211240124,5741.0780866556879,5419.8164817039351,5419.8164817039351,5259.1856792280587,5259.1856792280587,5419.8164817039351,5580.4472841798079,7662.3076882408741,8786.7553089385801,9911.1709262697186,10393.063333697348,10232.432531221471,10071.801728745593,10232.432531221471,10071.801728745593,9911.1709262697186,9911.1709262697186,10071.801728745593,10714.324938649101,11196.217346076734,10714.324938649101,9750.5401237938422,9268.6477163662094,7026.0915160971781,188223.97237318929,5235.0910588566767,4942.6999930134943,4942.6999930134943,4796.5689680975356,4796.5689680975356,{"$f":"SUM(AH495:AH497)","v":4942.6999930134943},5088.9170286036297,7127.447348992544,8150.6573311341044,9173.8755429054399,9612.3976336645865,9466.2236034115413,9320.0158721537482,9466.2236034115413,9320.0158721537482,9173.8755429054399,9173.8755429054399,9320.0158721537482,9904.7456941706823,10343.267784929827,9904.7456941706823,9027.7015126523966,8589.1586178969446,6404.4833008810601,175934.35236915201,4841.5455927907778,4571.6858446313045,4571.6858446313045,4436.7559705515687,4436.7559705515687,4571.6858446313045,4706.6157187110412,6711.4053409502512,7655.914459508409,8600.4235780665622,9005.2132003057741,8870.2833262260356,{"$f":"SUM(BN495:BN497)","v":8735.3534521463007},8870.2833262260356,8735.3534521463007,8600.4235780665622,8600.4235780665622,8735.3534521463007,9275.0729484652438,9679.8625707044539,9275.0729484652438,8465.4937039868237,8060.7040817476145,5920.9845854286696,204025.40211240124,5741.0780866556879,5419.8164817039351,5419.8164817039351,5259.1856792280587,5259.1856792280587,5419.8164817039351,5580.4472841798079,7662.3076882408741,8786.7553089385801,9911.1709262697186,10393.063333697348,10232.432531221471,10071.801728745593,10232.432531221471,10071.801728745593,9911.1709262697186,9911.1709262697186,10071.801728745593,10714.324938649101,{"$f":"SUM(CT495:CT497)","v":11196.217346076734},10714.324938649101,9750.5401237938422,9268.6477163662094,7466.9696979757227]
[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":99593.601670124815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK498:AT498)","v":92177.176416799339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ498:BS498)","v":86409.025402904852}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB501+4*BA501+18*C501+BZ501*5","v":1359898.9656579401},43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,43867.708569610972,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1843.1885829361772,1966.1065084521056,2211.8262995234127,2457.5847772482348,2457.5847772482348,2211.8262995234127,2703.3432549730583,1720.3093440737648,1966.1065084521056,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,1585.4968994785706]
["   PV",247708.02382713443,{"$f":"SUM(D502:AA502)","v":7990.5814137785292},{"$f":"Inputs!$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$31*L513","v":3.0662246407438722},{"$f":"Inputs!$E$43/Inputs!$E$31*M513","v":401.67542793744724},{"$f":"Inputs!$E$43/Inputs!$E$31*N513","v":886.13892117497892},{"$f":"Inputs!$E$43/Inputs!$E$31*O513","v":1140.6355663567203},{"$f":"Inputs!$E$43/Inputs!$E$31*P513","v":1097.7084213863061},{"$f":"Inputs!$E$43/Inputs!$E$31*Q513","v":1355.2712912087914},{"$f":"Inputs!$E$43/Inputs!$E$31*R513","v":1214.2249577345731},{"$f":"Inputs!$E$43/Inputs!$E$31*S513","v":1168.2315881234151},{"$f":"Inputs!$E$43/Inputs!$E$31*T513","v":650.0396238377009},{"$f":"Inputs!$E$43/Inputs!$E$31*U513","v":73.58939137785292},{"$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":7990.5814137785292},{"$f":"D502","v":0},{"$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},{"$f":"L502","v":3.0662246407438722},{"$f":"M502","v":401.67542793744724},{"$f":"N502","v":886.13892117497892},{"$f":"O502","v":1140.6355663567203},{"$f":"P502","v":1097.7084213863061},{"$f":"Q502","v":1355.2712912087914},{"$f":"R502","v":1214.2249577345731},{"$f":"S502","v":1168.2315881234151},{"$f":"T502","v":650.0396238377009},{"$f":"U502","v":73.58939137785292},{"$f":"V502","v":0},{"$f":"W502","v":0},{"$f":"X502","v":0},{"$f":"Y502","v":0},{"$f":"Z502","v":0},{"$f":"AA502","v":0},{"$f":"AB502","v":7990.5814137785292},{"$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":3.0662246407438722},{"$f":"AL502","v":401.67542793744724},{"$f":"AM502","v":886.13892117497892},{"$f":"AN502","v":1140.6355663567203},{"$f":"AO502","v":1097.7084213863061},{"$f":"AP502","v":1355.2712912087914},{"$f":"AQ502","v":1214.2249577345731},{"$f":"AR502","v":1168.2315881234151},{"$f":"AS502","v":650.0396238377009},{"$f":"AT502","v":73.58939137785292},{"$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":7990.5814137785292},{"$f":"BB502","v":0},{"$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},{"$f":"BJ502","v":3.0662246407438722},{"$f":"BK502","v":401.67542793744724},{"$f":"BL502","v":886.13892117497892},{"$f":"BM502","v":1140.6355663567203},{"$f":"BN502","v":1097.7084213863061},{"$f":"BO502","v":1355.2712912087914},{"$f":"BP502","v":1214.2249577345731},{"$f":"BQ502","v":1168.2315881234151},{"$f":"BR502","v":650.0396238377009},{"$f":"BS502","v":73.58939137785292},{"$f":"BT502","v":0},{"$f":"BU502","v":0},{"$f":"BV502","v":0},{"$f":"BW502","v":0},{"$f":"BX502","v":0},{"$f":"BY502","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B501:B502)","v":1607606.9894850745},51858.289983389499,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1846.2548075769212,2367.7819363895528,3097.9652206983915,3598.2203436049549,3555.2931986345411,3567.097590732204,3917.5682127076316,3871.5748430964732,2370.3489679114655,2039.6958998299585,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,51858.289983389499,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,{"$f":"SUM(AH501:AH502)","v":982.90540370094163},1228.7923886241174,1228.7923886241174,1846.2548075769212,2367.7819363895528,3097.9652206983915,3598.2203436049549,3555.2931986345411,3567.097590732204,3917.5682127076316,3871.5748430964732,2370.3489679114655,2039.6958998299585,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,51858.289983389499,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1846.2548075769212,2367.7819363895528,3097.9652206983915,3598.2203436049549,{"$f":"SUM(BN501:BN502)","v":3555.2931986345411},3567.097590732204,3917.5682127076316,3871.5748430964732,2370.3489679114655,2039.6958998299585,2457.5847772482348,2457.5847772482348,2211.8262995234127,2211.8262995234127,1966.1065084521056,1474.5121165150708,51858.289983389499,1228.7923886241174,1228.7923886241174,1228.7923886241174,982.90540370094163,737.27543317447055,982.90540370094163,1228.7923886241174,1228.7923886241174,1846.2548075769212,2367.7819363895528,3097.9652206983915,3598.2203436049549,3555.2931986345411,3567.097590732204,3917.5682127076316,2888.5409321971802,2616.1461322898067,2531.1741686260875,2457.5847772482348,{"$f":"SUM(CT501:CT502)","v":2211.8262995234127},2211.8262995234127,1966.1065084521056,1474.5121165150708,1585.4968994785706]
[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":744000},{"$f":"SUM(D505:AA505)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(AC505:AZ505)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(BB505:BY505)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"SUM(CA505:CX505)","v":24000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$45","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000},{"$f":"Inputs!$E$46","v":1000}]
["Losses",{"$f":"4*AB506+4*BA506+19*C506+BZ506*4","v":-160313.56040630964},-5185.8289983389495,{"$f":"0.1*D503*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-184.62548075769212,-236.77819363895529,-309.79652206983917,-359.82203436049554,-355.52931986345413,-356.70975907322043,-391.75682127076317,-387.15748430964732,-237.03489679114656,-203.96958998299587,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-5185.8289983389495,{"$f":"0.1*AC503*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-184.62548075769212,-236.77819363895529,-309.79652206983917,-359.82203436049554,-355.52931986345413,-356.70975907322043,-391.75682127076317,-387.15748430964732,-237.03489679114656,-203.96958998299587,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-5185.8289983389495,{"$f":"0.1*BB503*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-184.62548075769212,-236.77819363895529,-309.79652206983917,-359.82203436049554,-355.52931986345413,-356.70975907322043,-391.75682127076317,-387.15748430964732,-237.03489679114656,-203.96958998299587,-245.75847772482348,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-5074.0443627895011,{"$f":"0.1*CA503*-1","v":-122.87923886241174},-122.87923886241174,-122.87923886241174,-98.290540370094163,-73.727543317447058,-98.290540370094163,-122.87923886241174,-122.87923886241174,-184.62548075769212,-236.77819363895529,-309.79652206983917,-359.82203436049554,-355.52931986345413,-356.70975907322043,-391.75682127076317,-288.85409321971804,-261.61461322898066,-253.11741686260876,-245.75847772482348,-221.18262995234127,-221.18262995234127,-196.61065084521056,-147.45121165150709,-158.54968994785708]
["Net Projected Demand (Surplus)",{"$f":"4*AB507+4*BA507+19*C507+BZ507*4","v":3957924.1184758293},{"$f":"C498-C503-C505-C506","v":133352.9411273507},3635.1649368939816,3313.9033319422288,3313.9033319422288,3374.5708158972111,3595.6377893710351,3535.2016183730875,3474.5341344181015,5556.3945384791677,6125.1259821193516,6780.1671835191219,6604.8946350687947,5994.0342219770118,5872.0378499745066,6022.044699562487,5545.9903373087245,5426.7535674828923,6777.8568551494,7236.0754188986302,7502.4986391256898,7984.3910465533227,7723.6812690780289,6759.8964542227704,6499.1518587593146,4699.0306112336148,117551.51138813875,3129.1779090949713,2836.7868432517889,2836.7868432517889,2911.954104766688,3133.0210782405125,3058.0851296826468,{"$f":"AI498-AI503-AI505-AI506","v":2983.0038788419242},5021.5341992308386,5489.0280043148759,6042.8718001548432,5824.2289350360334,5227.8252941670817,5120.2519933826616,5255.8357717525569,4794.2044807168795,4689.4581841186136,6040.5614717851213,6484.2895623067852,6692.9193946472715,7131.4414854064162,6914.1020245996106,6037.0578430813248,5819.6627602900498,4077.4223960174968,105261.89138410147,2735.6324430290724,2465.772694869599,2465.772694869599,2552.1411072207211,2773.2080806945455,2687.0709813004569,2600.7025689493357,4605.4921911885449,4994.2851326891805,5469.4198353159654,5217.044501677221,4631.885016981576,4535.5895733752141,{"$f":"BO498-BO503-BO505-BO506","v":4659.8954945670512},4209.542060709432,4116.0062192797359,5467.1095069462435,5899.6271422993377,6063.246648941833,6468.036271181043,6284.4292788941721,5474.8500344157519,5291.2082241407188,3593.9236805651053,133241.15649180126,3635.1649368939816,3313.9033319422288,3313.9033319422288,3374.5708158972111,3595.6377893710351,3535.2016183730875,3474.5341344181015,5556.3945384791677,6125.1259821193516,6780.1671835191219,6604.8946350687947,5994.0342219770118,5872.0378499745066,6022.044699562487,5545.9903373087245,6311.4840872922568,6556.6394072088924,6793.7449769821142,7502.4986391256898,8205.5736765056627,{"$f":"CU498-CU503-CU505-CU506","v":7723.6812690780289},6981.0442661869474,6941.586811502646,5040.022488445009]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$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":562634.09700000007},{"$f":"SUM(D513:AA513)","v":18149.487000000001},{"$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":6.964500000000001},{"$f":"'Hourly Production'!K26*1","v":912.34950000000015},{"$f":"'Hourly Production'!L26*1","v":2012.7405000000001},{"$f":"'Hourly Production'!M26*1","v":2590.7940000000003},{"$f":"'Hourly Production'!N26*1","v":2493.2910000000002},{"$f":"'Hourly Production'!O26*1","v":3078.3090000000002},{"$f":"'Hourly Production'!P26*1","v":2757.942},{"$f":"'Hourly Production'!Q26*1","v":2653.4745000000003},{"$f":"'Hourly Production'!R26*1","v":1476.4740000000002},{"$f":"'Hourly Production'!S26*1","v":167.148},{"$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":18149.487000000001},{"$f":"D513","v":0},{"$f":"E513","v":0},0,0,0,0,0,0,6.964500000000001,912.34950000000015,2012.7405000000001,2590.7940000000003,2493.2910000000002,3078.3090000000002,2757.942,2653.4745000000003,1476.4740000000002,167.148,0,0,0,0,{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"SUM(BB513:BY513)","v":18149.487000000001},{"$f":"AC513","v":0},0,0,0,0,0,0,0,6.964500000000001,912.34950000000015,2012.7405000000001,2590.7940000000003,2493.2910000000002,3078.3090000000002,2757.942,2653.4745000000003,1476.4740000000002,167.148,0,0,0,0,{"$f":"AY513","v":0},0,{"$f":"SUM(CA513:CX513)","v":18149.487000000001},{"$f":"BB513","v":0},0,0,0,0,0,0,0,6.964500000000001,912.34950000000015,2012.7405000000001,2590.7940000000003,2493.2910000000002,3078.3090000000002,2757.942,2653.4745000000003,1476.4740000000002,167.148,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB514+4*BA514+19*C514+BZ514*4","v":-19137.436175357991},{"$f":"SUM(D514:AA514)","v":-617.33665081799973},{"$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$51*L513*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*M513*-1","v":-31.032655892999994},{"$f":"Inputs!$E$51*N513*-1","v":-68.461355366999982},{"$f":"Inputs!$E$51*O513*-1","v":-88.12326711599998},{"$f":"Inputs!$E$51*P513*-1","v":-84.80680007399998},{"$f":"Inputs!$E$51*Q513*-1","v":-104.70560232599998},{"$f":"Inputs!$E$51*R513*-1","v":-93.808639187999972},{"$f":"Inputs!$E$51*S513*-1","v":-90.255281642999975},{"$f":"Inputs!$E$51*T513*-1","v":-50.220786635999985},{"$f":"Inputs!$E$51*U513*-1","v":-5.6853720719999981},{"$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":-617.33665081799973},{"$f":"Inputs!$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$51*AK513*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*AL513*-1","v":-31.032655892999994},{"$f":"Inputs!$E$51*AM513*-1","v":-68.461355366999982},{"$f":"Inputs!$E$51*AN513*-1","v":-88.12326711599998},{"$f":"Inputs!$E$51*AO513*-1","v":-84.80680007399998},{"$f":"Inputs!$E$51*AP513*-1","v":-104.70560232599998},{"$f":"Inputs!$E$51*AQ513*-1","v":-93.808639187999972},{"$f":"Inputs!$E$51*AR513*-1","v":-90.255281642999975},{"$f":"Inputs!$E$51*AS513*-1","v":-50.220786635999985},{"$f":"Inputs!$E$51*AT513*-1","v":-5.6853720719999981},{"$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":-617.33665081799973},{"$f":"Inputs!$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$51*BJ513*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*BK513*-1","v":-31.032655892999994},{"$f":"Inputs!$E$51*BL513*-1","v":-68.461355366999982},{"$f":"Inputs!$E$51*BM513*-1","v":-88.12326711599998},{"$f":"Inputs!$E$51*BN513*-1","v":-84.80680007399998},{"$f":"Inputs!$E$51*BO513*-1","v":-104.70560232599998},{"$f":"Inputs!$E$51*BP513*-1","v":-93.808639187999972},{"$f":"Inputs!$E$51*BQ513*-1","v":-90.255281642999975},{"$f":"Inputs!$E$51*BR513*-1","v":-50.220786635999985},{"$f":"Inputs!$E$51*BS513*-1","v":-5.6853720719999981},{"$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":-617.33665081799973},{"$f":"Inputs!$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$51*CI513*-1","v":-0.23689050299999995},{"$f":"Inputs!$E$51*CJ513*-1","v":-31.032655892999994},{"$f":"Inputs!$E$51*CK513*-1","v":-68.461355366999982},{"$f":"Inputs!$E$51*CL513*-1","v":-88.12326711599998},{"$f":"Inputs!$E$51*CM513*-1","v":-84.80680007399998},{"$f":"Inputs!$E$51*CN513*-1","v":-104.70560232599998},{"$f":"Inputs!$E$51*CO513*-1","v":-93.808639187999972},{"$f":"Inputs!$E$51*CP513*-1","v":-90.255281642999975},{"$f":"Inputs!$E$51*CQ513*-1","v":-50.220786635999985},{"$f":"Inputs!$E$51*CR513*-1","v":-5.6853720719999981},{"$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":543496.66082464193},{"$f":"SUM(D515:AA515)","v":17532.150349182},{"$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":6.7276094970000013},{"$f":"M513+M514","v":881.31684410700018},{"$f":"N513+N514","v":1944.2791446330002},{"$f":"O513+O514","v":2502.6707328840002},{"$f":"P513+P514","v":2408.4841999260002},{"$f":"Q513+Q514","v":2973.603397674},{"$f":"R513+R514","v":2664.1333608119999},{"$f":"S513+S514","v":2563.2192183570005},{"$f":"T513+T514","v":1426.2532133640002},{"$f":"U513+U514","v":161.46262792799999},{"$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":17532.150349182},{"$f":"AC513+AC514","v":0},{"$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},{"$f":"AK513+AK514","v":6.7276094970000013},{"$f":"AL513+AL514","v":881.31684410700018},{"$f":"AM513+AM514","v":1944.2791446330002},{"$f":"AN513+AN514","v":2502.6707328840002},{"$f":"AO513+AO514","v":2408.4841999260002},{"$f":"AP513+AP514","v":2973.603397674},{"$f":"AQ513+AQ514","v":2664.1333608119999},{"$f":"AR513+AR514","v":2563.2192183570005},{"$f":"AS513+AS514","v":1426.2532133640002},{"$f":"AT513+AT514","v":161.46262792799999},{"$f":"AU513+AU514","v":0},{"$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},17532.150349182,{"$f":"BB513+BB514","v":0},{"$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},{"$f":"BJ513+BJ514","v":6.7276094970000013},{"$f":"BK513+BK514","v":881.31684410700018},{"$f":"BL513+BL514","v":1944.2791446330002},{"$f":"BM513+BM514","v":2502.6707328840002},{"$f":"BN513+BN514","v":2408.4841999260002},{"$f":"BO513+BO514","v":2973.603397674},{"$f":"BP513+BP514","v":2664.1333608119999},{"$f":"BQ513+BQ514","v":2563.2192183570005},{"$f":"BR513+BR514","v":1426.2532133640002},{"$f":"BS513+BS514","v":161.46262792799999},{"$f":"BT513+BT514","v":0},{"$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},17532.150349182,{"$f":"CA513+CA514","v":0},{"$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},{"$f":"CI513+CI514","v":6.7276094970000013},{"$f":"CJ513+CJ514","v":881.31684410700018},{"$f":"CK513+CK514","v":1944.2791446330002},{"$f":"CL513+CL514","v":2502.6707328840002},{"$f":"CM513+CM514","v":2408.4841999260002},{"$f":"CN513+CN514","v":2973.603397674},{"$f":"CO513+CO514","v":2664.1333608119999},{"$f":"CP513+CP514","v":2563.2192183570005},{"$f":"CQ513+CQ514","v":1426.2532133640002},{"$f":"CR513+CR514","v":161.46262792799999},{"$f":"CS513+CS514","v":0},{"$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",{"$f":"4*AB516+4*BA516+19*C516+BZ516*4","v":-33409.555894407},{"$f":"SUM(D516:AA516)","v":-1077.727609497},{"$f":"IF(D515>Inputs!$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$81,L515)*-1","v":-6.7276094970000013},{"$f":"IF(M515>Inputs!$E$81,Inputs!$E$81,M515)*-1","v":-119},{"$f":"IF(N515>Inputs!$E$81,Inputs!$E$81,N515)*-1","v":-119},{"$f":"IF(O515>Inputs!$E$81,Inputs!$E$81,O515)*-1","v":-119},{"$f":"IF(P515>Inputs!$E$81,Inputs!$E$81,P515)*-1","v":-119},{"$f":"IF(Q515>Inputs!$E$81,Inputs!$E$81,Q515)*-1","v":-119},{"$f":"IF(R515>Inputs!$E$81,Inputs!$E$81,R515)*-1","v":-119},{"$f":"IF(S515>Inputs!$E$81,Inputs!$E$81,S515)*-1","v":-119},{"$f":"IF(T515>Inputs!$E$81,Inputs!$E$81,T515)*-1","v":-119},{"$f":"IF(U515>Inputs!$E$81,Inputs!$E$81,U515)*-1","v":-119},{"$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":-1077.727609497},{"$f":"IF(AC515>Inputs!$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$81,AK515)*-1","v":-6.7276094970000013},{"$f":"IF(AL515>Inputs!$E$81,Inputs!$E$81,AL515)*-1","v":-119},{"$f":"IF(AM515>Inputs!$E$81,Inputs!$E$81,AM515)*-1","v":-119},{"$f":"IF(AN515>Inputs!$E$81,Inputs!$E$81,AN515)*-1","v":-119},{"$f":"IF(AO515>Inputs!$E$81,Inputs!$E$81,AO515)*-1","v":-119},{"$f":"IF(AP515>Inputs!$E$81,Inputs!$E$81,AP515)*-1","v":-119},{"$f":"IF(AQ515>Inputs!$E$81,Inputs!$E$81,AQ515)*-1","v":-119},{"$f":"IF(AR515>Inputs!$E$81,Inputs!$E$81,AR515)*-1","v":-119},{"$f":"IF(AS515>Inputs!$E$81,Inputs!$E$81,AS515)*-1","v":-119},{"$f":"IF(AT515>Inputs!$E$81,Inputs!$E$81,AT515)*-1","v":-119},{"$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":-1077.727609497},{"$f":"IF(BB515>Inputs!$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$81,BJ515)*-1","v":-6.7276094970000013},{"$f":"IF(BK515>Inputs!$E$81,Inputs!$E$81,BK515)*-1","v":-119},{"$f":"IF(BL515>Inputs!$E$81,Inputs!$E$81,BL515)*-1","v":-119},{"$f":"IF(BM515>Inputs!$E$81,Inputs!$E$81,BM515)*-1","v":-119},{"$f":"IF(BN515>Inputs!$E$81,Inputs!$E$81,BN515)*-1","v":-119},{"$f":"IF(BO515>Inputs!$E$81,Inputs!$E$81,BO515)*-1","v":-119},{"$f":"IF(BP515>Inputs!$E$81,Inputs!$E$81,BP515)*-1","v":-119},{"$f":"IF(BQ515>Inputs!$E$81,Inputs!$E$81,BQ515)*-1","v":-119},{"$f":"IF(BR515>Inputs!$E$81,Inputs!$E$81,BR515)*-1","v":-119},{"$f":"IF(BS515>Inputs!$E$81,Inputs!$E$81,BS515)*-1","v":-119},{"$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":-1077.727609497},{"$f":"IF(CA515>Inputs!$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$81,CI515)*-1","v":-6.7276094970000013},{"$f":"IF(CJ515>Inputs!$E$81,Inputs!$E$81,CJ515)*-1","v":-119},{"$f":"IF(CK515>Inputs!$E$81,Inputs!$E$81,CK515)*-1","v":-119},{"$f":"IF(CL515>Inputs!$E$81,Inputs!$E$81,CL515)*-1","v":-119},{"$f":"IF(CM515>Inputs!$E$81,Inputs!$E$81,CM515)*-1","v":-119},{"$f":"IF(CN515>Inputs!$E$81,Inputs!$E$81,CN515)*-1","v":-119},{"$f":"IF(CO515>Inputs!$E$81,Inputs!$E$81,CO515)*-1","v":-119},{"$f":"IF(CP515>Inputs!$E$81,Inputs!$E$81,CP515)*-1","v":-119},{"$f":"IF(CQ515>Inputs!$E$81,Inputs!$E$81,CQ515)*-1","v":-119},{"$f":"IF(CR515>Inputs!$E$81,Inputs!$E$81,CR515)*-1","v":-119},{"$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":510087.10493023501},{"$f":"SUM(D517:AA517)","v":16454.422739685},{"$f":"D515+D516","v":0},{"$f":"E515+E516","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,{"$f":"SUM(AC517:AZ517)","v":16454.422739685},{"$f":"AC515+AC516","v":0},{"$f":"AD515+AD516","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,{"$f":"SUM(BB517:BY517)","v":16454.422739685},{"$f":"BB515+BB516","v":0},{"$f":"BC515+BC516","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,{"$f":"SUM(CA517:CX517)","v":16454.422739685},{"$f":"CA515+CA516","v":0},{"$f":"CB515+CB516","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB520+4*BA520+19*C520+BZ520*4","v":510087.10493023501},{"$f":"SUM(D520:AA520)","v":16454.422739685},{"$f":"IF(D507<0,0,IF(D507>D517,D517,D507))","v":0},{"$f":"IF(E507<0,0,IF(E507>E517,E517,E507))","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,{"$f":"SUM(AC520:AZ520)","v":16454.422739685},{"$f":"IF(AC507<0,0,IF(AC507>AC517,AC517,AC507))","v":0},{"$f":"IF(AD507<0,0,IF(AD507>AD517,AD517,AD507))","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,{"$f":"SUM(BB520:BY520)","v":16454.422739685},{"$f":"IF(BB507<0,0,IF(BB507>BB517,BB517,BB507))","v":0},0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,{"$f":"SUM(CA520:CX520)","v":16454.422739685},{"$f":"IF(CA507<0,0,IF(CA507>CA517,CA517,CA507))","v":0},{"$f":"IF(CB507<0,0,IF(CB507>CB517,CB517,CB507))","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B507-B520","v":3447837.0135455942},{"$f":"C507-C520","v":116898.5183876657},{"$f":"D507-D520","v":3635.1649368939816},{"$f":"E507-E520","v":3313.9033319422288},{"$f":"F507-F520","v":3313.9033319422288},{"$f":"G507-G520","v":3374.5708158972111},{"$f":"H507-H520","v":3595.6377893710351},{"$f":"I507-I520","v":3535.2016183730875},{"$f":"J507-J520","v":3474.5341344181015},{"$f":"K507-K520","v":5556.3945384791677},{"$f":"L507-L520","v":6125.1259821193516},{"$f":"M507-M520","v":6017.8503394121217},{"$f":"N507-N520","v":4779.6154904357945},{"$f":"O507-O520","v":3610.3634890930116},{"$f":"P507-P520","v":3582.5536500485064},{"$f":"Q507-Q520","v":3167.441301888487},{"$f":"R507-R520","v":3000.8569764967247},{"$f":"S507-S520","v":2982.5343491258918},{"$f":"T507-T520","v":5470.6036417853993},{"$f":"U507-U520","v":7193.6127909706302},{"$f":"V507-V520","v":7502.4986391256898},{"$f":"W507-W520","v":7984.3910465533227},{"$f":"X507-X520","v":7723.6812690780289},{"$f":"Y507-Y520","v":6759.8964542227704},{"$f":"Z507-Z520","v":6499.1518587593146},{"$f":"AA507-AA520","v":4699.0306112336148},{"$f":"AB507-AB520","v":101097.08864845375},{"$f":"AC507-AC520","v":3129.1779090949713},{"$f":"AD507-AD520","v":2836.7868432517889},{"$f":"AE507-AE520","v":2836.7868432517889},{"$f":"AF507-AF520","v":2911.954104766688},{"$f":"AG507-AG520","v":3133.0210782405125},{"$f":"AH507-AH520","v":3058.0851296826468},{"$f":"AI507-AI520","v":2983.0038788419242},{"$f":"AJ507-AJ520","v":5021.5341992308386},{"$f":"AK507-AK520","v":5489.0280043148759},{"$f":"AL507-AL520","v":5280.554956047843},{"$f":"AM507-AM520","v":3998.9497904030331},{"$f":"AN507-AN520","v":2844.1545612830814},{"$f":"AO507-AO520","v":2830.7677934566614},{"$f":"AP507-AP520","v":2401.2323740785569},{"$f":"AQ507-AQ520","v":2249.0711199048797},{"$f":"AR507-AR520","v":2245.2389657616131},{"$f":"AS507-AS520","v":4733.3082584211206},{"$f":"AT507-AT520","v":6441.8269343787852},{"$f":"AU507-AU520","v":6692.9193946472715},{"$f":"AV507-AV520","v":7131.4414854064162},{"$f":"AW507-AW520","v":6914.1020245996106},{"$f":"AX507-AX520","v":6037.0578430813248},{"$f":"AY507-AY520","v":5819.6627602900498},{"$f":"AZ507-AZ520","v":4077.4223960174968},{"$f":"BA507-BA520","v":88807.468644416469},{"$f":"BB507-BB520","v":2735.6324430290724},{"$f":"BC507-BC520","v":2465.772694869599},{"$f":"BD507-BD520","v":2465.772694869599},{"$f":"BE507-BE520","v":2552.1411072207211},{"$f":"BF507-BF520","v":2773.2080806945455},{"$f":"BG507-BG520","v":2687.0709813004569},{"$f":"BH507-BH520","v":2600.7025689493357},{"$f":"BI507-BI520","v":4605.4921911885449},{"$f":"BJ507-BJ520","v":4994.2851326891805},{"$f":"BK507-BK520","v":4707.1029912089652},{"$f":"BL507-BL520","v":3391.7653570442208},{"$f":"BM507-BM520","v":2248.2142840975757},{"$f":"BN507-BN520","v":2246.1053734492139},{"$f":"BO507-BO520","v":1805.2920968930512},{"$f":"BP507-BP520","v":1664.4086998974321},{"$f":"BQ507-BQ520","v":1671.7870009227354},{"$f":"BR507-BR520","v":4159.8562935822429},{"$f":"BS507-BS520","v":5857.1645143713376},{"$f":"BT507-BT520","v":6063.246648941833},{"$f":"BU507-BU520","v":6468.036271181043},{"$f":"BV507-BV520","v":6284.4292788941721},{"$f":"BW507-BW520","v":5474.8500344157519},{"$f":"BX507-BX520","v":5291.2082241407188},{"$f":"BY507-BY520","v":3593.9236805651053},{"$f":"BZ507-BZ520","v":116786.73375211626},{"$f":"CA507-CA520","v":3635.1649368939816},{"$f":"CB507-CB520","v":3313.9033319422288},{"$f":"CC507-CC520","v":3313.9033319422288},{"$f":"CD507-CD520","v":3374.5708158972111},{"$f":"CE507-CE520","v":3595.6377893710351},{"$f":"CF507-CF520","v":3535.2016183730875},{"$f":"CG507-CG520","v":3474.5341344181015},{"$f":"CH507-CH520","v":5556.3945384791677},{"$f":"CI507-CI520","v":6125.1259821193516},{"$f":"CJ507-CJ520","v":6017.8503394121217},{"$f":"CK507-CK520","v":4779.6154904357945},{"$f":"CL507-CL520","v":3610.3634890930116},{"$f":"CM507-CM520","v":3582.5536500485064},{"$f":"CN507-CN520","v":3167.441301888487},{"$f":"CO507-CO520","v":3000.8569764967247},{"$f":"CP507-CP520","v":3867.2648689352563},{"$f":"CQ507-CQ520","v":5249.3861938448917},{"$f":"CR507-CR520","v":6751.2823490541141},{"$f":"CS507-CS520","v":7502.4986391256898},{"$f":"CT507-CT520","v":8205.5736765056627},{"$f":"CU507-CU520","v":7723.6812690780289},{"$f":"CV507-CV520","v":6981.0442661869474},{"$f":"CW507-CW520","v":6941.586811502646},{"$f":"CX507-CX520","v":5040.022488445009}]
[]
["Summary"]
["Produced",{"$f":"B515","v":543496.66082464193},{"$f":"SUM(D524:AA524)","v":17532.150349182},{"$f":"D515","v":0},0,0,0,0,0,0,0,6.7276094970000013,881.31684410700018,1944.2791446330002,2502.6707328840002,2408.4841999260002,2973.603397674,2664.1333608119999,2563.2192183570005,1426.2532133640002,161.46262792799999,0,0,0,0,0,0,17532.150349182,0,0,0,0,0,0,0,{"$f":"AJ515","v":0},6.7276094970000013,881.31684410700018,1944.2791446330002,2502.6707328840002,2408.4841999260002,2973.603397674,2664.1333608119999,2563.2192183570005,1426.2532133640002,161.46262792799999,0,0,0,0,0,0,17532.150349182,0,0,0,0,0,0,0,0,6.7276094970000013,881.31684410700018,1944.2791446330002,2502.6707328840002,2408.4841999260002,2973.603397674,{"$f":"BP515","v":2664.1333608119999},2563.2192183570005,1426.2532133640002,161.46262792799999,0,0,0,0,0,0,17532.150349182,0,0,0,0,0,0,0,0,6.7276094970000013,881.31684410700018,1944.2791446330002,2502.6707328840002,2408.4841999260002,2973.603397674,2664.1333608119999,2563.2192183570005,1426.2532133640002,161.46262792799999,0,0,0,0,0,0]
["Used",{"$f":"B516","v":-33409.555894407},{"$f":"C516","v":-1077.727609497},{"$f":"D516","v":0},0,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1077.727609497,0,0,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0,-1077.727609497,0,0,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,{"$f":"BP516","v":-119},-119,-119,-119,0,0,0,0,0,0,-1077.727609497,0,0,0,0,0,0,0,0,-6.7276094970000013,-119,-119,-119,-119,-119,-119,-119,-119,-119,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB526+4*BA526+19*C526+BZ526*4","v":510087.10493023501},{"$f":"SUM(D526:AA526)","v":16454.422739685},{"$f":"D520","v":0},{"$f":"E520","v":0},0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,16454.422739685,0,0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,16454.422739685,0,0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,{"$f":"BQ520","v":2444.2192183570005},1307.2532133640002,42.462627927999989,0,0,0,0,0,0,16454.422739685,0,0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0]
["  Ponta",976.64044234399978,{"$f":"SUM(D527:AA527)","v":42.462627927999989},{"$f":"IF(D510=\"P\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.462627927999989,0,0,0,0,0,0,{"$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":42.462627927999989},{"$f":"IF(CA510=\"P\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.462627927999989,0,0,0,0,0,0]
["  Cheia",418644.55911877903,16411.960111757002,{"$f":"IF(D510=\"C\",D526,0)","v":0},0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,0,0,0,0,0,0,0,10292.369137092001,{"$f":"IF(AC510=\"C\",AC526,0)","v":0},0,0,0,0,0,0,0,0,0,1825.2791446330002,2383.6707328840002,2289.4841999260002,0,0,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,0,{"$f":"IF(BB510=\"C\",BB526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16411.960111757002,{"$f":"IF(CA510=\"C\",CA526,0)","v":0},0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,0,0,0,0,0,0,0]
["  Vazio",90465.905369112006,0,{"$f":"IF(D510=\"V\",D526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6162.0536025929996,{"$f":"IF(AC510=\"V\",AC526,0)","v":0},0,0,0,0,0,0,0,0,762.31684410700018,0,0,0,2854.603397674,2545.1333608119999,0,0,0,0,0,0,0,0,0,16454.422739685,{"$f":"IF(BB510=\"V\",BB526,0)","v":0},0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,0,{"$f":"IF(CA510=\"V\",CA526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$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)",{"$f":"B11+B55+B99+B143+B187+B231+B275+B319+B363+B407+B451+B495","v":58008197.431310162},1980959.7779369729,65180.027645549482,62468.52826986213,61455.532546302675,59086.702693012558,58580.210516273117,59935.980849214262,61798.225835515375,66878.49841812058,77888.449509176367,90924.506331125333,97524.469225540932,95662.179646415258,94306.390202325914,95662.179646415258,93799.862194451649,92444.090354748128,92444.090354748128,93799.862194451649,99222.903276588098,103301.83660696704,98727.421397603204,89578.599054461054,84497.701142545906,77554.272982561961,1786780.1322484831,59707.749610335479,57217.622290106679,56295.706843834894,54129.012653235055,53572.514547066523,{"$f":"AH11+AH55+AH99+AH143+AH187+AH231+AH275+AH319+AH363+AH407+AH451+AH495","v":54715.832265085177},56212.865522628657,59165.508910782235,68811.410156263257,80345.440364427166,86210.379511112726,84610.214561867033,87180.288338675586,87332.412233213719,85166.533874751345,83936.538677570337,83936.538677570337,85477.09613651094,90421.262527913452,93798.087454256951,89645.844275113574,81341.4639486667,76868.879800664916,70680.929066830635,1656225.1284567905,56401.201243094532,54029.206450834477,53178.239397605706,51141.335827006413,50715.844979648165,51901.788817762557,52599.532392437453,54420.795880593374,63289.331723275929,73899.670467731514,79297.911633382973,77824.888013666598,{"$f":"BN11+BN55+BN99+BN143+BN187+BN231+BN275+BN319+BN363+BN407+BN451+BN495","v":80115.839005124391},80274.865917878618,78292.825300591765,77163.570214056439,77163.570214056439,78572.331336175412,83110.766167099966,86216.387411609379,82402.251483650703,76119.449371154857,71939.622756194585,66153.902452157898,1972722.5208939763,65180.027645549482,62468.52826986213,61455.532546302675,59086.702693012558,58580.210516273117,59935.980849214262,61798.225835515375,66878.49841812058,77888.449509176367,90924.506331125333,97524.469225540932,95662.179646415258,94306.390202325914,95662.179646415258,93799.862194451649,92444.090354748128,92444.090354748128,93799.862194451649,99222.903276588098,103301.83660696704,98727.421397603204,89578.599054461054,84497.701142545906,82096.064435827531]
["Electric Boat Demand",9344000,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0,307200,0,0,0,0,0,0,0,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,19200,0]
["Self-Consumption",{"$f":"B13+B57+B101+B145+B189+B233+B277+B321+B365+B409+B453+B497","v":1042440},34272,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,34272,1428,1428,1428,1428,1428,{"$f":"AH13+AH57+AH101+AH145+AH189+AH233+AH277+AH321+AH365+AH409+AH453+AH497","v":1428},1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,34272,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,{"$f":"BN13+BN57+BN101+BN145+BN189+BN233+BN277+BN321+BN365+BN409+BN453+BN497","v":1428},1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,34272,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428,1428]
["Demand Including Self-Consumption",{"$f":"B14+B58+B102+B146+B190+B234+B278+B322+B366+B410+B454+B498","v":68394637.431310162},2322431.7779369727,66608.027645549475,63896.52826986213,62883.532546302675,60514.702693012558,60008.210516273117,61363.980849214262,63226.225835515375,87506.49841812058,98516.449509176353,111552.50633112533,118152.46922554093,116290.17964641526,114934.39020232591,116290.17964641526,114427.86219445165,113072.09035474813,113072.09035474813,114427.86219445165,119850.9032765881,123929.83660696704,119355.4213976032,110206.59905446105,105125.70114254592,78982.272982561961,2128252.1322484831,61135.749610335479,58645.622290106679,57723.706843834894,55557.012653235055,55000.514547066523,{"$f":"AH14+AH58+AH102+AH146+AH190+AH234+AH278+AH322+AH366+AH410+AH454+AH498","v":56143.832265085177},57640.865522628657,79793.508910782242,89439.410156263257,100973.44036442717,106838.37951111271,105238.214561867,107808.28833867559,107960.41223321372,105794.53387475133,104564.53867757032,104564.53867757032,106105.09613651095,111049.26252791345,114426.08745425692,110273.84427511359,101969.4639486667,97496.879800664916,72108.929066830635,1997697.1284567905,57829.201243094532,55457.206450834477,54606.239397605706,52569.335827006413,52143.844979648165,53329.788817762557,54027.532392437453,75048.795880593389,83917.331723275929,94527.670467731499,99925.911633382973,98452.888013666598,{"$f":"BN14+BN58+BN102+BN146+BN190+BN234+BN278+BN322+BN366+BN410+BN454+BN498","v":100743.83900512439},100902.86591787862,98920.82530059178,97791.570214056454,97791.570214056454,99200.331336175426,103738.76616709997,106844.38741160939,103030.2514836507,96747.449371154871,92567.622756194585,67581.902452157898,2314194.5208939761,66608.027645549475,63896.52826986213,62883.532546302675,60514.702693012558,60008.210516273117,61363.980849214262,63226.225835515375,87506.49841812058,98516.449509176353,111552.50633112533,118152.46922554093,116290.17964641526,114934.39020232591,116290.17964641526,114427.86219445165,113072.09035474813,113072.09035474813,114427.86219445165,119850.9032765881,123929.83660696704,119355.4213976032,110206.59905446105,105125.70114254592,83524.064435827531]
[]
["Projected Renewables Production"]
["   Wind",{"$f":"B17+B61+B105+B149+B193+B237+B281+B325+B369+B413+B457+B501","v":17328227.770113803},572126.34652397258,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,12820.59022061906,16025.585273104982,16025.585273104982,24038.858361405491,25641.815608721168,28846.981734442197,32051.591716021088,32051.591716021088,28846.981734442197,35257.5545701831,35257.5545701831,22436.647083903943,25641.815608721168,32051.591716021088,32051.591716021088,28846.981734442197,28846.981734442197,25641.815608721168,19231.136924379767,572126.34652397258,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,{"$f":"AH17+AH61+AH105+AH149+AH193+AH237+AH281+AH325+AH369+AH413+AH457+AH501","v":12820.59022061906},16025.585273104982,16025.585273104982,24038.858361405491,25641.815608721168,28846.981734442197,32051.591716021088,32051.591716021088,28846.981734442197,35257.5545701831,35257.5545701831,22436.647083903943,25641.815608721168,32051.591716021088,32051.591716021088,28846.981734442197,28846.981734442197,25641.815608721168,19231.136924379767,572126.34652397258,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,12820.59022061906,16025.585273104982,16025.585273104982,24038.858361405491,25641.815608721168,28846.981734442197,32051.591716021088,{"$f":"BN17+BN61+BN105+BN149+BN193+BN237+BN281+BN325+BN369+BN413+BN457+BN501","v":32051.591716021088},28846.981734442197,35257.5545701831,35257.5545701831,22436.647083903943,25641.815608721168,32051.591716021088,32051.591716021088,28846.981734442197,28846.981734442197,25641.815608721168,19231.136924379767,572126.34652397258,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,12820.59022061906,16025.585273104982,16025.585273104982,24038.858361405491,25641.815608721168,28846.981734442197,32051.591716021088,32051.591716021088,28846.981734442197,35257.5545701831,34274.520659283808,22682.444248282285,26133.293877517295,32051.591716021088,31805.833238296269,28846.981734442197,28601.261943370893,25150.221216784132,19342.121707343267]
["   PV",{"$f":"B18+B62+B106+B150+B194+B238+B282+B326+B370+B414+B458+B502","v":6724896.0078983521},220875.49199598483,0,0,0,0,0,0,438.47012362637366,1726.2844727387999,6328.6876584953516,13178.633505917162,20859.526230980558,26513.644468512262,29119.935413144547,29877.29289940829,29855.829326923074,27007.306635672019,20448.652129120881,11139.594119822486,3823.5821270076081,558.05288461538464,0,0,0,0,220875.49199598483,0,0,0,0,0,{"$f":"AH18+AH62+AH106+AH150+AH194+AH238+AH282+AH326+AH370+AH414+AH458+AH502","v":0},438.47012362637366,1726.2844727387999,6328.6876584953516,13178.633505917162,20859.526230980558,26513.644468512262,29119.935413144547,29877.29289940829,29855.829326923074,27007.306635672019,20448.652129120881,11139.594119822486,3823.5821270076081,558.05288461538464,0,0,0,0,220875.49199598483,0,0,0,0,0,0,438.47012362637366,1726.2844727387999,6328.6876584953516,13178.633505917162,20859.526230980558,26513.644468512262,{"$f":"BN18+BN62+BN106+BN150+BN194+BN238+BN282+BN326+BN370+BN414+BN458+BN502","v":29119.935413144547},29877.29289940829,29855.829326923074,27007.306635672019,20448.652129120881,11139.594119822486,3823.5821270076081,558.05288461538464,0,0,0,0,220875.49199598483,0,0,0,0,0,0,438.47012362637366,1726.2844727387999,6328.6876584953516,13178.633505917162,20859.526230980558,26513.644468512262,29119.935413144547,29877.29289940829,29855.829326923074,27007.306635672019,20448.652129120881,11139.594119822486,3823.5821270076081,558.05288461538464,0,0,0,0]
["Total Projected Renewables Production",{"$f":"B19+B63+B107+B151+B195+B239+B283+B327+B371+B415+B459+B503","v":24053123.778012153},793001.83851995738,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,12820.59022061906,16464.055396731357,17751.869745843785,30367.546019900841,38820.44911463833,49706.507965422752,58565.236184533343,61171.527129165639,58724.274633850502,65113.383897106185,62264.86120585513,42885.299213024824,36781.409728543651,35875.173843028701,32609.644600636468,28846.981734442197,28846.981734442197,25641.815608721168,19231.136924379767,793001.83851995738,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,{"$f":"AH19+AH63+AH107+AH151+AH195+AH239+AH283+AH327+AH371+AH415+AH459+AH503","v":12820.59022061906},16464.055396731357,17751.869745843785,30367.546019900841,38820.44911463833,49706.507965422752,58565.236184533343,61171.527129165639,58724.274633850502,65113.383897106185,62264.86120585513,42885.299213024824,36781.409728543651,35875.173843028701,32609.644600636468,28846.981734442197,28846.981734442197,25641.815608721168,19231.136924379767,793001.83851995738,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,12820.59022061906,16464.055396731357,17751.869745843785,30367.546019900841,38820.44911463833,49706.507965422752,58565.236184533343,{"$f":"BN19+BN63+BN107+BN151+BN195+BN239+BN283+BN327+BN371+BN415+BN459+BN503","v":61171.527129165639},58724.274633850502,65113.383897106185,62264.86120585513,42885.299213024824,36781.409728543651,35875.173843028701,32609.644600636468,28846.981734442197,28846.981734442197,25641.815608721168,19231.136924379767,793001.83851995738,16025.585273104982,16025.585273104982,16025.585273104982,12820.59022061906,9615.7475791374836,12820.59022061906,16464.055396731357,17751.869745843785,30367.546019900841,38820.44911463833,49706.507965422752,58565.236184533343,61171.527129165639,58724.274633850502,65113.383897106185,61281.827294955838,43131.09637740317,37272.887997339778,35875.173843028701,32363.886122911645,28846.981734442197,28601.261943370893,25150.221216784132,19342.121707343267]
[]
["Minimum Non-Renewables Production",{"$f":"B21+B65+B109+B153+B197+B241+B285+B329+B373+B417+B461+B505","v":8760000},288000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,288000,12000,12000,12000,12000,12000,{"$f":"AH21+AH65+AH109+AH153+AH197+AH241+AH285+AH329+AH373+AH417+AH461+AH505","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,288000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"BN21+BN65+BN109+BN153+BN197+BN241+BN285+BN329+BN373+BN417+BN461+BN505","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,288000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
["Losses",{"$f":"B22+B66+B110+B154+B198+B242+B286+B330+B374+B418+B462+B506","v":-2404865.2392590172},-79300.183851995738,-1602.5585273104982,-1602.5585273104982,-1602.5585273104982,-1282.059022061906,-961.57475791374827,-1282.059022061906,-1646.4055396731355,-1775.1869745843783,-3036.7546019900838,-3882.0449114638318,-4970.650796542277,-5856.5236184533333,-6117.1527129165643,-5872.4274633850491,-6511.3383897106196,-6226.4861205855141,-4288.5299213024828,-3678.1409728543649,-3587.5173843028697,-3260.9644600636475,-2884.6981734442197,-2884.6981734442197,-2564.1815608721163,-1923.1136924379769,-79300.183851995738,-1602.5585273104982,-1602.5585273104982,-1602.5585273104982,-1282.059022061906,-961.57475791374827,{"$f":"AH22+AH66+AH110+AH154+AH198+AH242+AH286+AH330+AH374+AH418+AH462+AH506","v":-1282.059022061906},-1646.4055396731355,-1775.1869745843783,-3036.7546019900838,-3882.0449114638318,-4970.650796542277,-5856.5236184533333,-6117.1527129165643,-5872.4274633850491,-6511.3383897106196,-6226.4861205855141,-4288.5299213024828,-3678.1409728543649,-3587.5173843028697,-3260.9644600636475,-2884.6981734442197,-2884.6981734442197,-2564.1815608721163,-1923.1136924379769,-79300.183851995738,-1602.5585273104982,-1602.5585273104982,-1602.5585273104982,-1282.059022061906,-961.57475791374827,-1282.059022061906,-1646.4055396731355,-1775.1869745843783,-3036.7546019900838,-3882.0449114638318,-4970.650796542277,-5856.5236184533333,{"$f":"BN22+BN66+BN110+BN154+BN198+BN242+BN286+BN330+BN374+BN418+BN462+BN506","v":-6117.1527129165643},-5872.4274633850491,-6511.3383897106196,-6226.4861205855141,-4288.5299213024828,-3678.1409728543649,-3587.5173843028697,-3260.9644600636475,-2884.6981734442197,-2884.6981734442197,-2564.1815608721163,-1923.1136924379769,-79188.399216446283,-1602.5585273104982,-1602.5585273104982,-1602.5585273104982,-1282.059022061906,-961.57475791374827,-1282.059022061906,-1646.4055396731355,-1775.1869745843783,-3036.7546019900838,-3882.0449114638318,-4970.650796542277,-5856.5236184533333,-6117.1527129165643,-5872.4274633850491,-6511.3383897106196,-6128.1827294955847,-4313.1096377403164,-3727.2887997339781,-3587.5173843028697,-3236.3886122911654,-2884.6981734442197,-2860.1261943370891,-2515.022121678413,-1934.2121707343269]
["Net Projected Demand (Surplus)",{"$f":"B23+B67+B111+B155+B199+B243+B287+B331+B375+B419+B463+B507","v":37991361.699219652},1320730.1232690115,40185.000899754996,37473.501524067651,36460.505800508196,36976.171494455404,39354.037695049381,37825.449650657109,36408.575978457156,59529.815646861163,59185.658091265628,64614.102127950835,61416.612056660451,51581.467080335227,47880.015786076838,51438.332475949814,43825.816687056082,45033.715269478511,62475.321063025796,69324.593438762371,75563.246817862266,82581.156466394212,81393.137836605223,72244.315493463073,70048.067094696875,49674.249750620162,1126550.4775805217,34712.722864541,32222.5955443122,31300.680098040411,32018.481454677909,34346.341725842787,{"$f":"AH23+AH67+AH111+AH155+AH199+AH243+AH287+AH331+AH375+AH419+AH463+AH507","v":32605.301066528031},30823.215665570431,51816.82613952284,50108.618738352496,54035.036161252661,50102.522342232231,40529.501995786988,40753.913922426516,43108.565062748276,35192.488367355785,36526.163592300705,53967.769385847983,61001.827380821662,66761.606069187619,73077.407313684118,72311.560714115607,64007.180387668734,62419.245752815877,42800.905834888836,995995.47378882859,31406.174497300046,29034.179705039998,28183.212651811231,29030.804628449267,31489.672158424437,29791.257619205408,27209.882535379224,47072.113109333972,44586.54030536519,47589.266264557038,43190.054464502486,33744.175447586582,{"$f":"BN23+BN67+BN111+BN155+BN199+BN243+BN287+BN331+BN375+BN419+BN463+BN507","v":33689.464588875315},36051.018747413189,28318.779793196198,29753.195128786836,47194.800922334114,54097.062580486127,59451.109708374133,65495.707271036561,65067.967922652744,58785.16581015689,57489.98870834554,38273.879220216098,1312381.0815904653,40185.000899754996,37473.501524067651,36460.505800508196,36976.171494455404,39354.037695049381,37825.449650657109,36408.575978457156,59529.815646861163,59185.658091265628,64614.102127950835,61416.612056660451,51581.467080335227,47880.015786076838,51438.332475949814,43825.816687056082,45918.445789287878,62254.103615085289,68882.26299684585,75563.246817862266,82802.33909634655,81393.137836605223,72465.463305427242,70490.502047440212,54116.154899218564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV551/12","v":5422.3306602210623},{"$f":"BW551/12","v":4898.7638175130742},4790.8323923621283,3189.4899350180081]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","M","M","M","M","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L",null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"B29+B73+B117+B161+B205+B249+B293+B337+B381+B425+B469+B513","v":15274659.796500001},501687.75750000001,0,0,0,0,0,0,995.9235000000001,3921.0135,14374.728000000001,29933.421000000002,47379.493499999997,60222.031500000012,66141.856500000009,67862.088000000003,67813.336500000005,61343.316000000006,46446.250500000009,25302.028500000004,8684.7314999999999,1267.5390000000002,0,0,0,0,501687.75750000001,0,0,0,0,0,{"$f":"AH29+AH73+AH117+AH161+AH205+AH249+AH293+AH337+AH381+AH425+AH469+AH513","v":0},995.9235000000001,3921.0135,14374.728000000001,29933.421000000002,47379.493499999997,60222.031500000012,66141.856500000009,67862.088000000003,67813.336500000005,61343.316000000006,46446.250500000009,25302.028500000004,8684.7314999999999,1267.5390000000002,0,0,0,0,501687.75750000001,0,0,0,0,0,0,995.9235000000001,3921.0135,14374.728000000001,29933.421000000002,47379.493499999997,60222.031500000012,{"$f":"BN29+BN73+BN117+BN161+BN205+BN249+BN293+BN337+BN381+BN425+BN469+BN513","v":66141.856500000009},67862.088000000003,67813.336500000005,61343.316000000006,46446.250500000009,25302.028500000004,8684.7314999999999,1267.5390000000002,0,0,0,0,501687.75750000001,0,0,0,0,0,0,995.9235000000001,3921.0135,14374.728000000001,29933.421000000002,47379.493499999997,60222.031500000012,66141.856500000009,67862.088000000003,67813.336500000005,61343.316000000006,46446.250500000009,25302.028500000004,8684.7314999999999,1267.5390000000002,0,0,0,0]
["AC Losses",{"$f":"B30+B74+B118+B162+B206+B250+B294+B338+B382+B426+B470+B514","v":-519552.2783181509},-17064.407383604997,0,0,0,0,0,0,-33.875341928999987,-133.36935318899998,-488.9419981919998,-1018.1553818939997,-1611.5660919089996,-2048.3921794409994,-2249.7491069909993,-2308.2610612319995,-2306.6028277109995,-2086.5315504239998,-1579.8227645069996,-860.62319739899965,-295.40245724099992,-43.114071545999991,0,0,0,0,-17064.407383604997,0,0,0,0,0,{"$f":"AH30+AH74+AH118+AH162+AH206+AH250+AH294+AH338+AH382+AH426+AH470+AH514","v":0},-33.875341928999987,-133.36935318899998,-488.9419981919998,-1018.1553818939997,-1611.5660919089996,-2048.3921794409994,-2249.7491069909993,-2308.2610612319995,-2306.6028277109995,-2086.5315504239998,-1579.8227645069996,-860.62319739899965,-295.40245724099992,-43.114071545999991,0,0,0,0,-17064.407383604997,0,0,0,0,0,0,-33.875341928999987,-133.36935318899998,-488.9419981919998,-1018.1553818939997,-1611.5660919089996,-2048.3921794409994,{"$f":"BN30+BN74+BN118+BN162+BN206+BN250+BN294+BN338+BN382+BN426+BN470+BN514","v":-2249.7491069909993},-2308.2610612319995,-2306.6028277109995,-2086.5315504239998,-1579.8227645069996,-860.62319739899965,-295.40245724099992,-43.114071545999991,0,0,0,0,-17064.407383604997,0,0,0,0,0,0,-33.875341928999987,-133.36935318899998,-488.9419981919998,-1018.1553818939997,-1611.5660919089996,-2048.3921794409994,-2249.7491069909993,-2308.2610612319995,-2306.6028277109995,-2086.5315504239998,-1579.8227645069996,-860.62319739899965,-295.40245724099992,-43.114071545999991,0,0,0,0]
["PV Production Net of Curtailment",{"$f":"B31+B75+B119+B163+B207+B251+B295+B339+B383+B427+B471+B515","v":14755107.518181851},484623.35011639504,0,0,0,0,0,0,962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,63892.107393009006,65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0,484623.35011639504,0,0,0,0,0,{"$f":"AH31+AH75+AH119+AH163+AH207+AH251+AH295+AH339+AH383+AH427+AH471+AH515","v":0},962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,63892.107393009006,65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0,484623.35011639504,0,0,0,0,0,0,962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,{"$f":"BN31+BN75+BN119+BN163+BN207+BN251+BN295+BN339+BN383+BN427+BN471+BN515","v":63892.107393009006},65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0,484623.35011639504,0,0,0,0,0,0,962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,63892.107393009006,65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0]
["PV Production used internally",{"$f":"B32+B76+B120+B164+B208+B252+B296+B340+B384+B428+B472+B516","v":-507484.76334455895},-16682.279799436998,0,0,0,0,0,0,-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0,-16682.279799436998,0,0,0,0,0,{"$f":"AH32+AH76+AH120+AH164+AH208+AH252+AH296+AH340+AH384+AH428+AH472+AH516","v":0},-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0,-16682.279799436998,0,0,0,0,0,0,-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,{"$f":"BN32+BN76+BN120+BN164+BN208+BN252+BN296+BN340+BN384+BN428+BN472+BN516","v":-1428},-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0,-16682.279799436998,0,0,0,0,0,0,-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0]
["Net PV Production Available",{"$f":"B33+B77+B121+B165+B209+B253+B297+B341+B385+B429+B473+B517","v":14247622.754837291},467941.07031695801,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,44339.927408091011,56745.639320558999,62464.107393009006,64125.826938768012,64078.733672289003,57828.784449576007,43438.427735492995,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,467941.07031695801,0,0,0,0,0,{"$f":"AH33+AH77+AH121+AH165+AH209+AH253+AH297+AH341+AH385+AH429+AH473+AH517","v":0},598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,44339.927408091011,56745.639320558999,62464.107393009006,64125.826938768012,64078.733672289003,57828.784449576007,43438.427735492995,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,467941.07031695801,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,44339.927408091011,56745.639320558999,{"$f":"BN33+BN77+BN121+BN165+BN209+BN253+BN297+BN341+BN385+BN429+BN473+BN517","v":62464.107393009006},64125.826938768012,64078.733672289003,57828.784449576007,43438.427735492995,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,467941.07031695801,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,44339.927408091011,56745.639320558999,62464.107393009006,64125.826938768012,64078.733672289003,57828.784449576007,43438.427735492995,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0]
[null,{"$f":"B34+B78+B122+B166+B210+B254+B298+B342+B386+B430+B474+B518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3235.5434713980003,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":11074829.375929087},379011.76671887469,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,43020.865308198234,46178.606973922462,44109.062794913501,47224.798006202669,40250.561452282018,40297.670819790481,43010.577964392316,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,339135.78243804665,0,0,0,0,0,{"$f":"AH36+AH80+AH124+AH168+AH212+AH256+AH300+AH344+AH388+AH432+AH476+AH520","v":0},598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,41424.859535584823,37271.112789089217,37923.146128969856,40679.096960417526,32943.417247450903,33865.002130985878,40109.524246375411,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,301332.61774153699,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,37650.888010968432,31495.96116348901,{"$f":"BN36+BN80+BN124+BN168+BN212+BN256+BN300+BN344+BN388+BN432+BN476+BN520","v":31443.359215426102},34245.726650520141,26654.371093298767,28081.408127864099,36841.280080797427,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,379011.76671887469,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,43020.865308198234,46178.606973922462,44109.062794913501,47224.798006202669,40250.561452282018,40297.670819790481,43010.577964392316,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B37+B81+B125+B169+B213+B257+B301+B345+B389+B433+B477+B521","v":25417789.894138776},941718.3565501367,40185.000899754996,37473.501524067651,36460.505800508196,36976.171494455404,39354.037695049381,37825.449650657109,35810.25542988316,56543.63042351116,46496.599698954626,37126.836509844841,18395.746748462218,5402.8601064127824,3770.9529911633422,4213.5344697471473,3575.255234774067,4736.0444496880255,19464.743098633473,46311.188136161363,68139.372994097241,81859.641975928229,81393.137836605223,72244.315493463073,70048.067094696875,49674.249750620162,787414.69514247484,34712.722864541,32222.5955443122,31300.680098040411,32018.481454677909,34346.341725842787,{"$f":"AH37+AH81+AH125+AH169+AH213+AH257+AH301+AH345+AH389+AH433+AH477+AH521","v":32605.301066528031},30224.895116996435,48830.640916172837,37419.5603460415,26547.77054314666,8677.6628066474132,3258.3892066977742,2830.7677934566614,2429.4681023307439,2249.0711199048797,2661.1614613148286,13858.245139472578,37988.422078220668,59337.732245422623,72355.892823218121,72311.560714115607,64007.180387668734,62419.245752815877,42800.905834888836,694662.85604729154,31406.174497300046,29034.179705039998,28183.212651811231,29030.804628449267,31489.672158424437,29791.257619205408,26611.561986805224,44085.927885983969,31897.48191305418,20102.000646451026,5539.1664535340497,2248.2142840975757,{"$f":"BN37+BN81+BN125+BN169+BN213+BN257+BN301+BN345+BN389+BN433+BN477+BN521","v":2246.1053734492139},1805.2920968930512,1664.4086998974321,1671.7870009227354,10353.520841536683,31083.657277885126,52027.235884609137,64774.192780570549,65067.967922652744,58785.16581015689,57489.98870834554,38273.879220216098,933369.31487159047,40185.000899754996,37473.501524067651,36460.505800508196,36976.171494455404,39354.037695049381,37825.449650657109,35810.25542988316,56543.63042351116,46496.599698954626,37126.836509844841,18395.746748462218,5402.8601064127824,3770.9529911633422,4213.5344697471473,3575.255234774067,5620.77496949739,19243.525650692965,45868.857694244849,68139.372994097241,82080.824605880567,81393.137836605223,72465.463305427242,70490.502047440212,54116.154899218564]
[]
["Summary"]
["Produced",{"$f":"B40+B84+B128+B172+B216+B260+B304+B348+B392+B436+B480+B524","v":14755107.518181851},484623.35011639504,0,0,0,0,0,0,962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,63892.107393009006,65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0,484623.35011639504,0,0,0,0,0,{"$f":"AH40+AH84+AH128+AH172+AH216+AH260+AH304+AH348+AH392+AH436+AH480+AH524","v":0},962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,63892.107393009006,65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0,484623.35011639504,0,0,0,0,0,0,962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,{"$f":"BN40+BN84+BN128+BN172+BN216+BN260+BN304+BN348+BN392+BN436+BN480+BN524","v":63892.107393009006},65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0,484623.35011639504,0,0,0,0,0,0,962.0481580710001,3787.6441468109997,13885.786001808001,28915.265618106001,45767.927408091011,58173.639320558999,63892.107393009006,65553.826938768005,65506.733672289003,59256.784449576007,44866.427735492995,24441.405302601001,8389.3290427590018,1224.4249284540001,0,0,0,0]
["Used",{"$f":"B41+B85+B129+B173+B217+B261+B305+B349+B393+B437+B481+B525","v":-507484.76334455895},-16682.279799436998,0,0,0,0,0,0,-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0,-16682.279799436998,0,0,0,0,0,{"$f":"AH41+AH85+AH129+AH173+AH217+AH261+AH305+AH349+AH393+AH437+AH481+AH525","v":0},-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0,-16682.279799436998,0,0,0,0,0,0,-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,{"$f":"BN41+BN85+BN129+BN173+BN217+BN261+BN305+BN349+BN393+BN437+BN481+BN525","v":-1428},-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0,-16682.279799436998,0,0,0,0,0,0,-363.727609497,-801.45892346100004,-1196.727609497,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-1428,-965.45521899400001,-502.91043798800001,0,0,0,0]
["Total Sold to EDA",{"$f":"B42+B86+B130+B174+B218+B262+B306+B350+B394+B438+B482+B526","v":11055546.082256688},379011.76671887469,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,43020.865308198234,46178.606973922462,44109.062794913501,47224.798006202669,40250.561452282018,40297.670819790481,43010.577964392316,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,339135.78243804665,0,0,0,0,0,{"$f":"AH42+AH86+AH130+AH174+AH218+AH262+AH306+AH350+AH394+AH438+AH482+AH526","v":0},598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,41424.859535584823,37271.112789089217,37923.146128969856,40679.096960417526,32943.417247450903,33865.002130985878,40109.524246375411,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,301332.61774153699,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,37650.888010968432,31495.96116348901,{"$f":"BN42+BN86+BN130+BN174+BN218+BN262+BN306+BN350+BN394+BN438+BN482+BN526","v":31443.359215426102},34245.726650520141,26654.371093298767,28081.408127864099,36841.280080797427,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,379011.76671887469,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,43020.865308198234,46178.606973922462,44109.062794913501,47224.798006202669,40250.561452282018,40297.670819790481,43010.577964392316,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0]
["  Ponta",{"$f":"B43+B87+B131+B175+B219+B263+B307+B351+B395+B439+B483+B527","v":3155842.307415551},139834.09938359394,0,0,0,0,0,0,0,0,0,15194.699489459003,22399.969260746002,23563.828279609981,22539.750458309041,23292.203885746607,20681.876825783322,0,0,9769.7125672719994,2329.4131602490006,62.645456419000027,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BN43+BN87+BN131+BN175+BN219+BN263+BN307+BN351+BN395+BN439+BN483+BN527","v":0},0,0,0,0,0,0,0,0,0,0,0,139834.09938359394,0,0,0,0,0,0,0,0,0,15194.699489459003,22399.969260746002,23563.828279609981,22539.750458309041,23292.203885746607,20681.876825783322,0,0,9769.7125672719994,2329.4131602490006,62.645456419000027,0,0,0,0]
["  Cheia",{"$f":"B44+B88+B132+B176+B220+B264+B308+B352+B396+B440+B484+B528","v":6372775.0252271174},239177.66733528077,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,12292.566128647002,20620.896047452228,22614.778694312474,21569.312336604457,23932.594120456062,19568.684626498696,40297.670819790481,43010.577964392316,13243.692735329001,5094.4606635160007,658.86903404700001,0,0,0,0,258736.21277607873,0,0,0,0,0,{"$f":"AH44+AH88+AH132+AH176+AH220+AH264+AH308+AH352+AH396+AH440+AH484+AH528","v":0},0,0,0,0,41424.859535584823,37271.112789089217,37923.146128969856,19889.543584221698,17094.230744019827,33865.002130985878,40109.524246375411,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44+BN88+BN132+BN176+BN220+BN264+BN308+BN352+BN396+BN440+BN484+BN528","v":0},0,0,0,0,0,0,0,0,0,0,0,239177.66733528077,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,12292.566128647002,20620.896047452228,22614.778694312474,21569.312336604457,23932.594120456062,19568.684626498696,40297.670819790481,43010.577964392316,13243.692735329001,5094.4606635160007,658.86903404700001,0,0,0,0]
["  Vazio",{"$f":"B45+B89+B133+B177+B221+B265+B309+B353+B397+B441+B485+B529","v":1526928.7496140196},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80399.569661967922,0,0,0,0,0,{"$f":"AH45+AH89+AH133+AH177+AH221+AH265+AH309+AH353+AH397+AH441+AH485+AH529","v":0},598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,0,0,0,20789.553376195825,15849.186503431079,0,0,0,0,0,0,0,0,0,301332.61774153699,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,37650.888010968432,31495.96116348901,{"$f":"BN45+BN89+BN133+BN177+BN221+BN265+BN309+BN353+BN397+BN441+BN485+BN529","v":31443.359215426102},34245.726650520141,26654.371093298767,28081.408127864099,36841.280080797427,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",{"$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",{"$f":"B47+B91+B135+B179+B223+B267+B311+B355+B399+B443+B487+B531","v":3166513.0665819813},88929.303598083352,0,0,0,0,0,0,0,0,0,0,1319.0620998927734,10567.032346636552,18355.044598095505,16901.028932565339,23828.172220006993,17531.113629785519,427.84977110068121,0,0,0,0,0,0,0,128805.2878789114,0,0,0,0,0,{"$f":"AH47+AH91+AH135+AH179+AH223+AH267+AH311+AH355+AH399+AH443+AH487+AH531","v":0},0,0,0,0,2915.0678725061857,19474.526531469786,24540.961264039146,23446.729978350482,31135.316424838096,23963.782318590125,3328.9034891175861,0,0,0,0,0,0,0,166608.45257542111,0,0,0,0,0,0,0,0,0,0,6689.0393971225731,25249.678157069997,{"$f":"BN47+BN91+BN135+BN179+BN223+BN267+BN311+BN355+BN399+BN443+BN487+BN531","v":31020.7481775829},29880.100288247864,37424.362578990251,29747.376321711909,6597.1476546955737,0,0,0,0,0,0,0,88929.303598083352,0,0,0,0,0,0,0,0,0,0,1319.0620998927734,10567.032346636552,18355.044598095505,16901.028932565339,23828.172220006993,17531.113629785519,427.84977110068121,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B575=0,0,B575/B568)","v":0.21460454033832513},0.1835018960120775,0,0,0,0,0,0,0,0,0,0,2.8820664919591378E-2,0.1816464032516199,0.28728187795076376,0.25781910411351144,0.36375149368937182,0.29584989790837285,9.5360783707372637E-3,0,0,0,0,0,0,0,0.26578432064401236,0,0,0,0,0,{"$f":"IF(AH575=0,0,AH575/AH568)","v":0},0,0,0,0,6.369237231377993E-2,0.33476548414235696,0.38410004404901482,0.35767141406178188,0.47529947960157748,0.40440571558488592,7.4195866645388228E-2,0,0,0,0,0,0,0,0.34378956881752748,0,0,0,0,0,0,0,0,0,0,0.14615124118423728,0.43403985812086837,{"$f":"IF(BN575=0,0,BN575/BN568)","v":0.48551768666464662},0.45581015912553863,0.57130558159430411,0.50200794049203179,0.14703973522448932,0,0,0,0,0,0,0,0.1835018960120775,0,0,0,0,0,0,0,0,0,0,2.8820664919591378E-2,0.1816464032516199,0.28728187795076376,0.25781910411351144,0.36375149368937182,0.29584989790837285,9.5360783707372637E-3,0,0,{"$f":"IF(CT575=0,0,CT575/CT568)","v":0},0,0,0,0]
[null,{"$f":"B575/365","v":8675.3782646081672}]
[null,{"$f":"(B575-BA575)/313","v":9584.3597891583395},null,12,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,{"$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":533581.07624787814},19283.293672399843,0,0,0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,15519.929847062385,0,0,0,0,0,{"$f":"AH42","v":0},0,0,0,479.75724523300005,1879.1000206090002,1308.0912988260256,2767.7469346403905,2433.486382331796,1366.1812908225477,1406.2696624356249,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,11817.224016708005,0,0,0,0,0,0,0,0,0,479.75724523300005,1656.7624177819287,710.98707626114754,{"$f":"BN42","v":1994.8734449860513},1700.8914918498217,670.59515013363421,724.06017829842301,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0,19283.293672399843,0,0,0,0,0,0,0,0,0,479.75724523300005,1879.1000206090002,2989.1555876140001,2767.7469346403905,2984.9018912967208,2139.0547804768867,2164.2802003658453,2666.2303317579999,1213.0666804059999,0,0,0,0,0,0]
[null,{"$f":"B86","v":548074.20227610669},21439.153312177459,0,0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,17085.224969326035,0,0,0,0,0,{"$f":"AH86","v":0},0,0,96.283503904000042,1239.9771183940002,2152.5358892204231,1045.314427913775,2631.4200662835556,2726.7354532282006,1338.6933843964907,1347.2034596545864,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0,12737.559038813341,0,0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,1541.0346414033493,442.75246740842249,{"$f":"BN86","v":1851.4822471398766},1987.4443935052766,636.74934716717337,658.75834621814374,2765.1708949560989,1515.8091077710001,2.096970945999999,0,0,0,0,0,21439.153312177459,0,0,0,0,0,0,0,0,96.283503904000042,1239.9771183940002,2282.756590429,3009.4000959259265,2671.0059629988336,3323.5301290646203,2158.2171002554478,2150.9211448746291,2989.1555876140001,1515.8091077710001,2.096970945999999,0,0,0,0,0]
[null,{"$f":"B130","v":835702.88065375562},28313.687962025851,0,0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,2094.3835245130003,540.30573070600008,0,0,0,0,0,24726.536611625655,0,0,0,0,0,{"$f":"AH130","v":0},0,0,795.95489159200019,1912.738068094,3433.1778144160003,3223.3155802466272,2420.3462131278015,2718.817352664978,1992.1588617712564,2064.0069462315605,3531.3316282624323,2094.3835245130003,540.30573070600008,0,0,0,0,0,21395.477770164624,0,0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3146.6166845164876,2706.1372870535815,{"$f":"BN130","v":1912.9377817258505},2201.6390594719323,1484.7504303693054,1566.3448150457971,3033.6694970766684,2094.3835245130003,540.30573070600008,0,0,0,0,0,28313.687962025851,0,0,0,0,0,0,0,0,795.95489159200019,1912.738068094,3433.1778144160003,3561.0023948590001,3072.7554095873461,3383.7608724846077,2644.5680582308009,2703.8582577561101,4171.1829397869824,2094.3835245130003,540.30573070600008,0,0,0,0,0]
[null,{"$f":"B174","v":864548.52314568392},30518.282443368364,0,0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0,25929.005716826603,0,0,0,0,0,{"$f":"AH174","v":0},0,298.11178881400002,1589.8128122380001,2975.7003686200001,3133.373708179899,2403.6172331488824,2072.5398382405388,2658.8087808721948,2060.1549280693025,2007.8209145794799,3569.6225480793023,2336.577466405,822.86532957999998,0,0,0,0,0,22357.571631068393,0,0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,2606.4373339832136,1886.4389399558365,{"$f":"BN174","v":1565.1314068385877},2141.6304876791492,1552.7464966673515,1510.1587833937165,3071.9604168935389,2336.577466405,822.86532957999998,0,0,0,0,0,30518.282443368364,0,0,0,0,0,0,0,298.11178881400002,1589.8128122380001,2975.7003686200001,3810.8633321470697,3068.5607529685121,2724.9490347000833,3323.7523006918245,2712.5641245288471,2647.6722261040295,4206.8529065709999,2336.577466405,822.86532957999998,0,0,0,0,0]
[null,{"$f":"B218","v":1014503.9652484935},34198.353448987313,0,0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,30246.307080937244,0,0,0,0,0,{"$f":"AH218","v":0},96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3675.9806671579872,2885.9277221014008,2753.5416839132604,2914.4171134766566,2509.8850991641693,2545.8583553277685,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,26739.151899509096,0,0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,3149.0442929613018,2368.7494289083552,{"$f":"BN218","v":2246.1332525113094},2397.2388202836109,2002.4766677622183,2048.1962241420051,3497.6376903382934,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0,34198.353448987313,0,0,0,0,0,0,96.283503904000042,641.2198731609999,1932.9208965850003,3123.7077775540006,4353.4702911251579,3550.8712419210306,3405.9508803728049,3579.3606332962863,3162.2942956237139,3185.7096668523182,3931.020917194,2208.7528859620002,964.14512901700027,62.645456419000027,0,0,0,0]
[null,{"$f":"B262","v":1133285.4679932345},39378.225328651555,0,0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,35219.085355204901,0,0,0,0,0,{"$f":"AH262","v":0},284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4372.4288992590773,3640.2032386316014,3311.8105796079326,3284.4257649362976,2803.1154589724661,3128.7485158194645,4114.7824100600601,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,31522.042335520171,0,0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,3829.7430768433205,3108.824752690386,{"$f":"BN262","v":2780.4320936667173},2753.0472789950823,2283.0415458240236,2608.6746026710221,3594.7084969116181,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0,39378.225328651555,0,0,0,0,0,0,284.65656982000002,755.58923461000006,1865.6448016150002,2800.7825216980004,4475.957286451001,4323.4073076209015,3995.0146485972327,3967.6298339255977,3471.7819187347427,3797.4149755817411,4783.4488698223367,3204.4390915180006,1428.35018431,224.10808434699999,0,0,0,0]
[null,{"$f":"B306","v":1330998.5801247526},44441.6837084461,0,0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,40490.473793850761,0,0,0,0,0,{"$f":"AH306","v":0},217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4825.2431535134301,3995.6579166180759,3888.0334317279667,3938.5110044226221,3520.3914043467107,3881.8992894904131,4639.2869583655356,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,36719.489913772341,0,0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4271.7036146493547,3453.6518609580376,{"$f":"BN306","v":3346.0273760679283},3396.5049487625838,2989.9160129353018,3351.4238980790042,4108.8115669541257,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0,44441.6837084461,0,0,0,0,0,0,217.38047485000004,654.67509215500002,2074.2006960220001,3433.1778144160003,4832.5205897920005,4692.5260669871604,4584.9015820970508,4635.3791547917062,4202.4311933042381,4563.9390784479401,5128.5354076600006,3365.9017194459998,1690.7269546930002,365.387883784,0,0,0,0]
[null,{"$f":"B350","v":1227253.9186709372},41114.473535481207,0,0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,36930.8654143155,0,0,0,0,0,{"$f":"AH350","v":0},0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3927.2445981445608,3708.7150486150922,3921.0271615890533,3259.8848823984304,3355.9499810092816,4649.0230497220846,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,33474.391424401831,0,0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,3340.0849512024224,{"$f":"BN350","v":3132.640379733396},3333.867514646915,2683.8102135167342,2790.9473018762815,4084.0203705890845,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0,41114.473535481207,0,0,0,0,0,0,0,439.39158825100003,1636.9060787170001,3016.0660256020005,4401.9535819840003,4682.1641442130249,4449.354985643452,4675.9467076575174,4000.5248194267901,4082.3819970374275,5115.0801886660001,3244.8047485000002,1300.5256038670002,69.37306591600003,0,0,0,0]
[null,{"$f":"B394","v":1200610.6009161216},41487.581543102802,0,0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,37707.326377376114,0,0,0,0,0,{"$f":"AH394","v":0},0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,4284.1268040017758,4176.5023191116661,4404.7337945966638,3864.2477289852291,4076.737096588779,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,34263.625364588843,0,0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4396.3232503624749,3691.031531736056,{"$f":"BN394","v":3583.4070468459458},3811.6385223309435,3283.776848189937,3496.2662157934869,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0,41487.581543102802,0,0,0,0,0,0,0,197.19764635900003,1515.8091077710001,3359.1741099490005,4899.796684762001,5046.665389990897,4939.0409051007873,5167.272380585785,4610.5674328648938,4823.0568004684437,3890.6552602120005,2363.487904393,674.85792064600003,0,0,0,0,0]
[null,{"$f":"B438","v":1012494.9670303052},33769.298952839177,0,0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,30939.040033640318,0,0,0,0,0,{"$f":"AH438","v":0},0,0,869.958596059,2585.4990177939999,3789.7411177569998,4121.825348432495,3821.4581447348473,4340.845858677063,3646.5912693169903,3917.4617161899232,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,28011.23274511069,0,0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,3527.2897687693908,{"$f":"BN438","v":3238.1402175182147},3746.3102790139583,3063.2733421003577,3345.3614414197664,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0,33769.298952839177,0,0,0,0,0,0,0,0,869.958596059,2585.4990177939999,3789.7411177569998,4819.065370798,4571.4383368705157,4845.975808786,4396.5714614526587,4045.3902786430008,2780.5996932069997,1065.0592714720001,0,0,0,0,0,0]
[null,{"$f":"B482","v":844404.79501918319},28613.310071710006,0,0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,27887.564498196123,0,0,0,0,0,{"$f":"AH482","v":0},0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4081.5476690408054,4482.6848959480003,4036.9795783953118,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,25840.428862194651,0,0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,3876.3423656613736,{"$f":"BN482","v":3502.6697684662254},3920.9104563068668,3458.1016778207318,3536.9971025694499,2040.5626485369999,358.66027428700005,0,0,0,0,0,0,28613.310071710006,0,0,0,0,0,0,0,0,311.56700780800008,1798.3687066450002,3036.2488540930003,4052.117888140001,4637.4199143790011,4482.6848959480003,4206.8529065709999,3688.8269753020004,2040.5626485369999,358.66027428700005,0,0,0,0,0,0]
[null,{"$f":"B526","v":510087.10493023501},16454.422739685,0,0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,16454.422739685,0,0,0,0,0,{"$f":"AH526","v":0},0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,16454.422739685,0,0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,{"$f":"BN526","v":2289.4841999260002},2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0,16454.422739685,0,0,0,0,0,0,0,0,0,762.31684410700018,1825.2791446330002,2383.6707328840002,2289.4841999260002,2854.603397674,2545.1333608119999,2444.2192183570005,1307.2532133640002,42.462627927999989,0,0,0,0,0,0]
[null,{"$f":"SUM(B579:B590)","v":11055546.082256688},{"$f":"SUM(C579:C590)","v":379011.76671887469},0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,43020.865308198234,46178.606973922462,44109.062794913501,47224.798006202669,40250.561452282018,40297.670819790481,43010.577964392316,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,339135.78243804665,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,41424.859535584823,37271.112789089217,37923.146128969856,40679.096960417526,32943.417247450903,33865.002130985878,40109.524246375411,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,301332.61774153699,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,37650.888010968432,31495.96116348901,31443.359215426102,{"$f":"SUM(BO579:BO590)","v":34245.726650520141},26654.371093298767,28081.408127864099,36841.280080797427,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0,379011.76671887469,0,0,0,0,0,0,598.3205485740001,2986.1852233499999,12689.058392311001,27487.265618106001,43020.865308198234,46178.606973922462,44109.062794913501,47224.798006202669,40250.561452282018,40297.670819790481,43010.577964392316,23013.405302601001,7423.8738237650014,721.5144904660001,0,0,0,0]
["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}]
[{"$f":"SUM(B594:D594)","v":533581.07624787814},{"$f":"B43","v":26687.466968932},{"$f":"B44","v":442507.01353856473},{"$f":"B45","v":64386.595740381395},"January"]
[{"$f":"SUM(B595:D595)","v":548074.20227610657},{"$f":"B87","v":30358.121574340003},{"$f":"B88","v":445159.08670682251},{"$f":"B89","v":72556.993994944132},"February"]
[835702.88065375574,{"$f":"B131","v":60597.852870037008},{"$f":"B132","v":659844.44000657136},{"$f":"B133","v":115260.58777714743},"March"]
[864548.52314568404,{"$f":"B175","v":69507.741511669999},{"$f":"B176","v":667280.14039528649},{"$f":"B177","v":127760.64123872756},"April"]
[1014503.9652484937,{"$f":"B219","v":74417.499842154008},{"$f":"B220","v":788256.12075292401},{"$f":"B221","v":151830.34465341567},"May"]
[1133285.4679932345,{"$f":"B263","v":506760.61737460445},{"$f":"B264","v":477609.98876557738},{"$f":"B265","v":148914.86185305269},"June"]
[1330998.5801247524,{"$f":"B307","v":606761.5372319275},{"$f":"B308","v":551841.34692796355},{"$f":"B309","v":172395.69596486137},"July"]
[1227253.9186709372,{"$f":"B351","v":580198.23608411604},{"$f":"B352","v":492788.6621189338},{"$f":"B353","v":154267.02046788734},"August"]
[1200610.6009161216,{"$f":"B395","v":616495.37187157408},{"$f":"B396","v":426772.00412987627},{"$f":"B397","v":157343.22491467139},"September"]
[1012494.9670303049,{"$f":"B439","v":575190.695609538},{"$f":"B440","v":311437.50998491229},{"$f":"B441","v":125866.76143585476},"October"]
[844404.79501918319,{"$f":"B483","v":7890.5260343140008},{"$f":"B484","v":690634.15278090537},{"$f":"B485","v":145880.11620396384},"November"]
[510087.10493023507,{"$f":"B527","v":976.64044234399978},{"$f":"B528","v":418644.55911877903},{"$f":"B529","v":90465.905369112006},"December"]
[11055546.082256688,{"$f":"SUM(B594:B605)","v":3155842.307415551},6372775.0252271174,1526928.7496140196]
[null,{"$f":"B606/$A606","v":0.28545331763217363},{"$f":"C606/$A606","v":0.57643240576374033},{"$f":"D606/$A606","v":0.13811427660408601}]

{"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]
["Pico","Demand",{"$f":"SUM(E7:AK7)","v":2019.3948611500439},null,{"$f":"'Detailed Production Projections'!B542/1000000","v":68.394637431310159},{"$f":"E7*(1+F6)","v":69.078583805623268},69.769369643679497,70.467063340116297,71.171733973517462,71.883451313252635,72.602285826385156,73.328308684649002,74.061591771495486,74.802207689210448,75.550229766102547,76.305732063763571,77.068789384401214,77.839477278245226,{"$f":"R7*(1+S6)","v":78.617872051027675},{"$f":"S7*(1+T6)","v":79.404050771537953},{"$f":"T7*(1+U6)","v":80.198091279253333},{"$f":"U7*(1+V6)","v":81.000072192045863},{"$f":"V7*(1+W6)","v":81.810072913966323},{"$f":"W7*(1+X6)","v":82.628173643105981},{"$f":"X7*(1+Y6)","v":83.454455379537038},{"$f":"Y7*(1+Z6)","v":84.288999933332406},{"$f":"Z7*(1+AA6)","v":85.131889932665729},{"$f":"AA7*(1+AB6)","v":85.983208831992386},{"$f":"AB7*(1+AC6)","v":86.843040920312305},87.711471329515433]
[null,"Renewables",{"$f":"SUM(E8:AK8)","v":625.38121822831602},null,{"$f":"'Production Forecast'!N8/1000000","v":24.053123778012154},{"$f":"E8","v":24.053123778012154},24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,24.053123778012154,{"$f":"R8","v":24.053123778012154},{"$f":"S8","v":24.053123778012154},{"$f":"T8","v":24.053123778012154},{"$f":"U8","v":24.053123778012154},{"$f":"V8","v":24.053123778012154},{"$f":"W8","v":24.053123778012154},{"$f":"X8","v":24.053123778012154},{"$f":"Y8","v":24.053123778012154},{"$f":"Z8","v":24.053123778012154},{"$f":"AA8","v":24.053123778012154},{"$f":"AB8","v":24.053123778012154},24.053123778012154]
[null,"Net Demand",{"$f":"SUM(E9:AK9)","v":1394.0136429217284},null,{"$f":"E7-E8","v":44.341513653298009},45.025460027611118,45.716245865667346,46.413939562104147,47.118610195505312,47.830327535240485,48.549162048373006,49.275184906636852,50.008467993483336,{"$f":"N7-N8","v":50.749083911198298},51.497105988090397,52.252608285751421,53.015665606389064,53.786353500233076,{"$f":"S7-S8","v":54.564748273015525},55.350926993525803,56.144967501241183,56.946948414033713,57.756949135954173,58.575049865093831,59.401331601524888,60.235876155320256,61.078766154653579,61.930085053980235,62.789917142300155,{"$f":"AD7-AD8","v":63.658347551503283}]
[null,"Força Açores Production",{"$f":"SUM(E10:AK10)","v":329.42222359690646},null,{"$f":"AFS!K7/1000000","v":7.3761981457772787},{"$f":"AFS!L7/1000000","v":14.737145457063113},{"$f":"AFS!M7/1000000","v":14.603226671882302},{"$f":"AFS!N7/1000000","v":14.457861863993545},{"$f":"AFS!O7/1000000","v":14.313944060102415},{"$f":"AFS!P7/1000000","v":14.171458856306073},{"$f":"AFS!Q7/1000000","v":14.030391992082366},{"$f":"AFS!R7/1000000","v":13.890729348862559},{"$f":"AFS!S7/1000000","v":13.752456948618301},{"$f":"AFS!T7/1000000","v":13.615560952462632},{"$f":"AFS!U7/1000000","v":13.480027659264952},{"$f":"AFS!V7/1000000","v":13.345843504279724},{"$f":"AFS!W7/1000000","v":13.212995057788886},{"$f":"AFS!X7/1000000","v":13.081469023757734},{"$f":"AFS!Y7/1000000","v":12.951252238504184},{"$f":"AFS!Z7/1000000","v":12.822331669381335},{"$f":"AFS!AA7/1000000","v":12.694694413473059},{"$f":"AFS!AB7/1000000","v":12.568327696302658},{"$f":"AFS!AC7/1000000","v":12.443218870554318},{"$f":"AFS!AD7/1000000","v":12.31935541480733},{"$f":"AFS!AE7/1000000","v":12.196724932282878},{"$f":"AFS!AF7/1000000","v":12.075315149603332},{"$f":"AFS!AG7/1000000","v":11.955113915563865},{"$f":"AFS!AH7/1000000","v":11.836109199916308},{"$f":"AFS!AI7/1000000","v":11.718289092165117},{"$f":"AFS!AJ7/1000000","v":5.7721814621102379}]
[null,"Percentage of Net Demand",{"$f":"C10/C9","v":0.2363120513702196},null,{"$f":"E10/E9","v":0.16634971470417217},{"$f":"F10/F9","v":0.32730693807516464},0.3194318867474909,0.31149826970943095,0.30378536210450102,0.29628605085057819,0.28899349443153893,0.28190111057283163,0.27500256457387179,0.2682917582569056,0.26176281949479729,0.25541009228278,0.24922812732160721,0.24321167308174269,0.23735566732027061,0.23165522902409774,0.22610565075476124,0.22070239137178041,0.21544106911298597,0.21031745501165516,0.2053274666315692,0.20046716210231127,0.19573273443823502,0.19112050612557011,0.18662692396309549,{"$f":"AD10/AD9","v":9.067438417939154E-2}]
[null,"Percentage of Total Demand",{"$f":"C10/C7","v":0.16312917792080581},null,{"$f":"E10/E7","v":0.10784760944431226},{"$f":"F10/F7","v":0.21333884751504489},0.20930713214785693,0.20517190838805408,0.20111838311300018,0.19714494222807832,0.19325000352789767,0.18943201606626622,0.18568945953861188,0.18202084367660387,0.17842470765473561,0.17489961950863009,0.17144417556483904,0.16805699988190664,0.16473674370247582,0.16148208491621999,0.15829172753338439,0.15516440116872954,0.15209886053566951,0.14909388495040499,0.14614827784585249,0.14326086629517717,0.14043050054473888,0.13765605355626553,0.13493642055807201,{"$f":"AD10/AD7","v":6.580874057425444E-2}]
[null,"Total % from Renewables",{"$f":"(C10+C8)/C7","v":0.4728166146176398},null,{"$f":"(E10+E8)/E7","v":0.45952903771665443},{"$f":"(F10+F8)/F7","v":0.56153828144805695},0.55405904693301733,0.54651043787831188,0.53907732320236434,0.53175775419774585,0.52454981735925166,0.51745163372107217,0.51046135820673655,0.50357717899157883,0.49679731687748313,0.49012002467966725,0.4835435866252718,0.47706631776352326,0.47068656338724479,0.4644026984654962,0.45821312708712314,0.45211628191500558,0.44611062365079429,0.44019464050993451,0.43436684770677286,0.42862578694955372,0.42297002594511174,0.41739815791307028,0.4119088011093639,{"$f":"(AD10+AD8)/AD7","v":0.34003882032800875}]