{"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":16,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Index","index":0,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,8,3,23],[3,1,3,6],[10,1,21,6]]}
[{"$f":"Inputs!$D$6&\" - Introduction and Index\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Introduction and Index"}]
[]
[]
[null,"Overview",null,null,null,null,null,null,"Worksheet Navigation"]
[]
[null,"Project Name:",null,"Azores Photovoltaic Energy Venture",null,null,null,null,null,"Inputs",null,"Inputs",null,null,null,"Summary",null,"Project Summary Information","Calculations",null,"Production Calculations"]
[null,"Project Developer:",null,"Força Açoreana, S.A.",null,null,null,null,null,null,null,"General",null,null,null,null,null,"Key Project Information",null,null,"Electricity Production"]
[null,"Location:",null,{"$f":"Inputs!D7","v":"Vila do Porto, Santa Maria, Azores"},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$6&\" - Annual Financial Statements\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Annual Financial Statements"}]
[null,null,"Year","2028-2045","2045-2053",null,null,"2028-2053",{"$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$49","v":"OK"}]
[" ",null,{"$f":"Calculations!C351","v":"Revenues"},null,null,null,null,"Project Lifetime"]
[null,null,"    Electricity Produced",{"$f":"SUM(K7:AA7)+AB7/2","v":56763778.362632565},{"$f":"H7-D7","v":23551956.531121068},"Kwh",null,{"$f":"SUM(I7:AT7)","v":80315734.893753633},{"$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:$QJ215)","v":1798375.2532887964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I215:$QJ215)","v":3593032.2329087756},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I215:$QJ215)","v":3560381.7774220901},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I215:$QJ215)","v":3524940.6913721059},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I215:$QJ215)","v":3489852.3963032379},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I215:$QJ215)","v":3455113.3804304278},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I215:$QJ215)","v":3420720.1669259616},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I215:$QJ215)","v":3386669.313571488},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I215:$QJ215)","v":3352957.4124135063},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I215:$QJ215)","v":3319581.0894222911},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I215:$QJ215)","v":3286537.0041541941},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I215:$QJ215)","v":3253821.849417326},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I215:$QJ215)","v":3221432.3509405595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I215:$QJ215)","v":3189365.2670458215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I215:$QJ215)","v":3157617.3883236572},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I215:$QJ215)","v":3126185.5373120117},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I215:$QJ215)","v":3095066.5681782262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I215:$QJ215)","v":3064257.3664041809},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I215:$QJ215)","v":3033754.8484745822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I215:$QJ215)","v":3003555.9615683598},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I215:$QJ215)","v":2973657.683253115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I215:$QJ215)","v":2944057.0211826353},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I215:$QJ215)","v":2914751.0127973924},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I215:$QJ215)","v":2885736.7250280553},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I215:$QJ215)","v":2857011.2540019192},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I215:$QJ215)","v":1407303.3416129206}]
[null,null,"    Electricity Sold",{"$f":"SUM(K8:AA8)+AB8/2","v":61254156.120412111},{"$f":"H8-D8","v":27117335.102641165},"Kwh",null,{"$f":"SUM(I8:AT8)","v":88371491.223053277},{"$f":"SUMIF(Calculations!$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:$QJ225)","v":2035539.614922964},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I225:$QJ225)","v":3610732.1920689512},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I225:$QJ225)","v":3623320.9987386279},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I225:$QJ225)","v":3632511.7621325362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I225:$QJ225)","v":3643681.0175181678},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I225:$QJ225)","v":3647459.6922898516},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I225:$QJ225)","v":3639140.2976753959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I225:$QJ225)","v":3628538.6180176693},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I225:$QJ225)","v":3621751.4147475539},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I225:$QJ225)","v":3602285.5253037843},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I225:$QJ225)","v":3587439.4864444025},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I225:$QJ225)","v":3572966.7673851186},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I225:$QJ225)","v":3560926.837829595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I225:$QJ225)","v":3545135.4827403626},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I225:$QJ225)","v":3531774.1067843977},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I225:$QJ225)","v":3518780.429603802},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I225:$QJ225)","v":3508121.115546396},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I225:$QJ225)","v":3488101.5213250606},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I225:$QJ225)","v":3467244.210352581},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I225:$QJ225)","v":3444605.2387258159},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I225:$QJ225)","v":3424206.912157767},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I225:$QJ225)","v":3399618.3845344707},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I225:$QJ225)","v":3374977.1915430045},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I225:$QJ225)","v":3348853.9572314317},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I225:$QJ225)","v":3321088.6764750541},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I218:$QJ218)+SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I225:$QJ225)","v":1592689.770958527}]
[null,null,"    Average PPA Price",{"$f":"(D13-D12)/D8","v":0.19673999999999994},{"$f":"(E13-E12)/E8","v":0.19674000000000022},null,null,{"$f":"(H13-H12)/H8","v":0.19674000000000003},null,null,{"$f":"(K13-K12)/K8","v":0.19674},0.19674000000000003,0.19673999999999997,0.19674000000000003,0.19674,0.19674,0.19674,0.19673999999999997,0.19673999999999997,0.19674,0.19674,0.19673999999999997,0.19673999999999997,0.19674,0.19673999999999997,0.19674000000000003,0.19674,0.19673999999999997,0.19674,0.19673999999999997,0.19674000000000003,0.19674,0.19674000000000003,0.19674,0.19674000000000003,0.19674]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},{"$f":"SUM(K10:AA10)+AB10/2","v":9320142.6853331793},{"$f":"H10-D10","v":4248955.6433909219},"EUR",null,{"$f":"SUM(I10:AT10)","v":13569098.328724101},{"$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:$QJ229)","v":313006.09580560535},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I229:$QJ229)","v":532606.48889597633},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I229:$QJ229)","v":537432.6781028565},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I229:$QJ229)","v":541985.8852694527},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I229:$QJ229)","v":546097.94375728793},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I229:$QJ229)","v":549583.77191636246},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I229:$QJ229)","v":550035.76975099486},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I229:$QJ229)","v":550439.17874652473},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I229:$QJ229)","v":550788.90342029184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I229:$QJ229)","v":549835.49523692322},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I229:$QJ229)","v":548937.9183311644},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I229:$QJ229)","v":548096.0803498032},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I229:$QJ229)","v":547309.89449301548},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I229:$QJ229)","v":546579.27950542595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I229:$QJ229)","v":545904.15966772148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I229:$QJ229)","v":545284.46478881571},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I229:$QJ229)","v":544720.13019856438},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I229:$QJ229)","v":542997.09419279068},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I229:$QJ229)","v":541230.1340421018},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I229:$QJ229)","v":538567.87119071698},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I229:$QJ229)","v":535960.75734191225},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I229:$QJ229)","v":533242.32826020382},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I229:$QJ229)","v":530098.56865142612},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I229:$QJ229)","v":526623.89493163442},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I229:$QJ229)","v":522409.0042891723},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I229:$QJ229)","v":249324.53758735891}]
[null,null,"    Storage Sold",2730999.9897966958,1086108.8647027044,"EUR",null,3817108.8544994001,{"$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:$QJ230)","v":87465.968034338584},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I230:$QJ230)","v":177768.9625716692},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I230:$QJ230)","v":175419.49518898106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I230:$QJ230)","v":172674.47881250258},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I230:$QJ230)","v":170759.85962923642},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I230:$QJ230)","v":168017.44794474295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I230:$QJ230)","v":165928.69241366256},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I230:$QJ230)","v":163439.50896227139},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I230:$QJ230)","v":161754.46991714183},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I230:$QJ230)","v":158878.15901134332},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I230:$QJ230)","v":156854.9262319073},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I230:$QJ230)","v":154849.401465545},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I230:$QJ230)","v":153266.85158157899},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I230:$QJ230)","v":150890.67536891301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I230:$QJ230)","v":148937.07810104074},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I230:$QJ230)","v":147000.39693143632},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I230:$QJ230)","v":145467.61807403353},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I230:$QJ230)","v":143251.9991127016},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I230:$QJ230)","v":140915.49190266497},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I230:$QJ230)","v":139123.76347619999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I230:$QJ230)","v":137717.7105560069},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I230:$QJ230)","v":135598.59271310794},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I230:$QJ230)","v":133894.44401274467},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I230:$QJ230)","v":132229.63261407745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I230:$QJ230)","v":130981.98192052986},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I230:$QJ230)","v":64021.247951021731}]
[null,null,null,null,0]
[null,null,"Gross Revenues",12051142.675129876,5335064.508093629,{"$f":"Calculations!E355","v":"EUR"},null,17386207.183223505,{"$f":"I10+I11+I12","v":0},0,400472.06383994396,710375.45146764559,712852.17329183756,714660.36408195528,716857.80338652432,717601.21986110543,715964.46216465742,713878.68770879612,712543.37333743367,708713.65424826648,705792.84456307173,702945.48181534815,700576.74607459444,697469.95487433893,694841.23776876228,692284.86172025208,690187.74827259791,686249.09330549231,682145.6259447668,677691.63466691691,673678.46789791912,668840.92097331176,663993.01266417082,658853.52754571184,653390.98620970221,313345.78553838062]
[null,null,"less: Cost of Goods Sold",-1365539.9088217884,{"$f":"H14-D14","v":-769492.38430213905},{"$f":"Calculations!E355","v":"EUR"},null,{"$f":"SUM(I14:AT14)","v":-2135032.2931239274},{"$f":"SUMIF(Calculations!$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:$QJ354)","v":-52497.565319458852},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I354:$QJ354)","v":-58138.183195813399},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I354:$QJ354)","v":-62076.335416454996},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I354:$QJ354)","v":-66224.030975465401},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I354:$QJ354)","v":-70974.252747664897},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I354:$QJ354)","v":-74447.025492933128},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I354:$QJ354)","v":-76304.01584991999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I354:$QJ354)","v":-77770.56495981499},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I354:$QJ354)","v":-80531.011165024116},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I354:$QJ354)","v":-81265.755548258239},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I354:$QJ354)","v":-82978.887715975987},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I354:$QJ354)","v":-84700.977900518541},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I354:$QJ354)","v":-86817.267284934467},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I354:$QJ354)","v":-88172.71697818063},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I354:$QJ354)","v":-89922.710466209275},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I354:$QJ354)","v":-91682.351195085124},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I354:$QJ354)","v":-93821.66370246603},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I354:$QJ354)","v":-94429.185815220146},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I354:$QJ354)","v":-95042.896454380636},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I354:$QJ354)","v":-95886.725467803655},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I354:$QJ354)","v":-97096.309043187517},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I354:$QJ354)","v":-97496.242849836679},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I354:$QJ354)","v":-97944.99297708692},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I354:$QJ354)","v":-98149.966288975294},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I354:$QJ354)","v":-98182.164752089782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I354:$QJ354)","v":-42478.493561168623}]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},-3632816.8828273076,-2087999.527319089,{"$f":"Calculations!E356","v":"EUR"},null,-5720816.4101463966,{"$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:$QJ356)","v":-113975.69114739096},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I356:$QJ356)","v":-201532.70219941865},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I356:$QJ356)","v":-205434.89042477918},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I356:$QJ356)","v":-206342.80258352318},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I356:$QJ356)","v":-208851.78489464536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I356:$QJ356)","v":-209718.76367496833},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I356:$QJ356)","v":-210676.99862102975},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I356:$QJ356)","v":-211659.76480452303},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I356:$QJ356)","v":-212739.47571417017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I356:$QJ356)","v":-213673.88021518019},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I356:$QJ356)","v":-214716.04234659139},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I356:$QJ356)","v":-215787.8652806273},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I356:$QJ356)","v":-216971.92522062222},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I356:$QJ356)","v":-218023.31185256288},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I356:$QJ356)","v":-219188.3897304968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I356:$QJ356)","v":-220386.03778700021},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I356:$QJ356)","v":-221698.84501975193},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I356:$QJ356)","v":-222875.4226200534},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I356:$QJ356)","v":-224163.77258425191},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I356:$QJ356)","v":-225475.07704072757},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I356:$QJ356)","v":-226904.78256769854},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I356:$QJ356)","v":-228207.57449652848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I356:$QJ356)","v":-229627.87626359216},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I356:$QJ356)","v":-231085.37790417147},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I356:$QJ356)","v":-232660.45183760492},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I356:$QJ356)","v":-378436.90331448702}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},7052785.8834807808,2477572.5964724002,{"$f":"Calculations!E357","v":"EUR"},null,9530358.479953181,{"$f":"SUM(I13:I15)","v":0},0,233998.80737309417,450704.56607241347,445340.94745060336,442093.53052296664,437031.76574421406,433435.43069320399,428983.44769370765,424448.35794445808,419272.8864582394,413774.01848482806,408097.91450050438,402456.6386342023,396787.5535690377,391273.92604359548,385730.13757205615,380216.47273816681,374667.23955037992,368944.48487021879,362938.95690613426,356329.83215838566,349677.37628703308,343137.10362694657,336420.14342349174,329618.18335256504,322548.36962000752,{"$f":"SUM(AJ13:AJ15)","v":-107569.61133727501}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},-3771892.8706536889,-737465.71417065151,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(I18:AT18)","v":-4509358.5848243404},{"$f":"SUMIF(Calculations!$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:$QJ359)","v":-179171.91850205208},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I359:$QJ359)","v":-358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I359:$QJ359)","v":-358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I359:$QJ359)","v":-358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I359:$QJ359)","v":-358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I359:$QJ359)","v":-342293.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I359:$QJ359)","v":-326243.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I359:$QJ359)","v":-267425.78244061209},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I359:$QJ359)","v":-208607.72787712002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I359:$QJ359)","v":-208607.72787712002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I359:$QJ359)","v":-161689.29898096001},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I359:$QJ359)","v":-115210.87008479999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I359:$QJ359)","v":-115210.87008479999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I359:$QJ359)","v":-92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I359:$QJ359)","v":-92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I359:$QJ359)","v":-92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I359:$QJ359)","v":-92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I359:$QJ359)","v":-92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I359:$QJ359)","v":-92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I359:$QJ359)","v":-46097.302035216722}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},3280893.0128270919,1740106.8823017487,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(I19:AT19)","v":5020999.8951288406},{"$f":"I16+I18","v":0},{"$f":"J16+J18","v":0},54826.888871042087,92360.729068309302,86997.110446499195,83749.693518862478,78687.928740109899,91141.593689099827,102739.61068960349,157022.57550384599,210665.15858111938,205166.29060770804,246408.61551954437,287245.7685494023,281576.6834842377,299261.55875879549,293717.77028725616,288204.10545336682,282654.87226557994,276932.1175854188,270744.35283570085,264135.22808795224,257482.77221659967,250942.49955651315,244225.53935305832,237423.57928213163,230353.76554957411,{"$f":"AJ16+AJ18","v":-153666.91337249172}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},-1387594.7402210545,-5579.2239682141226,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(I21:AT21)","v":-1393173.9641892686},{"$f":"SUMIF(Calculations!$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:$QJ362)","v":-66268.331224797148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I362:$QJ362)","v":-129597.20884884766},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I362:$QJ362)","v":-124811.28484817778},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I362:$QJ362)","v":-119755.39711466231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I362:$QJ362)","v":-114414.31757174981},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I362:$QJ362)","v":-108771.95915967262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I362:$QJ362)","v":-102811.32738204188},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I362:$QJ362)","v":-96514.469119288944},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I362:$QJ362)","v":-89862.418554783115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I362:$QJ362)","v":-82835.140050757123},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I362:$QJ362)","v":-75411.467801985782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I362:$QJ362)","v":-67569.042085457739},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I362:$QJ362)","v":-59284.241914027865},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I362:$QJ362)","v":-50532.11389120591},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I362:$QJ362)","v":-41286.29705279629},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I362:$QJ362)","v":-31518.943469015423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I362:$QJ362)","v":-21200.634367944487},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I362:$QJ362)","v":-10300.291527685544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I362:$QJ362)","v":-429.0782043714384},{"$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"},-1754122.9987821786,248224.0410224034,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(I22:AT22)","v":-1505898.9577597752},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I363:$QJ363)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I363:$QJ363)","v":-72749.933204281144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I363:$QJ363)","v":-143528.33455482704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I363:$QJ363)","v":-140828.55105987997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I363:$QJ363)","v":-137786.36744183648},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I363:$QJ363)","v":-134358.35879476764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I363:$QJ363)","v":-130495.59284774162},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I363:$QJ363)","v":-126142.93149309131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I363:$QJ363)","v":-121238.2437309832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I363:$QJ363)","v":-115711.51879565782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I363:$QJ363)","v":-109483.86680387869},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I363:$QJ363)","v":-102466.39266059075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I363:$QJ363)","v":-94558.927147629976},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I363:$QJ363)","v":-85648.597082720473},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I363:$QJ363)","v":-75608.214138843017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I363:$QJ363)","v":-64294.45932557177},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I363:$QJ363)","v":-51545.837217201704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I363:$QJ363)","v":-37180.3707257965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I363:$QJ363)","v":-20993.003513759038},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I363:$QJ363)","v":-2752.6729672976662},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I363:$QJ363)","v":17800.98805033576},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I363:$QJ363)","v":40961.36774585284},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I363:$QJ363)","v":67059.063294121734},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I363:$QJ363)","v":96466.599866674806},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I363:$QJ363)","v":39185.196789595546},{"$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"},139175.27382385891,1982751.6993559368,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(I24:AT24)","v":2121926.9731797958},{"$f":"I19+SUM(I21:I23)","v":0},0,-84191.375558036205,-180764.81433536543,-178642.72546155856,-173792.07103763631,-170084.74762640754,-148125.9583183144,-126214.64818552969,-60730.137346426141,5091.2212306784349,12847.283753072232,68530.755056967842,125117.79931631457,136643.84448748938,173121.23072874657,188137.0139088881,205139.32476714969,224273.86717183894,245638.82254397421,267562.60166403174,281936.21613828803,298444.13996245252,318001.56285063492,340692.13921973313,276608.77607172716,230353.76554957411,{"$f":"AJ19+SUM(AJ21:AJ23)","v":-153666.91337249172}]
[null,null,null,0,0]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},-218.29966137243889,-320882.50389751181,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(I26:AT26)","v":-321100.80355888425},{"$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:$QJ367)","v":-218.29966137243889},{"$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:$QJ367)","v":-21178.07728255105},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I367:$QJ367)","v":-57642.862985316875},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I367:$QJ367)","v":-60928.510030531499},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I367:$QJ367)","v":-64740.526860540012},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I367:$QJ367)","v":-54331.624715499813},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I367:$QJ367)","v":-46264.048768734778},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I367:$QJ367)","v":-15796.853254337777}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},119101.17764173521,-80822.935128024968,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(I27:AT27)","v":38278.24251371024},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I368:$QJ368)","v":0},0,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I368:$QJ368)","v":23058.684759407333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I368:$QJ368)","v":47760.956816910984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I368:$QJ368)","v":47404.44588611144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I368:$QJ368)","v":46589.535942892471},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I368:$QJ368)","v":45966.705609806086},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I368:$QJ368)","v":44974.029006046447},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I368:$QJ368)","v":43989.328903738613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I368:$QJ368)","v":42869.364249435836},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I368:$QJ368)","v":41692.809175148781},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I368:$QJ368)","v":40389.790671386756},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I368:$QJ368)","v":120.14723425760167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I368:$QJ368)","v":-40375.216459387215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I368:$QJ368)","v":-42311.592048144608},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I368:$QJ368)","v":-44542.444466275803},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I368:$QJ368)","v":-47065.096040539618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I368:$QJ368)","v":-49921.484264727507},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I368:$QJ368)","v":-53136.087388715358},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I368:$QJ368)","v":-56725.399891234061},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I368:$QJ368)","v":-57047.023195811984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I368:$QJ368)","v":-33691.454500306194},{"$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:$QJ368)","v":357.10286382478228},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I368:$QJ368)","v":60.368684781492391},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I368:$QJ368)","v":37860.770965103962}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},258058.15180422139,1581046.2603304002,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(I28:AT28)","v":1839104.4121346215},{"$f":"I24+SUM(I26:I27)","v":0},{"$f":"J24+SUM(J26:J27)","v":0},-61350.990460001311,-133003.85751845443,-131238.27957544712,-127202.53509474384,-124118.04201660145,-103151.92931226795,-82225.319281791075,-17860.773096990306,46784.030405827216,53237.074424458988,68650.902291225444,84742.582856927358,94332.252439344767,128578.78626247076,141071.91786834848,155217.84050242219,171137.77978312358,188913.42265274015,210515.57846821976,227066.68435543077,240801.27697713565,257073.05282010342,275951.6123591931,222634.25422005213,184150.08546562082,{"$f":"AJ24+SUM(AJ26:AJ27)","v":-131602.99566172552}]
[]
["·","Balance Sheet",null,null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$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:$QJ374)","v":41410.564261919819},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":62034.362783369419},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":99843.855804708888},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":204488.30870880117},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":271111.93677429238},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":334572.30233407818},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":357725.92334407999},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":448028.91275567189},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":498497.68371002172},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":544425.23298120231},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":552045.68078730232},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":620412.49552678934},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":649971.76137228089},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":673883.98959842476},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":661428.41077457811},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":704839.73238898418},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":712008.72808399855},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":713658.66631095321},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":681453.61514062539},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":713296.46832388826},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":529595.58611458575},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":703467.15847249643},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":810216.11755606008},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":950569.56167889701},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1058812.135572023},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2305365.8881144603},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2561835.506937644},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2403255.6202274915}]
[null,null,{"$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:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":94046.140976321636},{"$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:$QJ377)","v":157442.65848960003},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":50410.100616125441},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":95921.970868121964},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":69071.450552150316},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":68563.621805968578},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":67972.459760370461},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":94053.740832023206},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":66536.937751634367},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":65829.876083771233},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":65129.852715444511},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":90408.18793994587},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":63750.641329606857},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":63071.315274783985},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":62398.751431058045},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":86685.503946507568},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":61073.641794808565},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":60420.963379705077},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":59774.78191726526},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":83108.848124876036},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":58501.651803845692},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":57874.575732616577},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":57253.741760799756},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":79672.492288883062},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":56030.55219115522},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":55428.074171339227},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":54831.593394706179},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":76370.932949528622},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":113422.6235785941}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(I33:I36)","v":198853.22275151985},{"$f":"SUM(J33:J36)","v":112444.46339949485},302986.92299784382,380780.85558596445,446896.65490527393,509765.85841946164,559000.76050111616,621786.94683231926,671548.65611880599,716776.1820216598,749674.96505226113,791384.23318140919,820264.17297207785,843503.83735449577,855335.01104609866,873134.47050880571,879650.78778871661,880654.54455323145,871783.5595905144,865844.26110405556,587470.16184720234,760720.90023329621,889888.60984494316,1006600.1138700523,{"$f":"SUM(AG33:AG36)","v":1114240.2097433622},2360197.4815091663,2638206.4398871725,2516678.2438060855]
[]
[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:$QJ381)","v":1601146.7772484801},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3687555.536600505},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4469394.3908470459},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4081188.5674259337},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3722844.730421829},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3364500.8934177258},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3036019.0428306316},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2663863.2194095203},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2337619.3824054175},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2070193.5999648054},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1878969.8494107774},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1652978.1442105626},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1491288.8452296029},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1376077.9751448012},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1270468.0109003996},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1168854.7377751968},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1076842.3704903941},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":984830.00320559135},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":900485.33319452219},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":800805.26863598591},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1183875.3081493578},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1091680.7040789216},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1007168.9836810217},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":907291.49593804916},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":815096.89186761342},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":722902.28779717721},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":638390.56739927735},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":584610.3816915229}]
[null,null,{"$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:$QJ383)","v":13776.050552603794},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":70819.641576318318},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":118224.08746242976},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":164813.62340532223},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":202330.95923016479},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":255754.35802117476},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":299743.68692491337},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":342613.05117434921},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":376246.0840359602},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":424695.65102088475},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":424815.79825514235},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":384440.58179575513},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":341181.12361507938},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":297586.54528133472},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":250521.4492407951},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":200599.9649760676},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":147541.47933641347},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":90738.477696118178},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":33691.454500306194},{"$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:$QJ383)","v":357.10286382478228},{"$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:$QJ383)","v":38278.24251371024}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(I40:I42)","v":1601146.7772484801},{"$f":"SUM(J40:J42)","v":3687555.536600505},4483170.4413996497,4152008.2090022522,3841068.8178842589,3529314.5168230482,3238350.0020607966,2919617.5774306948,2637363.0693303309,2412806.6511391546,2255215.9334467375,2077673.7952314473,1916104.6434847452,1760518.5569405563,1611649.134515479,1466441.2830565316,1327363.8197311892,1185429.968181659,1048026.8125309356,891543.74633210409,1217566.762649664,1091680.7040789216,1007168.9836810217,907291.49593804916,{"$f":"SUM(AG40:AG42)","v":815096.89186761342},723259.39066100202,638390.56739927735,622888.62420523318]
[]
[null,"Total Assets",null,null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"I37+I43","v":1800000},{"$f":"J37+J43","v":3800000},4786157.3643974932,4532789.0645882171,4287965.4727895325,4039080.3752425099,3797350.7625619126,3541404.5242630141,3308911.7254491369,3129582.8331608144,3004890.8984989985,2869058.0284128566,2736368.8164568231,2604022.3942950522,2466984.1455615778,2339575.7535653375,2207014.607519906,2066084.5127348904,1919810.37212145,1757388.0074361595,1805036.9244968663,1852401.6043122178,1897057.5935259648,1913891.6098081013,{"$f":"AG37+AG43","v":1929337.1016109756},3083456.8721701684,3276597.0072864499,3139566.8680113186]
[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:$QJ389)","v":1281.7522183210938},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1313.7960237791208},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1346.6409243735984},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1380.3069474829374},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1414.8146211700105},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1450.1849866992607},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1486.4396113667417},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1523.60060165091},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1561.6906166921826},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1600.732882109487},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1640.7512041622251},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1681.769984266281},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1723.8142338729381},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1766.9095897197617},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1811.0823294627551},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1856.3593876993232},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1902.7683723918058},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1950.3375817016008},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1999.096021244141},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4639.5810085904714},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":6366.3375714018457},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5298.9739272071956},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5700.6796314347566},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4134.7795000105543},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5544.3308515907702},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7697.6855372708906}]
[null,null,{"$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:$QJ390)","v":11952.796619045343},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23605.674029373371},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23133.030453869156},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22600.443842659937},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":10945.428815142403},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21324.068244839695},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20562.05994696272},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19703.409923746687},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9321.324171872373},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17645.603900023343},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16417.074250775662},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":15032.736291744119},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":6702.9003131072513},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11715.087757485275},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9734.4202197620689},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":7502.554461885702},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2481.4090855801765},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2153.7549783685927},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-1039.5288771678765},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-4637.8010539026909},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-4324.5891581467295},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-13261.275065523474},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-18409.570570861772},{"$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:$QJ391)","v":10957.342353843183},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21192.474686942642},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20376.47232396857},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19514.441013629588},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9280.6240838856193},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17641.759516055405},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16625.468907453127},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15551.851520089676},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7192.3543577795954},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13219.51928032584},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11953.779561915228},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10616.642174184082},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4591.5176357694545},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7711.8376552691916},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6135.4214007044047},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4470.0828781426389},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":1352.3040562239314},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":852.2924324886535},{"$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:$QJ392)","v":274.29890477516255},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":2846.7954529663639},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":882.61348850834111},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1257.1874765015464},{"$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:$QJ392)","v":1790.6751776005549},{"$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:$QJ393)","v":20868.018652127626},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":23514.605746478243},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":26496.846328816748},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":29857.309662871099},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":33643.96386052428},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":37910.860590894161},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":42718.906627663222},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":48136.733247921409},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":54241.675892543637},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":61120.878072024017},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":68872.535275200906},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":77607.296636743427},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":87449.844371159124},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":98540.673518567462},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":111038.09740678438},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":125120.50745619638},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":140988.91958445584},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":107151.98897356182},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-51717.854585466484},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-230736.37084092989},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-432458.91581467295},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-659764.92863300862},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-915899.03337620758},{"$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:$QJ394)","v":0},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":9307.122797850825},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":84072.552627979458},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":88814.905438874106},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":93824.764225024643},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":99117.218426135601},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":104708.20864491965},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":110614.57465938177},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":116854.10614337354},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":123445.59624818549},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":130408.8982065623},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":137764.98512962955},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":145536.01317683706},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":153745.38828918352},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":162417.83668671967},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":171579.47934266485},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":181257.91065844876},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":191482.28157664437},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":202283.38738212347},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":92764.770339461538},{"$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":0},{"$f":"SUM(J48:J53)","v":9307.122797850825},129132.4624713167,158441.45592544746,165177.75425605272,172469.71989277916,159993.04002564197,188941.44799787027,198246.98123681935,208361.19154159416,202725.94324545009,231351.71926411224,244420.15346889108,258683.83337612142,262885.91324062843,291313.98786370654,309976.93201516237,330431.78576056845,349008.7884807752,204873.14430558222,-50758.287441390217,-230460.29198146693,-427570.37194845144,-666844.61628281651,{"$f":"SUM(AG48:AG53)","v":-927350.73683913308},4134.7795000105543,7335.0060291913251,7697.6855372708906]
[]
[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:$QJ398)","v":600000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1200000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1174411.6432524067},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1150897.0375059282},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1124400.1911771114},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1094542.8815142403},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1060898.9176537159},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1022988.057062822},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":980269.15043515875},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":932132.41718723718},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":877890.74129469367},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":816769.86322266969},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":747897.32794746873},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":670290.03131072514},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":582840.18693956605},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":484299.51342099847},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":373261.4160142141},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":248140.90855801766},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":107151.98897356182},{"$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:$QJ399)","v":1390692.8772021492},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2306620.3245741697},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2217805.4191352953},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2123980.6549102706},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2024863.436484135},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1920155.2278392157},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1809540.6531798339},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1692686.5470364606},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1569240.9507882753},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1438832.0525817131},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1301067.0674520836},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1155531.0542752466},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1001785.6659860628},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":839367.82929934317},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":667788.34995667846},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":486530.43929822947},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":295048.15772158501},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":92764.770339461538},{"$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":600000},2590692.8772021495,3481031.9678265764,3368702.4566412233,3248380.8460873822,3119406.3179983753,2981054.1454929318,2832528.7102426561,2672955.6974716196,2501373.3679755125,2316722.7938764067,2117836.9306747532,1903428.3822227153,1672075.697296788,1422208.0162389092,1152087.8633776768,859791.85531244357,543189.0662796027,199916.75931302336,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ57:AJ58)","v":0}]
[]
[null,"Total Liabilities",null,null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"I54+I59","v":600000},2600000.0000000005,3610164.430297893,3527143.9125666707,3413558.6003434351,3291876.0378911546,3141047.185518574,3021470.1582405264,2871202.6787084388,2709734.5595171065,2519448.7371218568,2349188.6499388656,2147848.5356916063,1930759.5306729095,1685093.9294795375,1443401.8512413832,1169768.787327606,873620.85204017116,548925.54779379861,204873.14430558222,-50758.287441390217,-230460.29198146693,-427570.37194845144,-666844.61628281651,-927350.73683913308,4134.7795000105543,7335.0060291913251,{"$f":"AJ54+AJ59","v":7697.6855372708906}]
[]
[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:$QJ405)","v":1200000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000}]
[null,null,{"$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:$QJ406)","v":-24007},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-194354},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-325591},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-452794},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-543696},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-680064},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-762290},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-780149},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-714555},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-680128},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-611478},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-526733},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-418107},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-303824},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-162753},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-7535},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":170888},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":352519},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":563035},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":790103},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1031869},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1287978},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1563930},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1786563},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1976503},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1839109}]
[null,null,{"$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:$QJ407)","v":-4.6566128730773926E-10},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-6.5900399815291166E-2},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.84797845361754298},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.127553902566433},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6626486447639763},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.42295666132122278},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6339775123633444},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.95325930183753371},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7263562921434641},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.8386228582821786},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.6215260089375079},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.7192347832024097},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.1363778572995216},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.783917959779501},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.0976760457269847},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.1798076999839395},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.3393052807077765},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.1756723485887051},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.1368694226257503},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92760.211938256398},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.89629368484},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.965474416036},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.226090917829},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92757.838450108655},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.092670158017},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.001257258467},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92760.182474047877}]
[null,null,{"$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:$QJ408)","v":1200000},{"$f":"LOOKUP(J$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1199999.9999999995},{"$f":"LOOKUP(K$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1175992.9340996002},{"$f":"LOOKUP(L$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1005645.1520215464},{"$f":"LOOKUP(M$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":874406.87244609743},{"$f":"LOOKUP(N$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":747204.33735135524},{"$f":"LOOKUP(O$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":656303.57704333868},{"$f":"LOOKUP(P$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":519934.36602248764},{"$f":"LOOKUP(Q$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":437709.04674069816},{"$f":"LOOKUP(R$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":419848.27364370786},{"$f":"LOOKUP(S$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":485442.16137714172},{"$f":"LOOKUP(T$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":519869.37847399106},{"$f":"LOOKUP(U$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":588520.2807652168},{"$f":"LOOKUP(V$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":673262.8636221427},{"$f":"LOOKUP(W$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":781890.21608204022},{"$f":"LOOKUP(X$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":896173.90232395427},{"$f":"LOOKUP(Y$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1037245.8201923},{"$f":"LOOKUP(Z$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1192463.6606947193},{"$f":"LOOKUP(AA$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1370884.8243276514},{"$f":"LOOKUP(AB$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1552514.8631305774},{"$f":"LOOKUP(AC$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":1855795.2119382564},{"$f":"LOOKUP(AD$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2082861.8962936848},{"$f":"LOOKUP(AE$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2324627.965474416},{"$f":"LOOKUP(AF$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2580736.2260909178},{"$f":"LOOKUP(AG$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":2856687.8384501087},{"$f":"LOOKUP(AH$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3079322.092670158},{"$f":"LOOKUP(AI$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3269262.0012572585},{"$f":"LOOKUP(AJ$3, Calculations!$I$4:$QJ$4, Calculations!$I408:$QJ408)","v":3131869.1824740479}]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"I61+I67","v":1800000},{"$f":"J61+J67","v":3800000},4786157.3643974932,4532789.0645882171,4287965.4727895325,4039080.3752425099,3797350.7625619126,3541404.5242630141,3308911.7254491369,3129582.8331608144,3004890.8984989985,2869058.0284128566,2736368.8164568231,2604022.3942950522,2466984.1455615778,2339575.7535653375,2207014.607519906,2066084.5127348904,1919810.37212145,1757388.0074361595,1805036.9244968663,1852401.6043122178,1897057.5935259645,1913891.6098081013,{"$f":"AG61+AG67","v":1929337.1016109756},3083456.8721701684,3276597.0072864499,3139566.8680113186]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":258058.15180422142},{"$f":"H76-D76","v":1581046.2603304002},{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(I76:AT76)","v":1839104.4121346215},{"$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:$QJ417)","v":-61350.990460001376},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I417:$QJ417)","v":-133003.85751845443},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I417:$QJ417)","v":-131238.27957544712},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I417:$QJ417)","v":-127202.53509474383},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I417:$QJ417)","v":-124118.04201660142},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I417:$QJ417)","v":-103151.92931226805},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I417:$QJ417)","v":-82225.319281791089},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I417:$QJ417)","v":-17860.773096990244},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I417:$QJ417)","v":46784.030405827354},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I417:$QJ417)","v":53237.074424459046},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I417:$QJ417)","v":68650.902291225386},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I417:$QJ417)","v":84742.582856927402},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I417:$QJ417)","v":94332.252439344797},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I417:$QJ417)","v":128578.78626247065},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I417:$QJ417)","v":141071.91786834851},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I417:$QJ417)","v":155217.84050242216},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I417:$QJ417)","v":171137.77978312364},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I417:$QJ417)","v":188913.42265274009},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I417:$QJ417)","v":210515.57846821981},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I417:$QJ417)","v":227066.6843554308},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I417:$QJ417)","v":240801.27697713563},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I417:$QJ417)","v":257073.05282010327},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I417:$QJ417)","v":275951.61235919304},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I417:$QJ417)","v":222634.25422005227},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I417:$QJ417)","v":184150.08546562074},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I417:$QJ417)","v":-131602.99566172555}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},-6481.6886762076829,-99243.249365115538,{"$f":"Calculations!E418","v":"EUR"},null,-105724.93804132321,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I418:$QJ418)","v":-157442.65848960003},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I418:$QJ418)","v":107032.55787347458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I418:$QJ418)","v":-17518.359129241202},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I418:$QJ418)","v":170.8052169954608},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I418:$QJ418)","v":540.67364677620935},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I418:$QJ418)","v":624.82806870745844},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I418:$QJ418)","v":755.85894929984352},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I418:$QJ418)","v":749.54109865257487},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I418:$QJ418)","v":743.31629253061692},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I418:$QJ418)","v":737.18435861088801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I418:$QJ418)","v":731.14514513263566},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I418:$QJ418)","v":725.19852116358379},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I418:$QJ418)","v":719.34437687561876},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I418:$QJ418)","v":713.58262383000692},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I418:$QJ418)","v":707.91319527114683},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I418:$QJ418)","v":702.33604643181025},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I418:$QJ418)","v":696.85115484648122},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I418:$QJ418)","v":691.45852067638043},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I418:$QJ418)","v":686.15816704377357},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I418:$QJ418)","v":680.95014037805959},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I418:$QJ418)","v":675.83451077165955},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I418:$QJ418)","v":3535.6178639383143},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I418:$QJ418)","v":1204.6833455980595},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I418:$QJ418)","v":1286.2137263963741},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I418:$QJ418)","v":1378.7577120367641},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I418:$QJ418)","v":-2226.6068312927018},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I418:$QJ418)","v":564.77740757272841},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I418:$QJ418)","v":-55592.901554200304}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},-119101.17764173521,80822.935128024968,{"$f":"Calculations!E419","v":"EUR"},null,-38278.24251371024,{"$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:$QJ419)","v":-23058.684759407333},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I419:$QJ419)","v":-47760.956816910984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I419:$QJ419)","v":-47404.44588611144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I419:$QJ419)","v":-46589.535942892471},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I419:$QJ419)","v":-45966.705609806086},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I419:$QJ419)","v":-44974.029006046447},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I419:$QJ419)","v":-43989.328903738613},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I419:$QJ419)","v":-42869.364249435836},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I419:$QJ419)","v":-41692.809175148781},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I419:$QJ419)","v":-40389.790671386756},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I419:$QJ419)","v":-120.14723425760167},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I419:$QJ419)","v":40375.216459387215},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I419:$QJ419)","v":42311.592048144608},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I419:$QJ419)","v":44542.444466275803},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I419:$QJ419)","v":47065.096040539618},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I419:$QJ419)","v":49921.484264727507},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I419:$QJ419)","v":53136.087388715358},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I419:$QJ419)","v":56725.399891234061},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I419:$QJ419)","v":57047.023195811984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I419:$QJ419)","v":33691.454500306194},{"$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:$QJ419)","v":-357.10286382478228},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I419:$QJ419)","v":-60.368684781492391},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I419:$QJ419)","v":-37860.770965103962}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},3771892.8706536889,737465.71417065151,{"$f":"Calculations!E420","v":"EUR"},null,4509358.5848243404,{"$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:$QJ420)","v":179171.91850205208},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I420:$QJ420)","v":358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I420:$QJ420)","v":358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I420:$QJ420)","v":358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I420:$QJ420)","v":358343.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I420:$QJ420)","v":342293.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I420:$QJ420)","v":326243.83700410416},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I420:$QJ420)","v":267425.78244061209},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I420:$QJ420)","v":208607.72787712002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I420:$QJ420)","v":208607.72787712002},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I420:$QJ420)","v":161689.29898096001},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I420:$QJ420)","v":115210.87008479999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I420:$QJ420)","v":115210.87008479999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I420:$QJ420)","v":92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I420:$QJ420)","v":92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I420:$QJ420)","v":92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I420:$QJ420)","v":92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I420:$QJ420)","v":92012.367284799984},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I420:$QJ420)","v":92194.60407043343},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I420:$QJ420)","v":46097.302035216722}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},1387594.7402210545,5579.2239682141226,{"$f":"Calculations!E421","v":"EUR"},null,1393173.9641892686,{"$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:$QJ421)","v":66268.331224797148},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I421:$QJ421)","v":129597.20884884766},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I421:$QJ421)","v":124811.28484817778},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I421:$QJ421)","v":119755.39711466231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I421:$QJ421)","v":114414.31757174981},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I421:$QJ421)","v":108771.95915967262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I421:$QJ421)","v":102811.32738204188},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I421:$QJ421)","v":96514.469119288944},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I421:$QJ421)","v":89862.418554783115},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I421:$QJ421)","v":82835.140050757123},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I421:$QJ421)","v":75411.467801985782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I421:$QJ421)","v":67569.042085457739},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I421:$QJ421)","v":59284.241914027865},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I421:$QJ421)","v":50532.11389120591},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I421:$QJ421)","v":41286.29705279629},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I421:$QJ421)","v":31518.943469015423},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I421:$QJ421)","v":21200.634367944487},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I421:$QJ421)","v":10300.291527685544},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I421:$QJ421)","v":429.0782043714384},{"$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"},1754122.9987821786,-248224.0410224034,{"$f":"Calculations!E422","v":"EUR"},null,1505898.9577597752,{"$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:$QJ422)","v":72749.933204281144},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I422:$QJ422)","v":143528.33455482704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I422:$QJ422)","v":140828.55105987997},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I422:$QJ422)","v":137786.36744183648},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I422:$QJ422)","v":134358.35879476764},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I422:$QJ422)","v":130495.59284774162},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I422:$QJ422)","v":126142.93149309131},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I422:$QJ422)","v":121238.2437309832},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I422:$QJ422)","v":115711.51879565782},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I422:$QJ422)","v":109483.86680387869},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I422:$QJ422)","v":102466.39266059075},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I422:$QJ422)","v":94558.927147629976},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I422:$QJ422)","v":85648.597082720473},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I422:$QJ422)","v":75608.214138843017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I422:$QJ422)","v":64294.45932557177},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I422:$QJ422)","v":51545.837217201704},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I422:$QJ422)","v":37180.3707257965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I422:$QJ422)","v":20993.003513759038},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I422:$QJ422)","v":2752.6729672976662},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I422:$QJ422)","v":-17800.98805033576},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I422:$QJ422)","v":-40961.36774585284},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I422:$QJ422)","v":-67059.063294121734},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I422:$QJ422)","v":-96466.599866674806},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I422:$QJ422)","v":-39185.196789595546},{"$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"},7046085.8951432016,2057446.8432097696,{"$f":"Calculations!E424","v":"EUR"},null,9103532.7383529712,{"$f":"SUM(I76:I82)","v":-157442.65848960003},{"$f":"SUM(J76:J82)","v":107032.55787347458},{"$f":"SUM(K76:K82)","v":216262.14858248047},450875.37128940888,445881.6210973796,442718.35859167413,437787.62469351396,434184.97179185646,429726.76398623828,425185.54230306903,420004.03160337219,414499.21700599173,408817.25887737994,403170.22125803231,397495.46676430886,391976.26209002716,386426.98872690269,380907.93125884316,375353.39771742374,369625.43501059676,363614.79141690594,338687.37273977289,293239.19664731424,283494.80732281134,{"$f":"SUM(AG76:AG82)","v":273058.37427498843},273059.95180577267,276849.09825884539,-178959.36614581308]
[null,null,null,0,0]
[null,"Investing Activities",null,0,0]
[null,null,{"$f":"Calculations!C427","v":"Capital Expenditures"},-931148.7863315841,-4162820.1801843126,{"$f":"Calculations!E427","v":"EUR"},null,{"$f":"SUM(I86:AT86)","v":-5093968.9665158968},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I429:$QJ429)","v":-1601146.7772484801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I429:$QJ429)","v":-2086408.7593520251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I429:$QJ429)","v":-931148.7863315841},{"$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:$QJ429)","v":-475264.64358380769},{"$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"},-931148.7863315841,-4162820.1801843126,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(I87:AT87)","v":-5093968.9665158968},{"$f":"SUM(I86)","v":-1601146.7772484801},{"$f":"SUM(J86)","v":-2086408.7593520251},-931148.7863315841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-475264.64358380769,0,0,0,{"$f":"SUM(AG86)","v":0},0,0,0]
[null,null,null,0,0]
[null,"Financing Activities",null,0,0]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},0,1200000,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(I90:AT90)","v":1200000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I432:$QJ432)","v":1200000},{"$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"},0,1200000,{"$f":"Calculations!E433","v":"EUR"},null,1200000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I433:$QJ433)","v":600000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I433:$QJ433)","v":600000},{"$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"},1000000,1400000,{"$f":"Calculations!E434","v":"EUR"},null,2400000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I434:$QJ434)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I434:$QJ434)","v":1400000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I434:$QJ434)","v":1000000},{"$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"},-1022353.5512342097,-177646.44876578986,{"$f":"Calculations!E436","v":"EUR"},null,-1199999.9999999995,{"$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:$QJ436)","v":-4720.3380954656095},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I436:$QJ436)","v":-20868.018652127626},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I436:$QJ436)","v":-23514.605746478243},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I436:$QJ436)","v":-26496.846328816748},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I436:$QJ436)","v":-29857.309662871099},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I436:$QJ436)","v":-33643.96386052428},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I436:$QJ436)","v":-37910.860590894161},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I436:$QJ436)","v":-42718.906627663222},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I436:$QJ436)","v":-48136.733247921409},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I436:$QJ436)","v":-54241.675892543637},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I436:$QJ436)","v":-61120.878072024017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I436:$QJ436)","v":-68872.535275200906},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I436:$QJ436)","v":-77607.296636743427},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I436:$QJ436)","v":-87449.844371159124},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I436:$QJ436)","v":-98540.673518567462},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I436:$QJ436)","v":-111038.09740678438},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I436:$QJ436)","v":-125120.50745619638},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I436:$QJ436)","v":-140988.91958445584},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I436:$QJ436)","v":-158869.84355902829},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I436:$QJ436)","v":-179018.51625546339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I436:$QJ436)","v":-201722.54497374309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I436:$QJ436)","v":-227306.01281833561},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I436:$QJ436)","v":-256134.10474319896},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I436:$QJ436)","v":915899.03337620746},{"$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"},-2206093.5359694767,-101141.69369106181,{"$f":"Calculations!E438","v":"EUR"},null,-2307235.2296605385,{"$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:$QJ438)","v":-9307.122797850825},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I438:$QJ438)","v":-84072.552627979458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I438:$QJ438)","v":-88814.905438874106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I438:$QJ438)","v":-93824.764225024643},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I438:$QJ438)","v":-99117.218426135601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I438:$QJ438)","v":-104708.20864491965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I438:$QJ438)","v":-110614.57465938177},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I438:$QJ438)","v":-116854.10614337354},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I438:$QJ438)","v":-123445.59624818549},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I438:$QJ438)","v":-130408.8982065623},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I438:$QJ438)","v":-137764.98512962955},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I438:$QJ438)","v":-145536.01317683706},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I438:$QJ438)","v":-153745.38828918352},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I438:$QJ438)","v":-162417.83668671967},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I438:$QJ438)","v":-171579.47934266485},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I438:$QJ438)","v":-181257.91065844876},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I438:$QJ438)","v":-191482.28157664437},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I438:$QJ438)","v":-202283.38738212347},{"$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"},-1385813.1909184577,-7360.7732708114199,{"$f":"Calculations!E439","v":"EUR"},null,-1393173.9641892691,{"$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:$QJ439)","v":-44303.425364655661},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I439:$QJ439)","v":-130369.64002204649},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I439:$QJ439)","v":-125627.28721115184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I439:$QJ439)","v":-120617.4284250013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I439:$QJ439)","v":-115324.97422389034},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I439:$QJ439)","v":-109733.98400510629},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I439:$QJ439)","v":-103827.61799064417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I439:$QJ439)","v":-97588.086506652398},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I439:$QJ439)","v":-90996.596401840448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I439:$QJ439)","v":-84033.294443463645},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I439:$QJ439)","v":-76677.20752039639},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I439:$QJ439)","v":-68906.17947318888},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I439:$QJ439)","v":-60696.804360842427},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I439:$QJ439)","v":-52024.355963306247},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I439:$QJ439)","v":-42862.713307361082},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I439:$QJ439)","v":-33184.281991577198},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I439:$QJ439)","v":-22959.911073381569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I439:$QJ439)","v":-12158.805267902448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I439:$QJ439)","v":-1281.370636860092},{"$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"},-1750552.3051619865,244653.34740221081,{"$f":"Calculations!E440","v":"EUR"},null,-1505898.9577597757,{"$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:$QJ440)","v":-48724.811999999998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I440:$QJ440)","v":-143947.78172973482},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I440:$QJ440)","v":-141301.19463538419},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I440:$QJ440)","v":-138318.95405304569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I440:$QJ440)","v":-134958.49071899135},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I440:$QJ440)","v":-131171.83652133815},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I440:$QJ440)","v":-126904.93979096827},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I440:$QJ440)","v":-122096.89375419922},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I440:$QJ440)","v":-116679.06713394102},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I440:$QJ440)","v":-110574.12448931881},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I440:$QJ440)","v":-103694.92230983842},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I440:$QJ440)","v":-95943.265106661536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I440:$QJ440)","v":-87208.503745119015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I440:$QJ440)","v":-77365.956010703318},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I440:$QJ440)","v":-66275.12686329498},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I440:$QJ440)","v":-53777.702975078071},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I440:$QJ440)","v":-39695.292925666057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I440:$QJ440)","v":-23826.880797406604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I440:$QJ440)","v":-5945.9568228341341},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I440:$QJ440)","v":14202.715873600944},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I440:$QJ440)","v":36906.744591880604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I440:$QJ440)","v":62490.212436473186},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I440:$QJ440)","v":91318.304361336515},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I440:$QJ440)","v":57594.767360457321},{"$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"},-100633.61865066731,100633.61865066731,{"$f":"Calculations!E442","v":"EUR"},null,0,{"$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:$QJ442)","v":-107221.09632501297},{"$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:$QJ442)","v":13174.955348691336},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I442:$QJ442)","v":94046.140976321636},{"$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"},-5465446.2019347968,3859138.0503252149,{"$f":"Calculations!E446","v":"EUR"},null,-1606308.1516095819,{"$f":"SUM(I90:I103)","v":1800000},2000000,785723.20541701489,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188839,-379257.99303188844,-379257.99303188839,-379257.99303188833,-379257.99303188839,-379257.99303188839,-366083.03768319701,-72051.03004240086,-164815.80038186244,-164815.8003818625,-164815.80038186244,-164815.80038186244,973493.80073666479,0,{"$f":"SUM(AJ90:AJ103)","v":0}]
[null,null,null,0,0]
[null,"Net Movements In Cash",null,649490.90687681921,1753764.7133506741,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(I106:AT106)","v":2403255.6202274933},{"$f":"I83+I87+I104","v":41410.564261919819},20623.798521449557,70836.567667911295,71617.378257520497,66623.628065491212,63460.365559785743,58529.631661625579,54926.978759968071,50468.770954349893,45927.549271180644,40746.038571483805,35241.223974103341,29559.265845491551,23912.228226143925,18237.473732420418,12718.269058138772,7168.9956950143678,1649.9382269547787,-3904.5953144646483,3542.3973273997544,-183700.88220930262,173871.57235791045,128423.39626545174,118679.00694094889,108242.57389312598,1246553.7525424375,276849.09825884539,{"$f":"AJ83+AJ87+AJ104","v":-178959.36614581308}]
[null,null,null,{"$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":41410.564261919819},62034.362783369375,132870.93045128067,204488.30870880117,{"$f":"M110","v":271111.93677429238},334572.30233407812,393101.9339957037,448028.91275567177,498497.68371002167,544425.23298120231,585171.27155268611,620412.49552678945,649971.76137228101,673883.98959842487,692121.46333084535,704839.73238898418,712008.72808399855,713658.66631095333,709754.07099648868,713296.46832388849,529595.58611458587,703467.15847249632,831890.55473794811,{"$f":"AF110","v":950569.56167889701},1058812.135572023,2305365.8881144607,2582214.9863733063]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"I106+I109","v":41410.564261919819},{"$f":"J106+J109","v":62034.362783369375},132870.93045128067,204488.30870880117,271111.93677429238,334572.30233407812,393101.9339957037,448028.91275567177,498497.68371002167,544425.23298120231,585171.27155268611,620412.49552678945,649971.76137228101,673883.98959842487,692121.46333084535,704839.73238898418,712008.72808399855,713658.66631095333,709754.07099648868,713296.46832388849,529595.58611458587,703467.15847249632,831890.55473794811,950569.56167889701,{"$f":"AG106+AG109","v":1058812.135572023},2305365.8881144607,2582214.9863733063,2403255.6202274933]
[]
["·","Cash Waterfall",null,null,null,"Unit"]
[]
[null,null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(I114:AT114)","v":1200000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I459:$QJ459)","v":1200000},{"$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,{"$f":"Calculations!E461","v":"EUR"},null,10303532.738352971,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I461:$QJ461)","v":1042557.3415103999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I461:$QJ461)","v":107032.55787347458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I461:$QJ461)","v":216262.14858248047},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I461:$QJ461)","v":450875.37128940888},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I461:$QJ461)","v":445881.6210973796},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I461:$QJ461)","v":442718.35859167419},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I461:$QJ461)","v":437787.62469351396},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I461:$QJ461)","v":434184.97179185646},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I461:$QJ461)","v":429726.76398623822},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I461:$QJ461)","v":425185.54230306903},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I461:$QJ461)","v":420004.03160337219},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I461:$QJ461)","v":414499.21700599173},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I461:$QJ461)","v":408817.25887737994},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I461:$QJ461)","v":403170.22125803243},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I461:$QJ461)","v":397495.46676430892},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I461:$QJ461)","v":391976.26209002716},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I461:$QJ461)","v":386426.98872690269},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I461:$QJ461)","v":380907.93125884316},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I461:$QJ461)","v":375353.39771742374},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I461:$QJ461)","v":369625.43501059676},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I461:$QJ461)","v":363614.79141690594},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I461:$QJ461)","v":338687.37273977301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I461:$QJ461)","v":293239.19664731424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I461:$QJ461)","v":283494.80732281145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I461:$QJ461)","v":273058.37427498848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I461:$QJ461)","v":273059.95180577267},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I461:$QJ461)","v":276849.09825884539},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I461:$QJ461)","v":-178959.36614581308}]
[null,null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,null,{"$f":"Calculations!E462","v":"EUR"},null,-1393173.9641892691,{"$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:$QJ462)","v":-44303.425364655661},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I462:$QJ462)","v":-130369.64002204649},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I462:$QJ462)","v":-125627.28721115184},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I462:$QJ462)","v":-120617.4284250013},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I462:$QJ462)","v":-115324.97422389034},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I462:$QJ462)","v":-109733.98400510629},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I462:$QJ462)","v":-103827.61799064417},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I462:$QJ462)","v":-97588.086506652398},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I462:$QJ462)","v":-90996.596401840448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I462:$QJ462)","v":-84033.294443463645},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I462:$QJ462)","v":-76677.20752039639},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I462:$QJ462)","v":-68906.17947318888},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I462:$QJ462)","v":-60696.804360842427},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I462:$QJ462)","v":-52024.355963306247},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I462:$QJ462)","v":-42862.713307361082},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I462:$QJ462)","v":-33184.281991577198},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I462:$QJ462)","v":-22959.911073381569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I462:$QJ462)","v":-12158.805267902448},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I462:$QJ462)","v":-1281.370636860092},{"$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,{"$f":"Calculations!E463","v":"EUR"},null,2400000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I463:$QJ463)","v":0},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I463:$QJ463)","v":1400000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I463:$QJ463)","v":1000000},{"$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,{"$f":"Calculations!E464","v":"EUR"},null,-2307235.2296605385,{"$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:$QJ464)","v":-9307.122797850825},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I464:$QJ464)","v":-84072.552627979458},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I464:$QJ464)","v":-88814.905438874106},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I464:$QJ464)","v":-93824.764225024643},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I464:$QJ464)","v":-99117.218426135601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I464:$QJ464)","v":-104708.20864491965},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I464:$QJ464)","v":-110614.57465938177},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I464:$QJ464)","v":-116854.10614337354},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I464:$QJ464)","v":-123445.59624818549},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I464:$QJ464)","v":-130408.8982065623},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I464:$QJ464)","v":-137764.98512962955},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I464:$QJ464)","v":-145536.01317683706},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I464:$QJ464)","v":-153745.38828918352},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I464:$QJ464)","v":-162417.83668671967},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I464:$QJ464)","v":-171579.47934266485},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I464:$QJ464)","v":-181257.91065844876},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I464:$QJ464)","v":-191482.28157664437},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I464:$QJ464)","v":-202283.38738212347},{"$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,{"$f":"Calculations!E465","v":"EUR"},null,9003123.5445031635,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I465:$QJ465)","v":1042557.3415103999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I465:$QJ465)","v":1507032.5578734747},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I465:$QJ465)","v":1162651.600419974},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I465:$QJ465)","v":236433.17863938294},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I465:$QJ465)","v":231439.42844735362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I465:$QJ465)","v":228276.16594164819},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I465:$QJ465)","v":223345.43204348796},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I465:$QJ465)","v":219742.77914183051},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I465:$QJ465)","v":215284.57133621231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I465:$QJ465)","v":210743.34965304311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I465:$QJ465)","v":205561.83895334619},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I465:$QJ465)","v":200057.02435596578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I465:$QJ465)","v":194375.06622735399},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I465:$QJ465)","v":188728.0286080064},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I465:$QJ465)","v":183053.27411428301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I465:$QJ465)","v":177534.06944000127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I465:$QJ465)","v":171984.79607687675},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I465:$QJ465)","v":166465.73860881722},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I465:$QJ465)","v":160911.20506739785},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I465:$QJ465)","v":155183.24236057085},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I465:$QJ465)","v":362333.42078004585},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I465:$QJ465)","v":338687.37273977301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I465:$QJ465)","v":293239.19664731424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I465:$QJ465)","v":283494.80732281145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I465:$QJ465)","v":273058.37427498848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I465:$QJ465)","v":273059.95180577267},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I465:$QJ465)","v":276849.09825884539},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I465:$QJ465)","v":-178959.36614581308}]
[null,null,{"$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:$QJ466)","v":-107221.09632501297},{"$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:$QJ466)","v":13174.955348691336},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I466:$QJ466)","v":94046.140976321636},{"$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,{"$f":"Calculations!E468","v":"EUR"},null,9003123.5445031654,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I468:$QJ468)","v":1042557.3415103999},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I468:$QJ468)","v":1507032.5578734747},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I468:$QJ468)","v":1055430.5040949611},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I468:$QJ468)","v":236433.17863938294},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I468:$QJ468)","v":231439.42844735362},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I468:$QJ468)","v":228276.16594164819},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I468:$QJ468)","v":223345.43204348796},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I468:$QJ468)","v":219742.77914183051},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I468:$QJ468)","v":215284.57133621231},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I468:$QJ468)","v":210743.34965304311},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I468:$QJ468)","v":205561.83895334619},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I468:$QJ468)","v":200057.02435596578},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I468:$QJ468)","v":194375.06622735399},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I468:$QJ468)","v":188728.0286080064},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I468:$QJ468)","v":183053.27411428301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I468:$QJ468)","v":177534.06944000127},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I468:$QJ468)","v":171984.79607687675},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I468:$QJ468)","v":166465.73860881722},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I468:$QJ468)","v":160911.20506739785},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I468:$QJ468)","v":168358.1977092622},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I468:$QJ468)","v":456379.56175636745},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I468:$QJ468)","v":338687.37273977301},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I468:$QJ468)","v":293239.19664731424},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I468:$QJ468)","v":283494.80732281145},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I468:$QJ468)","v":273058.37427498848},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I468:$QJ468)","v":273059.95180577267},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I468:$QJ468)","v":276849.09825884539},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I468:$QJ468)","v":-178959.36614581308}]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,null,{"$f":"Calculations!E469","v":"EUR"},null,-1505898.9577597757,{"$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:$QJ469)","v":-48724.811999999998},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I469:$QJ469)","v":-143947.78172973482},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I469:$QJ469)","v":-141301.19463538419},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I469:$QJ469)","v":-138318.95405304569},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I469:$QJ469)","v":-134958.49071899135},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I469:$QJ469)","v":-131171.83652133815},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I469:$QJ469)","v":-126904.93979096827},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I469:$QJ469)","v":-122096.89375419922},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I469:$QJ469)","v":-116679.06713394102},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I469:$QJ469)","v":-110574.12448931881},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I469:$QJ469)","v":-103694.92230983842},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I469:$QJ469)","v":-95943.265106661536},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I469:$QJ469)","v":-87208.503745119015},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I469:$QJ469)","v":-77365.956010703318},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I469:$QJ469)","v":-66275.12686329498},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I469:$QJ469)","v":-53777.702975078071},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I469:$QJ469)","v":-39695.292925666057},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I469:$QJ469)","v":-23826.880797406604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I469:$QJ469)","v":-5945.9568228341341},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I469:$QJ469)","v":14202.715873600944},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I469:$QJ469)","v":36906.744591880604},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I469:$QJ469)","v":62490.212436473186},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I469:$QJ469)","v":91318.304361336515},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I469:$QJ469)","v":57594.767360457321},{"$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,{"$f":"Calculations!E470","v":"EUR"},null,1200000,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I470:$QJ470)","v":600000},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I470:$QJ470)","v":600000},{"$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,{"$f":"Calculations!E471","v":"EUR"},null,-1199999.9999999995,{"$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:$QJ471)","v":-4720.3380954656095},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I471:$QJ471)","v":-20868.018652127626},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I471:$QJ471)","v":-23514.605746478243},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I471:$QJ471)","v":-26496.846328816748},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I471:$QJ471)","v":-29857.309662871099},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I471:$QJ471)","v":-33643.96386052428},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I471:$QJ471)","v":-37910.860590894161},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I471:$QJ471)","v":-42718.906627663222},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I471:$QJ471)","v":-48136.733247921409},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I471:$QJ471)","v":-54241.675892543637},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I471:$QJ471)","v":-61120.878072024017},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I471:$QJ471)","v":-68872.535275200906},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I471:$QJ471)","v":-77607.296636743427},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I471:$QJ471)","v":-87449.844371159124},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I471:$QJ471)","v":-98540.673518567462},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I471:$QJ471)","v":-111038.09740678438},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I471:$QJ471)","v":-125120.50745619638},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I471:$QJ471)","v":-140988.91958445584},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I471:$QJ471)","v":-158869.84355902829},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I471:$QJ471)","v":-179018.51625546339},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I471:$QJ471)","v":-201722.54497374309},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I471:$QJ471)","v":-227306.01281833561},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I471:$QJ471)","v":-256134.10474319896},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I471:$QJ471)","v":915899.03337620746},{"$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,{"$f":"Calculations!E472","v":"EUR"},null,-5093968.9665158968,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I472:$QJ472)","v":-1601146.7772484801},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I472:$QJ472)","v":-2086408.7593520251},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I472:$QJ472)","v":-931148.7863315841},{"$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:$QJ472)","v":-475264.64358380769},{"$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,{"$f":"Calculations!E473","v":"EUR"},null,2403255.6202274933,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I473:$QJ473)","v":41410.564261919819},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I473:$QJ473)","v":20623.7985214496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I473:$QJ473)","v":70836.567667911295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I473:$QJ473)","v":71617.378257520497},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I473:$QJ473)","v":66623.628065491153},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I473:$QJ473)","v":63460.365559785758},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I473:$QJ473)","v":58529.631661625543},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I473:$QJ473)","v":54926.9787599681},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I473:$QJ473)","v":50468.770954349871},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I473:$QJ473)","v":45927.549271180673},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I473:$QJ473)","v":40746.038571483776},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I473:$QJ473)","v":35241.223974103326},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I473:$QJ473)","v":29559.265845491587},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I473:$QJ473)","v":23912.22822614399},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I473:$QJ473)","v":18237.473732420534},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I473:$QJ473)","v":12718.269058138831},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I473:$QJ473)","v":7168.9956950142951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I473:$QJ473)","v":1649.9382269548078},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I473:$QJ473)","v":-3904.5953144646155},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I473:$QJ473)","v":3542.3973273997181},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I473:$QJ473)","v":-183700.88220930262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I473:$QJ473)","v":173871.57235791054},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I473:$QJ473)","v":128423.39626545181},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I473:$QJ473)","v":118679.00694094892},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I473:$QJ473)","v":108242.57389312601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I473:$QJ473)","v":1246553.7525424373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I473:$QJ473)","v":276849.09825884539},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I473:$QJ473)","v":-178959.36614581308}]
[null,null,{"$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,{"$f":"Calculations!E475","v":"EUR"},null,2403255.6202274933,{"$f":"SUMIF(Calculations!$I$8:$QJ$8, I$2, Calculations!$I475:$QJ475)","v":41410.564261919819},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, J$2, Calculations!$I475:$QJ475)","v":20623.7985214496},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, K$2, Calculations!$I475:$QJ475)","v":70836.567667911295},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, L$2, Calculations!$I475:$QJ475)","v":71617.378257520497},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, M$2, Calculations!$I475:$QJ475)","v":66623.628065491153},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, N$2, Calculations!$I475:$QJ475)","v":63460.365559785758},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, O$2, Calculations!$I475:$QJ475)","v":58529.631661625543},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, P$2, Calculations!$I475:$QJ475)","v":54926.9787599681},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Q$2, Calculations!$I475:$QJ475)","v":50468.770954349871},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, R$2, Calculations!$I475:$QJ475)","v":45927.549271180673},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, S$2, Calculations!$I475:$QJ475)","v":40746.038571483776},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, T$2, Calculations!$I475:$QJ475)","v":35241.223974103326},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, U$2, Calculations!$I475:$QJ475)","v":29559.265845491587},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, V$2, Calculations!$I475:$QJ475)","v":23912.22822614399},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, W$2, Calculations!$I475:$QJ475)","v":18237.473732420534},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, X$2, Calculations!$I475:$QJ475)","v":12718.269058138831},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Y$2, Calculations!$I475:$QJ475)","v":7168.9956950142951},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, Z$2, Calculations!$I475:$QJ475)","v":1649.9382269548078},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AA$2, Calculations!$I475:$QJ475)","v":-3904.5953144646155},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AB$2, Calculations!$I475:$QJ475)","v":3542.3973273997181},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AC$2, Calculations!$I475:$QJ475)","v":-183700.88220930262},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AD$2, Calculations!$I475:$QJ475)","v":173871.57235791054},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AE$2, Calculations!$I475:$QJ475)","v":128423.39626545181},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AF$2, Calculations!$I475:$QJ475)","v":118679.00694094892},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AG$2, Calculations!$I475:$QJ475)","v":108242.57389312601},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AH$2, Calculations!$I475:$QJ475)","v":1246553.7525424373},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AI$2, Calculations!$I475:$QJ475)","v":276849.09825884539},{"$f":"SUMIF(Calculations!$I$8:$QJ$8, AJ$2, Calculations!$I475:$QJ475)","v":-178959.36614581308}]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"H133","v":0},{"$f":"I133","v":41410.564261919819},62034.362783369419,132870.93045128073,204488.30870880123,{"$f":"M133","v":271111.93677429238},334572.30233407812,393101.93399570364,448028.91275567177,498497.68371002167,544425.23298120231,585171.27155268611,620412.49552678945,649971.76137228101,673883.98959842499,692121.46333084558,704839.73238898441,712008.72808399866,713658.66631095344,709754.07099648879,713296.46832388849,529595.58611458587,703467.15847249643,831890.55473794823,{"$f":"AF133","v":950569.56167889712},1058812.1355720232,2305365.8881144607,2582214.9863733063]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"I130+I132","v":41410.564261919819},{"$f":"J130+J132","v":62034.362783369419},{"$f":"K130+K132","v":132870.93045128073},204488.30870880123,271111.93677429238,334572.30233407812,393101.93399570364,448028.91275567177,498497.68371002167,544425.23298120231,585171.27155268611,620412.49552678945,649971.76137228101,673883.98959842499,692121.46333084558,704839.73238898441,712008.72808399866,713658.66631095344,709754.07099648879,713296.46832388849,529595.58611458587,703467.15847249643,831890.55473794823,950569.56167889712,{"$f":"AG130+AG132","v":1058812.1355720232},2305365.8881144607,2582214.9863733063,2403255.6202274933]
[]
[null,null,"Annual = Monthly Check",null,null,"Check",{"$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$6&\" - Quarterly Financial Statements\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Quarterly Financial Statements"}]
[]
[null,null,"Year",null,null,null,null,2026,{"$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},{"$f":"DG3+1","v":2053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET3+1","v":1}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EW4=4, 1, EW4+1)","v":1}]
[null,null,"Period End",null,null,null,null,{"$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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(DATE(EX3, EX4*3, 1), 0)","v":"1901-03-31"}]
["·","Income Statement",null,null,"Unit"]
[{"$f":"Summary!$C$49","v":"OK"}]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"Calculations!C352","v":"    Production Sold"},null,"EUR",null,{"$f":"SUM(H9:FC9)","v":13569098.32872411},{"$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$4)","v":201992.70926949423},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":111013.38653611109},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":82353.400467553292},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":134255.99564706787},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":204012.63636218919},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":111984.45641916593},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":83176.934472228837},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":135598.55560353855},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":206052.76272581107},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":112604.42530127804},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":84008.703816951136},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":136954.54115957394},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":208113.29035306917},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":112909.34993985845},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":84848.790855120635},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":138324.08657116967},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":210194.42325659987},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":112730.64307439778},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":85697.278763671842},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":139707.32743688137},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":211805.71411397864},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":112373.45160183056},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":86554.251551308553},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":141104.40071125017},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":211174.64968170639},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":111202.46780672978},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":87419.794066821632},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":142515.44471836268},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":210460.79963304664},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":110043.14032829381},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":88293.99200748984},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":143940.5991655463},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":209658.95911113318},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":108895.35313612263},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":89176.931927564758},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":145380.00515720178},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":207519.56679733982},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":107758.99135481688},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":90068.701246840414},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":146833.80520877379},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":205401.47062306956},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":106633.94125248065},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":90969.38825930882},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":148302.14326086154},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":203304.45860029414},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":105520.09022933876},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":91879.082141901905},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":149785.16469347014},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":201228.32085117616},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":104417.32680646727},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":92797.87296332093},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":151283.01634040487},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":199172.849587064},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":103325.54061463616},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":93725.851692954137},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":152795.84650380892},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":197137.83908769529},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":102244.62238326317},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":94663.110209883671},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":154323.80496884699},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":195123.08568060756},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":101174.46392947754},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":95609.741311982507},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":155867.04301853548},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":193128.3877207539},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":100114.95814729253},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":96565.838725102338},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":156211.71090048106},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":191153.54557032138},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":99065.998996885915},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":97514.997729489405},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":156489.29323987511},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":189198.36157875042},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":98027.48149398691},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":97523.32056719542},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":156782.60886119914},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":187262.64006295335},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":96999.301699369098},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":97541.527230811349},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":157091.68611492397},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":185346.18728772929},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":95981.356708447624},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":97403.41725389559},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":157416.55491895336},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":183448.81144637466},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":94973.544640980108},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":96795.234617552604},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":157757.24676151769},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":181570.32264148587},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":93975.764630869962},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":96197.055955888674},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":157728.38929372031},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":179710.53286595404},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":92987.916816071462},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":95551.619030861897},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":156978.22694556732},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":177869.25598414819},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":92009.902328594879},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":95030.471217509272},{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":154294.06636984964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I229:$QJ229, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,"    Storage",null,"EUR",null,3817108.8544993992,{"$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$4)","v":44317.698184213914},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":43148.269850124678},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":45007.991997298115},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":46489.791193465397},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":43690.852527746341},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":42580.326853159328},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":44457.405791755897},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":46019.53650235424},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":42948.857105463198},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":41993.695789407742},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":43894.318324659391},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":45136.443988812236},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":42211.733098294579},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":41431.983400736332},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":43780.325714636499},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":44594.578003466588},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":41479.406868490762},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":40905.549042642568},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":42782.433176661158},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":44057.411791270933},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":40782.113075569265},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":40395.48990124157},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":42233.524303571248},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":43524.891628102436},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":40229.280602051949},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":39940.99587993692},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":41689.231219842164},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":42571.798808630941},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":39687.452908173473},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":39491.026025624822},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":41574.001152370489},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":41978.040603345376},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":39156.892858007865},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":39045.535303418081},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":40170.065249330182},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":41388.886439792266},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":38714.728195500895},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":38604.479126719998},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":39605.870485248757},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":40804.277423969266},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":38276.964969927314},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":38167.813352761979},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":39046.192701786473},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":40224.15511748202},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":37843.559368091017},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":37735.49427818547},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":38896.443402283112},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":39648.461531702545},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":37414.468012925296},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":37307.478634668041},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":37940.164703196067},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":39077.139121972621},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":36989.647959151509},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":36883.723584592823},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":37393.703913446865},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":38510.130781851767},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":36569.056688980942},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":36464.186716761164},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":36851.538944019849},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":37947.379837409069},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":36152.652107859438},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":36048.826042147964},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":36700.795502521505},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":37388.830041558424},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":35740.392540254383},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":35637.599989699193},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":35779.880091408369},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":36909.414893638299},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":35332.236725483657},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":35230.4674021713},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":35251.298250489323},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":35908.662306577484},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":34928.143813586117},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":34827.387532012028},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":34785.510200237797},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":35381.859877446826},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":34528.073361233095},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":34428.320037282268},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":34693.352811216922},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":34859.147439490909},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":34131.985327680733},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":34033.22497761836},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":33876.217091924002},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":34340.472740186677},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":33739.840070762468},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":33642.062810234784},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":33462.267352104071},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":33825.783931752529},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":33351.598342921534},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":33254.794385966539},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":33052.194200158825},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":33338.836181284925},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":32967.221287282839},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":32871.380945350858},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":33002.218743506812},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":32901.308628510873},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":32586.670433764062},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":32491.784114748127},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":32243.513929549208},{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":31777.734021472519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I230:$QJ230, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,"less: Purchased from EDA",null,"EUR",null,-2135032.2931239274,{"$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$4)","v":-20690.028088727195},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-31807.537230731661},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-3891.5657338933875},{"$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$4)","v":-21872.644597785053},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-32373.972864134961},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-4539.3320330554634},{"$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$4)","v":-24341.875523741342},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-33195.127859658183},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-5372.9858467889026},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-233.5842396179828},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-26813.423507728625},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-33804.037381329887},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-6624.5474553671957},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-972.81376578552363},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-29287.534450150572},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-34089.357076361615},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-7041.8981804483519},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-1712.1091130188261},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-31440.28117980939},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-34252.737019656561},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-7877.3227697260345},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-2451.5438694047734},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-32100.678060137972},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-33874.47115065121},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-8713.5037856111558},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-2861.4359605756972},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-32695.654562409196},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-33499.97065121893},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-9951.4364311594691},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-4228.4980904930189},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-33221.878603606681},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-33129.198039764939},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-10053.839742222208},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-5595.9253961565537},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-32853.874202082239},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-32762.116207797244},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-11126.81229965678},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-6963.8539756372156},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-32489.533024469296},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-32398.688416212706},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-12200.861033360412},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-8332.4199695771094},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-32128.818605961027},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-32038.878291619993},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-13661.163042764314},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-9701.7595747389896},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-31771.694844731952},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-31682.649822699208},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-14352.614565697215},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-11072.009057560912},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-31418.12599832478},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-31329.967356597714},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-15430.533423057725},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-12443.304767716558},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-31068.076680073158},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-30980.795595361837},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-16509.956595437452},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-13815.78315168361},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-30721.511855559984},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-30635.099592404091},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-17960.841348028673},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-15189.580766320734},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-30378.396839111036},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-30292.844749005591},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-18673.745511769783},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-15762.746202273624},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-30038.697290323464},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-29953.996810853285},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-19747.425370164787},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-15974.570008975345},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-29702.379210628929},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-29618.521864611565},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-20195.052082720118},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-17035.878110664547},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-29369.408939890785},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-29286.386334528193},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-21000.034534284117},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-18098.964376794313},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-29039.753153035286},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-28957.556979073794},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-20986.928571141696},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-19163.934534363798},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-28713.378856716256},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-28632.00088761493},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-21014.15962174529},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-20230.894492208346},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-28390.253386012973},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-28309.685477120307},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-21043.729324797921},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-21045.314074116781},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-28070.344401160943},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-27990.57848889965},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-21379.024105391389},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-21374.872777007993},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-27753.619884315172},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-27674.647985375217},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-21109.896191374683},{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-21368.597369793941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I354:$QJ354, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,"Total Revenues",null,null,null,15251174.890099579,{"$f":"+H9+H10+H11","v":0},{"$f":"+I9+I10+I11","v":0},0,0,0,0,0,0,225620.37936498097,122354.11915550413,123469.82673095803,180745.78684053326,225830.84429215049,122190.8104081903,123095.00823092926,181618.09210589278,224659.74430753291,121402.99323102759,122530.03629482164,181857.40090876821,223511.59994363514,120537.29595926488,122004.56911438995,181945.85080885075,222386.29567494008,119546.83504067872,121437.81375988465,182052.63011513351,221147.54600973852,118516.20448341557,120910.45308515377,182177.74846994784,219303.25222362037,117268.99253601547,120395.52150105263,182225.80756641791,217452.5979788109,116034.19570269971,119916.55672870086,181690.14167839865,215593.97336553436,114811.69039977578,119293.15743467274,181172.96620083749,213380.42079075851,113601.35427373963,118547.75943243239,180674.22865710585,211188.90256852758,112403.06618902992,117814.71992773487,180193.87840876647,209019.19936242414,111216.70621590424,117114.36250142071,179731.86665043369,206871.09401936951,110042.1556184361,116385.42310081978,179288.14640481657,204744.37154789074,108879.29684263127,115689.02218334327,178862.67251794413,202638.81909660308,{"$f":"+BU9+BU10+BU11","v":107728.01350466251},115004.69255846608,178455.40165457246,200554.22593290702,106588.1903792214,114349.69546647534,178066.29229377318,198490.38342189728,105459.71338798612,113671.97330474091,177358.37959184576,196447.08500548158,104342.46958820394,113018.87060981394,176423.38553747727,194424.12618170763,103236.34716138736,112113.77868471309,175128.59062798141,192421.30448429566,102141.23540212319,111234.84550774415,173851.86917762057,190438.41946237476,101057.02470699219,110292.70577467789,172593.09312477623,188475.27266042086,99983.606563599955,109243.34234791138,171352.13620106186,186531.66759839442,98920.873539716195,108205.52083124957,170021.91140088844,184607.40975207591,97868.719272522663,107174.81366897731,168504.66279707022,182702.30653359706,96827.038457967778,106164.08895568381,164703.2030215282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+EX9+EX10+EX11","v":0}]
[null,null,{"$f":"Calculations!C356","v":"less: Operating Expenses"},null,{"$f":"Calculations!E356","v":"EUR"},null,-5720816.4101463985,{"$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$4)","v":-53145.508175790252},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-60830.182971600705},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-48624.560823109787},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-49851.548175301294},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-52564.696939343397},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-50491.896261664202},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-50347.043918118972},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-51598.973745618248},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-52777.003891286062},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-50711.868869755956},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-50571.473431031831},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-51839.488873310765},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-52995.663179433977},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-50936.177099746579},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-51259.05441284908},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-52457.880046738297},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-53595.819823871614},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-51539.03061118639},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-51413.91388557051},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-52707.678362675491},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-53824.899128624398},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-51772.272298097945},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-51657.220970132708},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-52964.035027828591},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-54048.213908410282},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-52007.528714658183},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-51907.122993958925},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-53225.196865266233},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-54277.906495410032},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-52249.538449887812},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-52245.717520407838},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-53481.1892194018},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-54514.10731683785},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-52498.461657522683},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-52425.154698220613},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-53744.219023543919},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-54750.043911878012},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-52754.462581537635},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-52690.454384711484},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-54014.451919204963},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-54993.426385132465},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-53017.709657542517},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-52963.006432316615},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-54292.057751937245},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-55244.425479651938},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-53288.375616721547},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-53324.860592431869},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-54577.210675412134},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-55503.216360398437},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-53566.637592379768},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-53530.566642027436},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-54870.089258107379},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-55769.978723266642},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-53852.677229161447},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-53825.935435975684},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-55170.876592667708},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-56044.896906846094},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-54146.680795007283},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-54129.278076083363},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-55479.760408005488},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-56328.160006992526},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-54448.83929591882},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-54522.601247663893},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-55796.933184209855},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-56619.961994278186},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-54759.348593599963},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-54760.657491935068},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-56115.853767677152},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-56920.501834393377},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-55078.409526047828},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-55089.001246480038},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-56438.559695033291},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-57229.98361157249},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-55406.228031166094},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-55420.840361632603},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-56762.604750497965},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-57548.616655120211},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-55743.015273476762},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-55843.419325589181},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-57095.759798986714},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-57876.615669115155},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-56088.987774007503},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-56110.765095361217},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-57438.240992363179},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-58214.200865370265},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-56444.367543433851},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-56466.625959120072},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-57790.269986183084},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-58561.598099731273},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-56809.382218557716},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-56832.138864388377},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-58149.934825781158},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-58919.039011796485},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-57184.265202205424},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-57288.918940134521},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-58515.515922696373},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-59286.761168143297},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-57569.255806630703},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-57593.060516585028},{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-320843.84279790195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I356:$QJ356, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C357","v":"EBITDA"},null,null,null,9530358.4799531773,{"$f":"SUM(H12:H13)","v":0},0,0,0,0,0,0,0,172474.87118919072,61523.936183903425,74845.265907848239,130894.23866523197,173266.14735280711,71698.914146526105,72747.964312810291,130019.11836027453,171882.74041624684,70691.124361271635,71958.562863789804,130017.91203545744,170515.93676420115,69601.118859518305,70745.514701540873,129487.97076211245,168790.47585106845,68007.804429492331,70023.899874314142,129344.95175245802,167322.64688111411,66743.932185317622,69253.232115021063,129213.71344211925,{"$f":"SUM(AN12:AN13)","v":165255.03831521008},65261.463821357291,68488.398507093705,129000.61070115167,163174.69148340088,63784.6572528119,67670.839208293022,128208.95245899685,161079.86604869651,62313.228742253094,66868.002736452123,127428.74717729357,158630.37687888049,60846.891692202,65857.305047720904,126659.77673790089,156195.47618339513,59385.356531487407,64851.713495418255,125901.82065682922,153774.77388277219,57928.330599182693,63789.501908988837,125154.65597502155,151367.87765897106,56475.518026056328,62854.856458792347,124418.05714670918,148974.39282462408,55026.619613469826,61863.08674736759,123691.79592527641,{"$f":"SUM(BT12:BT13)","v":146593.922189757},53581.332709655224,60875.414482382716,122975.64124656697,144226.0659259145,52139.351083302579,59827.09421881145,122269.35910956332,141870.42142761909,50700.364794386158,58911.315812805842,121242.52582416861,139526.58317108819,49264.06006215611,57929.869363333899,119984.82584244397,137194.14257013513,47830.119130221261,56692.938323080489,118365.98587748344,134872.68782917544,46398.220128646426,55391.426182154966,116756.10937863385,132561.80379325961,44968.036932984687,54181.940679316671,115154.85213241306,130261.07179505059,43539.239020166104,52776.716388791312,113561.86621487877,{"$f":"SUM(CZ12:CZ13)","v":127970.06949866314},42111.491321158479,51373.38196686119,111871.97657510728,125688.37074027942,40684.454070317239,49885.894728842788,109989.14687437385,123415.54536545376,39257.782651337075,48571.02843909878,-156140.63977637375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX12:EX13)","v":0}]
[]
[null,null,{"$f":"Calculations!C359","v":"less: Depreciation and Amortization"},null,{"$f":"Calculations!E359","v":"EUR"},null,{"$f":"SUM(H16:FC16)","v":-4509358.5848243451},{"$f":"SUMIFS(Calculations!$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$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-89585.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-81560.959251026041},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-52151.931969280005},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-52041.931969280013},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-52041.931969280013},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-28802.7175212},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-23003.091821200003},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-23048.651017608365},{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-23048.651017608365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I359:$QJ359, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C360","v":"EBIT"},null,{"$f":"Calculations!E360","v":"EUR"},null,{"$f":"SUM(H17:FC17)","v":5020999.8951288396},{"$f":"H14+H16","v":0},{"$f":"I14+I16","v":0},0,0,0,0,0,0,82888.911938164674,-28062.023067122616,-14740.693343177802,41308.279414205928,83680.188101781067,-17887.045104499935,-16837.99493821575,40433.159109248489,82296.781165220804,-18894.834889754406,-17627.396387236236,40431.9527844314,80929.977513175108,-19984.840391507736,-18840.444549485168,39902.011511086414,79204.516600042407,-21578.15482153371,-19562.059376711899,39758.992501431974,85761.687630088069,-14817.027065708418,-12307.727136004978,47652.754191093205,83694.079064184043,-16299.49542966875,-13072.560743932336,47439.651450125632,111022.75951412087,11632.725283531894,15518.907239013017,76057.020489716844,108927.9340794165,10161.296772973088,14716.070767172117,75276.815208013562,106478.44490960048,8694.9597229219944,13815.373078440891,74617.844768620882,127392.75866219513,30582.639010287407,36048.995974218255,97099.103135629222,124972.05636157219,29125.613077982693,34986.784387788837,96351.938453821553,122565.16013777106,27672.800504856328,39851.764637592343,101414.96532550917,125971.30100342407,32023.527792269822,38859.994926167587,100688.7041040764,123590.83036855698,{"$f":"BU14+BU16","v":30578.240888455221},37872.322661182712,99972.549425366975,121222.97410471449,29136.259262102576,36824.002397611446,99266.267288363306,118867.32960641908,27697.272973186155,35908.223991605839,98239.434002968599,116523.49134988818,26260.968240956106,34881.218345725531,96936.174824835602,114145.49155252676,24781.468112612896,33644.287305472128,95317.334859875074,111824.03681156707,23349.569111038061,32342.775164546601,93707.458361025478,109513.15277565124,21919.385915376322,31133.289661708306,92106.201114804688,107212.42077744222,20490.588002557739,29728.065371182947,90513.215197270401,104921.41848105477,19062.840303550114,28324.730949252826,88823.325557498916,{"$f":"DD14+DD16","v":102639.71972267106},17635.803052708874,26837.243711234423,86940.495856765483,100366.89434784539,16209.13163372871,25522.377421490415,-179189.2907939821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX14+EX16","v":0}]
[]
[null,null,{"$f":"Calculations!C362","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E362","v":"EUR"},null,{"$f":"SUM(H19:FC19)","v":-1393173.9641892686},{"$f":"SUMIFS(Calculations!$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$4)","v":-33151.481076388882},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-33116.850148408266},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-32833.768297616756},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-32546.776204067093},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-32255.819855118105},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-31960.844492045682},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-31661.794599737055},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-31358.613896242692},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-31051.245322183902},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-30739.631030014119},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-30423.712373131835},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-30103.429894843175},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-29778.723317171978},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-29449.531529515341},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-29115.792577142453},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-28777.443649534554},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-28434.421068563817},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-28086.660276508977},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-27734.095823905434},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-27376.661357227429},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-27014.289606400205},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-26646.912372139577},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-26274.460513116668},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-25896.863932945307},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-25514.051566989765},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-25125.95136899014},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-24732.490297503133},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-24333.594302155416},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-23929.188309707191},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-23519.196209923208},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-23103.540841248614},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-22682.143976286974},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-22254.926307077658},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-21821.80743016988},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-21382.705831490595},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-20937.538871003297},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-20486.222767154984},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-20028.672581108262},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-19564.802200755606},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-19094.524324512888},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-18617.750444888956},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-18134.390831828332},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-17644.354515823758},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-17147.549270795531},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-16643.881596734303},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-16133.256702104147},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-15615.578486002549},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-15090.749520073969},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-14558.671030173591},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-14019.242877777757},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-13472.363541137667},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-12917.930096172704},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-12355.838197099876},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-11785.982056795674},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-11208.254426886653},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-10622.546577565034},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-10028.748277125465},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-9426.747771219143},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-8816.4317618213463},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-8197.6853859084822},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-7570.392193840551},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-6934.4341274450417},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-6289.6914977980805},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-5636.0429626986661},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-4973.3655038317711},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-4301.5344036159695},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-3620.4232217312783},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-2929.9037713227672},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-2229.8460948754669},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-1520.1184397560316},{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-429.0782043714384},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I362:$QJ362, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C363","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E363","v":"EUR"},null,{"$f":"SUM(H20:FC20)","v":-1505898.9577597748},{"$f":"SUMIFS(Calculations!$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$4)","v":-36361.199999999997},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-36388.733204281139},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-36117.954836061363},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-35963.844093706146},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-35805.063641746834},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-35641.471983312702},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-35472.92333403635},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-35299.267492138286},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-35120.349704574866},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-34936.010529130479},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-34746.085692330962},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-34550.405943051577},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-34348.796901689275},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-34141.078904764661},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-33927.066844815236},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-33706.570005437279},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-33479.391891329324},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-33245.330053185797},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-33004.175907284676},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-32755.714549608601},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-32499.724564333592},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-32235.977826514762},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-31964.239298793284},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-31684.266821943311},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-31395.810899072312},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-31098.6144732824},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-30792.412698594628},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-30476.932703932041},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-30151.893349951184},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-29817.004978505349},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-29471.969154516333},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-29116.478400024625},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-28750.215920181079},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-28372.855320935778},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-27984.060318172749},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-27583.484438030995},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-27170.770708145072},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-26745.551339529869},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-26307.447398826262},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-25856.068470615392},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-25391.012309500806},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-24911.864481648285},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-24418.197995464008},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-23909.572921081861},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-23385.535998320855},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-22845.620232763267},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-22289.344479593528},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-21716.21301482699},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-21125.715093546554},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-20517.324494753408},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-19890.499052426225},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-19244.680172371089},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-18579.2923344314},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-17893.7425796143},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-17187.419981676489},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-16459.695102698566},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-15709.919432162733},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-14937.42480903399},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-14141.522826329827},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-13321.504217647742},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-12476.638225103983},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-11606.171948120154},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-10709.329672477441},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-9785.3121790404766},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-8833.2960315348773},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-7852.4328427437122},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-6841.8485184689853},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-5800.642478584411},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-4727.886854485294},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-3622.6256622203491},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-2483.8739505685849},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-1310.6169233020601},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-101.80903485233216},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":1143.6269414253109},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":2426.8008732201424},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":3748.8562583222892},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":5110.9712436484169},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":6514.3596751449113},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":7960.2721795041807},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":9449.9972786580402},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":10984.862538041361},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":12566.235749649257},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":14195.526150942082},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":15874.185680684483},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":17603.710272837605},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":19385.641189657566},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":21221.566395188082},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":23113.12197037138},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":25061.993571038307},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":27069.917930077041},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":29138.684405119006},{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":10046.51238447654},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I363:$QJ363, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I364:$QJ364, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C365","v":"EBT"},null,{"$f":"Calculations!E365","v":"EUR"},null,{"$f":"SUM(H22:FC22)","v":2121926.9731797958},{"$f":"H17+SUM(H19:H21)","v":0},{"$f":"I17+SUM(I19:I21)","v":0},0,0,0,0,0,0,13376.230861775795,-97567.606419812015,-83692.416476855913,-27202.340883567318,15619.304604916135,-85489.36157985832,-83972.712871989163,-26224.722279132489,16125.186138462042,-84570.476448899004,-82797.194452699041,-24221.883053463353,16802.457294313856,-83575.450825787731,-81883.30397144286,-22582.002143885416,17290.703640149266,-82910.145151228484,-80300.331107902006,-20373.383405404056,26247.673459354271,-73699.917264362753,-70546.426947914937,-9928.3765637954129,26784.216598121966,-72524.061271941289,-68597.4637400301,-7370.8755559618294,56941.677854462498,-41703.475904896666,-37056.602756751934,24258.398113405245,57922.791852157767,-40033.36597813257,-34650.695382491227,26755.791898979267,58821.451434300427,-38079.26419771614,-32056.876521140977,29667.251973492603,83383.995907805365,-12463.616303189214,-6013.5565370695113,56041.980943751827,84942.638766517033,-9853.2638568847178,-2918.1385778072436,59544.975918920594,86880.774014050912,-6863.7668676748362,6488.9020440284512,69252.355056965374,95036.170471892794,2343.8031558598486,10464.320517604443,73606.462423812802,97852.162659268783,{"$f":"BU17+SUM(BU19:BU21)","v":6214.0683082020878},14914.368073031539,78453.359821810751,101175.94368576996,10595.65318653738,19824.981227335924,83844.912146624163,105060.66807105244,15543.305726826473,25445.952251405575,89508.887753061426,109565.75840052741,21118.224138979727,31968.266190785507,95625.557901533539,114043.68251767443,25925.095054038207,36071.088178692269,99066.19111819737,116935.00805521548,29863.928786182973,40303.047344050785,103157.45563968353,120498.01531369259,34485.621665025581,45328.815812650384,107980.38679548918,124816.13105027983,39876.229192215309,50949.631766371029,113626.33716764179,129983.41205209307,46132.758233627159,57463.415354371828,98869.837941975449,{"$f":"DD17+SUM(DD19:DD21)","v":102639.71972267106},17635.803052708874,26837.243711234423,86940.495856765483,100366.89434784539,16209.13163372871,25522.377421490415,-179189.2907939821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX17+SUM(EX19:EX21)","v":0}]
[]
[null,null,{"$f":"Calculations!C367","v":"less: Taxes"},null,{"$f":"Calculations!E367","v":"EUR"},null,{"$f":"SUM(H24:FC24)","v":-321100.80355888425},{"$f":"SUMIFS(Calculations!$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$4)","v":-218.29966137243889},{"$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$4)","v":0},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-14284.875378566103},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-6893.2019039849483},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-8646.9738217067461},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-19206.514415373047},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-22119.72844060657},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-7669.6463076305126},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-9491.3029244314785},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-20016.766849548396},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-22845.171884353236},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-8575.2683721983849},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-10435.600004656544},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-20965.286512070037},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-23713.275092657856},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-9626.3652511555774},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-11529.915647440685},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-18486.194642158094},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-19119.534781314953},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":-5195.9796445860884},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-6027.6159475688173},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-16482.065171842813},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-18737.700118344241},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":-5016.6675309789125},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-5746.3497261103266},{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-10050.503528227451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I367:$QJ367, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C368","v":"add: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E368","v":"EUR"},null,{"$f":"SUM(H25:FC25)","v":38278.24251371024},{"$f":"SUMIFS(Calculations!$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$4)","v":2319.2098787365067},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":20739.474880670827},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":18408.442970254197},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":8918.1102705817102},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":1724.0738285164989},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":18710.329747558579},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":18455.532764636591},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":8753.8703450366447},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":1639.0857308807754},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":18555.957045557429},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":18258.045670195817},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":8417.3933551242226},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":1525.3041766976821},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":18388.792740874749},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":18104.512069344783},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":8141.8933623151679},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":1443.2787905973382},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":18277.021387548797},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":17838.572628269962},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":7770.8454142502742},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":1286.7078609708697},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":18077.903102555341},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":17548.116729392117},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":7364.2842648600345},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":1196.5686136579607},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":17880.359295828501},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":17220.690910467471},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":6934.6240955439862},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":1070.8317059259862},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":17643.217537498393},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":16862.542848610086},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":6561.6227024235413},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":906.00455431320006},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":17362.639069801953},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":16458.350409734296},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":6142.0605464472319},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":755.02974451321643},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":17034.349970692012},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":16041.068841027387},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":5671.4152539289789},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-18847.36785607296},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-2744.9690046258038},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-3828.5790453339578},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-14253.909342111845},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-19109.219856336422},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-3183.5082156049903},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-4348.6092624900048},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-14842.41249794024},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-19434.826577922155},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-3685.7437097922084},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-4954.6549693583511},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-15498.915075531811},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-19830.596065239573},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-4258.2783561460674},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-5622.5252729191561},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-16230.405113162182},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-20303.682752718742},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-4908.4829017395386},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-6370.1332622308691},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-17044.683876025811},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-20862.07796517096},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-5644.5891612998676},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-7195.1162721540604},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-17950.46466659446},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-21514.711661898386},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-6475.7947880684515},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-8139.4394041977357},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-18902.01256847594},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-22271.566837250197},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-7412.3810813101882},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-9221.0638035129959},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-19904.599667170078},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-21689.881888144271},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-6231.477836984639},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-7936.0046819265117},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-18519.181975763375},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-7236.2678426163075},{"$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$4)","v":357.10286382478228},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-357.10286382478228},{"$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$4)","v":417.47154860627467},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-417.47154860627467},{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":38278.24251371024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I368:$QJ368, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C369","v":"Net Income / (Loss)"},null,{"$f":"Calculations!E369","v":"EUR"},null,{"$f":"SUM(H26:FC26)","v":1839104.4121346211},{"$f":"H22+SUM(H24:H25)","v":0},{"$f":"I22+SUM(I24:I25)","v":0},0,0,0,0,0,0,15477.141079139863,-76828.131539141192,-65283.973506601717,-18284.230612985608,17343.378433432634,-66779.031832299748,-65517.180107352571,-17470.851934095845,17764.271869342818,-66014.519403341576,-64539.148782503224,-15804.48969833913,18327.761471011538,-65186.658084912982,-63778.791902098077,-14440.108781570249,18733.982430746604,-64633.123763679687,-62461.758479632044,-12602.537991153782,27534.381320325141,-55622.014161807412,-52998.31021852282,-2564.0922989353785,27980.785211779927,-54643.701976112789,-51376.772829562629,-436.25146041784319,58012.509560388484,-24060.258367398274,-20194.059908141848,30820.020815828786,58828.796406470967,-22670.726908330616,-18192.344972756931,32897.852445426499,59576.481178813643,-21044.914227024128,-16015.80768011359,35338.667227421582,64536.628051732405,-15208.585307815018,-9842.135582403469,41788.071601639982,65833.418910180611,-13036.772072489708,-7266.7478402972483,44702.563420980354,67445.947436128758,-10549.510577467045,1534.2470746701001,53753.439981433563,75205.574406653221,-1914.4752002862188,4841.7952446852869,57376.05731065062,77548.479906550041,{"$f":"BU22+SUM(BU24:BU25)","v":1305.5854064625491},8544.2348108006699,61408.67594578494,80313.865720599002,4951.0640252375124,12629.864955181863,65894.447480029703,83545.956409154052,9067.5109387580214,17306.51284720784,70606.875184585486,87294.191563277214,13705.843057669539,22747.202387272511,75720.958234363468,92353.80062953016,19693.617217053568,28135.083496765757,80547.009142433992,95413.864834033069,22970.726882198025,31656.073522344039,83950.941224310474,98378.286873086021,26815.975357395069,35837.512888218902,87963.61994594078,101970.95916592659,31300.960820016924,40514.031761714483,92661.050655571744,106270.13695943521,36506.392982471581,45933.499706931143,80383.643299817355,{"$f":"DD22+SUM(DD24:DD25)","v":83520.184941356099},12796.926271947568,20452.524899840824,70458.43068492267,81629.194229501154,11609.935651356072,19358.556146773815,-150961.55180849932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX22+SUM(EX24:EX25)","v":0}]
[]
["·","Balance Sheet",null,null,"Unit"]
[]
[null,"Current Assets"]
[null,null,{"$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:$QJ374)","v":1188764.0124413632},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":41410.564261919819},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":30648.243926832627},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":47991.959020493028},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":81032.631428997833},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":62034.362783369419},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":10234.027921523957},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":127685.12890540427},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":103068.7111987012},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":132870.9304512807},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":90755.873856958235},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":87194.766590937332},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":151610.8799905483},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":204488.30870880117},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":160513.50445447862},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":155017.59411460144},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":219493.6205826345},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":271111.93677429238},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":226409.59336382939},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":220297.40015260194},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":284197.22470448073},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":334572.30233407818},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":288599.15755183913},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":281534.09211417928},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":344328.53313851781},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":393101.9339957037},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":346263.74329049938},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":338574.91116018745},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":400656.49121385027},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":448028.91275567189},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":400247.63316573505},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":391969.69061732339},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":452962.80073601875},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":498497.68371002172},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":449777.05472767429},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":440919.46489726676},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":500714.78218091163},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":544425.23298120231},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":494686.82734941959},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":485292.58520563488},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":543302.80682517122},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":585171.27155268611},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":534474.86200812389},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":524503.95558977313},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":580750.66602957796},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":620412.49552678934},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":568524.48413869785},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":558007.47515061661},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":612504.39607049269},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":649971.76137228089},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":596895.08931915206},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":585838.75174854009},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":638599.28347274545},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":673883.98959842476},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":619539.45656642551},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":607970.76064762287},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":659007.979855638},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":692121.46333084523},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":636675.22849874501},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":624559.7488450805},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":673886.4061387711},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":704839.73238898418},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":648212.05435166834},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":635576.35012620769},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":683204.86747086188},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":712008.72808399855},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":654201.46559796401},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":641051.48841882718},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":686993.95645547239},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":713658.66631095321},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":654591.58369434543},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":640950.40150856844},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":685218.57673490583},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":709754.07099648868},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":649592.09324795217},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":635437.30532121402},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":637270.08919175877},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":713296.46832388826},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":790556.23887381644},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":829299.12659958308},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":455679.70412228536},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":529595.58611458575},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":520698.92780614685},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":558099.93689621834},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":649356.5376840462},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":703467.15847249643},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":688855.53390923364},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":712380.449250801},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":780520.50054184406},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":831890.55473794823},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":815362.26245526923},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":836657.43121359718},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":902059.81132563401},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":950569.56167889701},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":931915.11383200588},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":950764.38354758639},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1013298.7911991089},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1058812.135572023},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":1037884.3612379084},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2110043.7299592346},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2216051.7401527986},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2305365.8881144603},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2329252.989665756},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2390497.0905099711},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2494620.0708907284},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2582214.9863733053},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2605212.3852897855},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":2403255.6202274915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I374:$QJ374)","v":{"$error":"#N/A"}}]
[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:$QJ375)","v":53610.548162506486},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":107221.09632501297},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":147656.68913882814},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":94046.140976321636},{"$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:$QJ375)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I375:$QJ375)","v":{"$error":"#N/A"}}]
[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:$QJ376)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I376:$QJ376)","v":{"$error":"#N/A"}}]
[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:$QJ377)","v":56592.825870156805},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":157442.65848960003},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":41934.596696125431},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":41934.596696125445},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":133883.90526572545},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":50410.100616125441},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":125041.56581305346},{"$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:$QJ377)","v":144980.79261308082},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":69210.211963687747},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":91356.036207886355},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":130996.88388116714},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":145064.46338184917},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":69071.450552150316},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":90979.720861311042},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131680.25130349066},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":144305.31189432688},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":68563.621805968578},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":90410.029822249257},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131725.63681096202},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":143560.91678842163},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":67972.459760370461},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":89876.620986178226},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131615.15892797842},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":142831.20317042328},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":67251.108484757686},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":89298.700806304056},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131517.98643110195},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":141979.92536611046},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":66536.937751634367},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":88756.951198620154},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131434.10893117898},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":140917.79349438904},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":65829.876083771233},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":88224.405315240307},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131268.10758882741},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":139870.1445208955},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":65129.852715444511},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":87724.599297548149},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":130513.29564235758},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":138806.53182858694},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":64436.797585353146},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":87186.711608395315},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":129771.86694606756},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":137380.0773925884},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":63750.641329606857},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":86681.459507447114},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":129043.74697545716},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":135967.82230305695},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":63071.315274783985},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":86185.202565358937},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":128328.86253482806},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":134569.62521552679},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":62398.751431058045},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":85718.288114074021},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":127627.14174992612},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":133185.34619251662},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":61732.882485393551},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":85219.475518314051},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":126938.51406071566},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":131814.84668952384},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":61073.641794808565},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":84749.908321519935},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":126262.91021428489},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":130457.98954115862},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":60420.963379705077},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":84289.142090150184},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":125600.26225788193},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":129114.63894741559},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":59774.78191726526},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":83854.460494712388},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":124950.50353208063},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":127784.66046008273},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":59135.032734913962},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":83393.828038284104},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":123976.64353121874},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":126467.92096928471},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":58501.651803845692},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":82954.611040829288},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":122992.59906204099},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":125164.28869016128},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":57874.575732616577},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":82260.222268670375},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":122021.24896061671},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":123873.63314967719},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":57253.741760799756},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":81588.830845461605},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":121062.49585248093},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":122595.82517356418},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":56639.087752703999},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":80851.092296488612},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":120116.24362235267},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":121330.73687339273},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":56030.55219115522},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":80003.009999920716},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":119182.39740449963},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":120078.24163377208},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":55428.074171339227},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":79163.369763651222},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":118153.9010554587},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":118838.21409967837},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":54831.593394706179},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":78327.763926397252},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":116933.02897274331},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":117610.53016390854},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":54241.050162935862},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":77509.080169521636},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":113422.6235785941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I377:$QJ377)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"Calculations!C378","v":"Total Current Assets"},null,{"$f":"Calculations!E378","v":"EUR"},null,null,{"$f":"SUM(H31:H34)","v":1245356.8383115199},{"$f":"SUM(I31:I34)","v":198853.22275151985},72582.840622958058,89926.555716618474,214916.5366947233,112444.46339949485,135275.59373457741,181295.67706791076,355270.60013679496,309302.23873998143,289333.00638985756,325412.74679711746,403896.43969741045,380780.85558596445,358714.32164080266,393918.94174310507,471020.02880197432,446896.65490527393,424040.71951109165,459244.13328857697,534979.23781791539,509765.85841946164,485696.87486303033,520370.34736717067,594380.83263395401,567574.13880547439,542783.5404218164,577313.99391630234,649857.5129049737,621786.94683231926,596225.68068936816,630624.8958735154,701101.69055542082,671548.65611880599,645222.55636792758,679408.66881110705,747806.02302682004,716776.1820216598,689632.52297198074,723026.97717300546,789330.43497877114,756829.16546305222,728882.66994153219,761496.91886085365,825351.8397471793,791384.23318140919,762427.03997115791,794272.31845108676,855693.31469856261,820264.17297207785,790301.38820952398,821388.71060838108,880390.0050132852,843503.83735449577,812478.84100551251,842818.99872256198,899414.42237316759,861075.44214125175,829115.80034207203,858719.35923080915,912922.34915330797,873134.47050880571,840183.05899820128,869060.35666550556,920883.95333703351,{"$f":"SUM(BU31:BU34)","v":879650.78778871661},845711.70401312714,873872.84700172208,923329.69172790099,880654.54455323145,845667.14051407075,873122.00136566209,920224.3335200015,876110.20005641563,840207.01761124923,866635.04517744575,911394.69929987157,865844.26110405556,873510.84991464578,952291.72566162411,580843.99281244667,587470.16184720234,602959.15007481724,680121.18585683499,773230.17083372339,760720.90023329621,770444.36475469521,833442.94510328188,903116.32571540819,888529.64249065227,896213.35475175781,956773.6748359499,1023390.5481990267,1006600.1138700523,1011918.1238319266,1069946.780952086,1133377.032832881,1114240.2097433622,1117047.7310015596,2228197.6310146935,{"$f":"SUM(DD31:DD34)","v":2334889.9542524768},2360197.4815091663,2407580.7535921531,2507430.1194827147,2612230.6010546368,2636456.036536241,2682721.4654593072,2516678.2438060855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX31:EX34)","v":{"$error":"#N/A"}}]
[]
[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:$QJ381)","v":554643.16168848006},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1601146.7772484801},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1927417.159377042},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2260073.4442833811},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3185083.4633052764},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3687555.536600505},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4539724.4062654227},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4618704.3229320897},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4529118.363681064},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4439532.4044300374},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4349946.4451790117},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4260360.485927986},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4170774.5266769594},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":4081188.5674259337},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3991602.6081749075},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3902016.6489238814},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3812430.6896728552},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3722844.730421829},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3633258.7711708033},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3543672.8119197772},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3454086.8526687515},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3364500.8934177258},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3274914.9341667001},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3185328.9749156744},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3095743.0156646487},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":3006157.056413623},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2916571.0971625973},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2826985.1379115717},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2745424.178660546},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2663863.2194095203},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2582302.2601584946},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2500741.3009074689},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2419180.3416564432},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2337619.3824054175},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2256058.4231543918},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2174497.4639033661},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2122345.5319340858},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2070193.5999648054},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":2018041.6679955251},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1965889.7360262447},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1913737.8040569643},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1861585.872087684},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1809433.9401184036},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1757282.0081491233},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1705130.0761798429},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1652978.1442105626},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1600936.2122412832},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1548894.2802720037},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1520091.5627508033},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1491288.8452296029},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1462486.1277084025},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1433683.410187202},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1404880.6926660016},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1376077.9751448012},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1347275.2576236008},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1318472.5401024004},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1289669.8225811999},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1260867.1050599995},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1237864.0132387988},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1214860.9214175981},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1191857.8295963975},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1168854.7377751968},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1145851.6459539961},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1122848.5541327954},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1099845.4623115947},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1076842.3704903941},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1053839.2786691934},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1030836.1868479927},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1007833.095026792},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":984830.00320559135},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":961826.91138439067},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":938823.81956318999},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":915820.72774198931},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":892817.63592078863},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":869814.54409958795},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":846811.45227838727},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":823808.36045718659},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":800805.26863598591},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":785534.57743879547},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":762485.92642118642},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1206923.9591669668},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1183875.3081493578},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1160826.6571317487},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1137778.0061141397},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1114729.3550965306},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1091680.7040789216},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1068632.0530613125},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1045583.4020437035},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":1022534.7510260944},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":999486.10000848537},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":976437.44899087632},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":953388.79797326727},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":930340.14695565822},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":907291.49593804916},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":884242.84492044058},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":861194.19390283152},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":838145.54288522247},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":815096.89186761342},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":792048.24085000437},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":768999.58983239532},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":745950.93881478626},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":722902.28779717721},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":699853.63677956816},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":676804.98576195911},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":653756.33474435005},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":630707.683726741},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":607659.03270913195},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":584610.3816915229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I381:$QJ381)","v":{"$error":"#N/A"}}]
[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:$QJ382)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I382:$QJ382)","v":{"$error":"#N/A"}}]
[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:$QJ383)","v":2319.2098787365067},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":23058.684759407333},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":41467.12772966153},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":50385.23800024324},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":52109.311828759739},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":70819.641576318318},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":89275.174340954909},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":98029.044685991554},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":99668.130416872329},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":118224.08746242976},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":136482.13313262557},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":144899.5264877498},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":146424.83066444748},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":164813.62340532223},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":182918.13547466701},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":191060.02883698218},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":192503.30762757952},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":210780.32901512831},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":228618.90164339828},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":236389.74705764855},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":237676.45491861942},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":255754.35802117476},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":273302.47475056688},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":280666.75901542691},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":281863.32762908487},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":299743.68692491337},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":316964.37783538084},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":323899.00193092483},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":324969.83363685082},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":342613.05117434921},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":359475.5940229593},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":366037.21672538284},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":366943.22127969604},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":384305.86034949799},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":400764.21075923229},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":406906.27130567952},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":407661.30105019273},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":424695.65102088475},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":440736.71986191213},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":446408.13511584111},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":427560.76725976815},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":424815.79825514235},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":420987.21920980839},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":406733.30986769655},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":387624.09001136012},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":384440.58179575513},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":380091.97253326513},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":365249.56003532489},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":345814.73345740273},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":342128.98974761053},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":337174.33477825217},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":321675.41970272036},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":301844.82363748079},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":297586.54528133472},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":291964.02000841557},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":275733.61489525338},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":255429.93214253464},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":250521.4492407951},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":244151.31597856423},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":227106.63210253842},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":206244.55413736746},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":200599.9649760676},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":193404.84870391354},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":175454.38403731908},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":153939.67237542069},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":147463.87758735224},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":139324.4381831545},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":120422.42561467856},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":98150.858777428366},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":90738.477696118178},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":81517.413892605182},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":61612.814225435104},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":39922.932337290833},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":33691.454500306194},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":25755.449818379682},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":7236.2678426163075},{"$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:$QJ383)","v":357.10286382478228},{"$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:$QJ383)","v":417.47154860627467},{"$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:$QJ383)","v":38278.24251371024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I383:$QJ383)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"Calculations!C384","v":"Total Non-Current Assets"},null,{"$f":"Calculations!E384","v":"EUR"},null,null,{"$f":"SUM(H38:H40)","v":554643.16168848006},{"$f":"SUM(I38:I40)","v":1601146.7772484801},1927417.159377042,2260073.4442833811,3185083.4633052764,3687555.536600505,4539724.4062654227,4618704.3229320897,4531437.5735598002,4462591.0891894447,4391413.5729086734,4310745.723928229,4222883.8385057189,4152008.2090022522,4080877.7825158625,4000045.6936098728,3912098.8200897276,3841068.8178842589,3769740.9043034287,3688572.3384075272,3600511.683333199,3529314.5168230482,3457833.0696413671,3376389.0037526567,3288246.3232922284,3216937.3854287514,3145189.9988059956,3063374.88496922,2983100.6335791652,2919617.5774306948,2855604.7349090613,2781408.0599228959,2701043.6692855279,2637363.0693303309,2573022.8009897727,2498396.4658342907,2447315.3655709364,2412806.6511391546,2377517.2620184845,2331926.9527516277,2280681.0253366604,2245891.7324371822,2210198.1508776359,2164188.2794548026,2112791.3772300356,2077673.7952314473,2041672.9321031952,1995302.4153878449,1947652.3300105715,1916104.6434847452,1883473.3469182109,1840416.7200548986,1792504.7826773617,1760518.5569405563,1727367.2301568659,1683722.1001377252,1635484.5560386027,1602996.0948076099,1575038.3480170509,1536536.3411203185,1493702.6532338783,1466441.2830565316,1437815.6659624116,1398582.1690280489,1355275.3944541295,{"$f":"SUM(BU38:BU40)","v":1327363.8197311892},1297990.5946477577,1257942.8189505311,1214077.6491641595,1185429.968181659,1155231.7600883043,1114278.2036005091,1069760.4001174099,1040281.5135081408,1009138.9822827424,967233.8778930658,921959.21923461498,891543.74633210409,867051.9913314007,824098.74064662156,1246846.8915042577,1217566.762649664,1186582.1069501285,1145014.2739567561,1114729.3550965306,1091680.7040789216,1068632.0530613125,1045583.4020437035,1022534.7510260944,999486.10000848537,976437.44899087632,953388.79797326727,930340.14695565822,907291.49593804916,884242.84492044058,861194.19390283152,838145.54288522247,815096.89186761342,792048.24085000437,768999.58983239532,{"$f":"SUM(DD38:DD40)","v":745950.93881478626},723259.39066100202,699853.63677956816,676804.98576195911,653756.33474435005,631125.15527534729,607659.03270913195,622888.62420523318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX38:EX40)","v":{"$error":"#N/A"}}]
[]
[null,"Total Assets",null,null,{"$f":"Calculations!E386","v":"EUR"},null,null,{"$f":"H35+H41","v":1800000},{"$f":"I35+I41","v":1800000},2000000,2349999.9999999995,3399999.9999999995,3800000,4675000,4800000,4886708.1736965952,4771893.327929426,4680746.5792985307,4636158.4707253464,4626780.2782031298,4532789.0645882171,4439592.1041566655,4393964.6353529776,4383118.8488917015,4287965.4727895325,4193781.6238145204,4147816.4716961039,4135490.9211511146,4039080.3752425099,3943529.9445043975,3896759.3511198275,3882627.1559261824,3784511.524234226,3687973.5392278121,3640688.8788855225,3632958.1464841389,3541404.5242630141,3451830.4155984297,3412032.9557964113,3402145.3598409486,3308911.7254491369,3218245.3573577004,3177805.1346453978,3195121.3885977566,3129582.8331608144,3067149.7849904653,3054953.9299246334,3070011.4603154315,3002720.8979002344,2939080.8208191684,2925685.1983156563,2938143.2169772149,2869058.0284128566,2804099.9720743531,2789574.7338389317,2803345.644709134,2736368.8164568231,2673774.735127735,2661805.4306632797,2672894.7876906469,2604022.3942950522,2539846.0711623784,2526541.0988602871,2534898.9784117704,2464071.5369488616,2404154.1483591227,2395255.7003511274,2406625.0023871865,2339575.7535653375,2277998.7249606131,2267642.5256935544,2276159.3477911633,{"$f":"BU35+BU41","v":2207014.607519906},2143702.2986608846,2131815.6659522532,2137407.3408920607,2066084.5127348904,2000898.9006023752,1987400.2049661712,1989984.7336374114,1916391.7135645566,1849345.9998939917,1833868.9230705115,1833353.9185344866,1757388.0074361595,1740562.8412460466,1776390.4663082457,1827690.8843167042,1805036.9244968663,1789541.2570249457,1825135.4598135911,1887959.525930254,1852401.6043122178,1839076.4178160077,1879026.3471469854,1925651.0767415026,1888015.7424991378,1872650.8037426341,1910162.4728092172,1953730.6951546851,1913891.6098081013,1896160.9687523672,1931140.9748549175,1971522.5757181034,1929337.1016109756,1909095.971851564,2997197.2208470888,{"$f":"DD35+DD41","v":3080840.8930672631},3083456.8721701684,3107434.3903717212,3184235.1052446738,3265986.9357989868,3267581.1918115881,3290380.4981684391,3139566.8680113186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX35+EX41","v":{"$error":"#N/A"}}]
[]
[null,"Current Liabilities"]
[null,null,{"$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:$QJ389)","v":1500.051879693533},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1281.7522183210936},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1281.7522183210936},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1281.7522183210936},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1313.7960237791208},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1313.7960237791208},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1313.7960237791208},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1313.7960237791208},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1346.6409243735984},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1346.6409243735984},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1346.6409243735984},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1346.6409243735984},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1380.3069474829374},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1380.3069474829374},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1380.3069474829374},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1380.3069474829374},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1414.8146211700105},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1414.8146211700105},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1414.8146211700105},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1414.8146211700105},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1450.1849866992607},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1450.1849866992607},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1450.1849866992607},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1450.1849866992607},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1486.4396113667417},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1486.4396113667417},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1486.4396113667417},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1486.4396113667417},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1523.60060165091},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1523.60060165091},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1523.60060165091},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1523.60060165091},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1561.6906166921826},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1561.6906166921826},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1561.6906166921826},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1561.6906166921826},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1600.732882109487},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1600.732882109487},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1600.732882109487},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1600.732882109487},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1640.7512041622251},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1640.7512041622251},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1640.7512041622251},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1640.7512041622251},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1681.769984266281},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1681.769984266281},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1681.769984266281},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1681.769984266281},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1723.8142338729381},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1723.8142338729381},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1723.8142338729381},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1723.8142338729381},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1766.9095897197617},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1766.9095897197617},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1766.9095897197617},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1766.9095897197617},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1811.0823294627551},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1811.0823294627551},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1811.0823294627551},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1811.0823294627551},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1856.3593876993232},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1856.3593876993232},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1856.3593876993232},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1856.3593876993232},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1902.7683723918058},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1902.7683723918058},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1902.7683723918058},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1902.7683723918058},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1950.3375817016008},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1950.3375817016008},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1950.3375817016008},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1950.3375817016008},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1999.096021244141},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1999.096021244141},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1999.096021244141},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":1999.096021244141},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9649.329119715756},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4639.5810085904714},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4346.0783045040916},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8441.6916802473679},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9895.9692414984129},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4947.0957102859993},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4701.0298437087013},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8783.5675052483384},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10186.215587227096},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5298.9739272071956},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5068.3507965509798},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9172.8082266485217},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":10525.366772460184},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5700.6796314347566},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":5486.9282115893657},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7823.6893558288702},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":9022.5041026837516},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4134.7795000105543},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3794.5773647575152},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7759.7927857645846},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":8947.82745482873},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":4109.0136758129684},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":3786.9671312635928},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":7697.6855372708906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I389:$QJ389)","v":{"$error":"#N/A"}}]
[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:$QJ390)","v":36361.199999999997},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":24025.121204281138},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23924.907004973204},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23821.656215212039},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23715.276823270317},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23605.674029373371},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23492.750161218552},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23376.404586934779},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23256.533625404634},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23133.030453869156},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":23005.785012732988},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22874.683907484949},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22739.610307646792},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22600.443842659937},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22457.060494617519},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22309.332487746069},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22157.1281745384},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":22000.311918436229},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21838.743972957905},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21672.280357163647},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21500.772727347205},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21324.068244839695},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":21142.009439807724},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20954.434070924479},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20761.174980788699},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20562.05994696272},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20356.911528496777},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":20145.546907802902},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19927.777727737379},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19703.409923746687},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19472.24355092728},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":19234.072605845067},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18988.684842955925},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18735.86158546347},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18475.377530445738},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":18207.000548076918},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17930.491474765338},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17645.603900023343},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17352.083946879091},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":17049.670045634615},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16738.092700768531},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16417.074250775662},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":16086.328620729555},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":15745.561067347422},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":15394.467916330255},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":15032.736291744119},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":14660.0438372014},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":14276.05842859358},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":13880.437878119534},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":13472.829629345575},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":13052.870443025517},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":12620.186073400773},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":12174.390934692032},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11715.087757485275},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":11241.867234705976},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":10754.307656865945},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":10251.974536257781},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9734.4202197620689},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":9201.1834899222195},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":8651.7891539314951},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":8085.7476201659138},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":7502.554461885702},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":6901.6899677164429},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":6282.6186785093596},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":5644.788910168013},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":4987.6322620161554},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":4310.5631102686475},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":3612.9780861540394},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2894.2555382237342},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":2153.7549783685927},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":1390.8165110492805},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":604.760245231726},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-205.11431149636621},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-1039.5288771678765},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-1899.2270385937989},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-2784.974914009088},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-3697.5618357973372},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-4637.8010539026909},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-5606.5304605558549},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-6604.6133369600175},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-7632.9391226021007},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-8692.4242078749267},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-9784.0127507166035},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-10908.677517994925},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-12067.42075238655},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-13261.275065523474},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-14491.30435820276},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-15758.604768479521},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-17064.305648488076},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-18409.570570861772},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":-19795.598365648315},{"$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:$QJ390)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I390:$QJ390)","v":{"$error":"#N/A"}}]
[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:$QJ391)","v":33151.481076388882},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21964.90586014148},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21775.753458581261},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21583.988272745675},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21389.574211939536},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":21192.474686942642},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20992.652603123628},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20790.070353458621},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20584.689811453543},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20376.47232396857},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":20165.378703943545},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19951.369223022848},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19734.403604078441},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19514.441013629588},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19291.440054157913},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":19065.358756316265},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18836.154571029976},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18603.784361489048},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18368.204395029657},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":18129.370334903571},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17887.237231933876},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17641.759516055405},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17392.890987738341},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":17140.584809293356},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16884.793496056631},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16625.468907453127},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16362.562237936399},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":16096.02400780328},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15825.804053881666},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15551.851520089676},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":15274.114847864425},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14992.541766458549},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14707.079283102739},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14417.673673032346},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":14124.27046937627},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13826.814452906125},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13525.24964164387},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":13219.51928032584},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12909.565829721261},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12595.330955803234},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":12276.755518770107},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11953.779561915228},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11626.342300342931},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":11294.382109528666},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10957.836513721115},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10616.642174184082},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":10270.734877275994},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9920.0495223647231},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9564.5201095754928},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":9204.0797273695189},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":8838.6605399511027},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":8468.1937745007453},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":8092.6097082319484},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7711.8376552691916},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":7325.8059533446794},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6934.4419503113186},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6537.6719904693982},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":6135.4214007044047},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":5727.614476433344},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":5314.1744673569519},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4895.0235630150955},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4470.0828781426389},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":4039.2724378230414},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":3602.5111624368747},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":3159.7168524024319},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2710.8061727055556},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":2255.6946372157799},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":1794.2965927858218},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":1326.5252031314467},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":852.2924324886535},{"$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:$QJ391)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I391:$QJ391)","v":{"$error":"#N/A"}}]
[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:$QJ392)","v":218.29966137243889},{"$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:$QJ392)","v":0},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6074.8895232729583},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":274.29890477516255},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":4750.7638652780024},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":7308.085970326294},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6289.0637640141176},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":556.81354058193847},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":4999.9040088453412},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":7543.5512440987231},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6545.8267099650257},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":882.61348850834111},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":5294.0802923698338},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":7825.6503750886513},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6850.4993995322875},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":1257.1874765015464},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":5638.9439305893211},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6368.5500344040829},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":5293.2225663686368},{"$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:$QJ392)","v":3865.1954369658743},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":6242.2642039892162},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":5176.8658597381018},{"$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:$QJ392)","v":3762.7967546273849},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I392:$QJ392)","v":{"$error":"#N/A"}}]
[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:$QJ393)","v":9706.1191555619225},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":14842.974367560215},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":20135.481429337269},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":20868.018652127626},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":21500.340485305751},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":22151.822302351015},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":22823.044669934556},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":23514.605746478243},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":24227.121815202285},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":24961.227833324723},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":25717.577997902306},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":26496.846328816748},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":27299.727269426228},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":28126.936305417112},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":28979.210602407547},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":29857.309662871099},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":30762.016002965749},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":31694.135849871622},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":32654.499860258584},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":33643.96386052428},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":34663.409609462018},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":35713.745584038319},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":36795.907788980272},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":37910.860590894161},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":39059.597577658846},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":40243.142443859499},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":41462.54990305088},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":42718.906627663222},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":44013.332217388044},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":45346.980196907127},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":46721.039043853605},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":48136.733247921409},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":49595.324402066675},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":51098.112326773698},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":52646.436228387269},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":54241.675892543637},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":55885.252913763601},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":57578.631962303552},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":59323.322089393303},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":61120.878072024017},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":62972.90179848441},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":64881.043695880282},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":66847.004200909156},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":68872.535275200906},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":70959.441966574785},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":73109.584017603964},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":75324.877522921379},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":77607.296636743427},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":79958.875332133393},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":82381.709213572365},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":84877.95738445282},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":87449.844371159124},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":90099.662105449621},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":92829.771966906861},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":95642.60688727611},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":98540.673518567462},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":101526.55446685356},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":104602.9105937537},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":107772.48338765504},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":111038.09740678438},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":114402.66279630734},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":117869.17788169826},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":121440.73184069159},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":125120.50745619638},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":128911.7839526266},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":132817.93991817514},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":136842.45631563576},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":140988.91958445584},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":145261.02483678446},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":149662.57915036383},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":143992.81284695194},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":107151.98897356182},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":69194.851295984103},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":30087.57438963811},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-10204.692114247075},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-51717.854585466484},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-94488.907392726309},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-138555.96587109892},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-183958.30028842471},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-230736.37084092989},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-278931.86370924651},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-328587.72820696601},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-379748.21505483089},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-432458.91581467295},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-486766.80351823894},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-542720.27452711074},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-600369.19166102237},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-659764.92863300862},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-720960.41583098308},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-784010.18748654332},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-848970.43027303868},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-915899.03337620758},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":-984855.64008200564},{"$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:$QJ393)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I393:$QJ393)","v":{"$error":"#N/A"}}]
[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:$QJ394)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":200000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":550000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":1000000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":9307.122797850825},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":29894.750261180336},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":50766.757033784139},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":71927.071280366377},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":84072.552627979458},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":85233.85664360036},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":86411.201887595351},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":87604.809939330618},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":88814.905438874106},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":90041.716129273322},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":91285.472899417131},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":92546.409827489726},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":93824.764225024643},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":95120.776681567368},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":96434.69110995502},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":97766.754792221327},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":99117.218426135601},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":100486.33617238491},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":101874.36570240758},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":103281.56824688779},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":104708.20864491965},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":106154.55539385075},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":107620.88069981396},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":109107.46052895737},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":110614.57465938177},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":112142.50673379566},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":113691.54431289743},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":115261.97892949509},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":116854.10614337354},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":118468.22559691955},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":120104.64107151523},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":121763.66054471057},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":123445.59624818549},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":125150.76472651267},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":126879.48689673208},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":128632.08810874831},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":130408.8982065623},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":132210.25159034878},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":134036.48727939132},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":135887.94897588648},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":137764.98512962955},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":139667.94900359371},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":141597.19874041481},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":143553.09742979502},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":145536.01317683706},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":147546.31917132248},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":149584.39375794702},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":151650.62050752607},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":153745.38828918352},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":155869.09134353808},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":158022.12935690023},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":160204.9075364944},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":162417.83668671967},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":164661.33328646462},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":166935.81956748926},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":169241.72359389055},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":171579.47934266485},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":173949.52678538361},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":176352.31197099714},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":178788.2871097821},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":181257.91065844876},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":183761.64740642346},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":186299.96856332355},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":188873.35184763969},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":191482.28157664437},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":194127.24875754101},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":196808.7511798731},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":199527.29350920947},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":202283.38738212347},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":245513.14431629959},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":195293.89796954585},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":144380.96729156919},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":92764.770339461538},{"$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:$QJ394)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I394:$QJ394)","v":{"$error":"#N/A"}}]
[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":0},200000,550000,1000000,9307.122797850825,39600.869416742258,65609.731401344354,163293.58532715851,152212.3505628508,153716.60981078167,155250.42089622517,156846.50166825415,158441.45592544746,160068.0367325969,161726.97169691438,163451.85218662382,165177.75425605272,166938.30859204373,168734.32147025352,170600.28625383705,172469.71989277916,174377.15967160903,176323.49974382448,178344.16547388476,180371.08340653923,182439.72799247035,184551.09159708951,186741.56326391798,188941.44799787027,191187.18972569983,193479.89062367403,195856.93692075805,198246.98123681935,200687.47119210754,203179.63179539528,205761.88197183411,208361.19154159416,211016.04812902195,213727.81419746031,216535.97907988643,219365.79997429394,222256.84312062658,225210.62485937012,228267.74506379847,231351.71926411224,234503.23346078797,237723.97631984242,241055.70105440504,244420.15346889108,247859.18326313197,251374.67215658928,255009.5724447651,258683.83337612142,262440.51537441515,266281.71650569717,270251.63714251516,274268.40464846685,278376.3406087638,282577.78561617061,286918.24071381043,291313.98786370654,295810.66403000755,300410.88176164788,305161.49935362709,{"$f":"SUM(BU46:BU51)","v":309976.93201516237},314904.19049854914,319946.19239577302,325151.21425921161,330431.78576056845,335836.35450340644,341368.18032669381,347077.02395980747,352873.51377369283,399243.19527296029,352266.52017124137,294544.89846157795,204873.14430558222,72536.005388734979,32642.672216571438,-8410.7104044992993,-50758.287441390217,-94389.038410075969,-139341.84476386386,-171931.64348123333,-230460.29198146693,-275441.55200002028,-319442.56389335234,-371196.12117192044,-435647.43077167991,-486849.88241640152,-537301.83329575858,-595704.57011621678,-666844.61628281651,-725089.28910026501,-782770.33365328563,-848658.86974953429,-927350.73683913308,-993525.36630547524,14192.239390232953,{"$f":"SUM(DD46:DD51)","v":14315.726669052388},4134.7795000105543,7659.7728017233894,14002.056989753801,14124.693314566832,4109.0136758129684,7549.7638858909777,7697.6855372708906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX46:EX51)","v":{"$error":"#N/A"}}]
[]
[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:$QJ398)","v":600000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":600000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":600000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":600000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1200000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1200000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1190293.880844438},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1185157.0256324399},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1179864.5185706627},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1174411.6432524067},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1168793.5403591322},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1163005.2033300886},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1157041.4739007279},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1150897.0375059282},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1144566.4185439297},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1138043.9754967636},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1131323.8959028255},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1124400.1911771114},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1117266.6912745035},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1109917.0391913464},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1102344.6853004179},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1094542.8815142403},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1086504.6752715376},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1078222.9033414749},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1069690.1854401594},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1060898.9176537159},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1051841.2656620755},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1042509.1577574366},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1032894.2776511791},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1022988.057062822},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1012781.6680844169},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":1002266.0153135771},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":991431.72774812824},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":980269.15043515875},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":968768.3358670288},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":956919.03511666995},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":944710.68870427459},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":932132.41718723718},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":919173.01146496215},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":905820.92278989637},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":892064.25247588742},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":877890.74129469367},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":863287.75855119852},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":848242.29082759283},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":832740.93038649415},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":816769.86322266969},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":800314.85675271414},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":783361.2471317125},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":765893.92618558498},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":747897.32794746873},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":729355.41478613939},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":710251.66311410849},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":690569.04866266344},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":670290.03131072514},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":649396.53945400589},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":627869.95390053617},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":605691.09127821063},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":582840.18693956605},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":559296.87734855618},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":535040.18193362909},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":510048.48439093441},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":484299.51342099847},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":457770.32288170251},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":430437.27133987541},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":402276.00100327935},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":373261.4160142141},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":343367.66008539515},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":312568.09345817711},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":280835.26916258771},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":248140.90855801766},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":214455.87613276855},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":179750.15354000198},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":143992.81284695194},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":107151.98897356182},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":69194.851295984088},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":30087.574389638117},{"$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:$QJ398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I398:$QJ398)","v":{"$error":"#N/A"}}]
[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:$QJ399)","v":1390692.8772021492},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2245105.2497388199},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2349233.2429662161},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2328072.9287196337},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2306620.3245741697},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2284871.393095219},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2262822.0410786201},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2240468.1187803028},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2217805.4191352953},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2194829.6769659459},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2171536.5681792032},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2147921.7089528129},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2123980.6549102706},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2099708.9002843783},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2075101.8770692481},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2050154.9541605916},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":2024863.436484135},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1999222.5641119934},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1973227.5113668405},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1946873.3859137041},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1920155.2278392157},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1893068.008718143},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1865606.6306670266},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1837765.9253847466},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1809540.6531798339},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1780925.5019843474},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1751915.0863541295},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1722503.9464552519},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1692686.5470364606},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1662457.2763874279},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1631810.4452826146},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1600740.2859105417},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1569240.9507882753},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1537306.5116609156},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1504930.9583858824},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1472108.1978017935},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1438832.0525817131},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1405096.2600705668},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1370894.4711064911},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1336220.2488259068},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1301067.0674520836},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1265428.311066973},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1229297.2723660765},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1192667.1513961118},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1155531.0542752466},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1117881.9918956505},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1079712.8786081292},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1041016.5308885855},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":1001785.6659860628},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":962012.90055211238},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":921690.74925122899},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":880811.62335209118},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":839367.82929934317},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":797351.56726564793},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":754754.92968373979},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":711569.89975820074},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":667788.34995667846},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":623402.04048026435},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":578402.61771274265},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":532781.61264841852},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":486530.43929822947},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":439640.39307384065},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":392102.64914941898},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":343908.26080077875},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":295048.15772158501},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":245513.14431629959},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":195293.89796954583},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":144380.96729156916},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":92764.770339461538},{"$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:$QJ399)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I399:$QJ399)","v":{"$error":"#N/A"}}]
[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},{"$f":"SUM(H55:H56)","v":600000},{"$f":"SUM(I55:I56)","v":600000},600000,600000,1200000,2590692.8772021495,3435399.1305832579,3534390.2685986562,3507937.4472902967,3481031.9678265764,3453664.9334543515,3425827.244408709,3397509.5926810307,3368702.4566412233,3339396.0955098756,3309580.5436759666,3279245.6048556385,3248380.8460873822,3216975.591558882,3185018.9162605945,3152499.6394610098,3119406.3179983753,3085727.2393835308,3051450.4147083154,3016563.5713538635,2981054.1454929318,2944909.2743802182,2908115.788424463,2870660.2030359255,2832528.7102426561,2793707.1700687641,2754181.1016677069,2713935.67420338,2672955.6974716196,2631225.6122544566,2588729.4803992845,2545450.9746148163,2501373.3679755125,2456479.5231258776,2410751.8811757788,2364172.450277681,2316722.7938764067,2268384.0186217651,2219136.7619340839,2168961.1792124007,2117836.9306747532,2065743.1678196872,2012658.519497789,1958561.0775816967,1903428.3822227153,1847237.40668179,1789964.5417222376,1731585.5795512488,1672075.697296788,1611409.4400061183,1549560.7031517653,1486502.7146303018,1422208.0162389092,1356648.4446142041,1289795.1116173689,1221618.3841491351,1152087.8633776768,1081172.3633619668,1008839.8890526181,935057.61365169787,{"$f":"SUM(BU55:BU56)","v":859791.85531244357},783008.05315923574,704670.7426075961,624743.52996336645,543189.0662796027,459969.02044906816,375044.0515095478,288373.78013852111,199916.75931302336,69194.851295984088,30087.574389638117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX55:EX56)","v":{"$error":"#N/A"}}]
[]
[null,"Total Liabilities",null,null,{"$f":"Calculations!E402","v":"EUR"},null,null,{"$f":"H52+H57","v":600000},{"$f":"I52+I57","v":600000},800000,1150000,2200000,2600000.0000000005,3475000,3600000.0000000005,3671231.0326174553,3633244.3183894274,3607381.5432651332,3581077.6653049341,3554356.0943492847,3527143.9125666707,3499464.1322424724,3471307.5153728807,3442697.4570422624,3413558.6003434351,3383913.9001509259,3353753.2377308481,3323099.9257148467,3291876.0378911546,3260104.3990551396,3227773.9144521398,3194907.7368277484,3161425.228899471,3127349.0023726886,3092666.8800215526,3057401.7662998433,3021470.1582405264,2984894.359794464,2947660.9922913807,2909792.6111241379,2871202.6787084388,2831913.0834465642,2791909.1121946797,2751212.8565866505,2709734.5595171065,2667495.5712548997,2624479.695373239,2580708.4293575673,2536088.5938507007,2490640.8617423917,2444347.3867934542,2397228.9242761992,2349188.6499388656,2300246.4012804753,2250382.4958176315,2199616.7786361016,2147848.5356916063,2095096.5899449219,2041339.2138788269,1986595.1519960139,1930759.5306729095,1873849.9553805334,1815842.4196574625,1756754.3517728169,1696476.4208873762,1635024.7852229679,1572372.8972335395,1508536.6248629456,1443401.8512413832,1376983.0273919743,1309250.7708142661,1240219.113005325,{"$f":"BU52+BU57","v":1169768.787327606},1097912.243657785,1024616.9350033691,949894.74422257813,873620.85204017116,795805.37495247461,716412.23183624167,635450.80409832858,552790.27308671619,468438.04656894435,382354.09456087952,294544.89846157795,204873.14430558222,72536.005388734979,32642.672216571438,-8410.7104044992993,-50758.287441390217,-94389.038410075969,-139341.84476386386,-171931.64348123333,-230460.29198146693,-275441.55200002028,-319442.56389335234,-371196.12117192044,-435647.43077167991,-486849.88241640152,-537301.83329575858,-595704.57011621678,-666844.61628281651,-725089.28910026501,-782770.33365328563,-848658.86974953429,-927350.73683913308,-993525.36630547524,14192.239390232953,{"$f":"DD52+DD57","v":14315.726669052388},4134.7795000105543,7659.7728017233894,14002.056989753801,14124.693314566832,4109.0136758129684,7549.7638858909777,7697.6855372708906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX52+EX57","v":{"$error":"#N/A"}}]
[]
[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:$QJ405)","v":1200000},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":1200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I405:$QJ405)","v":{"$error":"#N/A"}}]
[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:$QJ406)","v":15477},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-61351},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-126635},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-144919},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-127575},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-194354},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-259871},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-277341},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-259576},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-325591},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-390130},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-405935},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-387607},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-452794},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-516572},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-531013},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-512280},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-576913},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-639375},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-651977},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-624443},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-680064},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-733063},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-735627},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-707646},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-762290},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-813666},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-814102},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-756089},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-780149},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-800343},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-769523},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-710694},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-733365},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-751557},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-718659},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-659083},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-680128},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-696145},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-660806},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-596269},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-611478},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-621320},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-579531},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-513697},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-526733},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-534000},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-489298},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-421852},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-432402},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-430868},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-377114},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-301909},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-303824},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-298983},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-241607},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-164059},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-162753},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-154208},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-92800},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-12486},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":-7535},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":5096},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":70991},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":154537},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":163605},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":180912},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":251519},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":338813},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":352519},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":375267},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":450988},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":543342},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":563035},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":591171},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":671718},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":767132},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":790103},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":821759},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":905710},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1004088},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1030904},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1066741},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1154705},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1256676},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1287978},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1328493},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1421153},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1527423},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1563930},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1609864},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1690247},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1773767},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1786563},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1807016},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1877475},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1959103},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1970713},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1990071},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":1839109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I406:$QJ406)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"Calculations!C407","v":"Rounding"},null,{"$f":"Calculations!E407","v":0},null,null,{"$f":"LOOKUP(H$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(I$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(J$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(K$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.6566128730773926E-10},{"$f":"LOOKUP(L$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.6566128730773926E-10},{"$f":"LOOKUP(M$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.6566128730773926E-10},{"$f":"LOOKUP(N$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0},{"$f":"LOOKUP(O$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.6566128730773926E-10},{"$f":"LOOKUP(P$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":0.14107913989573717},{"$f":"LOOKUP(Q$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":9.5399986021220684E-3},{"$f":"LOOKUP(R$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":3.6033397540450096E-2},{"$f":"LOOKUP(S$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.19457958778366446},{"$f":"LOOKUP(T$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.81614615488797426},{"$f":"LOOKUP(U$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.84797845361754298},{"$f":"LOOKUP(V$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0280858068726957},{"$f":"LOOKUP(W$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.8800199031829834},{"$f":"LOOKUP(X$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.6081505608744919},{"$f":"LOOKUP(Y$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.127553902566433},{"$f":"LOOKUP(Z$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.2763364054262638},{"$f":"LOOKUP(AA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.7660347442142665},{"$f":"LOOKUP(AB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.004563732072711},{"$f":"LOOKUP(AC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6626486447639763},{"$f":"LOOKUP(AD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.4545507421717048},{"$f":"LOOKUP(AE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.5633323122747242},{"$f":"LOOKUP(AF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.58090156596153975},{"$f":"LOOKUP(AG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.70466524502262473},{"$f":"LOOKUP(AH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.46314487652853131},{"$f":"LOOKUP(AI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0011360300704837},{"$f":"LOOKUP(AJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.61981570441275835},{"$f":"LOOKUP(AK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.6339775123633444},{"$f":"LOOKUP(AL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.94419603422284126},{"$f":"LOOKUP(AM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.0364949693903327},{"$f":"LOOKUP(AN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2512831892818213},{"$f":"LOOKUP(AO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.95325930183753371},{"$f":"LOOKUP(AP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.7260888637974858},{"$f":"LOOKUP(AQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.9775492819026113},{"$f":"LOOKUP(AR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.4679888938553631},{"$f":"LOOKUP(AS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7263562921434641},{"$f":"LOOKUP(AT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7862644344568253},{"$f":"LOOKUP(AU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7654486056417227},{"$f":"LOOKUP(AV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.9690421358682215},{"$f":"LOOKUP(AW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.6959504662081599},{"$f":"LOOKUP(AX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.0409232233650982},{"$f":"LOOKUP(AY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.1884777978993952},{"$f":"LOOKUP(AZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.707298984285444},{"$f":"LOOKUP(BA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.6215260089375079},{"$f":"LOOKUP(BB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.4292061221785843},{"$f":"LOOKUP(BC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.7619786998257041},{"$f":"LOOKUP(BD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.1339269676245749},{"$f":"LOOKUP(BE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.7192347832024097},{"$f":"LOOKUP(BF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.854817186947912},{"$f":"LOOKUP(BG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.7832155472133309},{"$f":"LOOKUP(BH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.3643053669948131},{"$f":"LOOKUP(BI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.1363778572995216},{"$f":"LOOKUP(BJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.8842181549407542},{"$f":"LOOKUP(BK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.3207971754018217},{"$f":"LOOKUP(BL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.3733610464259982},{"$f":"LOOKUP(BM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.8839385146275163},{"$f":"LOOKUP(BN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.6368638451676816},{"$f":"LOOKUP(BO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.1968824120704085},{"$f":"LOOKUP(BP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.622475759126246},{"$f":"LOOKUP(BQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.0976760457269847},{"$f":"LOOKUP(BR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.302431361284107},{"$f":"LOOKUP(BS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2451207116246223},{"$f":"LOOKUP(BT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-0.76521416171453893},{"$f":"LOOKUP(BU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.1798076999839395},{"$f":"LOOKUP(BV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.9449969003908336},{"$f":"LOOKUP(BW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.2690511159598827},{"$f":"LOOKUP(BX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.4033305174671113},{"$f":"LOOKUP(BY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-1.3393052807077765},{"$f":"LOOKUP(BZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-2.4743500994518399},{"$f":"LOOKUP(CA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.0268700704909861},{"$f":"LOOKUP(CB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.0704609171953052},{"$f":"LOOKUP(CC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.5595221596304327},{"$f":"LOOKUP(CD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.0466749526094645},{"$f":"LOOKUP(CE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.1714903679676354},{"$f":"LOOKUP(CF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-3.9799270913936198},{"$f":"LOOKUP(CG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":-4.1368694226257503},{"$f":"LOOKUP(CH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.835857311729},{"$f":"LOOKUP(CI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.794091674266},{"$f":"LOOKUP(CJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.594721203437},{"$f":"LOOKUP(CK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92760.211938256398},{"$f":"LOOKUP(CL$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.295435021631},{"$f":"LOOKUP(CM$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.304577454925},{"$f":"LOOKUP(CN$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.169411487412},{"$f":"LOOKUP(CO$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.89629368484},{"$f":"LOOKUP(CP$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.96981602814},{"$f":"LOOKUP(CQ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.911040337756},{"$f":"LOOKUP(CR$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.197913423181},{"$f":"LOOKUP(CS$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.173270817846},{"$f":"LOOKUP(CT$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.686159035657},{"$f":"LOOKUP(CU$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.306104975753},{"$f":"LOOKUP(CV$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.265270901844},{"$f":"LOOKUP(CW$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.226090917829},{"$f":"LOOKUP(CX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92757.257852632087},{"$f":"LOOKUP(CY$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.308508203365},{"$f":"LOOKUP(CZ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.445467637852},{"$f":"LOOKUP(DA$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92757.838450108655},{"$f":"LOOKUP(DB$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92757.338157039136},{"$f":"LOOKUP(DC$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92757.981456855778},{"$f":"LOOKUP(DD$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.166398210451},{"$f":"LOOKUP(DE$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.092670158017},{"$f":"LOOKUP(DF$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.617569997907},{"$f":"LOOKUP(DG$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92758.04825492017},{"$f":"LOOKUP(DH$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.242484420072},{"$f":"LOOKUP(DI$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.17813577503},{"$f":"LOOKUP(DJ$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92759.734282548074},{"$f":"LOOKUP(DK$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":92760.182474047877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(EX$5, Calculations!$I$4:$QJ$4, Calculations!$I407:$QJ407)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"Calculations!C408","v":"Total Shareholders' Equity"},null,{"$f":"Calculations!E408","v":"EUR"},null,null,{"$f":"SUM(H62:H64)","v":1200000},{"$f":"SUM(I62:I64)","v":1200000},1200000,1199999.9999999995,1199999.9999999995,1199999.9999999995,1200000,1199999.9999999995,1215477.1410791399,1138649.0095399986,1073365.0360333975,1055080.8054204122,1072424.1838538451,1005645.1520215464,940127.97191419313,922657.11998009682,940421.39184943913,874406.87244609743,809867.72366359457,794063.23396525579,812390.99543626793,747204.33735135524,683425.54544925783,668985.43666768773,687719.41909843404,623086.29533475498,560624.53685512347,548021.99886396993,575556.38018429559,519934.36602248764,466936.05580396578,464371.96350503061,492352.74871681072,437709.04674069816,386332.2739111362,385896.0224507181,443908.53201110614,419848.27364370786,399654.21373556554,430474.23455139436,489303.03095786413,466632.30404953379,448439.95907677663,481337.8115222021,540914.29270101571,519869.37847399106,503853.57079387782,539192.23802130017,603728.86607303238,588520.2807652168,578678.14518281305,620466.21678445279,686299.63569463301,673262.8636221427,665996.11578184506,710698.6792028246,778144.62663895357,767595.11606148537,769129.36313615483,822882.80311758793,898088.37752424087,896173.90232395427,901015.69756863872,958391.75487928838,1035940.2347858383,{"$f":"SUM(BU62:BU64)","v":1037245.8201923},1045790.0550030996,1107198.730948884,1187512.5966694825,1192463.6606947193,1205093.5256499005,1270987.9731299295,1354533.9295390828,1363601.4404778404,1380907.9533250474,1451514.828509632,1538809.0200729086,1552514.8631305774,1668026.8358573117,1743747.7940916743,1836101.5947212034,1855795.2119382564,1883930.2954350216,1964477.3045774549,2059891.1694114874,2082861.8962936848,2114517.9698160281,2198468.9110403378,2296847.1979134232,2323663.1732708178,2359500.6861590357,2447464.3061049758,2549435.2652709018,2580736.2260909178,2621250.2578526321,2713911.3085082034,2820181.4454676379,2856687.8384501087,2902621.3381570391,2983004.9814568558,3066525.1663982105,3079322.092670158,3099774.6175699979,3170233.0482549202,3251862.2424844201,3263472.178135775,3282830.7342825481,3131869.1824740479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX62:EX64)","v":{"$error":"#N/A"}}]
[]
[null,"Total Liabilities & Shareholders' Equity",null,null,{"$f":"Calculations!E410","v":"EUR"},null,null,{"$f":"H59+H65","v":1800000},{"$f":"I59+I65","v":1800000},{"$f":"J59+J65","v":2000000},{"$f":"K59+K65","v":2349999.9999999995},{"$f":"L59+L65","v":3399999.9999999995},3800000,4675000,4800000,4886708.1736965952,4771893.327929426,4680746.5792985307,4636158.4707253464,4626780.2782031298,4532789.0645882171,4439592.1041566655,4393964.6353529776,4383118.8488917015,4287965.4727895325,4193781.6238145204,4147816.4716961039,4135490.9211511146,4039080.3752425099,3943529.9445043975,3896759.3511198275,3882627.1559261824,3784511.524234226,3687973.5392278121,3640688.8788855225,3632958.1464841389,3541404.5242630141,3451830.4155984297,3412032.9557964113,3402145.3598409486,3308911.7254491369,3218245.3573577004,3177805.1346453978,3195121.3885977566,3129582.8331608144,3067149.7849904653,3054953.9299246334,3070011.4603154315,3002720.8979002344,2939080.8208191684,2925685.1983156563,2938143.2169772149,2869058.0284128566,2804099.9720743531,2789574.7338389317,2803345.644709134,2736368.8164568231,2673774.735127735,2661805.4306632797,2672894.7876906469,2604022.3942950522,2539846.0711623784,2526541.0988602871,2534898.9784117704,2464071.5369488616,2404154.1483591227,2395255.7003511274,2406625.0023871865,2339575.7535653375,2277998.7249606131,2267642.5256935544,2276159.3477911633,2207014.607519906,2143702.2986608846,2131815.6659522532,{"$f":"BX59+BX65","v":2137407.3408920607},2066084.5127348904,2000898.9006023752,1987400.2049661712,1989984.7336374114,1916391.7135645566,1849345.9998939917,1833868.9230705115,1833353.9185344866,1757388.0074361595,1740562.8412460466,1776390.4663082457,1827690.8843167042,1805036.9244968663,1789541.2570249457,1825135.4598135911,1887959.525930254,1852401.6043122178,1839076.417816008,1879026.3471469854,1925651.0767415026,1888015.742499138,1872650.8037426341,1910162.4728092172,1953730.6951546851,1913891.6098081013,1896160.968752367,1931140.9748549177,1971522.5757181034,1929337.1016109756,1909095.971851564,2997197.2208470888,{"$f":"DD59+DD65","v":3080840.8930672631},3083456.8721701684,3107434.3903717212,3184235.1052446738,3265986.9357989868,3267581.1918115881,3290380.4981684391,3139566.8680113186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX59+EX65","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX43-EX67","v":{"$error":"#N/A"}}]
[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",{"$f":"IF(ROUND(BX43-BX67, 0)=0, \"OK\", \"NO\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(EX43-EX67, 0)=0, \"OK\", \"NO\")","v":{"$error":"#N/A"}}]
[]
["·","Cash Flow Statement",null,null,"Unit"]
[]
[null,"Operating Activities"]
[null,null,{"$f":"Calculations!C417","v":"Net Income"},null,{"$f":"Calculations!E417","v":"EUR"},null,{"$f":"SUM(H74:FC74)","v":1839104.4121346208},{"$f":"SUMIFS(Calculations!$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$4)","v":15477.14107913985},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-76828.131539141235},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-65283.973506601724},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-18284.230612985582},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":17343.378433432586},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-66779.031832299748},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-65517.180107352578},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-17470.851934095826},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":17764.27186934284},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-66014.519403341561},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-64539.148782503224},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-15804.489698339159},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":18327.761471011552},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-65186.658084912982},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-63778.791902098099},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-14440.108781570285},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":18733.982430746611},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-64633.123763679658},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-62461.75847963203},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-12602.537991153782},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":27534.381320325167},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-55622.014161807427},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-52998.31021852282},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-2564.0922989353749},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":27980.785211779898},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-54643.701976112796},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-51376.772829562615},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-436.25146041780681},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":58012.509560388469},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-24060.258367398292},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-20194.059908141837},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":30820.02081582879},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":58828.79640647101},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-22670.726908330616},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-18192.344972756946},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":32897.852445426499},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":59576.481178813614},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-21044.914227024128},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-16015.807680113594},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":35338.667227421553},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":64536.628051732427},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-15208.585307815012},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-9842.1355824034672},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":41788.071601639982},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":65833.418910180597},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-13036.77207248971},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-7266.7478402972556},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":44702.563420980347},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":67445.947436128772},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-10549.51057746705},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":1534.2470746700856},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":53753.439981433577},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":75205.574406653235},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-1914.4752002862369},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":4841.7952446852705},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":57376.05731065062},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":77548.479906550056},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":1305.5854064625491},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":8544.2348108006572},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":61408.675945784933},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":80313.865720599002},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":4951.0640252375379},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":12629.864955181863},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":65894.447480029703},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":83545.956409154023},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":9067.5109387580287},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":17306.512847207861},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":70606.875184585457},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":87294.191563277214},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":13705.843057669534},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":22747.202387272533},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":75720.958234363468},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":92353.80062953016},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":19693.617217053601},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":28135.08349676575},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":80547.009142434006},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":95413.86483403304},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":22970.726882198},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":31656.073522344042},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":83950.94122431046},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":98378.286873086035},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":26815.975357395069},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":35837.512888218916},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":87963.619945940794},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":101970.95916592664},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":31300.960820016924},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":40514.031761714461},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":92661.050655571773},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":106270.13695943521},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":36506.392982471581},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":45933.499706931165},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":80383.64329981737},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":83520.184941356114},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":12796.926271947579},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":20452.524899840842},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":70458.430684922641},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":81629.194229501154},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":11609.935651356082},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":19358.556146773801},{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-150961.55180849935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I417:$QJ417, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C418","v":"less: Changes in Net Working Capital"},null,{"$f":"Calculations!E418","v":"EUR"},null,-105724.93804132323,{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-56592.825870156805},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-100849.83261944322},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":115508.0617934746},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1.4551915228366852E-11},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-91949.308569600005},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":83473.804649600002},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-74631.465196928009},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":125041.56581305346},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-143262.44107201486},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":75333.981326648209},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-22145.824244198608},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-39640.84767328079},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-14035.535695224011},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":75993.01282969887},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-21908.270309160725},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-40700.530442179617},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-12592.215690241734},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":75741.690088358286},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-21846.408016280679},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-41315.606988712767},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-11801.61395435028},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":75588.457028051183},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-21904.161225807766},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-41738.537941800198},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-11181.536568757772},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":75580.094685665579},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-22047.59232154637},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-42219.285624797893},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-10426.568569479263},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":75442.987614476093},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-22220.013446985795},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-42677.15773255883},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-9447.4299385425693},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":75087.917410617811},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-22394.529231469067},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-43043.7022735871},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-8564.8759417839174},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":74740.291805450979},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-22594.746582103646},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-42788.696344809432},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-8255.1461711880838},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":74369.734243233805},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-22749.914023042169},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-42585.155337672244},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-7569.1681811035232},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":73629.43606298152},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-22930.818177840258},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-42362.28746801005},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-6884.0570055470453},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":72896.507028272958},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-23113.887290574952},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-42143.659969469125},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-6199.7439005946653},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":72170.873784468742},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-23319.536683015976},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-41908.853635852094},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-5516.1601929838362},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":71452.463707123054},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-23486.5930329205},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-41719.038542401613},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-4833.2372729613562},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":70741.20489471528},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-23676.266526711377},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-41513.001892764951},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-4150.9065871307394},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":70037.026161453541},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-23868.178710445114},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-41311.120167731744},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-3469.0996312970819},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":69339.857030150335},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-24079.678577447128},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-41096.043037368247},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-2787.7479433096159},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":68649.627725168772},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-24258.795303370149},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-40582.815492934635},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-2443.7082287561643},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":67966.269165439007},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-24452.959236983588},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-40037.988021211699},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-2122.931188577757},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":67289.712957544703},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-24385.646536053799},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-39761.026691946332},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":11872.738432684084},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":55809.552659254361},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-20152.126828245397},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-32820.729526227748},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-1098.0739661443804},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":55275.613666215584},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-20014.979942098515},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-32638.966429071035},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-809.56970319499669},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":54749.729800760921},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-19791.614135560216},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-32543.35989176255},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-518.43665901715576},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":54232.168398376685},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-19567.29055806961},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-35924.164043753219},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":-560.82576540023729},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":53825.673535930364},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":-19971.177229978239},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":-32262.980858315655},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":-554.86486635218898},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":53353.800362218812},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":-19827.279796507763},{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-35765.621757692541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I418:$QJ418, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C419","v":"less: Change in Deferred Tax Asset"},null,{"$f":"Calculations!E419","v":"EUR"},null,-38278.24251371024,{"$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$4)","v":-2319.2098787365067},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":-20739.474880670827},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-18408.442970254197},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-8918.1102705817102},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-1724.0738285164989},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-18710.329747558579},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-18455.532764636591},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-8753.8703450366447},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-1639.0857308807754},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-18555.957045557429},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-18258.045670195817},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-8417.3933551242226},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-1525.3041766976821},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-18388.792740874749},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-18104.512069344783},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-8141.8933623151679},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-1443.2787905973382},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-18277.021387548797},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-17838.572628269962},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-7770.8454142502742},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-1286.7078609708697},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-18077.903102555341},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-17548.116729392117},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-7364.2842648600345},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-1196.5686136579607},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-17880.359295828501},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-17220.690910467471},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-6934.6240955439862},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-1070.8317059259862},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-17643.217537498393},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-16862.542848610086},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-6561.6227024235413},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-906.00455431320006},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-17362.639069801953},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-16458.350409734296},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-6142.0605464472319},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-755.02974451321643},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-17034.349970692012},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-16041.068841027387},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-5671.4152539289789},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":18847.36785607296},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":2744.9690046258038},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":3828.5790453339578},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":14253.909342111845},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":19109.219856336422},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":3183.5082156049903},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":4348.6092624900048},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":14842.41249794024},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":19434.826577922155},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":3685.7437097922084},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":4954.6549693583511},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":15498.915075531811},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":19830.596065239573},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":4258.2783561460674},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":5622.5252729191561},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":16230.405113162182},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":20303.682752718742},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":4908.4829017395386},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":6370.1332622308691},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":17044.683876025811},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":20862.07796517096},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":5644.5891612998676},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":7195.1162721540604},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":17950.46466659446},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":21514.711661898386},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":6475.7947880684515},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":8139.4394041977357},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":18902.01256847594},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":22271.566837250197},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":7412.3810813101882},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":9221.0638035129959},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":19904.599667170078},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":21689.881888144271},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":6231.477836984639},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":7936.0046819265117},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":18519.181975763375},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":7236.2678426163075},{"$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$4)","v":-357.10286382478228},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":357.10286382478228},{"$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$4)","v":-417.47154860627467},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":417.47154860627467},{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-38278.24251371024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I419:$QJ419, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C420","v":"add: Depreciation"},null,{"$f":"Calculations!E420","v":"EUR"},null,4509358.5848243451,{"$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$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":89585.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":81560.959251026041},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":52151.931969280005},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":52041.931969280013},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":52041.931969280013},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":28802.7175212},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":23003.091821200003},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":23048.651017608365},{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":23048.651017608365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I420:$QJ420, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C421","v":"add: Senior Debt Interest Expense"},null,{"$f":"Calculations!E421","v":"EUR"},null,1393173.9641892686,{"$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$4)","v":33151.481076388882},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":33116.850148408266},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":32833.768297616756},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":32546.776204067093},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":32255.819855118105},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":31960.844492045682},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":31661.794599737055},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":31358.613896242692},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":31051.245322183902},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":30739.631030014119},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":30423.712373131835},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":30103.429894843175},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":29778.723317171978},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":29449.531529515341},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":29115.792577142453},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":28777.443649534554},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":28434.421068563817},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":28086.660276508977},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":27734.095823905434},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":27376.661357227429},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":27014.289606400205},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":26646.912372139577},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":26274.460513116668},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":25896.863932945307},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":25514.051566989765},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":25125.95136899014},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":24732.490297503133},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":24333.594302155416},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":23929.188309707191},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":23519.196209923208},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":23103.540841248614},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":22682.143976286974},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":22254.926307077658},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":21821.80743016988},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":21382.705831490595},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":20937.538871003297},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":20486.222767154984},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":20028.672581108262},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":19564.802200755606},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":19094.524324512888},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":18617.750444888956},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":18134.390831828332},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":17644.354515823758},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":17147.549270795531},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":16643.881596734303},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":16133.256702104147},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":15615.578486002549},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":15090.749520073969},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":14558.671030173591},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":14019.242877777757},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":13472.363541137667},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":12917.930096172704},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":12355.838197099876},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":11785.982056795674},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":11208.254426886653},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":10622.546577565034},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":10028.748277125465},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":9426.747771219143},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":8816.4317618213463},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":8197.6853859084822},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":7570.392193840551},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":6934.4341274450417},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":6289.6914977980805},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":5636.0429626986661},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":4973.3655038317711},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":4301.5344036159695},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":3620.4232217312783},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":2929.9037713227672},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":2229.8460948754669},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":1520.1184397560316},{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":429.0782043714384},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I421:$QJ421, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C422","v":"add: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E422","v":"EUR"},null,1505898.9577597748,{"$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$4)","v":36361.199999999997},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":36388.733204281139},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":36117.954836061363},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":35963.844093706146},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":35805.063641746834},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":35641.471983312702},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":35472.92333403635},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":35299.267492138286},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":35120.349704574866},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":34936.010529130479},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":34746.085692330962},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":34550.405943051577},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":34348.796901689275},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":34141.078904764661},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":33927.066844815236},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":33706.570005437279},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":33479.391891329324},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":33245.330053185797},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":33004.175907284676},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":32755.714549608601},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":32499.724564333592},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":32235.977826514762},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":31964.239298793284},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":31684.266821943311},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":31395.810899072312},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":31098.6144732824},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":30792.412698594628},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":30476.932703932041},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":30151.893349951184},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":29817.004978505349},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":29471.969154516333},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":29116.478400024625},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":28750.215920181079},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":28372.855320935778},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":27984.060318172749},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":27583.484438030995},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":27170.770708145072},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":26745.551339529869},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":26307.447398826262},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":25856.068470615392},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":25391.012309500806},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":24911.864481648285},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":24418.197995464008},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":23909.572921081861},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":23385.535998320855},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":22845.620232763267},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":22289.344479593528},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":21716.21301482699},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":21125.715093546554},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":20517.324494753408},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":19890.499052426225},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":19244.680172371089},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":18579.2923344314},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":17893.7425796143},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":17187.419981676489},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":16459.695102698566},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":15709.919432162733},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":14937.42480903399},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":14141.522826329827},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":13321.504217647742},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":12476.638225103983},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":11606.171948120154},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":10709.329672477441},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":9785.3121790404766},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":8833.2960315348773},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":7852.4328427437122},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":6841.8485184689853},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":5800.642478584411},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":4727.886854485294},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":3622.6256622203491},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":2483.8739505685849},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":1310.6169233020601},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":101.80903485233216},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-1143.6269414253109},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-2426.8008732201424},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-3748.8562583222892},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-5110.9712436484169},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-6514.3596751449113},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-7960.2721795041807},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-9449.9972786580402},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-10984.862538041361},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-12566.235749649257},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-14195.526150942082},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-15874.185680684483},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-17603.710272837605},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-19385.641189657566},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-21221.566395188082},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-23113.12197037138},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-25061.993571038307},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-27069.917930077041},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-29138.684405119006},{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":-10046.51238447654},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I422:$QJ422, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I423:$QJ423, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C424","v":"Cash Flows From Operating Activities"},null,{"$f":"Calculations!E424","v":"EUR"},null,9103532.7383529674,{"$f":"SUM(H74:H80)","v":-56592.825870156805},-100849.83261944322,115508.0617934746,-1.4551915228366852E-11,-91949.308569600005,83473.804649600002,-74631.465196928009,125041.56581305346,28994.130455803403,136857.9175105516,52699.441663649639,91253.390991951193,159230.61165758304,147691.92697622496,50839.694003649543,89318.587918094927,159290.52472600515,146432.81444962992,50112.154847509119,88702.305046744645,158714.32280985086,145189.57588756949,48841.353475733078,87749.432820312213,157608.93928231069,143587.89911515795,47976.307552767787,87125.666127660123,156896.07831163486,142186.91979979369,47033.218668035253,86536.555709560431,{"$f":"SUM(AN74:AN80)","v":155807.60837666749},140349.3812319751,46093.869275624646,85956.908427564602,154609.81554161696,138524.94905826286,45076.092626189391,85420.256114187418,152824.71987750847,136682.9629854869,44118.088713409939,84843.591839621324,151061.20869777695,134476.32775518351,42926.486869880639,84297.489269890822,149311.41917784812,132281.86355976039,41737.826204843303,83758.160687360098,147575.02998217751,130099.20438365143,40469.965225972846,83245.802339169459,145851.71746598723,127927.98173317937,39368.263425871832,82699.018604307581,144141.15555166273,125767.82450818509,38186.820220656198,82178.794032511447,{"$f":"SUM(BT74:BT80)","v":142443.01560262628},123618.35887110877,37007.235771937587,81664.521078835227,140756.96629461742,121479.20811345296,35747.415641364321,81173.31607219507,139082.67348430943,119349.99251955494,34652.520509435715,80659.71033123396,137082.87494233201,117230.32922759511,33476.910126350333,79946.837821232271,135071.21138155737,115119.832087766,32307.291787026683,78604.959185537125,132460.55088329338,95314.570883915818,26592.325532202834,64728.865437033041,109344.00138650867,92574.004291569756,24675.657812786681,62499.118853793647,106606.33020750241,89713.700448728632,22549.502248574532,60053.219811046212,{"$f":"SUM(CZ74:CZ80)","v":103738.35774698813},{"$f":"SUM(DA74:DA80)","v":86717.294468379579},{"$f":"SUM(DB74:DB80)","v":20276.175761350918},{"$f":"SUM(DC74:DC80)","v":57461.617889195979},{"$f":"SUM(DD74:DD80)","v":106008.01019356425},89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX74:EX80)","v":0}]
[]
[null,"Investing Activities"]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H84:FC84)","v":-5093968.9665158978},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-554643.16168848006},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-1046503.6155600001},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-326270.38212856179},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-332656.2849063396},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-925010.01902189513},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-502472.07329522842},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-852168.86966491747},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-78979.916666666657},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-7777.9598204181602},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-467486.68376338953},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I429:$QJ429, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C429","v":"Cash Flows From Investing Activities"},null,{"$f":"Calculations!E429","v":"EUR"},null,{"$f":"SUM(H85:FC85)","v":-5093968.9665158978},{"$f":"SUM(H84)","v":-554643.16168848006},{"$f":"SUM(I84)","v":-1046503.6155600001},-326270.38212856179,-332656.2849063396,-925010.01902189513,-502472.07329522842,-852168.86966491747,-78979.916666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,-467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD84)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX84)","v":0}]
[]
[null,"Financing Activities"]
[null,null,{"$f":"Calculations!C432","v":"Drawdown of Equity"},null,{"$f":"Calculations!E432","v":"EUR"},null,{"$f":"SUM(H88:FC88)","v":1200000},{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":1200000},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I432:$QJ432, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C433","v":"Drawdown of Subordinated Debt"},null,{"$f":"Calculations!E433","v":"EUR"},null,1200000,{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":600000},{"$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$4)","v":600000},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I433:$QJ433, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C434","v":"Drawdown of Construction Loan"},null,{"$f":"Calculations!E434","v":"EUR"},null,2400000,{"$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$4)","v":0},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":200000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":350000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":450000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":400000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":875000},{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":125000},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I434:$QJ434, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I435:$QJ435, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C436","v":"Principal Repayment of Subordinated Debt"},null,{"$f":"Calculations!E436","v":"EUR"},null,-1200000,{"$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$4)","v":-4720.3380954656095},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-4985.781060096313},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-5136.8552119982924},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-5292.5070617770543},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-5452.8753182559667},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-5618.1028932744375},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-5788.337029043556},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-5963.7294293605955},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-6144.4363947996535},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-6330.6189619984798},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-6522.4430471659944},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-6720.0795939381787},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-6923.7047257140948},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-7133.4999026079604},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-7349.6520831568778},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-7572.3538909286144},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-7801.8037861776465},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-8038.2062427026103},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-8281.7719300627505},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-8532.7179013155765},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-8791.267786443339},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-9057.6519916403558},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-9332.1079046390514},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-9614.8801062575221},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-9906.2205883572315},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-10206.388978405044},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-10515.652770839697},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-10834.287565448907},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-11162.577312969574},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-11500.81456812987},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-11849.300750358772},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-12208.346412395389},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-12578.271517037378},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-12959.405722275133},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-13352.088675065796},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-13756.670314008959},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-14173.511181193746},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-14602.982743495097},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-15045.467723605743},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-15501.360441098721},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-15971.067163824453},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-16455.006469955493},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-16953.609621001619},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-17467.320946127591},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-17996.598238116203},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-18541.913161329365},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-19103.751672030805},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-19682.61445144501},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-20279.017351938248},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-20893.491856719327},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-21526.58555346978},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-22178.862622325469},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-22850.904338644556},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-23543.309591009824},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-24256.695414927013},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-24991.697542694714},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-25748.970969935908},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-26529.190539295938},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-27333.051541827143},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-28161.270336596048},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-29014.584989065246},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-29893.755928818911},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-30799.566627218053},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-31732.824295589387},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-32694.36060457004},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-33685.032425249119},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-34705.722592766593},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-35757.340693050013},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-36840.823873390123},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-37957.137677577717},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-39107.276906345993},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-40292.266503885185},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-41513.16247121941},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-42771.052807259832},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-44067.058478372608},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-45402.334417325779},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-46778.070552505167},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-48195.492868316629},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-49655.864497719493},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-51160.486847864886},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-52710.700759842046},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-54307.887703566012},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-55953.471008871769},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-57648.917133911593},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-59395.736971986247},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-61195.487197974406},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-63049.771655560231},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-64960.242786495364},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-66928.603103168949},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-68956.606705798069},{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":984855.64008200553},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I436:$QJ436, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I437:$QJ437, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C438","v":"Principal Repayment of Operating Loan"},null,{"$f":"Calculations!E438","v":"EUR"},null,-2307235.229660538,{"$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$4)","v":-9307.122797850825},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-20587.627463329511},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-20872.006772603803},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-21160.314246582238},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-21452.604145463905},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-21748.931478950413},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-22049.352016598787},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-22353.922298317506},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-22662.699645007393},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-22975.742169349622},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-23293.108786742618},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-23614.859226390101},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-23941.054042542291},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-24271.754625892354},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-24607.023215130284},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-24946.922908656383},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-25291.517676456577},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-25640.872372141661},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-25995.052745152971},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-26354.125453136585},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-26718.158074488434},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-27087.219121072754},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-27461.378051116189},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-27840.705282279996},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-28225.272204912839},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-28615.151195486626},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-29010.415630217954},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-29411.139898877678},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-29817.39941879129},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-30229.27064903262},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-30646.831104813638},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-31070.159372073016},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-31499.33512226621},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-31934.439127359812},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-32375.553275033046},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-32822.76058408925},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-33276.145220080194},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-33735.792511146297},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-34201.788964075575},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-34674.222280584407},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-35153.181373823274},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-35638.756385110435},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-36131.038700896694},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-36630.120969964628},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-37136.097120865306},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-37649.062379595845},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-38169.11328752125},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-38696.347719543664},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-39230.864902522757},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-39772.765433950401},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-40322.15130088343},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-40879.125899137813},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-41443.794052748053},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-42016.262033695319},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-42596.637581908086},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-43185.0299255391},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-43781.549801522349},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-44386.309476414077},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-44999.42276752161},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-45621.005064324076},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-46251.173350188983},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-46890.046224388811},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-47537.743924421651},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-48194.38834864027},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-48860.103079193643},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-49535.013405285434},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-50219.24634675376},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-50912.930677976641},{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-51616.196952107661},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I438:$QJ438, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C439","v":"Interest Payment on Senior Loan"},null,{"$f":"Calculations!E439","v":"EUR"},null,-1393173.9641892689,{"$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$4)","v":-44303.425364655661},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-33022.920699176975},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-32738.541389902683},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-32450.233915924247},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-32157.944017042581},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-31861.616683556073},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-31561.196145907699},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-31256.62586418898},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-30947.848517499093},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-30634.805993156864},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-30317.439375763868},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-29995.688936116385},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-29669.494119964194},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-29338.793536614132},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-29003.524947376201},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-28663.625253850103},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-28319.030486049909},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-27969.675790364825},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-27615.495417353515},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-27256.422709369901},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-26892.390088018052},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-26523.329041433732},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-26149.170111390296},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-25769.84288022649},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-25385.275957593647},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-24995.39696701986},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-24600.132532288531},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-24199.408263628808},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-23793.148743715195},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-23381.277513473866},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-22963.717057692847},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-22540.38879043347},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-22111.213040240276},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-21676.109035146674},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-21234.99488747344},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-20787.787578417239},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-20334.402942426292},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-19874.755651360185},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-19408.759198430915},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-18936.325881922083},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-18457.366788683212},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-17971.791777396054},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-17479.509461609796},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-16980.427192541854},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-16474.451041641179},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-15961.485782910639},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-15441.43487498524},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-14914.200442962821},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-14379.683259983731},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-13837.782728556083},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-13288.39686162306},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-12731.422263368673},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-12166.754109758431},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-11594.286128811165},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-11013.910580598396},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-10425.518236967386},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-9828.9983609841365},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-9224.2386860924089},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-8611.1253949848742},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-7989.5430981824084},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-7359.3748123174992},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-6720.5019381176771},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-6072.8042380848328},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-5416.1598138662139},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-4750.4450833128449},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-4075.534757221054},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-3391.3018157527254},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-2697.6174845298419},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-1994.3512103988246},{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-1281.370636860092},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I439:$QJ439, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C440","v":"Interest Payment on Subordinated Debt"},null,{"$f":"Calculations!E440","v":"EUR"},null,-1505898.9577597752,{"$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$4)","v":-48724.811999999998},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-36218.169035369297},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-36067.094883467318},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-35911.443033688556},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-35751.074777209644},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-35585.847202191173},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-35415.613066422055},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-35240.220666105015},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-35059.513700665957},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-34873.331133467131},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-34681.507048299616},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-34483.870501527432},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-34280.245369751516},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-34070.45019285765},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-33854.298012308733},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-33631.596204536996},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-33402.146309287964},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-33165.743852763},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-32922.17816540286},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-32671.232194150034},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-32412.682309022272},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-32146.298103825255},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-31871.842190826559},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-31589.069989208088},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-31297.729507108379},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-30997.561117060566},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-30688.297324625913},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-30369.662530016703},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-30041.372782496037},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-29703.13552733574},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-29354.649345106838},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-28995.603683070221},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-28625.678578428233},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-28244.544373190478},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-27851.861420399815},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-27447.279781456651},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-27030.438914271865},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-26600.967351970514},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-26158.482371859867},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-25702.58965436689},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-25232.882931641157},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-24748.943625510117},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-24250.340474463992},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-23736.629149338019},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-23207.351857349408},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-22662.036934136246},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-22100.198423434806},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-21521.335644020601},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-20924.932743527363},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-20310.458238746283},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-19677.36454199583},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-19025.087473140142},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-18353.045756821055},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-17660.640504455787},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-16947.254680538597},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-16212.252552770897},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-15454.979125529702},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-14674.759556169674},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-13870.898553638468},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-13042.679758869563},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-12189.365106400366},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-11310.194166646699},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-10404.383468247559},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-9471.1257998762248},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-8509.5894908955706},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-7518.9176702164932},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-6498.2275026990192},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-5446.6094024155991},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-4363.1262220754907},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-3246.812417887897},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-2096.6731891196146},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-911.68359158042438},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":309.21237575380064},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":1567.1027117942201},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":2863.1083829069999},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":4198.3843218601687},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":5574.1204570395576},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":6991.5427728510167},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":8451.9144022538785},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":9956.5367523992791},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":11506.750664376432},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":13103.937608100405},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":14749.520913406159},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":16444.967038445982},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":18191.78687652064},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":19991.537102508795},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":21845.821560094621},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":23756.29269102975},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":25724.653007703346},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":27752.656610332466},{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":29842.110750124855},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I440:$QJ440, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I441:$QJ441, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":-53610.548162506486},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-53610.548162506486},{"$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$4)","v":-40435.592813815165},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":53610.5481625065},{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":94046.140976321636},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I442:$QJ442, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I443:$QJ443, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I444:$QJ444, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I445:$QJ445, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C446","v":"Cash Flows From Financing Activities"},null,{"$f":"Calculations!E446","v":"EUR"},null,-1606308.1516095854,{"$f":"SUM(H88:H101)","v":1800000},0,200000,350000,1050000,400000,875000,71389.451837493514,-53610.548162506486,-107055.69825797209,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,{"$f":"SUM(AN88:AN101)","v":-94814.498257972096},-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972082,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,{"$f":"SUM(BT88:BT101)","v":-94814.498257972096},-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972111,-94814.498257972096,-94814.498257972096,-94814.498257972096,-94814.498257972111,-94814.498257972111,-135250.09107178726,-41203.950095465581,51560.820243995928,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,-41203.950095465611,{"$f":"SUM(CZ88:CZ101)","v":-41203.950095465611},-41203.950095465603,-41203.950095465603,1014697.7508321304,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX88:EX101)","v":0}]
[]
[null,"Net Movements In Cash",null,null,{"$f":"Calculations!E448","v":"EUR"},null,{"$f":"SUM(H104:FC104)","v":2403255.6202274924},{"$f":"H81+H85+H102","v":1188764.0124413632},-1147353.4481794434,-10762.320335087192,17343.715093660401,33040.672408504877,-18998.268645628414,-51800.334861845477,117451.10098388031,-24616.417706703083,29802.219252579511,-42115.056594322457,-3561.1072660209029,64416.113399610942,52877.428718252864,-43974.804254322553,-5495.9103398771695,64476.026468033058,51618.316191657825,-44702.343410462978,-6112.1932112274517,63899.824551878759,50375.077629597392,-45973.144782239018,-7065.0654376598832,62794.441024338594,48773.400857185858,-46838.19070520431,-7688.8321303119737,62081.580053662765,47372.42154182159,-47781.279589936843,-8277.9425484116655,{"$f":"AN81+AN85+AN102","v":60993.110118695389},45534.882974003005,-48720.628982347451,-8857.5898304074944,59795.317283644865,43710.450800290768,-49738.405631782705,-9394.2421437846788,58010.221619536373,41868.464727514802,-50696.409544562157,-9970.9064183507726,56246.710439804854,39661.829497211409,-51888.011388091458,-10517.008988081274,54496.920919876022,37467.36530178829,-53076.672053128794,-11056.337570611999,52760.531724205415,35284.706125679339,-54344.53303199925,-11568.695918802638,51037.219208015144,33113.483475207278,-55446.234832100265,-12115.479653664515,49326.65729369063,30953.326250212995,-56627.678037315898,-12635.704225460649,{"$f":"BT81+BT85+BT102","v":47628.517344654188},28803.860613136669,-57807.262486034509,-13149.977179136869,45942.468036645325,26664.709855480862,-59067.08261660779,-13641.182185777026,44268.175226337335,24535.494261582848,-60161.977748536396,-14154.78792673815,1832.7838705447502,76026.379132129528,77259.7705499281,38742.887725766661,-373619.42247729783,73915.88199230039,-8896.6583084389276,37401.009090071515,91256.600787827774,54110.620788450207,-14611.624563262776,23524.91534156743,68140.051291043055,51370.054196104145,-16528.292282678929,21295.168758328036,65402.380112036801,48509.750353263022,-18654.447846891078,18849.269715580602,{"$f":"CZ81+CZ85+CZ102","v":62534.407651522517},45513.344372913976,-20927.774334114685,1072159.3687213263,106008.01019356425,89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX81+EX85+EX102","v":0}]
[]
[null,"Cash Position"]
[null,null,{"$f":"Calculations!C451","v":"Beginning of Period"},null,{"$f":"Calculations!E451","v":"EUR"},null,null,{"$f":"G108","v":0},{"$f":"H108","v":1188764.0124413632},41410.564261919819,30648.243926832627,47991.959020493028,81032.631428997905,62034.362783369492,10234.027921524015,127685.12890540433,103068.71119870125,132870.93045128076,90755.873856958293,87194.76659093739,151610.87999054833,204488.3087088012,160513.50445447865,155017.5941146015,219493.62058263455,271111.93677429238,226409.59336382939,220297.40015260194,284197.22470448073,334572.30233407812,288599.15755183913,281534.09211417928,344328.53313851787,393101.9339957037,346263.74329049938,338574.91116018739,400656.49121385015,448028.91275567177,400247.63316573494,391969.69061732327,452962.80073601869,498497.68371002167,449777.05472767423,440919.46489726671,500714.78218091157,544425.23298120231,494686.82734941959,485292.58520563494,543302.80682517134,585171.27155268611,534474.86200812401,524503.95558977325,580750.66602957807,620412.49552678945,568524.48413869797,558007.47515061672,612504.39607049269,649971.76137228101,596895.08931915218,585838.75174854021,638599.28347274568,673883.98959842499,619539.45656642574,607970.7606476231,659007.97985563823,692121.46333084546,636675.22849874524,624559.74884508073,673886.40613877133,704839.7323889843,648212.05435166834,635576.35012620769,{"$f":"BT108","v":683204.86747086188},712008.72808399855,654201.46559796401,641051.48841882718,686993.95645547251,713658.66631095333,654591.58369434555,640950.40150856855,685218.57673490583,709754.07099648868,649592.09324795229,635437.30532121414,637270.08919175889,713296.46832388837,790556.23887381644,829299.12659958308,455679.70412228524,529595.58611458563,520698.92780614668,558099.93689621822,649356.53768404596,703467.1584724962,688855.5339092334,712380.44925080088,780520.50054184394,831890.55473794811,815362.26245526923,836657.4312135973,902059.81132563413,950569.56167889712,931915.113832006,950764.38354758662,1013298.7911991092,1058812.1355720232,1037884.3612379085,{"$f":"DC108","v":2110043.7299592346},2216051.7401527991,2305365.8881144607,2329252.9896657565,2390497.0905099716,2494620.0708907288,2582214.9863733058,2605212.3852897864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EW108","v":0}]
[null,null,{"$f":"Calculations!C452","v":"End of Period"},null,{"$f":"Calculations!E452","v":"EUR"},null,0,{"$f":"H104+H107","v":1188764.0124413632},{"$f":"I104+I107","v":41410.564261919819},30648.243926832627,47991.959020493028,81032.631428997905,62034.362783369492,10234.027921524015,127685.12890540433,103068.71119870125,132870.93045128076,90755.873856958293,87194.76659093739,151610.87999054833,204488.3087088012,160513.50445447865,155017.5941146015,219493.62058263455,271111.93677429238,226409.59336382939,220297.40015260194,284197.22470448073,334572.30233407812,288599.15755183913,281534.09211417928,344328.53313851787,393101.9339957037,346263.74329049938,338574.91116018739,400656.49121385015,448028.91275567177,400247.63316573494,391969.69061732327,452962.80073601869,498497.68371002167,449777.05472767423,440919.46489726671,500714.78218091157,544425.23298120231,494686.82734941959,485292.58520563494,543302.80682517134,585171.27155268611,534474.86200812401,524503.95558977325,580750.66602957807,620412.49552678945,568524.48413869797,558007.47515061672,612504.39607049269,649971.76137228101,596895.08931915218,585838.75174854021,638599.28347274568,673883.98959842499,619539.45656642574,607970.7606476231,659007.97985563823,692121.46333084546,636675.22849874524,624559.74884508073,673886.40613877133,704839.7323889843,648212.05435166834,635576.35012620769,683204.86747086188,{"$f":"BU104+BU107","v":712008.72808399855},654201.46559796401,641051.48841882718,686993.95645547251,713658.66631095333,654591.58369434555,640950.40150856855,685218.57673490583,709754.07099648868,649592.09324795229,635437.30532121414,637270.08919175889,713296.46832388837,790556.23887381644,829299.12659958308,455679.70412228524,529595.58611458563,520698.92780614668,558099.93689621822,649356.53768404596,703467.1584724962,688855.5339092334,712380.44925080088,780520.50054184394,831890.55473794811,815362.26245526923,836657.4312135973,902059.81132563413,950569.56167889712,931915.113832006,950764.38354758662,1013298.7911991092,1058812.1355720232,1037884.3612379085,2110043.7299592346,{"$f":"DD104+DD107","v":2216051.7401527991},2305365.8881144607,2329252.9896657565,2390497.0905099716,2494620.0708907288,2582214.9863733058,2605212.3852897864,2403255.6202274924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX104+EX107","v":0}]
[]
["·","Cash Waterfall",null,null,"Unit"]
[]
[" ",null,{"$f":"Calculations!C458","v":"Cash Flow from Operating Activities"},null,{"$f":"Calculations!E458","v":"EUR"},null,{"$f":"SUM(H112:FC112)","v":9103532.7383529712},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-56592.825870156805},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-100849.83261944322},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":115508.0617934746},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-1.4551915228366852E-11},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-91949.308569600005},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":83473.804649600002},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-74631.465196928009},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":125041.56581305346},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":28994.13045580341},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":136857.9175105516},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":52699.441663649632},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":91253.390991951193},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":159230.61165758307},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":147691.92697622499},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":50839.694003649558},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":89318.587918094927},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":159290.52472600515},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":146432.81444962992},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":50112.154847509119},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":88702.305046744645},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":158714.32280985088},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":145189.57588756952},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":48841.353475733078},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":87749.432820312228},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":157608.93928231066},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":143587.89911515795},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":47976.307552767787},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":87125.666127660123},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":156896.07831163489},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":142186.91979979372},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":47033.218668035261},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":86536.555709560431},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":155807.60837666746},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":140349.3812319751},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":46093.869275624646},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":85956.908427564602},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":154609.81554161696},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":138524.94905826284},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":45076.092626189384},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":85420.256114187418},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":152824.71987750847},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":136682.9629854869},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":44118.088713409939},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":84843.591839621324},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":151061.20869777695},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":134476.32775518351},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":42926.486869880639},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":84297.489269890822},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":149311.41917784812},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":132281.86355976039},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":41737.82620484331},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":83758.160687360098},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":147575.02998217751},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":130099.20438365143},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":40469.965225972854},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":83245.802339169459},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":145851.71746598725},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":127927.98173317939},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":39368.263425871832},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":82699.018604307566},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":144141.15555166273},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":125767.82450818509},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":38186.820220656191},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":82178.794032511447},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":142443.01560262626},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":123618.35887110878},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":37007.235771937587},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":81664.521078835212},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":140756.96629461742},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":121479.20811345291},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":35747.415641364321},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":81173.31607219507},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":139082.67348430946},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":119349.99251955493},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":34652.520509435715},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":80659.710331233946},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":137082.87494233201},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":117230.32922759512},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":33476.910126350325},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":79946.837821232271},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":135071.21138155737},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":115119.83208776599},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":32307.291787026683},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":78604.959185537125},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":132460.55088329338},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":95314.570883915803},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":26592.325532202831},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":64728.865437033048},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":109344.00138650864},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":92574.004291569741},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":24675.657812786685},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":62499.118853793632},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":106606.33020750241},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":89713.700448728647},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":22549.502248574528},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":60053.219811046205},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":103738.35774698813},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":86717.294468379609},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":20276.175761350911},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":57461.617889195979},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DD$3, Calculations!$I$10:$QJ$10, DD$4)","v":106008.01019356425},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DE$3, Calculations!$I$10:$QJ$10, DE$4)","v":89314.147961661525},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DF$3, Calculations!$I$10:$QJ$10, DF$4)","v":23887.101551295749},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DG$3, Calculations!$I$10:$QJ$10, DG$4)","v":61244.100844215354},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DH$3, Calculations!$I$10:$QJ$10, DH$4)","v":104122.98038075733},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DI$3, Calculations!$I$10:$QJ$10, DI$4)","v":87594.91548257698},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DJ$3, Calculations!$I$10:$QJ$10, DJ$4)","v":22997.398916480677},{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, DK$3, Calculations!$I$10:$QJ$10, DK$4)","v":-201956.76506229377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I458:$QJ458, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[" ",null,{"$f":"Calculations!C459","v":"Drawdown of Equity"},null,{"$f":"Calculations!E459","v":"EUR"},null,{"$f":"SUM(H113:FC113)","v":1200000},{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":1200000},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I459:$QJ459, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[" ",null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I460:$QJ460, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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},{"$f":"SUM(G112:G114)","v":10303532.738352971},{"$f":"SUM(H112:H114)","v":1143407.1741298432},{"$f":"SUM(I112:I114)","v":-100849.83261944322},115508.0617934746,-1.4551915228366852E-11,-91949.308569600005,83473.804649600002,-74631.465196928009,125041.56581305346,28994.13045580341,136857.9175105516,52699.441663649632,91253.390991951193,159230.61165758307,147691.92697622499,50839.694003649558,89318.587918094927,159290.52472600515,146432.81444962992,50112.154847509119,88702.305046744645,158714.32280985088,145189.57588756952,48841.353475733078,87749.432820312228,157608.93928231066,143587.89911515795,47976.307552767787,87125.666127660123,156896.07831163489,142186.91979979372,47033.218668035261,86536.555709560431,155807.60837666746,140349.3812319751,46093.869275624646,85956.908427564602,154609.81554161696,138524.94905826284,45076.092626189384,85420.256114187418,152824.71987750847,136682.9629854869,44118.088713409939,84843.591839621324,151061.20869777695,134476.32775518351,42926.486869880639,84297.489269890822,149311.41917784812,132281.86355976039,41737.82620484331,83758.160687360098,147575.02998217751,130099.20438365143,40469.965225972854,83245.802339169459,145851.71746598725,127927.98173317939,39368.263425871832,82699.018604307566,144141.15555166273,125767.82450818509,38186.820220656191,82178.794032511447,142443.01560262626,{"$f":"SUM(BU112:BU114)","v":123618.35887110878},37007.235771937587,81664.521078835212,140756.96629461742,121479.20811345291,35747.415641364321,81173.31607219507,139082.67348430946,119349.99251955493,34652.520509435715,80659.710331233946,137082.87494233201,117230.32922759512,33476.910126350325,79946.837821232271,135071.21138155737,115119.83208776599,32307.291787026683,78604.959185537125,132460.55088329338,95314.570883915803,26592.325532202831,64728.865437033048,109344.00138650864,92574.004291569741,24675.657812786685,62499.118853793632,106606.33020750241,89713.700448728647,22549.502248574528,60053.219811046205,103738.35774698813,86717.294468379609,20276.175761350911,57461.617889195979,106008.01019356425,89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX112:EX114)","v":0}]
[" ",null,{"$f":"Calculations!C462","v":"less: Senior Debt Interest Expense"},null,{"$f":"Calculations!E462","v":"EUR"},null,{"$f":"SUM(H116:FC116)","v":-1393173.9641892689},{"$f":"SUMIFS(Calculations!$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$4)","v":-44303.425364655661},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-33022.920699176975},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-32738.541389902683},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-32450.233915924247},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-32157.944017042581},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-31861.616683556073},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-31561.196145907699},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-31256.62586418898},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-30947.848517499093},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-30634.805993156864},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-30317.439375763868},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-29995.688936116385},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-29669.494119964194},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-29338.793536614132},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-29003.524947376201},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-28663.625253850103},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-28319.030486049909},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-27969.675790364825},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-27615.495417353515},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-27256.422709369901},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-26892.390088018052},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-26523.329041433732},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-26149.170111390296},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-25769.84288022649},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-25385.275957593647},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-24995.39696701986},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-24600.132532288531},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-24199.408263628808},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-23793.148743715195},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-23381.277513473866},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-22963.717057692847},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-22540.38879043347},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-22111.213040240276},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-21676.109035146674},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-21234.99488747344},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-20787.787578417239},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-20334.402942426292},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-19874.755651360185},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-19408.759198430915},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-18936.325881922083},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-18457.366788683212},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-17971.791777396054},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-17479.509461609796},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-16980.427192541854},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-16474.451041641179},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-15961.485782910639},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-15441.43487498524},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-14914.200442962821},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-14379.683259983731},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-13837.782728556083},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-13288.39686162306},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-12731.422263368673},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-12166.754109758431},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-11594.286128811165},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-11013.910580598396},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-10425.518236967386},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-9828.9983609841365},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-9224.2386860924089},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-8611.1253949848742},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-7989.5430981824084},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-7359.3748123174992},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-6720.5019381176771},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-6072.8042380848328},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-5416.1598138662139},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-4750.4450833128449},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-4075.534757221054},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-3391.3018157527254},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-2697.6174845298419},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-1994.3512103988246},{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-1281.370636860092},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I462:$QJ462, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[" ",null,{"$f":"Calculations!C463","v":"add: Drawdown on Senior Debt"},null,{"$f":"Calculations!E463","v":"EUR"},null,2400000,{"$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$4)","v":0},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":200000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":350000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":450000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":400000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":875000},{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":125000},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I463:$QJ463, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[" ",null,{"$f":"Calculations!C464","v":"less: Senior Debt Principal Repayment"},null,{"$f":"Calculations!E464","v":"EUR"},null,-2307235.229660538,{"$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$4)","v":-9307.122797850825},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-20587.627463329511},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-20872.006772603803},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-21160.314246582238},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-21452.604145463905},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-21748.931478950413},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-22049.352016598787},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-22353.922298317506},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-22662.699645007393},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-22975.742169349622},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-23293.108786742618},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-23614.859226390101},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-23941.054042542291},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-24271.754625892354},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-24607.023215130284},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-24946.922908656383},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-25291.517676456577},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-25640.872372141661},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-25995.052745152971},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-26354.125453136585},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-26718.158074488434},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-27087.219121072754},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-27461.378051116189},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-27840.705282279996},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-28225.272204912839},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-28615.151195486626},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-29010.415630217954},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-29411.139898877678},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-29817.39941879129},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-30229.27064903262},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-30646.831104813638},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-31070.159372073016},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-31499.33512226621},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-31934.439127359812},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-32375.553275033046},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-32822.76058408925},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-33276.145220080194},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-33735.792511146297},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-34201.788964075575},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-34674.222280584407},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-35153.181373823274},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-35638.756385110435},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-36131.038700896694},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-36630.120969964628},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-37136.097120865306},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-37649.062379595845},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-38169.11328752125},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-38696.347719543664},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-39230.864902522757},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-39772.765433950401},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-40322.15130088343},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-40879.125899137813},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-41443.794052748053},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-42016.262033695319},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-42596.637581908086},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-43185.0299255391},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-43781.549801522349},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-44386.309476414077},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-44999.42276752161},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-45621.005064324076},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-46251.173350188983},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-46890.046224388811},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-47537.743924421651},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-48194.38834864027},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-48860.103079193643},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-49535.013405285434},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-50219.24634675376},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-50912.930677976641},{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-51616.196952107661},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I464:$QJ464, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C465","v":"Cash Flow Available for Reserve Accounts"},null,{"$f":"Calculations!E465","v":"EUR"},null,9003123.5445031654,{"$f":"SUM(H115:H118)","v":1143407.1741298432},-100849.83261944322,315508.0617934746,350000,358050.69143040001,483473.8046496,800368.53480307199,250041.56581305346,28994.13045580341,83247.369348045118,-911.10649885685416,37642.842829444708,105620.06349507658,94081.378813718504,-2770.8541588569278,35708.039755588441,105679.97656349867,92822.266287123435,-3498.3933149973673,35091.756884238159,105103.7746473444,91579.027725063032,-4769.1946867734077,34138.884657805742,103998.39111980418,89977.350952651468,-5634.2406097386993,33515.117965153637,103285.5301491284,88576.37163728723,-6577.3294944712252,32926.007547053945,{"$f":"SUM(AN115:AN118)","v":102197.06021416097},86738.833069468616,-7516.6788868818403,32346.360265058116,100999.26737911048,84914.400895756349,-8534.4555363171021,31809.707951680932,99214.171715001983,83072.414822980412,-9492.4594490965465,31233.043677114838,97450.660535270465,80865.77959267702,-10684.061292625844,30686.941107384337,95700.871015341632,78671.3153972539,-11872.72195766318,30147.612524853612,93964.481819671026,76488.656221144949,-13140.582936533632,29635.254176662973,92241.169303480769,74317.433570672903,-14242.284736634654,29088.470441801081,90530.607389156241,72157.276345678605,-15423.727941850295,28568.245870004961,{"$f":"SUM(BT115:BT118)","v":88832.46744011977},70007.810708602308,-16603.312390568899,28053.972916328727,87146.418132110935,67868.659950946429,-17863.132521142164,27562.767909688584,85472.125321802974,65739.444357048429,-18958.027653070771,27049.16216872746,83472.326779825526,63619.781065088646,32195.539489490235,79946.837821232271,135071.21138155737,115119.83208776599,32307.291787026683,78604.959185537125,132460.55088329338,95314.570883915803,26592.325532202831,64728.865437033048,109344.00138650864,92574.004291569741,24675.657812786685,62499.118853793632,106606.33020750241,89713.700448728647,22549.502248574528,60053.219811046205,{"$f":"SUM(CZ115:CZ118)","v":103738.35774698813},86717.294468379609,20276.175761350911,57461.617889195979,106008.01019356425,89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX115:EX118)","v":0}]
[" ",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$4)","v":-53610.548162506486},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":-53610.548162506486},{"$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$4)","v":-40435.592813815165},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":53610.5481625065},{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":94046.140976321636},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I466:$QJ466, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I467:$QJ467, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C468","v":"Cash Flow Available for Subordinated Debt"},null,{"$f":"Calculations!E468","v":"EUR"},null,9003123.5445031654,{"$f":"SUM(H119:H121)","v":1143407.1741298432},-100849.83261944322,315508.0617934746,350000,358050.69143040001,483473.8046496,800368.53480307199,196431.01765054697,-24616.417706703076,83247.369348045118,-911.10649885685416,37642.842829444708,105620.06349507658,94081.378813718504,-2770.8541588569278,35708.039755588441,105679.97656349867,92822.266287123435,-3498.3933149973673,35091.756884238159,105103.7746473444,91579.027725063032,-4769.1946867734077,34138.884657805742,103998.39111980418,89977.350952651468,-5634.2406097386993,33515.117965153637,103285.5301491284,88576.37163728723,-6577.3294944712252,32926.007547053945,{"$f":"SUM(AN119:AN121)","v":102197.06021416097},86738.833069468616,-7516.6788868818403,32346.360265058116,100999.26737911048,84914.400895756349,-8534.4555363171021,31809.707951680932,99214.171715001983,83072.414822980412,-9492.4594490965465,31233.043677114838,97450.660535270465,80865.77959267702,-10684.061292625844,30686.941107384337,95700.871015341632,78671.3153972539,-11872.72195766318,30147.612524853612,93964.481819671026,76488.656221144949,-13140.582936533632,29635.254176662973,92241.169303480769,74317.433570672903,-14242.284736634654,29088.470441801081,90530.607389156241,72157.276345678605,-15423.727941850295,28568.245870004961,{"$f":"SUM(BT119:BT121)","v":88832.46744011977},70007.810708602308,-16603.312390568899,28053.972916328727,87146.418132110935,67868.659950946429,-17863.132521142164,27562.767909688584,85472.125321802974,65739.444357048429,-18958.027653070771,27049.16216872746,43036.733966010361,117230.32922759515,126241.68046581186,79946.837821232271,135071.21138155737,115119.83208776599,32307.291787026683,78604.959185537125,132460.55088329338,95314.570883915803,26592.325532202831,64728.865437033048,109344.00138650864,92574.004291569741,24675.657812786685,62499.118853793632,106606.33020750241,89713.700448728647,22549.502248574528,60053.219811046205,{"$f":"SUM(CZ119:CZ121)","v":103738.35774698813},86717.294468379609,20276.175761350911,57461.617889195979,106008.01019356425,89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX119:EX121)","v":0}]
[null,null,{"$f":"Calculations!C469","v":"less: Subordinated Debt Interest Expense"},null,{"$f":"Calculations!E469","v":"EUR"},null,-1505898.9577597752,{"$f":"SUMIFS(Calculations!$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$4)","v":-48724.811999999998},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-36218.169035369297},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-36067.094883467318},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-35911.443033688556},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-35751.074777209644},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-35585.847202191173},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-35415.613066422055},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-35240.220666105015},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-35059.513700665957},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-34873.331133467131},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-34681.507048299616},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-34483.870501527432},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-34280.245369751516},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-34070.45019285765},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-33854.298012308733},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-33631.596204536996},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-33402.146309287964},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-33165.743852763},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-32922.17816540286},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-32671.232194150034},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-32412.682309022272},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-32146.298103825255},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-31871.842190826559},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-31589.069989208088},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-31297.729507108379},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-30997.561117060566},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-30688.297324625913},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-30369.662530016703},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-30041.372782496037},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-29703.13552733574},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-29354.649345106838},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-28995.603683070221},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-28625.678578428233},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-28244.544373190478},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-27851.861420399815},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-27447.279781456651},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-27030.438914271865},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-26600.967351970514},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-26158.482371859867},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-25702.58965436689},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-25232.882931641157},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-24748.943625510117},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-24250.340474463992},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-23736.629149338019},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-23207.351857349408},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-22662.036934136246},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-22100.198423434806},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-21521.335644020601},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-20924.932743527363},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-20310.458238746283},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-19677.36454199583},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-19025.087473140142},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-18353.045756821055},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-17660.640504455787},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-16947.254680538597},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-16212.252552770897},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-15454.979125529702},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-14674.759556169674},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-13870.898553638468},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-13042.679758869563},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-12189.365106400366},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-11310.194166646699},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-10404.383468247559},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-9471.1257998762248},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-8509.5894908955706},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-7518.9176702164932},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-6498.2275026990192},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-5446.6094024155991},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-4363.1262220754907},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-3246.812417887897},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-2096.6731891196146},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-911.68359158042438},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":309.21237575380064},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":1567.1027117942201},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":2863.1083829069999},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":4198.3843218601687},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":5574.1204570395576},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":6991.5427728510167},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":8451.9144022538785},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":9956.5367523992791},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":11506.750664376432},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":13103.937608100405},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":14749.520913406159},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":16444.967038445982},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":18191.78687652064},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":19991.537102508795},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":21845.821560094621},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":23756.29269102975},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":25724.653007703346},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":27752.656610332466},{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":29842.110750124855},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I469:$QJ469, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C470","v":"add: Drawdown on Subordinated Debt"},null,{"$f":"Calculations!E470","v":"EUR"},null,1200000,{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":600000},{"$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$4)","v":600000},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I470:$QJ470, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C471","v":"less: Subordinated Debt Principal Repayment"},null,{"$f":"Calculations!E471","v":"EUR"},null,-1200000,{"$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$4)","v":-4720.3380954656095},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":-4985.781060096313},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":-5136.8552119982924},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":-5292.5070617770543},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":-5452.8753182559667},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":-5618.1028932744375},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":-5788.337029043556},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":-5963.7294293605955},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":-6144.4363947996535},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":-6330.6189619984798},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":-6522.4430471659944},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":-6720.0795939381787},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":-6923.7047257140948},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":-7133.4999026079604},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":-7349.6520831568778},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":-7572.3538909286144},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":-7801.8037861776465},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":-8038.2062427026103},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":-8281.7719300627505},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":-8532.7179013155765},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":-8791.267786443339},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":-9057.6519916403558},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":-9332.1079046390514},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":-9614.8801062575221},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":-9906.2205883572315},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":-10206.388978405044},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":-10515.652770839697},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":-10834.287565448907},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":-11162.577312969574},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":-11500.81456812987},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":-11849.300750358772},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":-12208.346412395389},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":-12578.271517037378},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":-12959.405722275133},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":-13352.088675065796},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":-13756.670314008959},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":-14173.511181193746},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":-14602.982743495097},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":-15045.467723605743},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":-15501.360441098721},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":-15971.067163824453},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":-16455.006469955493},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":-16953.609621001619},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":-17467.320946127591},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":-17996.598238116203},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":-18541.913161329365},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":-19103.751672030805},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":-19682.61445144501},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":-20279.017351938248},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":-20893.491856719327},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":-21526.58555346978},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":-22178.862622325469},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":-22850.904338644556},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":-23543.309591009824},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":-24256.695414927013},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":-24991.697542694714},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":-25748.970969935908},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":-26529.190539295938},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":-27333.051541827143},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":-28161.270336596048},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":-29014.584989065246},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":-29893.755928818911},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":-30799.566627218053},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":-31732.824295589387},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":-32694.36060457004},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":-33685.032425249119},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":-34705.722592766593},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":-35757.340693050013},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":-36840.823873390123},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-37957.137677577717},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":-39107.276906345993},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-40292.266503885185},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CK$3, Calculations!$I$10:$QJ$10, CK$4)","v":-41513.16247121941},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CL$3, Calculations!$I$10:$QJ$10, CL$4)","v":-42771.052807259832},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CM$3, Calculations!$I$10:$QJ$10, CM$4)","v":-44067.058478372608},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CN$3, Calculations!$I$10:$QJ$10, CN$4)","v":-45402.334417325779},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CO$3, Calculations!$I$10:$QJ$10, CO$4)","v":-46778.070552505167},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CP$3, Calculations!$I$10:$QJ$10, CP$4)","v":-48195.492868316629},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CQ$3, Calculations!$I$10:$QJ$10, CQ$4)","v":-49655.864497719493},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CR$3, Calculations!$I$10:$QJ$10, CR$4)","v":-51160.486847864886},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CS$3, Calculations!$I$10:$QJ$10, CS$4)","v":-52710.700759842046},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CT$3, Calculations!$I$10:$QJ$10, CT$4)","v":-54307.887703566012},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CU$3, Calculations!$I$10:$QJ$10, CU$4)","v":-55953.471008871769},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CV$3, Calculations!$I$10:$QJ$10, CV$4)","v":-57648.917133911593},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CW$3, Calculations!$I$10:$QJ$10, CW$4)","v":-59395.736971986247},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CX$3, Calculations!$I$10:$QJ$10, CX$4)","v":-61195.487197974406},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CY$3, Calculations!$I$10:$QJ$10, CY$4)","v":-63049.771655560231},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, CZ$3, Calculations!$I$10:$QJ$10, CZ$4)","v":-64960.242786495364},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DA$3, Calculations!$I$10:$QJ$10, DA$4)","v":-66928.603103168949},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DB$3, Calculations!$I$10:$QJ$10, DB$4)","v":-68956.606705798069},{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, DC$3, Calculations!$I$10:$QJ$10, DC$4)","v":984855.64008200553},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I471:$QJ471, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C472","v":"less: Capital Investment"},null,{"$f":"Calculations!E472","v":"EUR"},null,-5093968.9665158978,{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, H$3, Calculations!$I$10:$QJ$10, H$4)","v":-554643.16168848006},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, I$3, Calculations!$I$10:$QJ$10, I$4)","v":-1046503.6155600001},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, J$3, Calculations!$I$10:$QJ$10, J$4)","v":-326270.38212856179},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, K$3, Calculations!$I$10:$QJ$10, K$4)","v":-332656.2849063396},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, L$3, Calculations!$I$10:$QJ$10, L$4)","v":-925010.01902189513},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, M$3, Calculations!$I$10:$QJ$10, M$4)","v":-502472.07329522842},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, N$3, Calculations!$I$10:$QJ$10, N$4)","v":-852168.86966491747},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, O$3, Calculations!$I$10:$QJ$10, O$4)","v":-78979.916666666657},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, P$3, Calculations!$I$10:$QJ$10, P$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, Q$3, Calculations!$I$10:$QJ$10, Q$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, R$3, Calculations!$I$10:$QJ$10, R$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, S$3, Calculations!$I$10:$QJ$10, S$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, T$3, Calculations!$I$10:$QJ$10, T$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, U$3, Calculations!$I$10:$QJ$10, U$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, V$3, Calculations!$I$10:$QJ$10, V$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, W$3, Calculations!$I$10:$QJ$10, W$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, X$3, Calculations!$I$10:$QJ$10, X$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, Y$3, Calculations!$I$10:$QJ$10, Y$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, Z$3, Calculations!$I$10:$QJ$10, Z$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AA$3, Calculations!$I$10:$QJ$10, AA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AB$3, Calculations!$I$10:$QJ$10, AB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AC$3, Calculations!$I$10:$QJ$10, AC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AD$3, Calculations!$I$10:$QJ$10, AD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AE$3, Calculations!$I$10:$QJ$10, AE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AF$3, Calculations!$I$10:$QJ$10, AF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AG$3, Calculations!$I$10:$QJ$10, AG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AH$3, Calculations!$I$10:$QJ$10, AH$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AI$3, Calculations!$I$10:$QJ$10, AI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AJ$3, Calculations!$I$10:$QJ$10, AJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AK$3, Calculations!$I$10:$QJ$10, AK$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AL$3, Calculations!$I$10:$QJ$10, AL$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AM$3, Calculations!$I$10:$QJ$10, AM$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AN$3, Calculations!$I$10:$QJ$10, AN$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AO$3, Calculations!$I$10:$QJ$10, AO$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AP$3, Calculations!$I$10:$QJ$10, AP$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AQ$3, Calculations!$I$10:$QJ$10, AQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AR$3, Calculations!$I$10:$QJ$10, AR$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AS$3, Calculations!$I$10:$QJ$10, AS$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AT$3, Calculations!$I$10:$QJ$10, AT$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AU$3, Calculations!$I$10:$QJ$10, AU$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AV$3, Calculations!$I$10:$QJ$10, AV$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AW$3, Calculations!$I$10:$QJ$10, AW$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AX$3, Calculations!$I$10:$QJ$10, AX$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AY$3, Calculations!$I$10:$QJ$10, AY$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, AZ$3, Calculations!$I$10:$QJ$10, AZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BA$3, Calculations!$I$10:$QJ$10, BA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BB$3, Calculations!$I$10:$QJ$10, BB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BC$3, Calculations!$I$10:$QJ$10, BC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BD$3, Calculations!$I$10:$QJ$10, BD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BE$3, Calculations!$I$10:$QJ$10, BE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BF$3, Calculations!$I$10:$QJ$10, BF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BG$3, Calculations!$I$10:$QJ$10, BG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BH$3, Calculations!$I$10:$QJ$10, BH$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BI$3, Calculations!$I$10:$QJ$10, BI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BJ$3, Calculations!$I$10:$QJ$10, BJ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BK$3, Calculations!$I$10:$QJ$10, BK$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BL$3, Calculations!$I$10:$QJ$10, BL$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BM$3, Calculations!$I$10:$QJ$10, BM$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BN$3, Calculations!$I$10:$QJ$10, BN$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BO$3, Calculations!$I$10:$QJ$10, BO$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BP$3, Calculations!$I$10:$QJ$10, BP$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BQ$3, Calculations!$I$10:$QJ$10, BQ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BR$3, Calculations!$I$10:$QJ$10, BR$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BS$3, Calculations!$I$10:$QJ$10, BS$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BT$3, Calculations!$I$10:$QJ$10, BT$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BU$3, Calculations!$I$10:$QJ$10, BU$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BV$3, Calculations!$I$10:$QJ$10, BV$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BW$3, Calculations!$I$10:$QJ$10, BW$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BX$3, Calculations!$I$10:$QJ$10, BX$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BY$3, Calculations!$I$10:$QJ$10, BY$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, BZ$3, Calculations!$I$10:$QJ$10, BZ$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CA$3, Calculations!$I$10:$QJ$10, CA$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CB$3, Calculations!$I$10:$QJ$10, CB$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CC$3, Calculations!$I$10:$QJ$10, CC$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CD$3, Calculations!$I$10:$QJ$10, CD$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CE$3, Calculations!$I$10:$QJ$10, CE$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CF$3, Calculations!$I$10:$QJ$10, CF$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CG$3, Calculations!$I$10:$QJ$10, CG$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CH$3, Calculations!$I$10:$QJ$10, CH$4)","v":-7777.9598204181602},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CI$3, Calculations!$I$10:$QJ$10, CI$4)","v":0},{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, CJ$3, Calculations!$I$10:$QJ$10, CJ$4)","v":-467486.68376338953},{"$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$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Calculations!$I472:$QJ472, Calculations!$I$8:$QJ$8, EX$3, Calculations!$I$10:$QJ$10, EX$4)","v":0}]
[null,null,{"$f":"Calculations!C473","v":"Cash Flow Available for Dividends"},null,{"$f":"Calculations!E473","v":"EUR"},null,2403255.6202274933,{"$f":"SUM(H122:H126)","v":1188764.0124413632},{"$f":"SUM(I122:I126)","v":-1147353.4481794434},-10762.320335087192,17343.715093660401,33040.672408504877,-18998.268645628414,-51800.334861845477,117451.10098388031,-24616.417706703076,29802.219252579511,-42115.056594322465,-3561.1072660209029,64416.113399610971,52877.428718252893,-43974.804254322538,-5495.9103398771695,64476.026468033058,51618.316191657825,-44702.343410462978,-6112.1932112274517,63899.824551878788,50375.077629597421,-45973.144782239018,-7065.0654376598686,62794.441024338565,48773.400857185858,-46838.19070520431,-7688.8321303119737,62081.580053662787,47372.421541821619,-47781.279589936836,-8277.9425484116655,60993.11011869536,45534.882974003005,-48720.628982347451,-8857.5898304074944,59795.317283644865,43710.450800290739,-49738.405631782713,-9394.2421437846788,58010.221619536373,41868.464727514802,-50696.40954456215,-9970.9064183507726,56246.710439804847,39661.829497211409,-51888.011388091458,-10517.008988081274,54496.920919876022,37467.36530178829,-53076.672053128787,-11056.337570611999,52760.531724205408,35284.706125679339,-54344.533031999243,-11568.695918802638,51037.219208015158,33113.483475207293,-55446.234832100265,-12115.47965366453,49326.65729369063,30953.326250212995,-56627.678037315898,-12635.704225460649,47628.517344654159,{"$f":"SUM(BU122:BU126)","v":28803.860613136698},-57807.262486034509,-13149.977179136884,45942.468036645325,26664.709855480818,-59067.082616607775,-13641.182185777026,44268.175226337356,24535.494261582822,-60161.977748536381,-14154.78792673815,1832.7838705447502,76026.379132129543,77259.7705499281,38742.887725766668,-373619.42247729778,73915.88199230039,-8896.6583084389276,37401.009090071515,91256.60078782776,54110.6207884502,-14611.624563262783,23524.915341567437,68140.051291043026,51370.054196104131,-16528.292282678922,21295.168758328015,65402.380112036808,48509.750353263036,-18654.447846891082,18849.269715580602,62534.407651522517,45513.344372913998,-20927.774334114692,1072159.3687213263,106008.01019356425,89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX122:EX126)","v":0}]
[null,null,{"$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,{"$f":"CZ97","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX97","v":0}]
[null,null,{"$f":"Calculations!C475","v":"Net Movements in Cash"},null,{"$f":"Calculations!E475","v":"EUR"},null,2403255.6202274933,{"$f":"SUM(H127:H128)","v":1188764.0124413632},-1147353.4481794434,-10762.320335087192,17343.715093660401,33040.672408504877,-18998.268645628414,-51800.334861845477,117451.10098388031,-24616.417706703076,29802.219252579511,-42115.056594322465,-3561.1072660209029,64416.113399610971,52877.428718252893,-43974.804254322538,-5495.9103398771695,64476.026468033058,51618.316191657825,-44702.343410462978,-6112.1932112274517,63899.824551878788,50375.077629597421,-45973.144782239018,-7065.0654376598686,62794.441024338565,48773.400857185858,-46838.19070520431,-7688.8321303119737,62081.580053662787,47372.421541821619,-47781.279589936836,-8277.9425484116655,{"$f":"SUM(AN127:AN128)","v":60993.11011869536},45534.882974003005,-48720.628982347451,-8857.5898304074944,59795.317283644865,43710.450800290739,-49738.405631782713,-9394.2421437846788,58010.221619536373,41868.464727514802,-50696.40954456215,-9970.9064183507726,56246.710439804847,39661.829497211409,-51888.011388091458,-10517.008988081274,54496.920919876022,37467.36530178829,-53076.672053128787,-11056.337570611999,52760.531724205408,35284.706125679339,-54344.533031999243,-11568.695918802638,51037.219208015158,33113.483475207293,-55446.234832100265,-12115.47965366453,49326.65729369063,30953.326250212995,-56627.678037315898,-12635.704225460649,{"$f":"SUM(BT127:BT128)","v":47628.517344654159},28803.860613136698,-57807.262486034509,-13149.977179136884,45942.468036645325,26664.709855480818,-59067.082616607775,-13641.182185777026,44268.175226337356,24535.494261582822,-60161.977748536381,-14154.78792673815,1832.7838705447502,76026.379132129543,77259.7705499281,38742.887725766668,-373619.42247729778,73915.88199230039,-8896.6583084389276,37401.009090071515,91256.60078782776,54110.6207884502,-14611.624563262783,23524.915341567437,68140.051291043026,51370.054196104131,-16528.292282678922,21295.168758328015,65402.380112036808,48509.750353263036,-18654.447846891082,18849.269715580602,{"$f":"SUM(CZ127:CZ128)","v":62534.407651522517},45513.344372913998,-20927.774334114692,1072159.3687213263,106008.01019356425,89314.147961661525,23887.101551295749,61244.100844215354,104122.98038075733,87594.91548257698,22997.398916480677,-201956.76506229377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EX127:EX128)","v":0}]
[]
[null,null,{"$f":"Calculations!C477","v":"Beginning Cash Balance"},null,{"$f":"Calculations!E477","v":"EUR"},null,null,{"$f":"G132","v":0},{"$f":"H132","v":1188764.0124413632},41410.564261919819,30648.243926832627,47991.959020493028,81032.631428997905,62034.362783369492,10234.027921524015,127685.12890540433,103068.71119870126,132870.93045128079,90755.873856958322,87194.766590937419,151610.87999054839,204488.30870880128,160513.50445447874,155017.59411460155,219493.62058263461,271111.93677429244,226409.59336382945,220297.400152602,284197.22470448079,334572.30233407824,288599.15755183925,281534.0921141794,344328.53313851799,393101.93399570382,346263.74329049949,338574.9111601875,400656.49121385027,448028.91275567189,400247.63316573505,391969.69061732339,452962.80073601875,498497.68371002178,449777.05472767435,440919.46489726682,500714.78218091169,544425.23298120243,494686.82734941971,485292.58520563506,543302.80682517146,585171.27155268623,534474.86200812412,524503.95558977337,580750.66602957819,620412.49552678957,568524.48413869808,558007.47515061684,612504.39607049292,649971.76137228124,596895.08931915241,585838.75174854044,638599.2834727458,673883.98959842511,619539.45656642586,607970.76064762322,659007.97985563835,692121.46333084558,636675.22849874536,624559.74884508085,673886.40613877145,704839.73238898441,648212.05435166857,635576.35012620792,{"$f":"BT132","v":683204.86747086211},712008.72808399878,654201.46559796424,641051.4884188273,686993.95645547262,713658.66631095344,654591.58369434567,640950.40150856867,685218.57673490606,709754.07099648891,649592.09324795252,635437.30532121437,637270.08919175912,713296.46832388872,790556.23887381679,829299.12659958343,455679.70412228565,529595.5861145861,520698.92780614714,558099.93689621869,649356.53768404643,703467.15847249667,688855.53390923387,712380.44925080135,780520.50054184441,831890.55473794858,815362.26245526969,836657.43121359777,902059.8113256346,950569.56167889759,931915.11383200646,950764.38354758709,1013298.7911991096,1058812.1355720237,1037884.3612379089,{"$f":"DC132","v":2110043.7299592355},2216051.7401528,2305365.8881144617,2329252.9896657574,2390497.0905099725,2494620.0708907298,2582214.9863733067,2605212.3852897873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EW132","v":0}]
[null,null,{"$f":"Calculations!C478","v":"Closing Cash Balance"},null,{"$f":"Calculations!E478","v":"EUR"},null,0,{"$f":"H129+H131","v":1188764.0124413632},41410.564261919819,30648.243926832627,47991.959020493028,81032.631428997905,62034.362783369492,10234.027921524015,127685.12890540433,103068.71119870126,132870.93045128079,90755.873856958322,87194.766590937419,151610.87999054839,204488.30870880128,160513.50445447874,155017.59411460155,219493.62058263461,271111.93677429244,226409.59336382945,220297.400152602,284197.22470448079,334572.30233407824,288599.15755183925,281534.0921141794,344328.53313851799,393101.93399570382,346263.74329049949,338574.9111601875,400656.49121385027,448028.91275567189,400247.63316573505,391969.69061732339,{"$f":"AN129+AN131","v":452962.80073601875},498497.68371002178,449777.05472767435,440919.46489726682,500714.78218091169,544425.23298120243,494686.82734941971,485292.58520563506,543302.80682517146,585171.27155268623,534474.86200812412,524503.95558977337,580750.66602957819,620412.49552678957,568524.48413869808,558007.47515061684,612504.39607049292,649971.76137228124,596895.08931915241,585838.75174854044,638599.2834727458,673883.98959842511,619539.45656642586,607970.76064762322,659007.97985563835,692121.46333084558,636675.22849874536,624559.74884508085,673886.40613877145,704839.73238898441,648212.05435166857,635576.35012620792,{"$f":"BT129+BT131","v":683204.86747086211},712008.72808399878,654201.46559796424,641051.4884188273,686993.95645547262,713658.66631095344,654591.58369434567,640950.40150856867,685218.57673490606,709754.07099648891,649592.09324795252,635437.30532121437,637270.08919175912,713296.46832388872,790556.23887381679,829299.12659958343,455679.70412228565,529595.5861145861,520698.92780614714,558099.93689621869,649356.53768404643,703467.15847249667,688855.53390923387,712380.44925080135,780520.50054184441,831890.55473794858,815362.26245526969,836657.43121359777,902059.8113256346,950569.56167889759,931915.11383200646,950764.38354758709,{"$f":"CZ129+CZ131","v":1013298.7911991096},{"$f":"DA129+DA131","v":1058812.1355720237},{"$f":"DB129+DB131","v":1037884.3612379089},{"$f":"DC129+DC131","v":2110043.7299592355},{"$f":"DD129+DD131","v":2216051.7401528},2305365.8881144617,2329252.9896657574,2390497.0905099725,2494620.0708907298,2582214.9863733067,2605212.3852897873,2403255.6202274933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EX129+EX131","v":0}]
[]
[null,null,"Quarterly = Monthly Check",null,"Check",{"$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$6&\" - Inputs\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Inputs"}]
[]
[]
[null,null,"General"]
[]
[null,null,"Project Name","Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture"]
[null,null,"Location","Vila do Porto, Santa Maria, Azores"]
[]
[null,null,null,null,"Primary Input Variables"]
[null,null,"Production Capacity","MWp",{"$f":"E31","v":2.6208}]
[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",{"$f":"EDATE(E22, E21*12)-1","v":"2053-06-30"}]
[null,null,"De-Commissioning Cost per watt",null,0.1]
[]
[null,null,"Electricity Production and Storage"]
[]
[null,null,"Panels and Land"]
[null,null,"Land Parcels",null,1]
[null,null,"Hectares",null,3.4]
[null,null,"Capacity MW DC",null,{"$f":"E33*E36/1000000","v":2.6208}]
[null,null,"Capacity MW AC",null,8]
[null,null,"Number of Panels for Production","#",3744]
[null,null,"Repair reserve","%",5.0000000000000001E-3]
[null,null,"Total panels","#",{"$f":"E33*(1+E34)","v":3762.72}]
[null,null,"Capacity Per Panel","W",700]
[null,null,"Panel Size","m2",{"$f":"3.102666","v":3.1026660000000001}]
[null,null,"Annual panel degradation","%",0.01]
[]
[null,null,"Production Factor",null,169.8,"Figure used to convert irradiation into hourly production"]
[null,null,"Annual Production","GWh",{"$f":"'Production Forecast'!G19/1000000","v":3.5974115250014762},"Report 17 - P90"]
[]
[null,null,"Other PV Production Sources","MW",1.5]
[]
[null,null,"Minimum Production from Fossil Fuel-Powered Turbines","Night",725]
[null,null,null,"Day",725]
[null,null,"Conversion and Transmission Losses (No storage)"]
[null,null,"Transformer loss",null,0.02]
[null,null,"AC Line Loss",null,1.43E-2]
[null,null,"Inverter Efficiency Loss",null,0,"accounted for in pvsyst report"]
[null,null,null,null,{"$f":"1-((1-E48)*(1-E50)*(1-E49))","v":3.4013999999999989E-2}]
[]
[null,null,"BESS"]
[null,null,"BESS Capacity Y1","kWh",5015]
[null,null,"Annual battery degradation","%",0.01]
[null,null,"Storage Utilization"]
[null,null,"Minimum",null,0.3]
[null,null,"Maximum",null,0.95]
[null,null,"Year 1 utilization",null,0.95399999999999996,{"$f":"Calculations!G225/1000000","v":0.90964598569229493}]
[null,null,"Annual increase in BESS utilization",null,0]
[]
[null,null,"ESS (Storage System) Losses"]
[null,null,"Inverter Loss (1-way)",null,1.2500000000000001E-2,"Manufacturer Specs"]
[null,null,"Transformer loss",null,1.0999999999999999E-2,"Estimated"]
[null,null,"Battery efficiency loss (1-way)",null,0.05]
[null,null,"Cumulative Storage System Losses (1-way)",null,{"$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","%",0.01]
[null,null,"2028+","%",0.01]
[]
[null,null,"Electricity Sold"]
[null,null,"Storage (PPA Price)","EUR / kWh",0.19674,{"$f":"Calculations!H557","v":196.7362558045848}]
[null,null,"Production Sold Directly (PPA Price)","EUR / kWh",{"$f":"E75","v":0.19674}]
[null,null,"PPA Annual Escalation","%",0]
[]
[]
[null,null,"Electricity Purchased"]
[null,null,"Autoconsumption Rate","kw/h",{"$f":"E54/2*0.0125+5","v":36.34375}]
[null,null,"Blended Cost ","EUR/kwh",0.1401]
[null,null,"Annual Increase in Overnight Charging Cost","%",0]
[]
[null,null,"Capital Expenditures"]
[null,null,"Contingency (including potential tariff increase)","%",0.1]
[null,null,"Developer Fee (cents per watt)","EUR",0.15]
[null,null,"Inflation Rate for Operating Expenses",null,1.7500000000000002E-2,"0% used in this model"]
[null,null,"Shipping Cost: Materials other than BESS",null,8.5000000000000006E-2]
[null,null,"Shipping Cost: BESS",null,0.09]
[null,null,"EPC Vendor Fee: Materials, Warehousing, Shipping, Logistics",null,0.1]
[null,null,"EPC Vendor Fee: Labor",null,0.25]
[null,null,"Systems Integrator Fee (percentage of EPC fee)",null,0.1]
[null,null,null,null,null,null,"Spending Per Month during Construction Phase (%)"]
[null,null,"Capital Expenditures",null,null,null,"Total",1,{"$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,{"$f":"Capex!F9","v":300030},null,{"$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,{"$f":"Capex!F32","v":933968.57792320009},null,{"$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,{"$f":"Capex!F42","v":408663.37512000004},null,{"$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,{"$f":"Capex!F44","v":281513.23200000002},null,{"$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,{"$f":"+Capex!F52+Capex!F58+Capex!F60+Capex!F54","v":405973.79899999994},null,{"$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,{"$f":"Capex!F74","v":871882.82500000019},null,1,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0]
[null,null,"Transmission Line",null,{"$f":"Capex!F76","v":225000},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":202219.75},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":3795251.5590432002},null,{"$f":"SUM(H112:AE112)","v":3795251.5590431998},{"$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+$E105*H105","v":252595.28668848},{"$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+$E105*I105","v":0},0,0,0,1085126.4905600001,137368.743116928,62361.243116928003,62361.243116928003,137368.743116928,62361.243116928003,62361.243116928003,596056.92167692806,203358.743116928,37358.743116928003,240345.64261692797,37358.743116928003,37358.743116928003,468630.31272731209,32688.900227312006,280190.57337696,0,0,0]
[]
[null,null,"Other Amortizable Expenses",null,null,null,"Total",1,{"$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":36000},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":393120},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,{"$f":"Calculations!H71","v":73062},null,1.0000000000000002,{"$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":296270.76388888893},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":823452.76388888899},null,{"$f":"SUM(H122:AE122)","v":823452.76388888923},{"$f":"+$E115*H115+$E117*H117+$E118*H118+$E120*H120+$E121*H121+H119*$E119+$E116*H116","v":154798.48688271607},{"$f":"+$E115*I115+$E117*I117+$E118*I118+$E120*I120+$E121*I121+I119*$E119+$E116*I116","v":32803.486882716054},32803.486882716054,45303.486882716054,32803.486882716054,32803.486882716054,45303.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,32803.486882716054,118798.48688271605,0,0,0,0,0,0]
[]
[null,null,"Total Depreciable and Amortizable Costs",null,{"$f":"E112+E122","v":4618704.3229320887},null,{"$f":"G112+G122","v":4618704.3229320887},407393.77357119607,32803.486882716054,32803.486882716054,45303.486882716054,32803.486882716054,1117929.977442716,182672.22999964404,95164.729999644056,95164.729999644056,170172.22999964404,95164.729999644056,95164.729999644056,628860.40855964413,236162.22999964404,70162.229999644056,273149.12949964404,70162.229999644056,156157.22999964404,468630.31272731209,32688.900227312006,280190.57337696,0,0,0]
[]
[null,null,"Non-Amortizable Capital Costs",null," "]
[null,null,"Debt Service Reserve",null,{"$f":"Capex!F115","v":107221.09632501297},null,{"$f":"SUM(H127:AE127)","v":1},1]
[null,null,"Working Capital",null,{"$f":"Capex!F117","v":74074.59},null,{"$f":"SUM(H128:AE128)","v":1},1]
[]
[null,null,"Total Non-Amortizable Capital Costs",null,{"$f":"SUM(E126:E129)","v":181295.68632501297},null,{"$f":"SUM(H130:AE130)","v":181295.68632501297},{"$f":"$E127*H127+$E128*H128","v":181295.68632501297},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,{"$f":"E124+E130","v":4800000.0092571015},null,{"$f":"SUM(H132:AE132)","v":4800000.0092571033},{"$f":"H124+H130","v":588689.45989620907},32803.486882716054,32803.486882716054,45303.486882716054,32803.486882716054,1117929.977442716,182672.22999964404,95164.729999644056,95164.729999644056,170172.22999964404,95164.729999644056,95164.729999644056,628860.40855964413,236162.22999964404,70162.229999644056,273149.12949964404,70162.229999644056,156157.22999964404,468630.31272731209,32688.900227312006,280190.57337696,0,0,0]
[]
[]
[null,null,"Reserve Accounts"]
[]
[null,null,"Working Capital"]
[null,null,"Accounts Receivable Period","months",2]
[null,null,"Accounts Payable Period","months",2]
[]
[null,null,"Prefunded Working Capital","EUR",74074.59,{"$f":"E141/Capex!F119","v":1.5432206220238021E-2}]
[null,null,"Debt Service Reserve Account (DSRA)","EUR",{"$f":"F200*-1*2","v":107221.09632501297}]
[]
[null,null,"Major Maintenance Reserve Account (MMRA)"]
[null,null,"Initial Funding of MMRA","EUR",0]
[null,null,"Annual Funding of MMRA","EUR",{"$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,{"$f":"Capex!F92","v":3795251.5590432002}]
[null,null,"Total Debt plus Subsidy",null,{"$f":"E165+E173+G179","v":4800000.01}]
[null,null,"Total Project Costs",null,{"$f":"Capex!F119-Capex!F115","v":4692778.9129320886}]
[null,null,"Total Capital Required During Construction Phase",null,{"$f":"Capex!F119","v":4800000.0092571015}]
[null,null,"Total Sources of Capital",null,{"$f":"F179+E165+F165+G165+G179","v":4800000.01}]
[null,null,"Net working capital required",null,{"$f":"ROUND(E157-E158,2)","v":0}]
[]
[null,null,"EU Funding",null,"Yes"]
[]
[null,null,"Equity",null,"EU Equity Funding","Equity Investors"]
[null,null,"EU Subsidy Rate",null,0,"Development","Construction Phase"]
[null,null,"Total Equity Contribution","EUR",0.01,0,{"$f":"G179","v":1200000}]
[null,null,"Success Fee","%",0.01,0,0]
[null,null,"Target Return",null,null,null,0.12]
[null,null,"Projected Return"]
[null,null,"Positive Retained Earnings Required for Dividend?","Y/N","No","No","No"]
[null,null,"Equity stake"]
[]
[null,null,"Debt"]
[null,null,"Total Debt Contribution","EUR",{"$f":"E179+G179","v":3600000},null,null,null,null,{"$f":"J172/(E10*1000000)","v":0}]
[null,null,"Capex Leverage",null,{"$f":"E179/Capex!F92","v":0.63236914936016797},{"$f":"Summary!H19","v":8.7499999999999994E-2}]
[null,null,"Project Leverage",null,{"$f":"F179/E156","v":0.51142405055269469}]
[null,null,"Loan Life Coverage Ratio (LLCR)","Ratio"]
[null,null,null,null,"Construction Loan","Operating Loan","Subordinated Debt"]
[]
[null,null,"Loan Amount",null,2400000,{"$f":"E179","v":2400000},{"$f":"0.5*E179","v":1200000}]
[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":-53610.548162506486},{"$f":"PMT(G189/4,G199,G179)","v":-41203.950095465611}]
[null,null,null,null,null,null,{"$f":"G179*G189/12","v":12000}]
[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",{"$f":"G206","v":-247223.70057279366},{"$f":"G206+H206","v":-247223.70057279366},{"$f":"G200*G205","v":-247223.70057279366},{"$f":"H200*H205","v":0}]
[]
[null,null,"Reserve Account Interest"]
[null,null,"Reserve Account Interest Rate","%",0.01]
[null,null,"Annual Day Count","Days",365]
[]
[null,null,"Depreciation and Tax"]
[]
[null,null,"Book Depreciation Period (Straight Line)",null,null,"Percentage"]
[null,null,"Solar Panels","Years",25,{"$f":"1/(12*E215)","v":3.3333333333333335E-3}]
[null,null,"Land Improvements",null,25,{"$f":"1/(12*E216)","v":3.3333333333333335E-3}]
[null,null,"General Capital Expenditures",null,10,{"$f":"1/(12*E217)","v":8.3333333333333332E-3}]
[null,null,"Inverters",null,17.5,{"$f":"1/(12*E218)","v":4.7619047619047623E-3}]
[null,null,"Solar Racking and Piles",null,25,3.3333333333333335E-3]
[null,null,"Network Infrastructure",null,12.5,6.6666666666666671E-3]
[null,null,"Wiring and Electrical Infrastructure",null,25,3.3333333333333335E-3]
[null,null,"Tilt Motors for Solar Panels",null,10,8.3333333333333332E-3]
[null,null,"Batteries",null,25,3.3333333333333335E-3]
[null,null,"Contingency",null,17.5,4.7619047619047623E-3]
[null,null,"Servers",null,5,1.6666666666666666E-2]
[]
[null,null,"Book Amortization Period (Straight Line)"]
[null,null,"Startup Financing Costs",null,7,{"$f":"1/(12*E228)","v":1.1904761904761904E-2}]
[null,null,"Goodwill",null,7,{"$f":"1/(12*E229)","v":1.1904761904761904E-2}]
[]
[null,null,"Tax Depreciation (Straight Line)",null,null,null,"Final Period"]
[null,null,"Tangible Items (Depreciation)","Years",10,{"$f":"1/(E232*12)","v":8.3333333333333332E-3},{"$f":"E232*12","v":120}]
[null,null,"Intangible Items (Amortization)",null,10,null,{"$f":"E233*12","v":120}]
[]
[null,null,"Tax Rates"]
[null,null,"Corporate Tax Rate","%",0.16800000000000001]

{"sheet":"Summary","index":4,"n_rows":60,"n_cols":48,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Financial Summary\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Financial Summary"}]
[]
[]
[null,"Sources and Uses",null,null,null,null,"Key Project Information",null,null,"Summary Financials",{"$f":"AFS!I2","v":2026},{"$f":"AFS!J2","v":2027},{"$f":"AFS!K2","v":2028},{"$f":"AFS!L2","v":2029},{"$f":"AFS!M2","v":2030},{"$f":"AFS!N2","v":2031},{"$f":"AFS!O2","v":2032},{"$f":"AFS!P2","v":2033},{"$f":"AFS!Q2","v":2034},{"$f":"AFS!R2","v":2035},{"$f":"AFS!S2","v":2036},{"$f":"AFS!T2","v":2037},{"$f":"AFS!U2","v":2038},{"$f":"AFS!V2","v":2039},{"$f":"AFS!W2","v":2040},{"$f":"AFS!X2","v":2041},{"$f":"AFS!Y2","v":2042},{"$f":"AFS!Z2","v":2043},{"$f":"AFS!AA2","v":2044},{"$f":"AFS!AB2","v":2045},{"$f":"AFS!AC2","v":2046},{"$f":"AFS!AD2","v":2047},{"$f":"AFS!AE2","v":2048},{"$f":"AFS!AF2","v":2049},{"$f":"AFS!AG2","v":2050},{"$f":"AFS!AH2","v":2051},{"$f":"AFS!AI2","v":2052},{"$f":"AFS!AJ2","v":2053},{"$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$10","v":2.6208},null,"Income Statement"]
[null,"Sources","Euros","%",null,null,"Production Capacity (MW)",2,null,"Electricity Injected Into Grid (Kwh)",null,null,{"$f":"AFS!K8*AFS!K13/(AFS!K13-AFS!K12)","v":2035539.614922964},{"$f":"AFS!L8*AFS!L13/(AFS!L13-AFS!L12)","v":3610732.1920689512},{"$f":"AFS!M8*AFS!M13/(AFS!M13-AFS!M12)","v":3623320.9987386279},{"$f":"AFS!N8*AFS!N13/(AFS!N13-AFS!N12)","v":3632511.7621325357},{"$f":"AFS!O8*AFS!O13/(AFS!O13-AFS!O12)","v":3643681.0175181678},{"$f":"AFS!P8*AFS!P13/(AFS!P13-AFS!P12)","v":3647459.6922898516},{"$f":"AFS!Q8*AFS!Q13/(AFS!Q13-AFS!Q12)","v":3639140.2976753959},{"$f":"AFS!R8*AFS!R13/(AFS!R13-AFS!R12)","v":3628538.6180176698},{"$f":"AFS!S8*AFS!S13/(AFS!S13-AFS!S12)","v":3621751.4147475539},{"$f":"AFS!T8*AFS!T13/(AFS!T13-AFS!T12)","v":3602285.5253037843},{"$f":"AFS!U8*AFS!U13/(AFS!U13-AFS!U12)","v":3587439.4864444025},{"$f":"AFS!V8*AFS!V13/(AFS!V13-AFS!V12)","v":3572966.7673851186},{"$f":"AFS!W8*AFS!W13/(AFS!W13-AFS!W12)","v":3560926.837829595},{"$f":"AFS!X8*AFS!X13/(AFS!X13-AFS!X12)","v":3545135.4827403626},{"$f":"AFS!Y8*AFS!Y13/(AFS!Y13-AFS!Y12)","v":3531774.1067843977},{"$f":"AFS!Z8*AFS!Z13/(AFS!Z13-AFS!Z12)","v":3518780.429603802},{"$f":"AFS!AA8*AFS!AA13/(AFS!AA13-AFS!AA12)","v":3508121.1155463965},{"$f":"AFS!AB8*AFS!AB13/(AFS!AB13-AFS!AB12)","v":3488101.5213250606},{"$f":"AFS!AC8*AFS!AC13/(AFS!AC13-AFS!AC12)","v":3467244.210352581},{"$f":"AFS!AD8*AFS!AD13/(AFS!AD13-AFS!AD12)","v":3444605.2387258159},{"$f":"AFS!AE8*AFS!AE13/(AFS!AE13-AFS!AE12)","v":3424206.9121577675},{"$f":"AFS!AF8*AFS!AF13/(AFS!AF13-AFS!AF12)","v":3399618.3845344712},{"$f":"AFS!AG8*AFS!AG13/(AFS!AG13-AFS!AG12)","v":3374977.1915430045},{"$f":"AFS!AH8*AFS!AH13/(AFS!AH13-AFS!AH12)","v":3348853.9572314317},{"$f":"AFS!AI8*AFS!AI13/(AFS!AI13-AFS!AI12)","v":3321088.6764750541},{"$f":"AFS!AJ8*AFS!AJ13/(AFS!AJ13-AFS!AJ12)","v":1592689.770958527},{"$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":1200000},{"$f":"C7/$C$10","v":0.25},null,null,"Annual Production (GWh)",{"$f":"'Production Forecast'!N13/1000000","v":3.5974115250014762},null,"Average PPA Tariff",null,null,{"$f":"AFS!K9","v":0.19674},{"$f":"AFS!L9","v":0.19674000000000003},{"$f":"AFS!M9","v":0.19673999999999997},{"$f":"AFS!N9","v":0.19674000000000003},{"$f":"AFS!O9","v":0.19674},{"$f":"AFS!P9","v":0.19674},{"$f":"AFS!Q9","v":0.19674},{"$f":"AFS!R9","v":0.19673999999999997},{"$f":"AFS!S9","v":0.19673999999999997},{"$f":"AFS!T9","v":0.19674},{"$f":"AFS!U9","v":0.19674},{"$f":"AFS!V9","v":0.19673999999999997},{"$f":"AFS!W9","v":0.19673999999999997},{"$f":"AFS!X9","v":0.19674},{"$f":"AFS!Y9","v":0.19673999999999997},{"$f":"AFS!Z9","v":0.19674000000000003},{"$f":"AFS!AA9","v":0.19674},{"$f":"AFS!AB9","v":0.19673999999999997},{"$f":"AFS!AC9","v":0.19674},{"$f":"AFS!AD9","v":0.19673999999999997},{"$f":"AFS!AE9","v":0.19674000000000003},{"$f":"AFS!AF9","v":0.19674},{"$f":"AFS!AG9","v":0.19674000000000003},{"$f":"AFS!AH9","v":0.19674},{"$f":"AFS!AI9","v":0.19674000000000003},{"$f":"AFS!AJ9","v":0.19674},{"$f":"AFS!AK9","v":0},{"$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",{"$f":"Calculations!H95","v":2400000},{"$f":"C8/$C$10","v":0.5},null,null,"Percentage of Total Demand",{"$f":"'Demand Forecast'!F12","v":0.14011616300947291},null,"Electricity Generation Revenues",{"$f":"AFS!I10","v":0},{"$f":"AFS!J10","v":0},{"$f":"AFS!K10","v":313006.09580560535},{"$f":"AFS!L10","v":532606.48889597633},{"$f":"AFS!M10","v":537432.6781028565},{"$f":"AFS!N10","v":541985.8852694527},{"$f":"AFS!O10","v":546097.94375728793},{"$f":"AFS!P10","v":549583.77191636246},{"$f":"AFS!Q10","v":550035.76975099486},{"$f":"AFS!R10","v":550439.17874652473},{"$f":"AFS!S10","v":550788.90342029184},{"$f":"AFS!T10","v":549835.49523692322},{"$f":"AFS!U10","v":548937.9183311644},{"$f":"AFS!V10","v":548096.0803498032},{"$f":"AFS!W10","v":547309.89449301548},{"$f":"AFS!X10","v":546579.27950542595},{"$f":"AFS!Y10","v":545904.15966772148},{"$f":"AFS!Z10","v":545284.46478881571},{"$f":"AFS!AA10","v":544720.13019856438},{"$f":"AFS!AB10","v":542997.09419279068},{"$f":"AFS!AC10","v":541230.1340421018},{"$f":"AFS!AD10","v":538567.87119071698},{"$f":"AFS!AE10","v":535960.75734191225},{"$f":"AFS!AF10","v":533242.32826020382},{"$f":"AFS!AG10","v":530098.56865142612},{"$f":"AFS!AH10","v":526623.89493163442},{"$f":"AFS!AI10","v":522409.0042891723},{"$f":"AFS!AJ10","v":249324.53758735891},{"$f":"AFS!AK10","v":0},{"$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",{"$f":"Calculations!H96","v":1200000},{"$f":"C9/$C$10","v":0.25},null,null,"Number of Hectares",{"$f":"Inputs!E30","v":3.4},null,"Storage Revenues",null,null,{"$f":"AFS!K11","v":87465.968034338584},{"$f":"AFS!L11","v":177768.9625716692},{"$f":"AFS!M11","v":175419.49518898106},{"$f":"AFS!N11","v":172674.47881250258},{"$f":"AFS!O11","v":170759.85962923642},{"$f":"AFS!P11","v":168017.44794474295},{"$f":"AFS!Q11","v":165928.69241366256},{"$f":"AFS!R11","v":163439.50896227139},{"$f":"AFS!S11","v":161754.46991714183},{"$f":"AFS!T11","v":158878.15901134332},{"$f":"AFS!U11","v":156854.9262319073},{"$f":"AFS!V11","v":154849.401465545},{"$f":"AFS!W11","v":153266.85158157899},{"$f":"AFS!X11","v":150890.67536891301},{"$f":"AFS!Y11","v":148937.07810104074},{"$f":"AFS!Z11","v":147000.39693143632},{"$f":"AFS!AA11","v":145467.61807403353},{"$f":"AFS!AB11","v":143251.9991127016},{"$f":"AFS!AC11","v":140915.49190266497},{"$f":"AFS!AD11","v":139123.76347619999},{"$f":"AFS!AE11","v":137717.7105560069},{"$f":"AFS!AF11","v":135598.59271310794},{"$f":"AFS!AG11","v":133894.44401274467},{"$f":"AFS!AH11","v":132229.63261407745},{"$f":"AFS!AI11","v":130981.98192052986},{"$f":"AFS!AJ11","v":64021.247951021731},{"$f":"AFS!AK11","v":0},{"$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",{"$f":"SUM(C7:C9)","v":4800000},{"$f":"C10/$C$10","v":1},null,null,"Number of Solar Panels",{"$f":"Inputs!E33","v":3744},null,"Total Revenues",{"$f":"K8","v":0},{"$f":"L8","v":0},{"$f":"AFS!K13","v":400472.06383994396},{"$f":"AFS!L13","v":710375.45146764559},{"$f":"AFS!M13","v":712852.17329183756},{"$f":"AFS!N13","v":714660.36408195528},{"$f":"AFS!O13","v":716857.80338652432},{"$f":"AFS!P13","v":717601.21986110543},{"$f":"AFS!Q13","v":715964.46216465742},{"$f":"AFS!R13","v":713878.68770879612},{"$f":"AFS!S13","v":712543.37333743367},{"$f":"AFS!T13","v":708713.65424826648},{"$f":"AFS!U13","v":705792.84456307173},{"$f":"AFS!V13","v":702945.48181534815},{"$f":"AFS!W13","v":700576.74607459444},{"$f":"AFS!X13","v":697469.95487433893},{"$f":"AFS!Y13","v":694841.23776876228},{"$f":"AFS!Z13","v":692284.86172025208},{"$f":"AFS!AA13","v":690187.74827259791},{"$f":"AFS!AB13","v":686249.09330549231},{"$f":"AFS!AC13","v":682145.6259447668},{"$f":"AFS!AD13","v":677691.63466691691},{"$f":"AFS!AE13","v":673678.46789791912},{"$f":"AFS!AF13","v":668840.92097331176},{"$f":"AFS!AG13","v":663993.01266417082},{"$f":"AFS!AH13","v":658853.52754571184},{"$f":"AFS!AI13","v":653390.98620970221},{"$f":"AFS!AJ13","v":313345.78553838062},{"$f":"AFS!AK13","v":0},{"$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)",{"$f":"Inputs!E54","v":5015}]
[null,null,null,null,null,null,"Available Storage (MW)",{"$f":"'Production Forecast'!N24","v":1.218},null,"Operating Expenses",{"$f":"AFS!I15","v":0},{"$f":"AFS!J15","v":0},{"$f":"AFS!K15","v":-113975.69114739096},{"$f":"AFS!L15","v":-201532.70219941865},{"$f":"AFS!M15","v":-205434.89042477918},{"$f":"AFS!N15","v":-206342.80258352318},{"$f":"AFS!O15","v":-208851.78489464536},{"$f":"AFS!P15","v":-209718.76367496833},{"$f":"AFS!Q15","v":-210676.99862102975},{"$f":"AFS!R15","v":-211659.76480452303},{"$f":"AFS!S15","v":-212739.47571417017},{"$f":"AFS!T15","v":-213673.88021518019},{"$f":"AFS!U15","v":-214716.04234659139},{"$f":"AFS!V15","v":-215787.8652806273},{"$f":"AFS!W15","v":-216971.92522062222},{"$f":"AFS!X15","v":-218023.31185256288},{"$f":"AFS!Y15","v":-219188.3897304968},{"$f":"AFS!Z15","v":-220386.03778700021},{"$f":"AFS!AA15","v":-221698.84501975193},{"$f":"AFS!AB15","v":-222875.4226200534},{"$f":"AFS!AC15","v":-224163.77258425191},{"$f":"AFS!AD15","v":-225475.07704072757},{"$f":"AFS!AE15","v":-226904.78256769854},{"$f":"AFS!AF15","v":-228207.57449652848},{"$f":"AFS!AG15","v":-229627.87626359216},{"$f":"AFS!AH15","v":-231085.37790417147},{"$f":"AFS!AI15","v":-232660.45183760492},{"$f":"AFS!AJ15","v":-378436.90331448702},{"$f":"AFS!AK15","v":0},{"$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)",{"$f":"'Production Forecast'!N26","v":36.54},null,"EBITDA",{"$f":"AFS!I16","v":0},{"$f":"AFS!J16","v":0},{"$f":"AFS!K16","v":233998.80737309417},{"$f":"AFS!L16","v":450704.56607241347},{"$f":"AFS!M16","v":445340.94745060336},{"$f":"AFS!N16","v":442093.53052296664},{"$f":"AFS!O16","v":437031.76574421406},{"$f":"AFS!P16","v":433435.43069320399},{"$f":"AFS!Q16","v":428983.44769370765},{"$f":"AFS!R16","v":424448.35794445808},{"$f":"AFS!S16","v":419272.8864582394},{"$f":"AFS!T16","v":413774.01848482806},{"$f":"AFS!U16","v":408097.91450050438},{"$f":"AFS!V16","v":402456.6386342023},{"$f":"AFS!W16","v":396787.5535690377},{"$f":"AFS!X16","v":391273.92604359548},{"$f":"AFS!Y16","v":385730.13757205615},{"$f":"AFS!Z16","v":380216.47273816681},{"$f":"AFS!AA16","v":374667.23955037992},{"$f":"AFS!AB16","v":368944.48487021879},{"$f":"AFS!AC16","v":362938.95690613426},{"$f":"AFS!AD16","v":356329.83215838566},{"$f":"AFS!AE16","v":349677.37628703308},{"$f":"AFS!AF16","v":343137.10362694657},{"$f":"AFS!AG16","v":336420.14342349174},{"$f":"AFS!AH16","v":329618.18335256504},{"$f":"AFS!AI16","v":322548.36962000752},{"$f":"AFS!AJ16","v":-107569.61133727501},{"$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"},{"$f":"Calculations!H47","v":300030},{"$f":"C14/C$39","v":6.2506249879452774E-2},{"$f":"C14/(Inputs!$E$10*1000000)","v":0.11448031135531135},null,"Storage in minutes (Y25)",{"$f":"'Production Forecast'!N27","v":28.501200000000001},null,"EBITDA Margin %",{"$f":"IFERROR(K13/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L13/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M13/M10, \"-     \")","v":0.58430744239532295},0.63445965811635463,0.62473113520028978,0.61860647762503951,0.6096491712577059,0.60400598368143399,0.59916863247194252,0.59456650724051052,0.58841735415268193,0.58383807903873208,0.57821203153900147,0.57252895003302806,0.56637271475577844,0.56099036712497552,0.55513420419705162,0.54921968363336804,0.54284829090069653,0.53762473199506078,0.53205495000201231,0.52579936645303371,0.51905677997714905,0.51303246088413079,0.50666217416002191,0.50029053434747806,0.49365292210579625,{"$f":"IFERROR(AL13/AL10, \"-     \")","v":-0.34329362736585839},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C48","v":" Labor and Engineering"},{"$f":"Calculations!H48","v":933968.57792320021},0.19457678669207981,{"$f":"C15/(Inputs!$E$10*1000000)","v":0.35636774188156295},null,null,null,null,"Net Income",{"$f":"AFS!I28","v":0},{"$f":"AFS!J28","v":0},{"$f":"AFS!K28","v":-61350.990460001311},{"$f":"AFS!L28","v":-133003.85751845443},{"$f":"AFS!M28","v":-131238.27957544712},{"$f":"AFS!N28","v":-127202.53509474384},{"$f":"AFS!O28","v":-124118.04201660145},{"$f":"AFS!P28","v":-103151.92931226795},{"$f":"AFS!Q28","v":-82225.319281791075},{"$f":"AFS!R28","v":-17860.773096990306},{"$f":"AFS!S28","v":46784.030405827216},{"$f":"AFS!T28","v":53237.074424458988},{"$f":"AFS!U28","v":68650.902291225444},{"$f":"AFS!V28","v":84742.582856927358},{"$f":"AFS!W28","v":94332.252439344767},{"$f":"AFS!X28","v":128578.78626247076},{"$f":"AFS!Y28","v":141071.91786834848},{"$f":"AFS!Z28","v":155217.84050242219},{"$f":"AFS!AA28","v":171137.77978312358},{"$f":"AFS!AB28","v":188913.42265274015},{"$f":"AFS!AC28","v":210515.57846821976},{"$f":"AFS!AD28","v":227066.68435543077},{"$f":"AFS!AE28","v":240801.27697713565},{"$f":"AFS!AF28","v":257073.05282010342},{"$f":"AFS!AG28","v":275951.6123591931},{"$f":"AFS!AH28","v":222634.25422005213},{"$f":"AFS!AI28","v":184150.08546562082},{"$f":"AFS!AJ28","v":-131602.99566172552},{"$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"},{"$f":"Calculations!H50","v":408663.37512000004},8.5138202985805642E-2,{"$f":"C16/(Inputs!$E$10*1000000)","v":0.15593077500000002},null,"Financial Metrics",null,null,"Net Income Margin %",{"$f":"IFERROR(K15/K8, \"-     \")","v":"-     "},{"$f":"IFERROR(L15/L8, \"-     \")","v":"-     "},{"$f":"IFERROR(M15/M10, \"-     \")","v":-0.15319667961788558},-0.18723036845328284,-0.18410307843968501,-0.17799019154804646,-0.17314178827412155,-0.14374547653672246,-0.1148455316248377,-2.5019339286223425E-2,6.5657800151447149E-2,7.5117890145530816E-2,9.7267778810827252E-2,0.12055356361076633,0.1346494198785477,0.18435028686739119,0.20302755536120914,0.22421094131211081,0.2479582986099757,0.27528403971040732,0.30860797234704423,0.33505900433171681,0.35744244242881706,0.384356047542673,0.41559415098658836,0.33791160692329386,0.28183750518792566,{"$f":"IFERROR(AL15/AL10, \"-     \")","v":-0.41999286965232197},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR15/AR10, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV15/AV10, \"-     \")","v":"-     "}]
[null,{"$f":"Calculations!C51","v":"Racks for PV Panels"},{"$f":"Calculations!H51","v":281513.23200000002},5.8648589886892512E-2,{"$f":"C17/(Inputs!$E$10*1000000)","v":0.10741500000000001}]
[null,{"$f":"Calculations!C54","v":"Inverters and Transformers"},{"$f":"Calculations!H54","v":405973.79899999994},8.4577874628552915E-2,{"$f":"C18/(Inputs!$E$10*1000000)","v":0.15490453258547007},null,"Cost of Capital and LCOE",null,null,"Balance Sheet"]
[null,{"$f":"Calculations!C55","v":"Batteries"},{"$f":"Calculations!H55","v":871882.82500000019},0.18164225485802488,{"$f":"C19/(Inputs!$E$10*1000000)","v":0.33267812309218564},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Nominal",{"$f":"D7*Inputs!G167+D8*Inputs!F189+D9*Inputs!G189","v":8.7499999999999994E-2},null,"Total Assets",{"$f":"AFS!I45","v":1800000},{"$f":"AFS!J45","v":3800000},{"$f":"AFS!K45","v":4786157.3643974932},{"$f":"AFS!L45","v":4532789.0645882171},{"$f":"AFS!M45","v":4287965.4727895325},{"$f":"AFS!N45","v":4039080.3752425099},{"$f":"AFS!O45","v":3797350.7625619126},{"$f":"AFS!P45","v":3541404.5242630141},{"$f":"AFS!Q45","v":3308911.7254491369},{"$f":"AFS!R45","v":3129582.8331608144},{"$f":"AFS!S45","v":3004890.8984989985},{"$f":"AFS!T45","v":2869058.0284128566},{"$f":"AFS!U45","v":2736368.8164568231},{"$f":"AFS!V45","v":2604022.3942950522},{"$f":"AFS!W45","v":2466984.1455615778},{"$f":"AFS!X45","v":2339575.7535653375},{"$f":"AFS!Y45","v":2207014.607519906},{"$f":"AFS!Z45","v":2066084.5127348904},{"$f":"AFS!AA45","v":1919810.37212145},{"$f":"AFS!AB45","v":1757388.0074361595},{"$f":"AFS!AC45","v":1805036.9244968663},{"$f":"AFS!AD45","v":1852401.6043122178},{"$f":"AFS!AE45","v":1897057.5935259648},{"$f":"AFS!AF45","v":1913891.6098081013},{"$f":"AFS!AG45","v":1929337.1016109756},{"$f":"AFS!AH45","v":3083456.8721701684},{"$f":"AFS!AI45","v":3276597.0072864499},{"$f":"AFS!AJ45","v":3139566.8680113186},{"$f":"AFS!AK45","v":0},{"$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":202219.75},4.2129114502084689E-2,{"$f":"C20/(Inputs!$E$10*1000000)","v":7.7159550518925521E-2},null,"Weighted Average Cost of Capital (WACC) Pre-Tax Real",{"$f":"H19-Inputs!E88","v":6.9999999999999993E-2},null,"Current Assets",{"$f":"AFS!I37","v":198853.22275151985},{"$f":"AFS!J37","v":112444.46339949485},{"$f":"AFS!K37","v":302986.92299784382},{"$f":"AFS!L37","v":380780.85558596445},{"$f":"AFS!M37","v":446896.65490527393},{"$f":"AFS!N37","v":509765.85841946164},{"$f":"AFS!O37","v":559000.76050111616},{"$f":"AFS!P37","v":621786.94683231926},{"$f":"AFS!Q37","v":671548.65611880599},{"$f":"AFS!R37","v":716776.1820216598},{"$f":"AFS!S37","v":749674.96505226113},{"$f":"AFS!T37","v":791384.23318140919},{"$f":"AFS!U37","v":820264.17297207785},{"$f":"AFS!V37","v":843503.83735449577},{"$f":"AFS!W37","v":855335.01104609866},{"$f":"AFS!X37","v":873134.47050880571},{"$f":"AFS!Y37","v":879650.78778871661},{"$f":"AFS!Z37","v":880654.54455323145},{"$f":"AFS!AA37","v":871783.5595905144},{"$f":"AFS!AB37","v":865844.26110405556},{"$f":"AFS!AC37","v":587470.16184720234},{"$f":"AFS!AD37","v":760720.90023329621},{"$f":"AFS!AE37","v":889888.60984494316},{"$f":"AFS!AF37","v":1006600.1138700523},{"$f":"AFS!AG37","v":1114240.2097433622},{"$f":"AFS!AH37","v":2360197.4815091663},{"$f":"AFS!AI37","v":2638206.4398871725},{"$f":"AFS!AJ37","v":2516678.2438060855},{"$f":"AFS!AK37","v":0},{"$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",{"$f":"Calculations!H59+Calculations!H60","v":111000},2.3124999955401987E-2,{"$f":"C21/(Inputs!$E$10*1000000)","v":4.2353479853479856E-2},null,"LCOE",{"$f":"Calculations!H557","v":196.7362558045848},null,"Unrestricted Cash",{"$f":"AFS!I33","v":41410.564261919819},{"$f":"AFS!J33","v":62034.362783369419},{"$f":"AFS!K33","v":99843.855804708888},{"$f":"AFS!L33","v":204488.30870880117},{"$f":"AFS!M33","v":271111.93677429238},{"$f":"AFS!N33","v":334572.30233407818},{"$f":"AFS!O33","v":357725.92334407999},{"$f":"AFS!P33","v":448028.91275567189},{"$f":"AFS!Q33","v":498497.68371002172},{"$f":"AFS!R33","v":544425.23298120231},{"$f":"AFS!S33","v":552045.68078730232},{"$f":"AFS!T33","v":620412.49552678934},{"$f":"AFS!U33","v":649971.76137228089},{"$f":"AFS!V33","v":673883.98959842476},{"$f":"AFS!W33","v":661428.41077457811},{"$f":"AFS!X33","v":704839.73238898418},{"$f":"AFS!Y33","v":712008.72808399855},{"$f":"AFS!Z33","v":713658.66631095321},{"$f":"AFS!AA33","v":681453.61514062539},{"$f":"AFS!AB33","v":713296.46832388826},{"$f":"AFS!AC33","v":529595.58611458575},{"$f":"AFS!AD33","v":703467.15847249643},{"$f":"AFS!AE33","v":810216.11755606008},{"$f":"AFS!AF33","v":950569.56167889701},{"$f":"AFS!AG33","v":1058812.135572023},{"$f":"AFS!AH33","v":2305365.8881144603},{"$f":"AFS!AI33","v":2561835.506937644},{"$f":"AFS!AJ33","v":2403255.6202274915},{"$f":"AFS!AK33","v":0},{"$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":225000},4.6874999909598619E-2,{"$f":"C22/(Inputs!$E$10*1000000)","v":8.5851648351648352E-2},null,null,null,null,"Accounts Receivable",{"$f":"AFS!I36","v":157442.65848960003},{"$f":"AFS!J36","v":50410.100616125441},{"$f":"AFS!K36","v":95921.970868121964},{"$f":"AFS!L36","v":69071.450552150316},{"$f":"AFS!M36","v":68563.621805968578},{"$f":"AFS!N36","v":67972.459760370461},{"$f":"AFS!O36","v":94053.740832023206},{"$f":"AFS!P36","v":66536.937751634367},{"$f":"AFS!Q36","v":65829.876083771233},{"$f":"AFS!R36","v":65129.852715444511},{"$f":"AFS!S36","v":90408.18793994587},{"$f":"AFS!T36","v":63750.641329606857},{"$f":"AFS!U36","v":63071.315274783985},{"$f":"AFS!V36","v":62398.751431058045},{"$f":"AFS!W36","v":86685.503946507568},{"$f":"AFS!X36","v":61073.641794808565},{"$f":"AFS!Y36","v":60420.963379705077},{"$f":"AFS!Z36","v":59774.78191726526},{"$f":"AFS!AA36","v":83108.848124876036},{"$f":"AFS!AB36","v":58501.651803845692},{"$f":"AFS!AC36","v":57874.575732616577},{"$f":"AFS!AD36","v":57253.741760799756},{"$f":"AFS!AE36","v":79672.492288883062},{"$f":"AFS!AF36","v":56030.55219115522},{"$f":"AFS!AG36","v":55428.074171339227},{"$f":"AFS!AH36","v":54831.593394706179},{"$f":"AFS!AI36","v":76370.932949528622},{"$f":"AFS!AJ36","v":113422.6235785941},{"$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"},{"$f":"Calculations!H61","v":55000.000000000007},1.1458333311235219E-2,{"$f":"C23/(Inputs!$E$10*1000000)","v":2.0985958485958488E-2},null,"Other Key Metrics",null,null,"Non-Current Assets",{"$f":"AFS!I43","v":1601146.7772484801},{"$f":"AFS!J43","v":3687555.536600505},{"$f":"AFS!K43","v":4483170.4413996497},{"$f":"AFS!L43","v":4152008.2090022522},{"$f":"AFS!M43","v":3841068.8178842589},{"$f":"AFS!N43","v":3529314.5168230482},{"$f":"AFS!O43","v":3238350.0020607966},{"$f":"AFS!P43","v":2919617.5774306948},{"$f":"AFS!Q43","v":2637363.0693303309},{"$f":"AFS!R43","v":2412806.6511391546},{"$f":"AFS!S43","v":2255215.9334467375},{"$f":"AFS!T43","v":2077673.7952314473},{"$f":"AFS!U43","v":1916104.6434847452},{"$f":"AFS!V43","v":1760518.5569405563},{"$f":"AFS!W43","v":1611649.134515479},{"$f":"AFS!X43","v":1466441.2830565316},{"$f":"AFS!Y43","v":1327363.8197311892},{"$f":"AFS!Z43","v":1185429.968181659},{"$f":"AFS!AA43","v":1048026.8125309356},{"$f":"AFS!AB43","v":891543.74633210409},{"$f":"AFS!AC43","v":1217566.762649664},{"$f":"AFS!AD43","v":1091680.7040789216},{"$f":"AFS!AE43","v":1007168.9836810217},{"$f":"AFS!AF43","v":907291.49593804916},{"$f":"AFS!AG43","v":815096.89186761342},{"$f":"AFS!AH43","v":723259.39066100202},{"$f":"AFS!AI43","v":638390.56739927735},{"$f":"AFS!AJ43","v":622888.62420523318},{"$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":3795251.5590432002},{"$f":"SUM(D14:D23)","v":0.79067740660912911},{"$f":"C24/(Inputs!$E$10*1000000)","v":1.4481271211245421},null,"Project Length (in years)",{"$f":"Inputs!E21","v":25}]
[null,null,null,null,null,null,"Employment (Construction Period)",{"$f":"MAX('Construction Labor'!J87:AY87)","v":9.06},null,"Total Liabilities",{"$f":"AFS!I61","v":600000},{"$f":"AFS!J61","v":2600000.0000000005},{"$f":"AFS!K61","v":3610164.430297893},{"$f":"AFS!L61","v":3527143.9125666707},{"$f":"AFS!M61","v":3413558.6003434351},{"$f":"AFS!N61","v":3291876.0378911546},{"$f":"AFS!O61","v":3141047.185518574},{"$f":"AFS!P61","v":3021470.1582405264},{"$f":"AFS!Q61","v":2871202.6787084388},{"$f":"AFS!R61","v":2709734.5595171065},{"$f":"AFS!S61","v":2519448.7371218568},{"$f":"AFS!T61","v":2349188.6499388656},{"$f":"AFS!U61","v":2147848.5356916063},{"$f":"AFS!V61","v":1930759.5306729095},{"$f":"AFS!W61","v":1685093.9294795375},{"$f":"AFS!X61","v":1443401.8512413832},{"$f":"AFS!Y61","v":1169768.787327606},{"$f":"AFS!Z61","v":873620.85204017116},{"$f":"AFS!AA61","v":548925.54779379861},{"$f":"AFS!AB61","v":204873.14430558222},{"$f":"AFS!AC61","v":-50758.287441390217},{"$f":"AFS!AD61","v":-230460.29198146693},{"$f":"AFS!AE61","v":-427570.37194845144},{"$f":"AFS!AF61","v":-666844.61628281651},{"$f":"AFS!AG61","v":-927350.73683913308},{"$f":"AFS!AH61","v":4134.7795000105543},{"$f":"AFS!AI61","v":7335.0060291913251},{"$f":"AFS!AJ61","v":7697.6855372708906},{"$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":0},{"$f":"AFS!J54","v":9307.122797850825},{"$f":"AFS!K54","v":129132.4624713167},{"$f":"AFS!L54","v":158441.45592544746},{"$f":"AFS!M54","v":165177.75425605272},{"$f":"AFS!N54","v":172469.71989277916},{"$f":"AFS!O54","v":159993.04002564197},{"$f":"AFS!P54","v":188941.44799787027},{"$f":"AFS!Q54","v":198246.98123681935},{"$f":"AFS!R54","v":208361.19154159416},{"$f":"AFS!S54","v":202725.94324545009},{"$f":"AFS!T54","v":231351.71926411224},{"$f":"AFS!U54","v":244420.15346889108},{"$f":"AFS!V54","v":258683.83337612142},{"$f":"AFS!W54","v":262885.91324062843},{"$f":"AFS!X54","v":291313.98786370654},{"$f":"AFS!Y54","v":309976.93201516237},{"$f":"AFS!Z54","v":330431.78576056845},{"$f":"AFS!AA54","v":349008.7884807752},{"$f":"AFS!AB54","v":204873.14430558222},{"$f":"AFS!AC54","v":-50758.287441390217},{"$f":"AFS!AD54","v":-230460.29198146693},{"$f":"AFS!AE54","v":-427570.37194845144},{"$f":"AFS!AF54","v":-666844.61628281651},{"$f":"AFS!AG54","v":-927350.73683913308},{"$f":"AFS!AH54","v":4134.7795000105543},{"$f":"AFS!AI54","v":7335.0060291913251},{"$f":"AFS!AJ54","v":7697.6855372708906},{"$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"},{"$f":"Calculations!H69","v":393120},{"$f":"C27/C$39","v":8.1899999842050708E-2},{"$f":"C27/(Inputs!$E$10*1000000)","v":0.15},null,null,null,null,"Non-Current Liabilities",{"$f":"AFS!I59","v":600000},{"$f":"AFS!J59","v":2590692.8772021495},{"$f":"AFS!K59","v":3481031.9678265764},{"$f":"AFS!L59","v":3368702.4566412233},{"$f":"AFS!M59","v":3248380.8460873822},{"$f":"AFS!N59","v":3119406.3179983753},{"$f":"AFS!O59","v":2981054.1454929318},{"$f":"AFS!P59","v":2832528.7102426561},{"$f":"AFS!Q59","v":2672955.6974716196},{"$f":"AFS!R59","v":2501373.3679755125},{"$f":"AFS!S59","v":2316722.7938764067},{"$f":"AFS!T59","v":2117836.9306747532},{"$f":"AFS!U59","v":1903428.3822227153},{"$f":"AFS!V59","v":1672075.697296788},{"$f":"AFS!W59","v":1422208.0162389092},{"$f":"AFS!X59","v":1152087.8633776768},{"$f":"AFS!Y59","v":859791.85531244357},{"$f":"AFS!Z59","v":543189.0662796027},{"$f":"AFS!AA59","v":199916.75931302336},{"$f":"AFS!AB59","v":0},{"$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"},{"$f":"Calculations!H72","v":296270.76388888893},6.172307569114837E-2,{"$f":"C28/(Inputs!$E$10*1000000)","v":0.11304592639228057},null,"Key Dates"]
[null,{"$f":"Calculations!C71","v":"Operating Expenses During Construction"},{"$f":"Capex!F110","v":73062},1.5221249970644864E-2,{"$f":"C29/(Inputs!$E$10*1000000)","v":2.7877747252747252E-2},null,{"$f":"Inputs!$C$180","v":"Loan Execution Date"},{"$f":"Inputs!$E$180","v":"2026-07-01"},null,"Equity",{"$f":"AFS!I67","v":1200000},{"$f":"AFS!J67","v":1199999.9999999995},{"$f":"AFS!K67","v":1175992.9340996002},{"$f":"AFS!L67","v":1005645.1520215464},{"$f":"AFS!M67","v":874406.87244609743},{"$f":"AFS!N67","v":747204.33735135524},{"$f":"AFS!O67","v":656303.57704333868},{"$f":"AFS!P67","v":519934.36602248764},{"$f":"AFS!Q67","v":437709.04674069816},{"$f":"AFS!R67","v":419848.27364370786},{"$f":"AFS!S67","v":485442.16137714172},{"$f":"AFS!T67","v":519869.37847399106},{"$f":"AFS!U67","v":588520.2807652168},{"$f":"AFS!V67","v":673262.8636221427},{"$f":"AFS!W67","v":781890.21608204022},{"$f":"AFS!X67","v":896173.90232395427},{"$f":"AFS!Y67","v":1037245.8201923},{"$f":"AFS!Z67","v":1192463.6606947193},{"$f":"AFS!AA67","v":1370884.8243276514},{"$f":"AFS!AB67","v":1552514.8631305774},{"$f":"AFS!AC67","v":1855795.2119382564},{"$f":"AFS!AD67","v":2082861.8962936848},{"$f":"AFS!AE67","v":2324627.965474416},{"$f":"AFS!AF67","v":2580736.2260909178},{"$f":"AFS!AG67","v":2856687.8384501087},{"$f":"AFS!AH67","v":3079322.092670158},{"$f":"AFS!AI67","v":3269262.0012572585},{"$f":"AFS!AJ67","v":3131869.1824740479},{"$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"},{"$f":"Calculations!H66","v":36000},7.4999999855357791E-3,{"$f":"C30/(Inputs!$E$10*1000000)","v":1.3736263736263736E-2},null,{"$f":"Inputs!$C$182","v":"First Disbursement Date"},{"$f":"Inputs!$E$182","v":"2026-07-01"}]
[null,{"$f":"Calculations!C67","v":"Legal Fees"},{"$f":"Calculations!H67","v":25000},5.2083333232887351E-3,{"$f":"C31/(Inputs!$E$10*1000000)","v":9.5390720390720399E-3},null,{"$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":823452.76388888899},0.17155265881266846,{"$f":"SUM(E27:E31)","v":0.31419900942036366},null,{"$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":-157442.65848960003},{"$f":"AFS!J83","v":107032.55787347458},{"$f":"AFS!K83","v":216262.14858248047},{"$f":"AFS!L83","v":450875.37128940888},{"$f":"AFS!M83","v":445881.6210973796},{"$f":"AFS!N83","v":442718.35859167413},{"$f":"AFS!O83","v":437787.62469351396},{"$f":"AFS!P83","v":434184.97179185646},{"$f":"AFS!Q83","v":429726.76398623828},{"$f":"AFS!R83","v":425185.54230306903},{"$f":"AFS!S83","v":420004.03160337219},{"$f":"AFS!T83","v":414499.21700599173},{"$f":"AFS!U83","v":408817.25887737994},{"$f":"AFS!V83","v":403170.22125803231},{"$f":"AFS!W83","v":397495.46676430886},{"$f":"AFS!X83","v":391976.26209002716},{"$f":"AFS!Y83","v":386426.98872690269},{"$f":"AFS!Z83","v":380907.93125884316},{"$f":"AFS!AA83","v":375353.39771742374},{"$f":"AFS!AB83","v":369625.43501059676},{"$f":"AFS!AC83","v":363614.79141690594},{"$f":"AFS!AD83","v":338687.37273977289},{"$f":"AFS!AE83","v":293239.19664731424},{"$f":"AFS!AF83","v":283494.80732281134},{"$f":"AFS!AG83","v":273058.37427498843},{"$f":"AFS!AH83","v":273059.95180577267},{"$f":"AFS!AI83","v":276849.09825884539},{"$f":"AFS!AJ83","v":-178959.36614581308},{"$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":-1601146.7772484801},{"$f":"AFS!J87","v":-2086408.7593520251},{"$f":"AFS!K87","v":-931148.7863315841},{"$f":"AFS!L87","v":0},{"$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":-475264.64358380769},{"$f":"AFS!AD87","v":0},{"$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":1800000},{"$f":"AFS!J104","v":2000000},{"$f":"AFS!K104","v":785723.20541701489},{"$f":"AFS!L104","v":-379257.99303188839},{"$f":"AFS!M104","v":-379257.99303188839},{"$f":"AFS!N104","v":-379257.99303188839},{"$f":"AFS!O104","v":-379257.99303188839},{"$f":"AFS!P104","v":-379257.99303188839},{"$f":"AFS!Q104","v":-379257.99303188839},{"$f":"AFS!R104","v":-379257.99303188839},{"$f":"AFS!S104","v":-379257.99303188839},{"$f":"AFS!T104","v":-379257.99303188839},{"$f":"AFS!U104","v":-379257.99303188839},{"$f":"AFS!V104","v":-379257.99303188839},{"$f":"AFS!W104","v":-379257.99303188844},{"$f":"AFS!X104","v":-379257.99303188839},{"$f":"AFS!Y104","v":-379257.99303188833},{"$f":"AFS!Z104","v":-379257.99303188839},{"$f":"AFS!AA104","v":-379257.99303188839},{"$f":"AFS!AB104","v":-366083.03768319701},{"$f":"AFS!AC104","v":-72051.03004240086},{"$f":"AFS!AD104","v":-164815.80038186244},{"$f":"AFS!AE104","v":-164815.8003818625},{"$f":"AFS!AF104","v":-164815.80038186244},{"$f":"AFS!AG104","v":-164815.80038186244},{"$f":"AFS!AH104","v":973493.80073666479},{"$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"},{"$f":"Calculations!H79","v":74074.59},{"$f":"C35/C$39","v":1.5432206220238021E-2},{"$f":"C35/(Inputs!$E$10*1000000)","v":2.8264114010989008E-2},null,null,null,null,"Net Movements in Cash",{"$f":"AFS!I106","v":41410.564261919819},{"$f":"AFS!J106","v":20623.798521449557},{"$f":"AFS!K106","v":70836.567667911295},{"$f":"AFS!L106","v":71617.378257520497},{"$f":"AFS!M106","v":66623.628065491212},{"$f":"AFS!N106","v":63460.365559785743},{"$f":"AFS!O106","v":58529.631661625579},{"$f":"AFS!P106","v":54926.978759968071},{"$f":"AFS!Q106","v":50468.770954349893},{"$f":"AFS!R106","v":45927.549271180644},{"$f":"AFS!S106","v":40746.038571483805},{"$f":"AFS!T106","v":35241.223974103341},{"$f":"AFS!U106","v":29559.265845491551},{"$f":"AFS!V106","v":23912.228226143925},{"$f":"AFS!W106","v":18237.473732420418},{"$f":"AFS!X106","v":12718.269058138772},{"$f":"AFS!Y106","v":7168.9956950143678},{"$f":"AFS!Z106","v":1649.9382269547787},{"$f":"AFS!AA106","v":-3904.5953144646483},{"$f":"AFS!AB106","v":3542.3973273997544},{"$f":"AFS!AC106","v":-183700.88220930262},{"$f":"AFS!AD106","v":173871.57235791045},{"$f":"AFS!AE106","v":128423.39626545174},{"$f":"AFS!AF106","v":118679.00694094889},{"$f":"AFS!AG106","v":108242.57389312598},{"$f":"AFS!AH106","v":1246553.7525424375},{"$f":"AFS!AI106","v":276849.09825884539},{"$f":"AFS!AJ106","v":-178959.36614581308},{"$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"},{"$f":"Calculations!H80","v":107221.09632501297},{"$f":"C36/C$39","v":2.2337728357964656E-2},{"$f":"C36/(Inputs!$E$10*1000000)","v":4.0911590478103242E-2}]
[null,"Total Non-Amortizable Project Expenses",{"$f":"SUM(C35:C36)","v":181295.68632501297},{"$f":"C37/C$39","v":3.7769934578202678E-2},{"$f":"SUM(E35:E36)","v":6.9175704489092243E-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,{"$f":"AFS!L116","v":450875.37128940888},{"$f":"AFS!M116","v":445881.6210973796},{"$f":"AFS!N116","v":442718.35859167419},{"$f":"AFS!O116","v":437787.62469351396},{"$f":"AFS!P116","v":434184.97179185646},{"$f":"AFS!Q116","v":429726.76398623822},{"$f":"AFS!R116","v":425185.54230306903},{"$f":"AFS!S116","v":420004.03160337219},{"$f":"AFS!T116","v":414499.21700599173},{"$f":"AFS!U116","v":408817.25887737994},{"$f":"AFS!V116","v":403170.22125803243},{"$f":"AFS!W116","v":397495.46676430892},{"$f":"AFS!X116","v":391976.26209002716},{"$f":"AFS!Y116","v":386426.98872690269},{"$f":"AFS!Z116","v":380907.93125884316},{"$f":"AFS!AA116","v":375353.39771742374},{"$f":"AFS!AB116","v":369625.43501059676},{"$f":"AFS!AC116","v":363614.79141690594},{"$f":"AFS!AD116","v":338687.37273977301},{"$f":"AFS!AE116","v":293239.19664731424},{"$f":"AFS!AF116","v":283494.80732281145},{"$f":"AFS!AG116","v":273058.37427498848},{"$f":"AFS!AH116","v":273059.95180577267},{"$f":"AFS!AI116","v":276849.09825884539},{"$f":"AFS!AJ116","v":-178959.36614581308},{"$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":4800000.0092571015},{"$f":"D24+D32+D37","v":1.0000000000000002},{"$f":"C39/(Inputs!$E$10*1000000)","v":1.8315018350339978},null,null,null,null,"Total Debt Service",{"$f":"SUM(K40:K41)","v":0},0,0,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002591,214442.19265002594,214442.19265002594,214442.19265002594,214442.19265002591,1281.370636860092,{"$f":"SUM(AF40:AF41)","v":0},0,0,0,0,0,{"$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",{"$f":"AFS!I118*-1","v":0},{"$f":"AFS!J117*-1","v":0},0,{"$f":"AFS!L117*-1","v":130369.64002204649},{"$f":"AFS!M117*-1","v":125627.28721115184},{"$f":"AFS!N117*-1","v":120617.4284250013},{"$f":"AFS!O117*-1","v":115324.97422389034},{"$f":"AFS!P117*-1","v":109733.98400510629},{"$f":"AFS!Q117*-1","v":103827.61799064417},{"$f":"AFS!R117*-1","v":97588.086506652398},{"$f":"AFS!S117*-1","v":90996.596401840448},{"$f":"AFS!T117*-1","v":84033.294443463645},{"$f":"AFS!U117*-1","v":76677.20752039639},{"$f":"AFS!V117*-1","v":68906.17947318888},{"$f":"AFS!W117*-1","v":60696.804360842427},{"$f":"AFS!X117*-1","v":52024.355963306247},{"$f":"AFS!Y117*-1","v":42862.713307361082},{"$f":"AFS!Z117*-1","v":33184.281991577198},{"$f":"AFS!AA117*-1","v":22959.911073381569},{"$f":"AFS!AB117*-1","v":12158.805267902448},{"$f":"AFS!AC117*-1","v":1281.370636860092},{"$f":"AFS!AD117*-1","v":0},{"$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":0},{"$f":"AFS!J119*-1","v":0},0,{"$f":"AFS!L119*-1","v":84072.552627979458},{"$f":"AFS!M119*-1","v":88814.905438874106},{"$f":"AFS!N119*-1","v":93824.764225024643},{"$f":"AFS!O119*-1","v":99117.218426135601},{"$f":"AFS!P119*-1","v":104708.20864491965},{"$f":"AFS!Q119*-1","v":110614.57465938177},{"$f":"AFS!R119*-1","v":116854.10614337354},{"$f":"AFS!S119*-1","v":123445.59624818549},{"$f":"AFS!T119*-1","v":130408.8982065623},{"$f":"AFS!U119*-1","v":137764.98512962955},{"$f":"AFS!V119*-1","v":145536.01317683706},{"$f":"AFS!W119*-1","v":153745.38828918352},{"$f":"AFS!X119*-1","v":162417.83668671967},{"$f":"AFS!Y119*-1","v":171579.47934266485},{"$f":"AFS!Z119*-1","v":181257.91065844876},{"$f":"AFS!AA119*-1","v":191482.28157664437},{"$f":"AFS!AB119*-1","v":202283.38738212347},{"$f":"AFS!AC119*-1","v":0},{"$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",{"$f":"IFERROR(K38/K39,\"-     \")","v":"-     "},"-     ","-     ",2.1025497161617199,2.0792625536387215,2.064511433690662,2.0415181326185765,2.0247180203965516,2.0039282320133758,1.9827513282191651,1.9585885893678927,1.9329181999293532,1.9064217438989635,1.8800881313315729,1.8536252677337135,1.827887773604985,1.8020100613201595,1.776273253652525,1.7503710117812878,1.7236600243769802,283.77019182203071,{"$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":2.4032905615632303},2.7055498902867425,2.9556832279682048,3.4939067375151165,3.2908975421810465,3.3874344614438088,3.4400656701877863,3.6979725093427902,3.4206974372123042,3.3559596511605911,3.2607520398387519,3.2536357711308077,2.9972281005514514,2.8377943547931137,2.665162924705299,2.4978842606954457,4.2262457777901332,-11.573876729500473,{"$f":"IFERROR(AF20/AF26, \"-     \")","v":-3.3008762320516003},-2.0812681799950101,-1.5094972491209879,-1.2015305164270857,570.81580323766764,359.67338396012627,{"$f":"IFERROR(AL20/AL26, \"-     \")","v":326.93960173103403},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR20/AR26, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV20/AV26, \"-     \")","v":"-     "}]
[null,null,null,null,null,null,null,null,null,"EBITDA/Interest",null,null,{"$f":"IFERROR(M13/M40, \"-     \")","v":"-     "},3.4571282546779751,3.5449380253040341,3.6652541535310208,3.7895674261826975,3.949874185494211,4.1316891978814638,4.3493870321509398,4.6075666897114784,4.9239295118104538,5.3222845184072334,5.8406465386866584,6.5372066577036936,7.5209758736767123,8.9992001860930326,11.45772787353582,16.318322764966982,30.34381065746491,283.24276088883266,"-     ","-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AL13/AL40, \"-     \")","v":"-     "},"-     ","-     ","-     ","-     ","-     ",{"$f":"IFERROR(AR13/AR40, \"-     \")","v":"-     "},"-     ","-     ","-     ",{"$f":"IFERROR(AV13/AV40, \"-     \")","v":"-     "}]
[" "]
[]
[null,"Error Checks"]
[null,"Master Check",{"$f":"IF(COUNTIF(C50:C60, \"NO\")=0, \"OK\", \"NO\")","v":"OK"}]
[null,"Sources = Uses",{"$f":"Calculations!$F$98","v":"OK"}]
[null,"Balance Sheet Check",{"$f":"Calculations!$H$412","v":"OK"}]
[null,"Subordinated Debt Fully Repaid",{"$f":"Calculations!$F$151","v":"OK"}]
[null,"Senior Debt Fully Repaid",{"$f":"Calculations!$F$115","v":"OK"}]
[null,"Maximum Leverage Check",{"$f":"Calculations!$F$98","v":"OK"}]
[null,"CFS Negative Cash Check",{"$f":"Calculations!$F$452","v":"OK"}]
[null,"Cash Waterfall Negative Cash Check",{"$f":"Calculations!$F$478","v":"OK"}]
[null,"Minimum Balance Check",{"$f":"Calculations!$F$454","v":"OK"}]
[null,"Minimum DSCR Exceeds Covenant"]
[null,"AFS/QFS Matches Monthly Financials",{"$f":"IF(AND(QFS!$F$134=\"OK\", AFS!$G$135=\"OK\"), \"OK\", \"NO\")","v":"OK"}]
[null,"Cash Waterfall =Cash Flow",{"$f":"Calculations!F475","v":"OK"}]

{"sheet":"Calculations","index":5,"n_rows":557,"n_cols":332,"rows_kept":281,"cut":true,"hidden":false,"merged":[[292,3,292,7],[546,5,546,6]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[{"$f":"Inputs!$D$6&\" - Calculations\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Calculations"}]
[]
[null,null,"Period Start",null,null,null,null,null,{"$f":"Inputs!E16","v":"2026-07-01"},{"$f":"I4+1","v":"2026-08-01"},"2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01",{"$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$49","v":"OK"}]
[null,"Calendar"]
[null,null,"Year",null,null,null,null,null,{"$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!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"Inputs!$E59","v":0.95399999999999996},{"$f":"IF(AG35+$H35>1,1,AG35+$H35)","v":0.95399999999999996},{"$f":"IF(AH35+$H35>1,1,AH35+$H35)","v":0.95399999999999996},0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,{"$f":"IF(CT35+$H35>1,1,CT35+$H35)","v":0.95399999999999996},0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,{"$f":"IF(FF35+$H35>1,1,FF35+$H35)","v":0.95399999999999996},0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,{"$f":"IF(HR35+$H35>1,1,HR35+$H35)","v":0.95399999999999996},0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,{"$f":"IF(KD35+$H35>1,1,KD35+$H35)","v":0.95399999999999996},0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996,0.95399999999999996]
[null,null,"Battery Usable Capacity  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AG34","v":3259.7499999999995},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AH34","v":3257.0335416666662},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AI34","v":3254.3193470486103},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AJ34","v":3251.607414259403},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AK34","v":3248.8977414141868},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AL34","v":3246.1903266296749},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AM34","v":3243.48516802415},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AN34","v":3240.7822637174631},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AO34","v":3238.0816118310318},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AP34","v":3235.3832104878397},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AQ34","v":3232.6870578124331},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AR34","v":3229.9931519309225},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AS34","v":3227.30149097098},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AT34","v":3224.6120730618372},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AU34","v":3221.9248963342857},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AV34","v":3219.2399589206739},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AW34","v":3216.5572589549065},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AX34","v":3213.8767945724439},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AY34","v":3211.1985639103004},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*AZ34","v":3208.5225651070414},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BA34","v":3205.8487963027856},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BB34","v":3203.1772556392002},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BC34","v":3200.507941259501},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BD34","v":3197.8408513084514},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BE34","v":3195.1759839323609},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BF34","v":3192.5133372790838},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BG34","v":3189.8529094980177},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BH34","v":3187.1946987401029},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BI34","v":3184.5387031578193},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BJ34","v":3181.8849209051878},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BK34","v":3179.2333501377666},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BL34","v":3176.5839890126517},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BM34","v":3173.9368356884743},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BN34","v":3171.2918883254006},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BO34","v":3168.649145085129},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BP34","v":3166.0086041308914},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BQ34","v":3163.3702636274493},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BR34","v":3160.7341217410926},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BS34","v":3158.1001766396416},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BT34","v":3155.4684264924422},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BU34","v":3152.8388694703654},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BV34","v":3150.2115037458066},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BW34","v":3147.5863274926851},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BX34","v":3144.9633388864409},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BY34","v":3142.3425361040354},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*BZ34","v":3139.7239173239486},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CA34","v":3137.1074807261784},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CB34","v":3134.4932244922397},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CC34","v":3131.8811468051631},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CD34","v":3129.2712458494921},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CE34","v":3126.663519811284},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CF34","v":3124.0579668781079},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CG34","v":3121.4545852390429},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CH34","v":3118.8533730846771},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CI34","v":3116.2543286071063},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CJ34","v":3113.6574499999338},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CK34","v":3111.0627354582671},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CL34","v":3108.4701831787183},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CM34","v":3105.879791359403},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CN34","v":3103.2915581999364},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CO34","v":3100.7054819014365},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CP34","v":3098.1215606665187},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CQ34","v":3095.5397926992964},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CR34","v":3092.9601762053803},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CS34","v":3090.3827093918758},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CT34","v":3087.8073904673824},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CU34","v":3085.2342176419925},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CV34","v":3082.6631891272909},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CW34","v":3080.0943031363513},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CX34","v":3077.5275578837372},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CY34","v":3074.9629515855013},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*CZ34","v":3072.4004824591798},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DA34","v":3069.840148723797},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DB34","v":3067.2819485998607},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DC34","v":3064.7258803093605},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DD34","v":3062.1719420757695},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DE34","v":3059.6201321240396},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DF34","v":3057.0704486806026},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DG34","v":3054.5228899733688},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DH34","v":3051.9774542317246},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DI34","v":3049.4341396865311},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DJ34","v":3046.8929445701256},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DK34","v":3044.3538671163169},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DL34","v":3041.8169055603871},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DM34","v":3039.2820581390865},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DN34","v":3036.7493230906371},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DO34","v":3034.2186986547285},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DP34","v":3031.690183072516},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DQ34","v":3029.1637745866224},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DR34","v":3026.6394714411335},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DS34","v":3024.1172718815992},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DT34","v":3021.5971741550311},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DU34","v":3019.079176509902},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DV34","v":3016.5632771961436},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DW34","v":3014.0494744651473},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DX34","v":3011.5377665697597},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DY34","v":3009.0281517642848},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*DZ34","v":3006.5206283044809},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EA34","v":3004.0151944475606},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EB34","v":3001.5118484521877},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EC34","v":2999.0105885784769},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ED34","v":2996.5114130879947},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EE34","v":2994.0143202437548},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EF34","v":2991.5193083102185},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EG34","v":2989.0263755532933},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EH34","v":2986.5355202403321},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EI34","v":2984.0467406401322},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EJ34","v":2981.560035022932},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EK34","v":2979.0754016604128},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EL34","v":2976.5928388256957},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EM34","v":2974.112344793341},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EN34","v":2971.6339178393464},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EO34","v":2969.1575562411467},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EP34","v":2966.6832582776124},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EQ34","v":2964.2110222290476},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ER34","v":2961.7408463771899},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ES34","v":2959.2727290052089},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ET34","v":2956.8066683977045},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EU34","v":2954.342662840706},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EV34","v":2951.8807106216723},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EW34","v":2949.4208100294877},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EX34","v":2946.9629593544628},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EY34","v":2944.5071568883341},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*EZ34","v":2942.0534009242606},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FA34","v":2939.6016897568238},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FB34","v":2937.1520216820263},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FC34","v":2934.7043949972908},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FD34","v":2932.2588080014598},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FE34","v":2929.8152589947917},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FF34","v":2927.3737462789627},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FG34","v":2924.9342681570638},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FH34","v":2922.4968229335996},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FI34","v":2920.0614089144879},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FJ34","v":2917.628024407059},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FK34","v":2915.196667720053},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FL34","v":2912.7673371636197},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FM34","v":2910.3400310493166},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FN34","v":2907.9147476901085},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FO34","v":2905.4914854003669},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FP34","v":2903.0702424958663},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FQ34","v":2900.651017293786},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FR34","v":2898.2338081127082},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FS34","v":2895.8186132726141},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FT34","v":2893.4054310948868},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FU34","v":2890.9942599023079},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FV34","v":2888.5850980190557},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FW34","v":2886.1779437707064},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FX34","v":2883.7727954842303},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FY34","v":2881.3696514879939},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*FZ34","v":2878.9685101117539},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GA34","v":2876.5693696866606},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GB34","v":2874.1722285452547},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GC34","v":2871.777085021467},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GD34","v":2869.3839374506156},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GE34","v":2866.9927841694066},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GF34","v":2864.6036235159322},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GG34","v":2862.2164538296688},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GH34","v":2859.8312734514775},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GI34","v":2857.4480807236009},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GJ34","v":2855.0668739896646},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GK34","v":2852.6876515946733},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GL34","v":2850.310411885011},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GM34","v":2847.9351532084402},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GN34","v":2845.5618739141},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GO34","v":2843.1905723525047},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GP34","v":2840.8212468755441},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GQ34","v":2838.453895836481},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GR34","v":2836.0885175899502},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GS34","v":2833.7251104919587},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GT34","v":2831.3636728998817},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GU34","v":2829.0042031724652},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GV34","v":2826.6466996698218},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GW34","v":2824.2911607534302},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GX34","v":2821.9375847861356},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GY34","v":2819.5859701321474},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*GZ34","v":2817.2363151570371},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HA34","v":2814.8886182277397},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HB34","v":2812.5428777125499},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HC34","v":2810.1990919811224},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HD34","v":2807.8572594044713},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HE34","v":2805.5173783549676},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HF34","v":2803.1794472063384},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HG34","v":2800.8434643336664},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HH34","v":2798.5094281133884},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HI34","v":2796.1773369232938},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HJ34","v":2793.8471891425243},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HK34","v":2791.5189831515722},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HL34","v":2789.1927173322792},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HM34","v":2786.8683900678357},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HN34","v":2784.5459997427793},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HO34","v":2782.2255447429934},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HP34","v":2779.9070234557075},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HQ34","v":2777.5904342694948},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HR34","v":2775.27577557427},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HS34","v":2772.9630457612916},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HT34","v":2770.6522432231568},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HU34","v":2768.3433663538044},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HV34","v":2766.0364135485092},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HW34","v":2763.7313832038858},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HX34","v":2761.4282737178823},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HY34","v":2759.1270834897841},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*HZ34","v":2756.8278109202088},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IA34","v":2754.5304544111086},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IB34","v":2752.2350123657657},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IC34","v":2749.9414831887943},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*ID34","v":2747.6498652861369},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IE34","v":2745.3601570650649},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IF34","v":2743.0723569341776},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IG34","v":2740.7864633033992},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IH34","v":2738.5024745839796},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*II34","v":2736.2203891884928},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IJ34","v":2733.9402055308356},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IK34","v":2731.6619220262264},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IL34","v":2729.3855370912047},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IM34","v":2727.1110491436284},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IN34","v":2724.8384566026753},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IO34","v":2722.5677578888394},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IP34","v":2720.2989514239321},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IQ34","v":2718.0320356310785},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IR34","v":2715.7670089347193},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IS34","v":2713.5038697606069},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IT34","v":2711.2426165358065},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IU34","v":2708.9832476886936},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IV34","v":2706.7257616489528},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IW34","v":2704.4701568475784},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IX34","v":2702.2164317168722},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IY34","v":2699.9645846904414},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*IZ34","v":2697.7146142031993},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JA34","v":2695.466518691363},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JB34","v":2693.2202965924535},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JC34","v":2690.9759463452933},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JD34","v":2688.7334663900056},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JE34","v":2686.4928551680136},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JF34","v":2684.2541111220403},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JG34","v":2682.0172326961056},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JH34","v":2679.7822183355256},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JI34","v":2677.5490664869126},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JJ34","v":2675.3177755981733},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JK34","v":2673.0883441185083},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JL34","v":2670.8607704984097},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JM34","v":2668.635053189661},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JN34","v":2666.4111906453359},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JO34","v":2664.1891813197981},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JP34","v":2661.9690236686984},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JQ34","v":2659.7507161489743},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JR34","v":2657.5342572188501},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JS34","v":2655.3196453378346},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JT34","v":2653.1068789667197},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JU34","v":2650.8959565675809},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JV34","v":2648.6868766037742},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JW34","v":2646.4796375399378},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JX34","v":2644.2742378419875},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JY34","v":2642.0706759771192},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*JZ34","v":2639.8689504138047},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KA34","v":2637.6690596217936},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KB34","v":2635.4710020721086},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KC34","v":2633.2747762370486},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KD34","v":2631.0803805901842},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KE34","v":2628.887813606359},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KF34","v":2626.6970737616871},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KG34","v":2624.5081595335523},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KH34","v":2622.3210694006079},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KI34","v":2620.1358018427736},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KJ34","v":2617.9523553412382},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KK34","v":2615.7707283784539},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KL34","v":2613.5909194381384},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KM34","v":2611.4129270052731},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KN34","v":2609.2367495661024},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KO34","v":2607.0623856081306},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KP34","v":2604.8898336201237},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KQ34","v":2602.7190920921066},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KR34","v":2600.5501595153632},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KS34","v":2598.3830343824334},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KT34","v":2596.2177151871147},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KU34","v":2594.0542004244585},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KV34","v":2591.8924885907718},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KW34","v":2589.7325781836125},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KX34","v":2587.5744677017929},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KY34","v":2585.4181556453746},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*KZ34","v":2583.26364051567},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LA34","v":2581.1109208152402},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LB34","v":2578.9599950478942},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LC34","v":2576.8108617186872},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LD34","v":2574.6635193339216},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LE34","v":2572.517966401143},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LF34","v":2570.374201429142},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LG34","v":2568.2322229279512},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LH34","v":2566.0920294088446},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LI34","v":2563.9536193843369},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LJ34","v":2561.8169913681836},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LK34","v":2559.6821438753768},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LL34","v":2557.5490754221473},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LM34","v":2555.4177845259624},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LN34","v":2553.2882697055238},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LO34","v":2551.1605294807691},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LP34","v":2549.0345623728685},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LQ34","v":2546.9103669042247},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LR34","v":2544.7879415984708},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LS34","v":2542.6672849804718},{"$f":"Inputs!$E54*(Inputs!$E58-Inputs!$E57)*LT34","v":2540.5483955763216}]
[null,null,"Daily Battery Utilization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG36*AG35","v":3109.8014999999996},{"$f":"AH36*AH35","v":3107.2099987499996},3104.6206570843742,3102.0334732034703,3099.4484453091341,3096.8655716047097,3094.2848502950387,3091.7062795864599,3089.1298576868044,3086.5555828053989,3083.983453153061,3081.4134669421001,3078.845622386315,3076.2799177009924,3073.7163511029084,3071.1549208103229,3068.5956250429808,3066.0384620221112,3063.4834299704266,3060.9305271121175,3058.3797516728573,3055.8311018797967,3053.2845759615639,3050.7401721482624,3048.1978886714719,3045.6577237642459,3043.1196756611089,3040.5837425980581,3038.0499228125595,3035.5182145435488,3032.988616031429,3030.4611255180698,3027.9357412468044,3025.412461462432,3022.8912844112128,3020.3722083408702,3017.8552315005863,3015.3403521410023,3012.827568514218,3010.3168788737898,3007.8082814747286,3005.3017745734992,3002.7973564280214,3000.2950252976643,2997.7947794432498,2995.2966171270468,2992.8005366127741,2990.3065361655968,2987.8146140521253,2985.3247685404153,2982.8369978999649,2980.351300401715,2977.8676743180467,2975.386117922782,2972.9066294911795,2970.4292072999365,2967.9538496271866,2965.480554752497,2963.0093209568704,2960.5401465227392,2958.0730297339705,2955.6079688758587,2953.1449622351288,2950.6840080999327,2948.2251047598493,{"$f":"CT36*CT35","v":2945.7682505058829},2943.3134436304608,2940.8606824274352,2938.4099651920792,2935.9612902210852,2933.514655812568,2931.0700602660572,2928.6275018825022,2926.1869789642669,2923.7484898151297,2921.3120327402839,2918.8776060463338,2916.4452080412948,2914.0148370345937,2911.5864913370651,2909.1601692609506,2906.7358691198997,2904.3135892289661,2901.8933279046091,2899.4750834646884,2897.0588542284677,2894.6446385166109,2892.23243465118,2889.8222409556374,2887.4140557548412,2885.0078773750456,2882.6037041438994,2880.2015343904463,2877.8013664451209,2875.4031986397504,2873.0070293075505,2870.6128567831274,2868.2206794024746,2865.8304955029726,2863.4423034233869,2861.056101503867,2858.6718880859466,2856.2896615125419,2853.9094201279486,2851.5311622778418,2849.1548863092767,2846.7805905706859,2844.408273411877,2842.0379331840336,2839.6695682397135,2837.3031769328472,2834.9387576187364,2832.5763086540537,2830.215828396842,2827.8573152065114,2825.5007674438389,2823.1461834709694,2820.7935616514101,2818.4429003500336,2816.0941979330751,2813.7474527681311,2811.4026632241575,2809.0598276714704,2806.7189444817445,2804.3800120280098,2802.0430286846531,2799.7079928274152,2797.3749028333923,2795.0437570810313,{"$f":"FF36*FF35","v":2792.7145539501303},2790.3872918218385,2788.0619690786539,2785.7385841044211,2783.4171352843341,2781.0976210049303,2778.7800396540929,2776.4643896210478,2774.1506692963635,2771.8388770719498,2769.5290113410565,2767.2210704982717,2764.9150529395233,2762.6109570620738,2760.3087812645217,2758.0085239468017,2755.7101835101789,2753.4137583572538,2751.1192468919558,2748.826647519546,2746.5359586466129,2744.2471786810743,2741.9603060321729,2739.6753391104794,2737.392276327887,2735.1111160976138,2732.8318568341992,2730.554496953504,2728.2790348727094,2726.0054690103152,2723.7337977861398,2721.4640196213181,2719.1961329383003,2716.9301361608518,2714.6660277140513,2712.4038060242892,2710.1434695192688,2707.8850166280026,2705.6284457808124,2703.3737554093286,2701.1209439464869,2698.8700098265317,2696.6209514850098,2694.3737673587721,2692.1284558859734,2689.8850155060686,2687.6434446598132,2685.4037417892637,2683.1659053377725,2680.9299337499906,2678.6958254718656,2676.4635789506392,2674.2331926348465,2672.0046649743176,2669.7779944201725,2667.5531794248222,2665.3302184419681,2663.1091099266,2660.8898523349944,2658.6724441247152,2656.4568837546112,2654.2431696848157,2652.0313003767451,2649.8212742930978,{"$f":"HR36*HR35","v":2647.6130898978536},2645.4067456562721,2643.2022400348915,2640.9995715015293,2638.7987385252777,2636.5997395765071,2634.4025731268598,2632.2072376492538,2630.0137316178789,2627.8220535081973,2625.6322017969405,2623.4441749621096,2621.2579714829744,2619.0735898400717,2616.8910285152051,2614.7102859914426,2612.5313607531166,2610.3542512858221,2608.1789560764169,2606.0054736130201,2603.8338023850092,2601.6639408830215,2599.4958875989519,2597.3296410259527,2595.165199658431,2593.0025619920489,2590.8417265237222,2588.6826917516187,2586.5254561751594,2584.3700182950138,2582.2163766131007,2580.0645296325897,2577.9144758578959,2575.7662137946809,2573.6197419498521,2571.4750588315601,2569.3321629492007,2567.1910528134099,2565.0517269360653,2562.9141838302849,2560.7784220104263,2558.6444399920847,2556.5122362920915,2554.3818094285143,2552.253157920657,2550.1262802890569,2548.0011750554827,2545.8778407429363,2543.7562758756503,2541.6364789790873,2539.5184485799382,2537.4021832061212,2535.2876813867829,2533.1749416522939,2531.0639625342505,2528.9547425654723,2526.8472802800006,2524.7415742131006,2522.6376229012558,2520.5354248821718,2518.4349786947696,2516.336282879191,2514.2393359767916,2512.1441365301444,{"$f":"KD36*KD35","v":2510.0506830830354},2507.9589741804666,2505.8690083686492,2503.7807841950089,2501.6943002081798,2499.6095549580059,2497.5265469955411,2495.445274873045,2493.365737143984,2491.2879323630304,2489.2118590860614,2487.1375158701567,2485.064901273598,2482.9940138558695,2480.9248521776562,2478.8574148008415,2476.7917002885074,2474.7277072049333,2472.6654341155963,2470.6048795871661,2468.5460421875105,2466.4889204856872,2464.4335130519489,2462.379818457739,2460.3278352756911,2458.2775620796274,2456.2289974445612,2454.1821399466903,2452.1369881634014,2450.0935406732651,2448.0517960560378,2446.0117528926571,2443.9734097652472,2441.9367652571095,2439.9018179527284,2437.8685664377681,2435.8370092990695,2433.8071451246537,2431.7789725037164,2429.7524900266303,2427.727696284941,2425.70458987137,2423.6831693798108]
[null,null,"Demand Factor",null,null,null,null,{"$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,{"$f":"G47+H47","v":300030},{"$f":"SUM(AG47:QJ47)","v":0},{"$f":"(SUM(I47:AF47))","v":300030},{"$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":100010},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), P$14), 0)*Inputs!$E96","v":25002.5},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), Q$14), 0)*Inputs!$E96","v":25002.5},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), R$14), 0)*Inputs!$E96","v":100010},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), S$14), 0)*Inputs!$E96","v":25002.5},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C47,$C$46:$C$61,0), T$14), 0)*Inputs!$E96","v":25002.5},{"$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,{"$f":"G48+H48","v":933968.57792320021},{"$f":"SUM(AG48:QJ48)","v":0},{"$f":"(SUM(I48:AF48))","v":933968.57792320021},{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), I$14), 0)*Inputs!$E97","v":140095.28668848},{"$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":37358.743116928003},{"$f":"IF(P$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), P$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(Q$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Q$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(R$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), R$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(S$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), S$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(T$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), T$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(U$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), U$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(V$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), V$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(W$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), W$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(X$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), X$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(Y$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Y$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(Z$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), Z$14), 0)*Inputs!$E97","v":37358.743116928003},{"$f":"IF(AA$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AA$14), 0)*Inputs!$E97","v":32688.900227312006},{"$f":"IF(AB$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AB$14), 0)*Inputs!$E97","v":32688.900227312006},{"$f":"IF(AC$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C48,$C$46:$C$61,0), AC$14), 0)*Inputs!$E97","v":280190.57337696},{"$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,{"$f":"G50+H50","v":408663.37512000004},0,408663.37512000004,{"$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":204331.68756000002},{"$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":204331.68756000002},{"$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":281513.23200000002},0,281513.23200000002,{"$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":140756.61600000001},{"$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":140756.61600000001},{"$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,{"$f":"G54+H54","v":873460.48276338947},467486.68376338953,405973.79899999994,{"$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":202986.89949999997},{"$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":202986.89949999997},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H54*0.85*(1.0175^17.5)","v":467486.68376338953},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C104","v":"Batteries"},"EUR",null,{"$f":"G55+H55","v":871882.82500000019},0,871882.82500000019,{"$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":435941.41250000009},{"$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":435941.41250000009},{"$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":202219.75},0,202219.75,{"$f":"IF(I$13<>0, INDEX(Inputs!$H$95:$AE$111, MATCH($C56,$C$46:$C$61,0), I$14), 0)*Inputs!$E106","v":101109.875},{"$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":101109.875},{"$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,{"$f":"G57+H57","v":225000},{"$f":"SUM(AG57:QJ57)","v":0},{"$f":"(SUM(I57:AF57))","v":225000},{"$f":"Inputs!H105*Inputs!$E105","v":112500},{"$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!$E105","v":112500},{"$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":4270516.2026270078},{"$f":"SUM(AG62:QJ62)","v":475264.64358380769},{"$f":"SUM(I62:AF62)","v":3795251.5590431998},{"$f":"SUM(I47:I61)","v":353705.16168848},{"$f":"SUM(J47:J61)","v":0},{"$f":"SUM(K47:K61)","v":0},0,0,984016.61556000006,137368.743116928,62361.243116928003,62361.243116928003,137368.743116928,62361.243116928003,62361.243116928003,596056.92167692806,203358.743116928,37358.743116928003,{"$f":"SUM(X47:X61)","v":240345.64261692797},37358.743116928003,37358.743116928003,468630.31272731209,32688.900227312006,280190.57337696,0,0,0,{"$f":"SUM(AG47:AG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS47:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FE47:FE61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HQ47:HQ61)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"SUM(II47:II61)","v":7777.9598204181602},0,0,0,0,0,467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"I62","v":353705.16168848},{"$f":"J62+I63","v":353705.16168848},353705.16168848,353705.16168848,353705.16168848,1337721.7772484801,1475090.5203654082,1537451.7634823362,1599813.0065992642,1737181.7497161923,1799542.9928331203,1861904.2359500483,2457961.1576269763,2661319.9007439041,2698678.6438608319,{"$f":"X62+W63","v":2939024.2864777599},{"$f":"Y62+X63","v":2976383.0295946877},{"$f":"Z62+Y63","v":3013741.7727116155},{"$f":"AA62+Z63","v":3482372.0854389276},{"$f":"AB62+AA63","v":3515060.9856662396},{"$f":"AC62+AB63","v":3795251.5590431998},{"$f":"AD62+AC63","v":3795251.5590431998},{"$f":"AE62+AD63","v":3795251.5590431998},{"$f":"AF62+AE63","v":3795251.5590431998},{"$f":"AG62+AF63","v":3795251.5590431998},3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,{"$f":"AX62+AW63","v":3795251.5590431998},3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,{"$f":"DJ62+DI63","v":3795251.5590431998},3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,{"$f":"FV62+FU63","v":3795251.5590431998},3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,3795251.5590431998,{"$f":"IH62+IG63","v":3795251.5590431998},3803029.5188636179,3803029.5188636179,3803029.5188636179,3803029.5188636179,3803029.5188636179,3803029.5188636179,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,{"$f":"KQ62+KP63","v":4270516.2026270078},4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078,4270516.2026270078]
[]
[null,"Amortizable Project Costs"]
[null,null,"Loan Fee","EUR",null,{"$f":"G66+H66","v":36000},{"$f":"SUM(AG66:QJ66)","v":0},{"$f":"(SUM(I66:AF66))","v":36000},{"$f":"I139","v":36000},{"$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,{"$f":"G69+H69","v":393120},0,393120,{"$f":"Inputs!H118*Inputs!$E118","v":98280},{"$f":"Inputs!I118*Inputs!$E118","v":12285},{"$f":"Inputs!J118*Inputs!$E118","v":12285},{"$f":"Inputs!K118*Inputs!$E118","v":12285},{"$f":"Inputs!L118*Inputs!$E118","v":12285},{"$f":"Inputs!M118*Inputs!$E118","v":12285},{"$f":"Inputs!N118*Inputs!$E118","v":12285},{"$f":"Inputs!O118*Inputs!$E118","v":12285},{"$f":"Inputs!P118*Inputs!$E118","v":12285},{"$f":"Inputs!Q118*Inputs!$E118","v":12285},{"$f":"Inputs!R118*Inputs!$E118","v":12285},{"$f":"Inputs!S118*Inputs!$E118","v":12285},{"$f":"Inputs!T118*Inputs!$E118","v":12285},{"$f":"Inputs!U118*Inputs!$E118","v":12285},{"$f":"Inputs!V118*Inputs!$E118","v":12285},{"$f":"Inputs!W118*Inputs!$E118","v":12285},{"$f":"Inputs!X118*Inputs!$E118","v":12285},{"$f":"Inputs!Y118*Inputs!$E118","v":98280},0,{"$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},{"$f":"AD70","v":0},0]
[null,null,"Operating Expenses During Construction","EUR",null,73062,0,73062,{"$f":"OpEx!K36+Payroll!T50","v":0},{"$f":"OpEx!L36+Payroll!U50","v":2544},{"$f":"OpEx!M36+Payroll!V50","v":2544},{"$f":"OpEx!N36+Payroll!W50","v":2544},{"$f":"OpEx!O36+Payroll!X50","v":2544},{"$f":"OpEx!P36+Payroll!Y50","v":2544},{"$f":"OpEx!Q36+Payroll!Z50","v":2544},{"$f":"OpEx!R36+Payroll!AA50","v":2544},{"$f":"OpEx!S36+Payroll!AB50","v":2544},{"$f":"OpEx!T36+Payroll!AC50","v":3494},{"$f":"OpEx!U36+Payroll!AD50","v":3494},{"$f":"OpEx!V36+Payroll!AE50","v":3494},{"$f":"OpEx!W36+Payroll!AF50","v":3494},{"$f":"OpEx!X36+Payroll!AG50","v":3494},{"$f":"OpEx!Y36+Payroll!AH50","v":3494},{"$f":"OpEx!Z36+Payroll!AI50","v":3494},{"$f":"OpEx!AA36+Payroll!AJ50","v":3494},{"$f":"OpEx!AB36+Payroll!AK50","v":3494},{"$f":"OpEx!AC36+Payroll!AL50","v":3494},{"$f":"OpEx!AD36+Payroll!AM50","v":3494},{"$f":"OpEx!AE36+Payroll!AN50","v":3494},{"$f":"OpEx!AF36+Payroll!AO50","v":3594},{"$f":"OpEx!AG36+Payroll!AP50","v":3594},{"$f":"OpEx!AH36+Payroll!AQ50","v":3594},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction","EUR",null,296270.76388888893,0,296270.76388888893,{"$f":"I140","v":0},{"$f":"J140","v":6000},{"$f":"K140","v":6000},6000,6000,6000,6000,6803.0555555555557,6889.0972222222226,6983.333333333333,8032.2222222222226,8212.5,8794.3055555555547,15556.388888888889,16547.916666666664,17080.555555555555,18391.666666666664,18604.722222222223,18416.666666666668,20822.916666666664,20937.5,22427.083333333336,22885.416666666664,22885.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Amortizable Financing Costs",null,null,null,823452.76388888888,{"$f":"SUM(AG73:QJ73)","v":0},{"$f":"(SUM(I73:AF73))","v":823452.76388888888},{"$f":"SUM(I66:I72)","v":159280},20829,20829,20829,20829,20829,20829,21632.055555555555,21718.097222222223,22762.333333333332,23811.222222222223,23991.5,24573.305555555555,31335.388888888891,32326.916666666664,32859.555555555555,34170.666666666664,120378.72222222222,21910.666666666668,24316.916666666664,24431.5,26021.083333333336,26479.416666666664,26479.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"G75+H75","v":5093968.9665158968},{"$f":"G62+G73","v":475264.64358380769},4618704.3229320887,512985.16168848,20829,20829,20829,20829,1004845.6155600001,158197.743116928,83993.298672483565,84079.340339150222,160131.07645026135,86172.465339150222,86352.743116928003,620630.22723248356,234694.13200581691,69685.65978359466,273205.19817248354,71529.40978359466,157737.46533915022,490540.97939397878,57005.81689397867,304622.07337696,26021.083333333336,26479.416666666664,26479.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE62+EE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ62+GQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":512985.16168848},{"$f":"J75+I76","v":533814.16168848006},554643.16168848006,575472.16168848006,596301.16168848006,1601146.7772484801,1759344.5203654082,1843337.8190378917,1927417.159377042,2087548.2358273033,2173720.7011664533,2260073.4442833811,2880703.6715158648,3115397.8035216816,3185083.4633052764,{"$f":"X75+W76","v":3458288.6614777599},{"$f":"Y75+X76","v":3529818.0712613547},{"$f":"Z75+Y76","v":3687555.536600505},{"$f":"AA75+Z76","v":4178096.5159944836},{"$f":"AB75+AA76","v":4235102.3328884626},{"$f":"AC75+AB76","v":4539724.4062654227},{"$f":"AD75+AC76","v":4565745.4895987557},{"$f":"AE75+AD76","v":4592224.9062654227},{"$f":"AF75+AE76","v":4618704.3229320897},4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,{"$f":"AW75+AV76","v":4618704.3229320897},4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,{"$f":"DI75+DH76","v":4618704.3229320897},4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,{"$f":"FU75+FT76","v":4618704.3229320897},4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,4618704.3229320897,{"$f":"IG75+IF76","v":4618704.3229320897},4618704.3229320897,4626482.2827525083,4626482.2827525083,4626482.2827525083,4626482.2827525083,4626482.2827525083,4626482.2827525083,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,{"$f":"KQ75+KP76","v":5093968.9665158978},5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978,5093968.9665158978]
[]
[null,"Other Capital Costs"]
[null,null,"Operating Capital",null,null,{"$f":"G79+H79","v":74074.59},{"$f":"SUM(AG79:QJ79)","v":0},{"$f":"(SUM(I79:AF79))","v":74074.59},{"$f":"Inputs!E141","v":74074.59},null,0,0,null,0,0,null,null,null,null,null,0]
[null,null,"Debt Service Reserve Account",null,null,{"$f":"G80+H80","v":107221.09632501297},{"$f":"SUM(AG80:QJ80)","v":0},{"$f":"(SUM(I80:AF80))","v":107221.09632501297},0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E142","v":107221.09632501297},null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,null,null,{"$f":"G81+H81","v":181295.68632501297},0,{"$f":"(SUM(I81:AF81))","v":181295.68632501297},{"$f":"I79+I80","v":74074.59},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107221.09632501297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79+AW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":5275264.6528409095},{"$f":"G75","v":475264.64358380769},{"$f":"(H75+H81)","v":4800000.0092571015},{"$f":"I75+I81","v":587059.75168848003},20829,20829,20829,20829,1004845.6155600001,158197.743116928,83993.298672483565,84079.340339150222,160131.07645026135,86172.465339150222,86352.743116928003,620630.22723248356,234694.13200581691,69685.65978359466,{"$f":"X75+X81","v":273205.19817248354},71529.40978359466,264958.56166416319,490540.97939397878,57005.81689397867,304622.07337696,26021.083333333336,26479.416666666664,26479.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75+AW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI75+DI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU75+FU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG75+IG81","v":0},0,7777.9598204181602,0,0,0,0,0,467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ75+KQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Uses of Funds (Construction Phase)",null,"EUR",null,null,null,{"$f":"AF84","v":4800000.0092571033},{"$f":"I83","v":587059.75168848003},{"$f":"I84+J83","v":607888.75168848003},628717.75168848003,649546.75168848003,670375.75168848003,1675221.3672484802,{"$f":"N84+O83","v":1833419.1103654082},1917412.4090378918,2001491.7493770421,2161622.8258273033,2247795.2911664536,2334148.0342833814,2954778.2615158651,3189472.3935216819,3259158.0533052767,{"$f":"W84+X83","v":3532363.2514777603},{"$f":"X84+Y83","v":3603892.661261355},{"$f":"Y84+Z83","v":3868851.2229255182},{"$f":"Z84+AA83","v":4359392.2023194972},{"$f":"AA84+AB83","v":4416398.0192134762},{"$f":"AB84+AC83","v":4721020.0925904363},{"$f":"AC84+AD83","v":4747041.1759237694},{"$f":"AD84+AE83","v":4773520.5925904363},{"$f":"AE84+AF83","v":4800000.0092571033},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Project Spend of Total",null,null,null,null,null,{"$f":"MAX(I85:IT85)","v":1},{"$f":"I84/$H$83","v":0.12230411469922883},0.12664348969086009,0.13098286468249132,0.13532223967412257,0.1396616146657538,0.34900445083702303,0.38196231392282176,0.39946091777917531,0.41697744698271655,0.45033808784551627,0.46829068475654984,0.48628083953788132,0.61557880329528947,0.66447341403553839,0.67899125979578867,{"$f":"X84/$H$84","v":0.73590900930528635},0.75081096964812921,0.80601066988837378,0.90820670706502793,0.92008291889503613,0.98354585072617728,0.9889669097435001,0.99448345487175005,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1200000},{"$f":"I92","v":1200000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"(SUM(I92:Z92))","v":1200000},{"$f":"I105","v":1200000},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt",null,null,null,null,{"$f":"SUM(H95:H96)","v":3600000},600000,0,0,0,0,0,175000,0,25000,200000,50000,100000,750000,225000,75000,300000,0,100000,525000,25000,325000,100000,0,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW95:AW96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":2400000},{"$f":"I114","v":0},0,0,0,0,0,175000,0,25000,200000,50000,100000,150000,225000,75000,300000,0,100000,525000,25000,325000,100000,0,25000]
[null,null,"   Subordinated Debt",null,"EUR",null,null,{"$f":"(SUM(I96:CH96))","v":1200000},{"$f":"I150","v":600000},0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,{"$f":"AD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA150","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J96-J150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Sources of Funds",null,"EUR",{"$f":"IF(ROUND(H98-H84,0)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"SUM(I98:CH98)","v":4800000},{"$f":"I91+I94","v":1800000},{"$f":"J91+J94","v":0},0,0,0,0,175000,0,25000,200000,50000,100000,750000,225000,75000,300000,0,100000,525000,25000,325000,100000,0,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV91+BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-9.2571033164858818E-3}]
["·","Equity",null,null,"Unit"]
[]
[null,"Draw Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E164*AA63","v":0}]
[null,null,"Undrawn Equity (Beginning)",null,"EUR",null,null,null,0,{"$f":"I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQ106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KP106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Authorized",null,"EUR",null,null,{"$f":"SUM(I104:QJ104)","v":1200000},{"$f":"Inputs!$F165+Inputs!$G165","v":1200000},0,0,0,0,{"$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":1200000},{"$f":"I104","v":1200000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Equity (End)",null,"EUR",null,null,null,{"$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($I104:I104)","v":1200000},{"$f":"SUM($I104:J104)","v":1200000},{"$f":"SUM($I104:K104)","v":1200000},{"$f":"SUM($I104:L104)","v":1200000},{"$f":"SUM($I104:M104)","v":1200000},{"$f":"SUM($I104:N104)","v":1200000},{"$f":"SUM($I104:O104)","v":1200000},{"$f":"SUM($I104:P104)","v":1200000},{"$f":"SUM($I104:Q104)","v":1200000},{"$f":"SUM($I104:R104)","v":1200000},{"$f":"SUM($I104:S104)","v":1200000},{"$f":"SUM($I104:T104)","v":1200000},{"$f":"SUM($I104:U104)","v":1200000},{"$f":"SUM($I104:V104)","v":1200000},{"$f":"SUM($I104:W104)","v":1200000},{"$f":"SUM($I104:X104)","v":1200000},{"$f":"SUM($I104:Y104)","v":1200000},{"$f":"SUM($I104:Z104)","v":1200000},{"$f":"SUM($I104:AA104)","v":1200000}]
[null,null,"Additional Funding Required",null,"EUR",null,null,{"$f":"ROUND(SUM(I108:T108),-3)","v":0}]
[]
["·","Senior Debt",null,null,"Unit"]
[]
[null,"Principal",null,null,null,null,null,null,{"$f":"I374","v":1230422.0124413632},1209593.0124413632,1188764.0124413632,1167935.0124413632,1203698.8383115199,41410.564261919819,36233.822246283351,99705.383164691331,30648.243926832627,48538.168577862787,44322.501036129514,47991.959020493028,81992.624319700932,81695.690111300966,81032.631428997833,69372.130437805827,125749.22702122813,62034.362783369419,21512.533353020714,34686.593038797553,10234.027921523957,30602.396425684135,129164.54557207093,127685.12890540427,56864.475537523453,39938.936623573223,103068.7111987012,52619.900805340301,99843.855804708888,132870.9304512807,64725.697146322593,75192.867851117247,90755.873856958235,16704.298764831387,54241.277761579811,87194.766590937332,35216.69540523515,88159.714701375735,151610.8799905483,117080.22335137356,167938.91926467835,204488.30870880117,135720.38865023319,145521.05186479344,160513.50445447862,85735.653385621641,122459.77019713161,155017.59411460144,103255.80688883056,156526.04579891299,219493.6205826345,184477.55135013672,234915.41361128219,271111.93677429238,202042.440624273,211484.38880693153,226409.59336382939,151310.05554630439,187619.29137553787,220297.40015260194,168755.83732567402,221707.14346140288,284197.22470448073,248701.53247000239,{"$f":"BU374","v":298725.21337950969},334572.30233407818,264988.03172344691,273865.05361952714,288599.15755183913,213081.61386327518,248854.41937825762,281534.09211417928,230091.67484596721,282434.93752932118,344328.53313851781,308233.91823993128,357725.92334407999,393101.9339957037,322992.81373463786,331594.6404148899,346263.74329049938,270401.06420268421,305765.8077319914,338574.91116018745,287360.54069816991,339225.739372026,400656.49121385027,364094.61925151024,413048.45004477806,448028.91275567189,377397.21502158314,385642.48053720046,400247.63316573505,324068.35242000566,359028.31926252262,391969.69061732339,340995.30303238623,392387.32621991466,452962.80073601875,415943.77338134759,464138.62989481154,498497.68371002172,427345.58525471942,435234.85124333343,449777.05472767429,373282.71875613253,407843.01865231944,440919.46489726676,390094.0875256299,441017.73224521358,500714.78218091163,463244.02850850538,510684.43408504181,544425.23298120231,472754.8142706019,480206.62259291875,494686.82734941959,417902.49642096448,452078.28817885381,485292.58520563488,434017.96690118674,484478.54487637419,543302.80682517122,505355.32362425193,552045.68078730232,585171.27155268611,512986.70750386914,520165.33895861084,{"$f":"EG374","v":534474.86200812389},457354.75067750865,491149.06379249494,524503.95558977313,472784.02361145214,522793.68927005428,580750.66602957796,541954.58435868076,587899.17412010499,620412.49552678934,547718.82861319056,554542.66218669922,568524.48413869785,491093.49814089772,524509.27735923079,558007.47515061661,505846.06468379451,555409.33610883798,612504.39607049269,572864.89830792905,618067.87943537824,649971.76137228089,576770.77507611632,583240.04658504622,596895.08931915206,519154.46594699239,552194.57039815525,585838.75174854009,533239.60510338668,582360.90697660367,638599.28347274545,598121.41878940759,642586.82703243487,673883.98959842476,600177.36783353006,606210.35272108694,619539.45656642551,541510.75046669075,574177.95275816857,607970.76064762287,554937.52641856018,603621.1892477962,659007.979855638,617696.66350047197,661428.41077457811,692121.46333084523,617910.7893913507,623671.30589981272,636675.22849874501,558318.72170703858,590615.70698066265,624559.7488450805,571095.98103050177,619346.24033733853,673886.4061387711,631746.41868035018,674748.29220813874,704839.73238898418,630126.48785742163,635532.63921859127,648212.05435166834,569549.13843953016,601478.50338855851,635576.35012620769,{"$f":"GS374","v":581685.50720761437},629506.50267436903,683204.86747086188,640240.85399422061,682516.51540281414,712008.72808399855,636794.29169797082,641845.96922670468,654201.46559796401,575233.05162963795,606797.30347571161,641051.48841882718,586736.93239851389,634132.70697375014,686993.95645547239,643210.42571334087,684763.41008718638,713658.66631095321,637944.31278746866,642559.50371264317,654591.58369434543,575335.82822894107,606537.38365803147,640950.40150856844,586215.39690496353,633189.89586662897,685218.57673490583,640619.90025245736,681453.61514062539,709754.07099648868,633540.9698130443,637883.01491207455,649592.09324795217,570015.07703347947,600856.26108992042,635437.30532121402,539849.42530714162,586069.57014956302,637270.08919175877,645471.0484864671,685588.7728635231,713296.46832388826,775183.04113690695,779169.74482545664,790556.23887381644,764290.93818505644,794769.4040081522,829299.12659958308,359856.48756451311,405303.08100639173,455679.70412228536,463073.84522542311,502478.72840492736,529595.58611458575,505998.61888744688,509629.50676748389,520698.92780614685,494142.91664666781,523997.00990091992,558099.93689621834,555732.73099211405,600409.41666270548,649356.5376840462,648347.55888998671,{"$f":"JE374","v":680967.72986637661},703467.15847249643,676783.80013606779,679702.24803094834,688855.53390923364,659726.66396387992,684207.70010122249,712380.449250801,703212.23811262334,739814.43598788569,780520.50054184406,778517.05696257844,810216.11755606008,831890.55473794823,804455.76044459105,806817.32071168046,815362.26245526923,785579.30464751332,809190.86349033285,836657.43121359718,826792.94459184806,862396.64246685477,902059.81132563401,899023.24767451047,929761.36250295991,950569.56167889701,922340.87199919578,924022.40334497311,931915.11383200588,901348.44985289115,924047.32681772753,950764.38354758639,940160.19324401801,974721.98429572408,1013298.7911991089,1009185.0419626064,1038916.920104933,1058812.135572023,1029741.5456053484,1030693.409268896,1037884.3612379084,2062385.9784126184,2084125.3310292563,2110043.7299592346,2141539.046076267,2176801.2154767327,2216051.7401527986,2253911.4965488706,2284501.5705112997,2305365.8881144603,2318626.6941303634,2320398.3040150385,2329252.989665756,2340331.5040201349,2363235.6146168387,2390497.0905099711,2421401.9335148348,2456036.6097969939,2494620.0708907284,2531825.8115292634,2561835.506937644,2582214.9863733053,2595064.761278654,2596560.6244791499,{"$f":"LQ374","v":2605212.3852897855},2615890.8369280216,2638289.8046585936,2403255.6202274915]
[null,null,"Starting Balance",null,"EUR",null,null,0,0,{"$f":"I116","v":0},0,0,0,0,0,175000,175000,200000,400000,450000,550000,700000,925000,1000000,1300000,1300000,1400000,{"$f":"AA116","v":1925000},{"$f":"AB116","v":1950000},{"$f":"AC116","v":2275000},{"$f":"AD116","v":2375000},{"$f":"AE116","v":2375000},2400000,2400000,2400000,2400000,2390692.877202149,2390692.877202149,2390692.877202149,2370105.2497388194,2370105.2497388194,2370105.2497388194,2349233.2429662156,2349233.2429662156,2349233.2429662156,2328072.9287196333,2328072.9287196333,2328072.9287196333,2306620.3245741692,2306620.3245741692,2306620.3245741692,2284871.393095219,2284871.393095219,2284871.393095219,2262822.0410786201,2262822.0410786201,2262822.0410786201,2240468.1187803028,2240468.1187803028,2240468.1187803028,2217805.4191352953,2217805.4191352953,2217805.4191352953,2194829.6769659459,2194829.6769659459,2194829.6769659459,2171536.5681792032,2171536.5681792032,2171536.5681792032,2147921.7089528129,2147921.7089528129,2147921.7089528129,2123980.6549102706,2123980.6549102706,2123980.6549102706,2099708.9002843783,2099708.9002843783,2099708.9002843783,2075101.8770692481,2075101.8770692481,2075101.8770692481,2050154.9541605918,2050154.9541605918,2050154.9541605918,2024863.4364841352,2024863.4364841352,2024863.4364841352,1999222.5641119936,1999222.5641119936,1999222.5641119936,1973227.5113668407,1973227.5113668407,1973227.5113668407,1946873.3859137041,1946873.3859137041,{"$f":"CQ116","v":1946873.3859137041},1920155.2278392157,1920155.2278392157,1920155.2278392157,1893068.008718143,1893068.008718143,1893068.008718143,1865606.6306670269,1865606.6306670269,1865606.6306670269,1837765.9253847469,1837765.9253847469,1837765.9253847469,1809540.6531798341,1809540.6531798341,1809540.6531798341,1780925.5019843476,1780925.5019843476,1780925.5019843476,1751915.0863541297,1751915.0863541297,1751915.0863541297,1722503.9464552521,1722503.9464552521,1722503.9464552521,1692686.5470364608,1692686.5470364608,1692686.5470364608,1662457.2763874282,1662457.2763874282,1662457.2763874282,1631810.4452826146,1631810.4452826146,1631810.4452826146,1600740.2859105417,1600740.2859105417,1600740.2859105417,1569240.9507882753,1569240.9507882753,1569240.9507882753,1537306.5116609156,1537306.5116609156,1537306.5116609156,1504930.9583858824,1504930.9583858824,1504930.9583858824,1472108.1978017932,1472108.1978017932,1472108.1978017932,1438832.0525817131,1438832.0525817131,1438832.0525817131,1405096.2600705668,1405096.2600705668,1405096.2600705668,1370894.4711064913,1370894.4711064913,1370894.4711064913,1336220.2488259068,1336220.2488259068,1336220.2488259068,1301067.0674520836,1301067.0674520836,1301067.0674520836,{"$f":"FC116","v":1265428.311066973},1265428.311066973,1265428.311066973,1229297.2723660762,1229297.2723660762,1229297.2723660762,1192667.1513961116,1192667.1513961116,1192667.1513961116,1155531.0542752463,1155531.0542752463,1155531.0542752463,1117881.9918956505,1117881.9918956505,1117881.9918956505,1079712.8786081292,1079712.8786081292,1079712.8786081292,1041016.5308885856,1041016.5308885856,1041016.5308885856,1001785.6659860628,1001785.6659860628,1001785.6659860628,962012.90055211249,962012.90055211249,962012.90055211249,921690.74925122911,921690.74925122911,921690.74925122911,880811.62335209129,880811.62335209129,880811.62335209129,839367.82929934328,839367.82929934328,839367.82929934328,797351.56726564793,797351.56726564793,797351.56726564793,754754.92968373979,754754.92968373979,754754.92968373979,711569.89975820063,711569.89975820063,711569.89975820063,667788.34995667823,667788.34995667823,667788.34995667823,623402.04048026411,623402.04048026411,623402.04048026411,578402.61771274253,578402.61771274253,578402.61771274253,532781.61264841841,532781.61264841841,532781.61264841841,486530.43929822941,486530.43929822941,486530.43929822941,439640.39307384059,439640.39307384059,439640.39307384059,392102.64914941892,{"$f":"HO116","v":392102.64914941892},392102.64914941892,343908.26080077863,343908.26080077863,343908.26080077863,295048.15772158501,295048.15772158501,295048.15772158501,245513.14431629959,245513.14431629959,245513.14431629959,195293.89796954583,195293.89796954583,195293.89796954583,144380.96729156919,144380.96729156919,144380.96729156919,92764.770339461538,92764.770339461538,92764.770339461538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"ROUND(SUM(I114:QJ114),0)","v":2400000},{"$f":"I108","v":0},{"$f":"J108","v":0},0,0,0,0,175000,0,25000,200000,50000,100000,150000,225000,75000,300000,0,100000,525000,25000,325000,100000,0,25000,0,0,null,0]
[null,null,"Principal Payment",null,"EUR",{"$f":"IF(ROUND(H114,3)+ROUND(H115, 3)=0, \"OK\", \"NO\")","v":"OK"},null,{"$f":"ROUND(SUM(I115:QJ115),0)","v":-2400000},0,{"$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,-9307.122797850825,0,0,-20587.627463329511,0,0,-20872.006772603803,0,0,-21160.314246582238,0,0,-21452.604145463905,0,0,-21748.931478950413,0,0,-22049.352016598787,0,0,-22353.922298317506,0,0,-22662.699645007393,0,0,-22975.742169349622,0,0,-23293.108786742618,0,0,-23614.859226390101,0,0,-23941.054042542291,0,0,-24271.754625892354,0,0,-24607.023215130284,0,0,-24946.922908656383,0,0,-25291.517676456577,0,0,-25640.872372141661,0,0,-25995.052745152971,0,{"$f":"CN135*-1","v":0},-26354.125453136585,0,0,-26718.158074488434,0,0,-27087.219121072754,0,0,-27461.378051116189,0,0,-27840.705282279996,0,0,-28225.272204912839,0,0,-28615.151195486626,0,0,-29010.415630217954,0,0,-29411.139898877678,0,0,-29817.39941879129,0,0,-30229.27064903262,0,0,-30646.831104813638,0,0,-31070.159372073016,0,0,-31499.33512226621,0,0,-31934.439127359812,0,0,-32375.553275033046,0,0,-32822.76058408925,0,0,-33276.145220080194,0,0,-33735.792511146297,0,0,-34201.788964075575,0,0,-34674.222280584407,0,0,{"$f":"EZ135*-1","v":-35153.181373823274},0,0,-35638.756385110435,0,0,-36131.038700896694,0,0,-36630.120969964628,0,0,-37136.097120865306,0,0,-37649.062379595845,0,0,-38169.11328752125,0,0,-38696.347719543664,0,0,-39230.864902522757,0,0,-39772.765433950401,0,0,-40322.15130088343,0,0,-40879.125899137813,0,0,-41443.794052748053,0,0,-42016.262033695319,0,0,-42596.637581908086,0,0,-43185.0299255391,0,0,-43781.549801522349,0,0,-44386.309476414077,0,0,-44999.42276752161,0,0,-45621.005064324076,0,0,-46251.173350188983,0,0,-46890.046224388811,{"$f":"HL135*-1","v":0},0,-47537.743924421651,0,0,-48194.38834864027,0,0,-48860.103079193643,0,0,-49535.013405285434,0,0,-50219.24634675376,0,0,-50912.930677976641,0,0,-51616.196952107661,0,0,{"$f":"II135*-1","v":-92764.770339461538},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JX135*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"IF(ROUND(SUM(I113:I115), 2)=0,0,SUM(I113:I115))","v":0},0,0,0,0,0,175000,175000,200000,400000,450000,550000,700000,925000,1000000,1300000,1300000,1400000,1925000,{"$f":"IF(ROUND(SUM(AB113:AB115), 2)=0,0,SUM(AB113:AB115))","v":1950000},2275000,2375000,2375000,2400000,2400000,2400000,2400000,2390692.877202149,2390692.877202149,2390692.877202149,2370105.2497388194,2370105.2497388194,2370105.2497388194,2349233.2429662156,2349233.2429662156,2349233.2429662156,2328072.9287196333,2328072.9287196333,2328072.9287196333,2306620.3245741692,2306620.3245741692,2306620.3245741692,2284871.393095219,2284871.393095219,2284871.393095219,2262822.0410786201,2262822.0410786201,2262822.0410786201,2240468.1187803028,2240468.1187803028,2240468.1187803028,2217805.4191352953,2217805.4191352953,2217805.4191352953,2194829.6769659459,2194829.6769659459,2194829.6769659459,2171536.5681792032,2171536.5681792032,2171536.5681792032,2147921.7089528129,2147921.7089528129,2147921.7089528129,2123980.6549102706,2123980.6549102706,2123980.6549102706,2099708.9002843783,2099708.9002843783,2099708.9002843783,2075101.8770692481,2075101.8770692481,2075101.8770692481,2050154.9541605918,2050154.9541605918,2050154.9541605918,2024863.4364841352,2024863.4364841352,2024863.4364841352,1999222.5641119936,1999222.5641119936,1999222.5641119936,1973227.5113668407,1973227.5113668407,{"$f":"IF(ROUND(SUM(CN113:CN115), 2)=0,0,SUM(CN113:CN115))","v":1973227.5113668407},1946873.3859137041,1946873.3859137041,1946873.3859137041,1920155.2278392157,1920155.2278392157,1920155.2278392157,1893068.008718143,1893068.008718143,1893068.008718143,1865606.6306670269,1865606.6306670269,1865606.6306670269,1837765.9253847469,1837765.9253847469,1837765.9253847469,1809540.6531798341,1809540.6531798341,1809540.6531798341,1780925.5019843476,1780925.5019843476,1780925.5019843476,1751915.0863541297,1751915.0863541297,1751915.0863541297,1722503.9464552521,1722503.9464552521,1722503.9464552521,1692686.5470364608,1692686.5470364608,1692686.5470364608,1662457.2763874282,1662457.2763874282,1662457.2763874282,1631810.4452826146,1631810.4452826146,1631810.4452826146,1600740.2859105417,1600740.2859105417,1600740.2859105417,1569240.9507882753,1569240.9507882753,1569240.9507882753,1537306.5116609156,1537306.5116609156,1537306.5116609156,1504930.9583858824,1504930.9583858824,1504930.9583858824,1472108.1978017932,1472108.1978017932,1472108.1978017932,1438832.0525817131,1438832.0525817131,1438832.0525817131,1405096.2600705668,1405096.2600705668,1405096.2600705668,1370894.4711064913,1370894.4711064913,1370894.4711064913,1336220.2488259068,1336220.2488259068,1336220.2488259068,{"$f":"IF(ROUND(SUM(EZ113:EZ115), 2)=0,0,SUM(EZ113:EZ115))","v":1301067.0674520836},1301067.0674520836,1301067.0674520836,1265428.311066973,1265428.311066973,1265428.311066973,1229297.2723660762,1229297.2723660762,1229297.2723660762,1192667.1513961116,1192667.1513961116,1192667.1513961116,1155531.0542752463,1155531.0542752463,1155531.0542752463,1117881.9918956505,1117881.9918956505,1117881.9918956505,1079712.8786081292,1079712.8786081292,1079712.8786081292,1041016.5308885856,1041016.5308885856,1041016.5308885856,1001785.6659860628,1001785.6659860628,1001785.6659860628,962012.90055211249,962012.90055211249,962012.90055211249,921690.74925122911,921690.74925122911,921690.74925122911,880811.62335209129,880811.62335209129,880811.62335209129,839367.82929934328,839367.82929934328,839367.82929934328,797351.56726564793,797351.56726564793,797351.56726564793,754754.92968373979,754754.92968373979,754754.92968373979,711569.89975820063,711569.89975820063,711569.89975820063,667788.34995667823,667788.34995667823,667788.34995667823,623402.04048026411,623402.04048026411,623402.04048026411,578402.61771274253,578402.61771274253,578402.61771274253,532781.61264841841,532781.61264841841,532781.61264841841,486530.43929822941,486530.43929822941,486530.43929822941,439640.39307384059,{"$f":"IF(ROUND(SUM(HL113:HL115), 2)=0,0,SUM(HL113:HL115))","v":439640.39307384059},439640.39307384059,392102.64914941892,392102.64914941892,392102.64914941892,343908.26080077863,343908.26080077863,343908.26080077863,295048.15772158501,295048.15772158501,295048.15772158501,245513.14431629959,245513.14431629959,245513.14431629959,195293.89796954583,195293.89796954583,195293.89796954583,144380.96729156919,144380.96729156919,144380.96729156919,92764.770339461538,92764.770339461538,92764.770339461538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(SUM(JX113:JX115), 2)=0,0,SUM(JX113:JX115))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Balance",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Portion of Long-Term Debt",null,"EUR",null,null,null,{"$f":"I116","v":0},0,0,0,0,0,175000,175000,200000,400000,450000,550000,700000,925000,1000000,{"$f":"SUM(Y135:AJ135)","v":9307.122797850825},9307.122797850825,9307.122797850825,29894.750261180336,29894.750261180336,29894.750261180336,50766.757033784139,50766.757033784139,50766.757033784139,71927.071280366377,71927.071280366377,71927.071280366377,84072.552627979458,84072.552627979458,84072.552627979458,85233.85664360036,85233.85664360036,85233.85664360036,86411.201887595351,86411.201887595351,86411.201887595351,87604.809939330618,87604.809939330618,87604.809939330618,88814.905438874106,88814.905438874106,88814.905438874106,90041.716129273322,90041.716129273322,90041.716129273322,91285.472899417131,91285.472899417131,91285.472899417131,92546.409827489726,92546.409827489726,92546.409827489726,93824.764225024643,93824.764225024643,93824.764225024643,95120.776681567368,95120.776681567368,95120.776681567368,96434.69110995502,96434.69110995502,96434.69110995502,97766.754792221327,97766.754792221327,97766.754792221327,99117.218426135601,99117.218426135601,{"$f":"SUM(BW135:CH135)","v":99117.218426135601},100486.33617238491,100486.33617238491,100486.33617238491,101874.36570240758,101874.36570240758,101874.36570240758,103281.56824688779,103281.56824688779,103281.56824688779,104708.20864491965,104708.20864491965,104708.20864491965,106154.55539385075,106154.55539385075,106154.55539385075,107620.88069981396,107620.88069981396,107620.88069981396,109107.46052895737,109107.46052895737,109107.46052895737,110614.57465938177,110614.57465938177,110614.57465938177,112142.50673379566,112142.50673379566,112142.50673379566,113691.54431289743,113691.54431289743,113691.54431289743,115261.97892949509,115261.97892949509,115261.97892949509,116854.10614337354,116854.10614337354,116854.10614337354,118468.22559691955,118468.22559691955,118468.22559691955,120104.64107151523,120104.64107151523,120104.64107151523,121763.66054471057,121763.66054471057,121763.66054471057,123445.59624818549,123445.59624818549,123445.59624818549,125150.76472651267,125150.76472651267,125150.76472651267,126879.48689673208,126879.48689673208,126879.48689673208,128632.08810874831,128632.08810874831,128632.08810874831,130408.8982065623,130408.8982065623,130408.8982065623,132210.25159034878,132210.25159034878,132210.25159034878,{"$f":"SUM(EI135:ET135)","v":134036.48727939132},134036.48727939132,134036.48727939132,135887.94897588648,135887.94897588648,135887.94897588648,137764.98512962955,137764.98512962955,137764.98512962955,139667.94900359371,139667.94900359371,139667.94900359371,141597.19874041481,141597.19874041481,141597.19874041481,143553.09742979502,143553.09742979502,143553.09742979502,145536.01317683706,145536.01317683706,145536.01317683706,147546.31917132248,147546.31917132248,147546.31917132248,149584.39375794702,149584.39375794702,149584.39375794702,151650.62050752607,151650.62050752607,151650.62050752607,153745.38828918352,153745.38828918352,153745.38828918352,155869.09134353808,155869.09134353808,155869.09134353808,158022.12935690023,158022.12935690023,158022.12935690023,160204.9075364944,160204.9075364944,160204.9075364944,162417.83668671967,162417.83668671967,162417.83668671967,164661.33328646462,164661.33328646462,164661.33328646462,166935.81956748926,166935.81956748926,166935.81956748926,169241.72359389055,169241.72359389055,169241.72359389055,171579.47934266485,171579.47934266485,171579.47934266485,173949.52678538361,173949.52678538361,173949.52678538361,176352.31197099714,176352.31197099714,176352.31197099714,178788.2871097821,{"$f":"SUM(GU135:HF135)","v":178788.2871097821},178788.2871097821,181257.91065844876,181257.91065844876,181257.91065844876,183761.64740642346,183761.64740642346,183761.64740642346,186299.96856332355,186299.96856332355,186299.96856332355,188873.35184763969,188873.35184763969,188873.35184763969,191482.28157664437,191482.28157664437,191482.28157664437,194127.24875754101,194127.24875754101,194127.24875754101,196808.7511798731,196808.7511798731,196808.7511798731,199527.29350920947,199527.29350920947,199527.29350920947,202283.38738212347,202283.38738212347,202283.38738212347,245513.14431629959,245513.14431629959,245513.14431629959,195293.89796954585,195293.89796954585,195293.89796954585,144380.96729156919,144380.96729156919,144380.96729156919,92764.770339461538,92764.770339461538,92764.770339461538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG135:JR135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,1290692.8772021492,1290692.8772021492,1390692.8772021492,1895105.2497388197,1920105.2497388197,2245105.2497388199,2324233.2429662161,2324233.2429662161,2349233.2429662161,2328072.9287196337,2328072.9287196337,2328072.9287196337,2306620.3245741697,2306620.3245741697,2306620.3245741697,2284871.393095219,2284871.393095219,2284871.393095219,2262822.0410786201,2262822.0410786201,2262822.0410786201,2240468.1187803028,2240468.1187803028,2240468.1187803028,2217805.4191352953,2217805.4191352953,2217805.4191352953,2194829.6769659459,2194829.6769659459,2194829.6769659459,2171536.5681792032,2171536.5681792032,2171536.5681792032,2147921.7089528129,2147921.7089528129,2147921.7089528129,2123980.6549102706,2123980.6549102706,2123980.6549102706,2099708.9002843783,2099708.9002843783,2099708.9002843783,2075101.8770692481,2075101.8770692481,2075101.8770692481,2050154.9541605916,2050154.9541605916,2050154.9541605916,2024863.436484135,2024863.436484135,{"$f":"BV116-BV119","v":2024863.436484135},1999222.5641119934,1999222.5641119934,1999222.5641119934,1973227.5113668405,1973227.5113668405,1973227.5113668405,1946873.3859137041,1946873.3859137041,1946873.3859137041,1920155.2278392157,1920155.2278392157,1920155.2278392157,1893068.008718143,1893068.008718143,1893068.008718143,1865606.6306670266,1865606.6306670266,1865606.6306670266,1837765.9253847466,1837765.9253847466,1837765.9253847466,1809540.6531798339,1809540.6531798339,1809540.6531798339,1780925.5019843474,1780925.5019843474,1780925.5019843474,1751915.0863541295,1751915.0863541295,1751915.0863541295,1722503.9464552519,1722503.9464552519,1722503.9464552519,1692686.5470364606,1692686.5470364606,1692686.5470364606,1662457.2763874279,1662457.2763874279,1662457.2763874279,1631810.4452826146,1631810.4452826146,1631810.4452826146,1600740.2859105417,1600740.2859105417,1600740.2859105417,1569240.9507882753,1569240.9507882753,1569240.9507882753,1537306.5116609156,1537306.5116609156,1537306.5116609156,1504930.9583858824,1504930.9583858824,1504930.9583858824,1472108.1978017935,1472108.1978017935,1472108.1978017935,1438832.0525817131,1438832.0525817131,1438832.0525817131,1405096.2600705668,1405096.2600705668,1405096.2600705668,{"$f":"EH116-EH119","v":1370894.4711064911},1370894.4711064911,1370894.4711064911,1336220.2488259068,1336220.2488259068,1336220.2488259068,1301067.0674520836,1301067.0674520836,1301067.0674520836,1265428.311066973,1265428.311066973,1265428.311066973,1229297.2723660765,1229297.2723660765,1229297.2723660765,1192667.1513961118,1192667.1513961118,1192667.1513961118,1155531.0542752466,1155531.0542752466,1155531.0542752466,1117881.9918956505,1117881.9918956505,1117881.9918956505,1079712.8786081292,1079712.8786081292,1079712.8786081292,1041016.5308885855,1041016.5308885855,1041016.5308885855,1001785.6659860628,1001785.6659860628,1001785.6659860628,962012.90055211238,962012.90055211238,962012.90055211238,921690.74925122899,921690.74925122899,921690.74925122899,880811.62335209118,880811.62335209118,880811.62335209118,839367.82929934317,839367.82929934317,839367.82929934317,797351.56726564793,797351.56726564793,797351.56726564793,754754.92968373979,754754.92968373979,754754.92968373979,711569.89975820074,711569.89975820074,711569.89975820074,667788.34995667846,667788.34995667846,667788.34995667846,623402.04048026435,623402.04048026435,623402.04048026435,578402.61771274265,578402.61771274265,578402.61771274265,532781.61264841852,{"$f":"GT116-GT119","v":532781.61264841852},532781.61264841852,486530.43929822947,486530.43929822947,486530.43929822947,439640.39307384065,439640.39307384065,439640.39307384065,392102.64914941898,392102.64914941898,392102.64914941898,343908.26080077875,343908.26080077875,343908.26080077875,295048.15772158501,295048.15772158501,295048.15772158501,245513.14431629959,245513.14431629959,245513.14431629959,195293.89796954583,195293.89796954583,195293.89796954583,144380.96729156916,144380.96729156916,144380.96729156916,92764.770339461538,92764.770339461538,92764.770339461538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I130:QJ130)","v":-1393173.9641892689},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AA129","v":0},0,{"$f":"-AC129","v":0},0,0,0,0,0,0,{"$f":"-AJ129-AJ128","v":-44303.425364655661},0,0,{"$f":"-AM129-AM128","v":-33022.920699176975},0,0,{"$f":"-AP129-AP128","v":-32738.541389902683},0,0,{"$f":"-AS129-AS128","v":-32450.233915924247},0,0,{"$f":"-AV129-AV128","v":-32157.944017042581},0,0,{"$f":"-AY129-AY128","v":-31861.616683556073},0,0,{"$f":"-BB129-BB128","v":-31561.196145907699},0,0,{"$f":"-BE129-BE128","v":-31256.62586418898},0,0,{"$f":"-BH129-BH128","v":-30947.848517499093},0,0,{"$f":"-BK129-BK128","v":-30634.805993156864},0,0,{"$f":"-BN129-BN128","v":-30317.439375763868},0,0,{"$f":"-BQ129-BQ128","v":-29995.688936116385},0,0,{"$f":"-BT129-BT128","v":-29669.494119964194},0,0,{"$f":"-BW129-BW128","v":-29338.793536614132},0,0,{"$f":"-BZ129-BZ128","v":-29003.524947376201},0,0,{"$f":"-CC129-CC128","v":-28663.625253850103},0,0,{"$f":"-CF129-CF128","v":-28319.030486049909},0,0,{"$f":"-CI129-CI128","v":-27969.675790364825},0,0,{"$f":"-CL129-CL128","v":-27615.495417353515},0,0,{"$f":"-CO129-CO128","v":-27256.422709369901},0,0,{"$f":"-CR129-CR128","v":-26892.390088018052},0,0,{"$f":"-CU129-CU128","v":-26523.329041433732},0,0,{"$f":"-CX129-CX128","v":-26149.170111390296},0,0,{"$f":"-DA129-DA128","v":-25769.84288022649},0,0,{"$f":"-DD129-DD128","v":-25385.275957593647},0,0,{"$f":"-DG129-DG128","v":-24995.39696701986},0,0,{"$f":"-DJ129-DJ128","v":-24600.132532288531},0,0,{"$f":"-DM129-DM128","v":-24199.408263628808},0,0,{"$f":"-DP129-DP128","v":-23793.148743715195},0,0,{"$f":"-DS129-DS128","v":-23381.277513473866},0,0,{"$f":"-DV129-DV128","v":-22963.717057692847},0,0,{"$f":"-DY129-DY128","v":-22540.38879043347},0,0,{"$f":"-EB129-EB128","v":-22111.213040240276},0,0,{"$f":"-EE129-EE128","v":-21676.109035146674},0,0,{"$f":"-EH129-EH128","v":-21234.99488747344},0,0,{"$f":"-EK129-EK128","v":-20787.787578417239},0,0,{"$f":"-EN129-EN128","v":-20334.402942426292},0,0,{"$f":"-EQ129-EQ128","v":-19874.755651360185},0,0,{"$f":"-ET129-ET128","v":-19408.759198430915},0,0,{"$f":"-EW129-EW128","v":-18936.325881922083},0,0,{"$f":"-EZ129-EZ128","v":-18457.366788683212},0,0,{"$f":"-FC129-FC128","v":-17971.791777396054},0,0,{"$f":"-FF129-FF128","v":-17479.509461609796},0,0,{"$f":"-FI129-FI128","v":-16980.427192541854},0,0,{"$f":"-FL129-FL128","v":-16474.451041641179},0,0,{"$f":"-FO129-FO128","v":-15961.485782910639},0,0,{"$f":"-FR129-FR128","v":-15441.43487498524},0,0,{"$f":"-FU129-FU128","v":-14914.200442962821},0,0,{"$f":"-FX129-FX128","v":-14379.683259983731},0,0,{"$f":"-GA129-GA128","v":-13837.782728556083},0,0,{"$f":"-GD129-GD128","v":-13288.39686162306},0,0,{"$f":"-GG129-GG128","v":-12731.422263368673},0,0,{"$f":"-GJ129-GJ128","v":-12166.754109758431},0,0,{"$f":"-GM129-GM128","v":-11594.286128811165},0,0,{"$f":"-GP129-GP128","v":-11013.910580598396},0,0,{"$f":"-GS129-GS128","v":-10425.518236967386},0,0,{"$f":"-GV129-GV128","v":-9828.9983609841365},0,0,{"$f":"-GY129-GY128","v":-9224.2386860924089},0,0,{"$f":"-HB129-HB128","v":-8611.1253949848742},0,0,{"$f":"-HE129-HE128","v":-7989.5430981824084},0,0,{"$f":"-HH129-HH128","v":-7359.3748123174992},0,0,{"$f":"-HK129-HK128","v":-6720.5019381176771},0,0,{"$f":"-HN129-HN128","v":-6072.8042380848328},0,0,{"$f":"-HQ129-HQ128","v":-5416.1598138662139},0,0,{"$f":"-HT129-HT128","v":-4750.4450833128449},0,0,{"$f":"-HW129-HW128","v":-4075.534757221054},0,0,{"$f":"-HZ129-HZ128","v":-3391.3018157527254},0,0,{"$f":"-IC129-IC128","v":-2697.6174845298419},0,0,{"$f":"-IF129-IF128","v":-1994.3512103988246},0,0,{"$f":"-II129-II128","v":-1281.370636860092},0,0,{"$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,{"$f":"SUM(I139:QJ139)","v":36000},{"$f":"Inputs!E190*Inputs!E179","v":36000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1195279.6619045343,1195279.6619045343,1195279.6619045343,1190293.880844438,1190293.880844438,1190293.880844438,1185157.0256324396,1185157.0256324396,1185157.0256324396,1179864.5185706625,1179864.5185706625,1179864.5185706625,1174411.6432524065,1174411.6432524065,1174411.6432524065,1168793.540359132,1168793.540359132,1168793.540359132,1163005.2033300884,1163005.2033300884,1163005.2033300884,1157041.4739007279,1157041.4739007279,1157041.4739007279,1150897.0375059282,1150897.0375059282,1150897.0375059282,1144566.4185439297,1144566.4185439297,1144566.4185439297,1138043.9754967636,1138043.9754967636,1138043.9754967636,1131323.8959028255,1131323.8959028255,1131323.8959028255,1124400.1911771114,{"$f":"BU152","v":1124400.1911771114},1124400.1911771114,1117266.6912745035,1117266.6912745035,1117266.6912745035,1109917.0391913466,1109917.0391913466,1109917.0391913466,1102344.6853004179,1102344.6853004179,1102344.6853004179,1094542.8815142403,1094542.8815142403,1094542.8815142403,1086504.6752715376,1086504.6752715376,1086504.6752715376,1078222.9033414749,1078222.9033414749,1078222.9033414749,1069690.1854401594,1069690.1854401594,1069690.1854401594,1060898.9176537162,1060898.9176537162,1060898.9176537162,1051841.2656620757,1051841.2656620757,1051841.2656620757,1042509.1577574366,1042509.1577574366,1042509.1577574366,1032894.2776511791,1032894.2776511791,1032894.2776511791,1022988.0570628219,1022988.0570628219,1022988.0570628219,1012781.6680844169,1012781.6680844169,1012781.6680844169,1002266.0153135771,1002266.0153135771,1002266.0153135771,991431.72774812824,991431.72774812824,991431.72774812824,980269.15043515863,980269.15043515863,980269.15043515863,968768.3358670288,968768.3358670288,968768.3358670288,956919.03511667007,956919.03511667007,956919.03511667007,944710.68870427471,944710.68870427471,944710.68870427471,932132.4171872373,932132.4171872373,932132.4171872373,919173.01146496215,919173.01146496215,{"$f":"EG152","v":919173.01146496215},905820.92278989637,905820.92278989637,905820.92278989637,892064.25247588742,892064.25247588742,892064.25247588742,877890.74129469367,877890.74129469367,877890.74129469367,863287.75855119852,863287.75855119852,863287.75855119852,848242.29082759283,848242.29082759283,848242.29082759283,832740.93038649415,832740.93038649415,832740.93038649415,816769.86322266969,816769.86322266969,816769.86322266969,800314.85675271414,800314.85675271414,800314.85675271414,783361.2471317125,783361.2471317125,783361.2471317125,765893.92618558486,765893.92618558486,765893.92618558486,747897.32794746861,747897.32794746861,747897.32794746861,729355.41478613927,729355.41478613927,729355.41478613927,710251.66311410849,710251.66311410849,710251.66311410849,690569.04866266344,690569.04866266344,690569.04866266344,670290.03131072514,670290.03131072514,670290.03131072514,649396.53945400578,649396.53945400578,649396.53945400578,627869.95390053594,627869.95390053594,627869.95390053594,605691.09127821052,605691.09127821052,605691.09127821052,582840.18693956593,582840.18693956593,582840.18693956593,559296.87734855607,559296.87734855607,559296.87734855607,535040.18193362909,535040.18193362909,535040.18193362909,{"$f":"GS152","v":510048.48439093441},510048.48439093441,510048.48439093441,484299.51342099847,484299.51342099847,484299.51342099847,457770.32288170251,457770.32288170251,457770.32288170251,430437.27133987535,430437.27133987535,430437.27133987535,402276.00100327929,402276.00100327929,402276.00100327929,373261.41601421405,373261.41601421405,373261.41601421405,343367.66008539515,343367.66008539515,343367.66008539515,312568.09345817711,312568.09345817711,312568.09345817711,280835.26916258771,280835.26916258771,280835.26916258771,248140.90855801766,248140.90855801766,248140.90855801766,214455.87613276855,214455.87613276855,214455.87613276855,179750.15354000195,179750.15354000195,179750.15354000195,143992.81284695194,143992.81284695194,143992.81284695194,107151.98897356182,107151.98897356182,107151.98897356182,69194.851295984103,69194.851295984103,69194.851295984103,30087.57438963811,30087.57438963811,30087.57438963811,-10204.692114247075,-10204.692114247075,-10204.692114247075,-51717.854585466484,-51717.854585466484,-51717.854585466484,-94488.907392726309,-94488.907392726309,-94488.907392726309,-138555.96587109892,-138555.96587109892,-138555.96587109892,-183958.30028842471,-183958.30028842471,-183958.30028842471,-230736.37084092989,{"$f":"JE152","v":-230736.37084092989},-230736.37084092989,-278931.86370924651,-278931.86370924651,-278931.86370924651,-328587.72820696601,-328587.72820696601,-328587.72820696601,-379748.21505483089,-379748.21505483089,-379748.21505483089,-432458.91581467295,-432458.91581467295,-432458.91581467295,-486766.80351823894,-486766.80351823894,-486766.80351823894,-542720.27452711074,-542720.27452711074,-542720.27452711074,-600369.19166102237,-600369.19166102237,-600369.19166102237,-659764.92863300862,-659764.92863300862,-659764.92863300862,-720960.41583098308,-720960.41583098308,-720960.41583098308,-784010.18748654332,-784010.18748654332,-784010.18748654332,-848970.43027303868,-848970.43027303868,-848970.43027303868,-915899.03337620758,-915899.03337620758,-915899.03337620758,-984855.64008200564,-984855.64008200564,-984855.64008200564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ152","v":0},0,0]
[null,null,"Ending Balance",null,"EUR",null,null,0,{"$f":"I148+I150+I151","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1195279.6619045343,1195279.6619045343,1195279.6619045343,1190293.880844438,1190293.880844438,1190293.880844438,1185157.0256324396,1185157.0256324396,1185157.0256324396,1179864.5185706625,1179864.5185706625,1179864.5185706625,1174411.6432524065,1174411.6432524065,1174411.6432524065,1168793.540359132,1168793.540359132,1168793.540359132,1163005.2033300884,1163005.2033300884,1163005.2033300884,1157041.4739007279,1157041.4739007279,1157041.4739007279,1150897.0375059282,1150897.0375059282,1150897.0375059282,1144566.4185439297,1144566.4185439297,1144566.4185439297,1138043.9754967636,1138043.9754967636,1138043.9754967636,1131323.8959028255,1131323.8959028255,1131323.8959028255,1124400.1911771114,{"$f":"BU148+BU150+BU151","v":1124400.1911771114},1124400.1911771114,1117266.6912745035,1117266.6912745035,1117266.6912745035,1109917.0391913466,1109917.0391913466,1109917.0391913466,1102344.6853004179,1102344.6853004179,1102344.6853004179,1094542.8815142403,1094542.8815142403,1094542.8815142403,1086504.6752715376,1086504.6752715376,1086504.6752715376,1078222.9033414749,1078222.9033414749,1078222.9033414749,1069690.1854401594,1069690.1854401594,1069690.1854401594,1060898.9176537162,1060898.9176537162,1060898.9176537162,1051841.2656620757,1051841.2656620757,1051841.2656620757,1042509.1577574366,1042509.1577574366,1042509.1577574366,1032894.2776511791,1032894.2776511791,1032894.2776511791,1022988.0570628219,1022988.0570628219,1022988.0570628219,1012781.6680844169,1012781.6680844169,1012781.6680844169,1002266.0153135771,1002266.0153135771,1002266.0153135771,991431.72774812824,991431.72774812824,991431.72774812824,980269.15043515863,980269.15043515863,980269.15043515863,968768.3358670288,968768.3358670288,968768.3358670288,956919.03511667007,956919.03511667007,956919.03511667007,944710.68870427471,944710.68870427471,944710.68870427471,932132.4171872373,932132.4171872373,932132.4171872373,919173.01146496215,919173.01146496215,{"$f":"EG148+EG150+EG151","v":919173.01146496215},905820.92278989637,905820.92278989637,905820.92278989637,892064.25247588742,892064.25247588742,892064.25247588742,877890.74129469367,877890.74129469367,877890.74129469367,863287.75855119852,863287.75855119852,863287.75855119852,848242.29082759283,848242.29082759283,848242.29082759283,832740.93038649415,832740.93038649415,832740.93038649415,816769.86322266969,816769.86322266969,816769.86322266969,800314.85675271414,800314.85675271414,800314.85675271414,783361.2471317125,783361.2471317125,783361.2471317125,765893.92618558486,765893.92618558486,765893.92618558486,747897.32794746861,747897.32794746861,747897.32794746861,729355.41478613927,729355.41478613927,729355.41478613927,710251.66311410849,710251.66311410849,710251.66311410849,690569.04866266344,690569.04866266344,690569.04866266344,670290.03131072514,670290.03131072514,670290.03131072514,649396.53945400578,649396.53945400578,649396.53945400578,627869.95390053594,627869.95390053594,627869.95390053594,605691.09127821052,605691.09127821052,605691.09127821052,582840.18693956593,582840.18693956593,582840.18693956593,559296.87734855607,559296.87734855607,559296.87734855607,535040.18193362909,535040.18193362909,535040.18193362909,{"$f":"GS148+GS150+GS151","v":510048.48439093441},510048.48439093441,510048.48439093441,484299.51342099847,484299.51342099847,484299.51342099847,457770.32288170251,457770.32288170251,457770.32288170251,430437.27133987535,430437.27133987535,430437.27133987535,402276.00100327929,402276.00100327929,402276.00100327929,373261.41601421405,373261.41601421405,373261.41601421405,343367.66008539515,343367.66008539515,343367.66008539515,312568.09345817711,312568.09345817711,312568.09345817711,280835.26916258771,280835.26916258771,280835.26916258771,248140.90855801766,248140.90855801766,248140.90855801766,214455.87613276855,214455.87613276855,214455.87613276855,179750.15354000195,179750.15354000195,179750.15354000195,143992.81284695194,143992.81284695194,143992.81284695194,107151.98897356182,107151.98897356182,107151.98897356182,69194.851295984103,69194.851295984103,69194.851295984103,30087.57438963811,30087.57438963811,30087.57438963811,-10204.692114247075,-10204.692114247075,-10204.692114247075,-51717.854585466484,-51717.854585466484,-51717.854585466484,-94488.907392726309,-94488.907392726309,-94488.907392726309,-138555.96587109892,-138555.96587109892,-138555.96587109892,-183958.30028842471,-183958.30028842471,-183958.30028842471,-230736.37084092989,{"$f":"JE148+JE150+JE151","v":-230736.37084092989},-230736.37084092989,-278931.86370924651,-278931.86370924651,-278931.86370924651,-328587.72820696601,-328587.72820696601,-328587.72820696601,-379748.21505483089,-379748.21505483089,-379748.21505483089,-432458.91581467295,-432458.91581467295,-432458.91581467295,-486766.80351823894,-486766.80351823894,-486766.80351823894,-542720.27452711074,-542720.27452711074,-542720.27452711074,-600369.19166102237,-600369.19166102237,-600369.19166102237,-659764.92863300862,-659764.92863300862,-659764.92863300862,-720960.41583098308,-720960.41583098308,-720960.41583098308,-784010.18748654332,-784010.18748654332,-784010.18748654332,-848970.43027303868,-848970.43027303868,-848970.43027303868,-915899.03337620758,-915899.03337620758,-915899.03337620758,-984855.64008200564,-984855.64008200564,-984855.64008200564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ148+LQ150+LQ151","v":0},0,0,0]
[null,null,"Long-Term Portion of Long-Term Subordinated Debt",null,"EUR",null,null,null,{"$f":"I152-I155","v":600000},600000,600000,600000,600000,600000,{"$f":"O152-O155","v":600000},600000,600000,600000,600000,600000,1200000,1200000,1200000,1200000,1200000,1200000,1190293.880844438,1190293.880844438,1190293.880844438,1185157.0256324399,1185157.0256324399,1185157.0256324399,1179864.5185706627,1179864.5185706627,1179864.5185706627,1174411.6432524067,1174411.6432524067,1174411.6432524067,1168793.5403591322,1168793.5403591322,1168793.5403591322,1163005.2033300886,1163005.2033300886,1163005.2033300886,1157041.4739007279,1157041.4739007279,1157041.4739007279,1150897.0375059282,1150897.0375059282,1150897.0375059282,1144566.4185439297,1144566.4185439297,1144566.4185439297,1138043.9754967636,1138043.9754967636,1138043.9754967636,1131323.8959028255,1131323.8959028255,1131323.8959028255,1124400.1911771114,1124400.1911771114,1124400.1911771114,1117266.6912745035,1117266.6912745035,1117266.6912745035,1109917.0391913464,1109917.0391913464,1109917.0391913464,1102344.6853004179,1102344.6853004179,1102344.6853004179,1094542.8815142403,1094542.8815142403,1094542.8815142403,1086504.6752715376,1086504.6752715376,1086504.6752715376,1078222.9033414749,{"$f":"CA152-CA155","v":1078222.9033414749},1078222.9033414749,1069690.1854401594,1069690.1854401594,1069690.1854401594,1060898.9176537159,1060898.9176537159,1060898.9176537159,1051841.2656620755,1051841.2656620755,1051841.2656620755,1042509.1577574366,1042509.1577574366,1042509.1577574366,1032894.2776511791,1032894.2776511791,1032894.2776511791,1022988.057062822,1022988.057062822,1022988.057062822,1012781.6680844169,1012781.6680844169,1012781.6680844169,1002266.0153135771,1002266.0153135771,1002266.0153135771,991431.72774812824,991431.72774812824,991431.72774812824,980269.15043515875,980269.15043515875,980269.15043515875,968768.3358670288,968768.3358670288,968768.3358670288,956919.03511666995,956919.03511666995,956919.03511666995,944710.68870427459,944710.68870427459,944710.68870427459,932132.41718723718,932132.41718723718,932132.41718723718,919173.01146496215,919173.01146496215,919173.01146496215,905820.92278989637,905820.92278989637,905820.92278989637,892064.25247588742,892064.25247588742,892064.25247588742,877890.74129469367,877890.74129469367,877890.74129469367,863287.75855119852,863287.75855119852,863287.75855119852,848242.29082759283,848242.29082759283,848242.29082759283,832740.93038649415,832740.93038649415,{"$f":"EM152-EM155","v":832740.93038649415},816769.86322266969,816769.86322266969,816769.86322266969,800314.85675271414,800314.85675271414,800314.85675271414,783361.2471317125,783361.2471317125,783361.2471317125,765893.92618558498,765893.92618558498,765893.92618558498,747897.32794746873,747897.32794746873,747897.32794746873,729355.41478613939,729355.41478613939,729355.41478613939,710251.66311410849,710251.66311410849,710251.66311410849,690569.04866266344,690569.04866266344,690569.04866266344,670290.03131072514,670290.03131072514,670290.03131072514,649396.53945400589,649396.53945400589,649396.53945400589,627869.95390053617,627869.95390053617,627869.95390053617,605691.09127821063,605691.09127821063,605691.09127821063,582840.18693956605,582840.18693956605,582840.18693956605,559296.87734855618,559296.87734855618,559296.87734855618,535040.18193362909,535040.18193362909,535040.18193362909,510048.48439093441,510048.48439093441,510048.48439093441,484299.51342099847,484299.51342099847,484299.51342099847,457770.32288170251,457770.32288170251,457770.32288170251,430437.27133987541,430437.27133987541,430437.27133987541,402276.00100327935,402276.00100327935,402276.00100327935,373261.4160142141,373261.4160142141,373261.4160142141,{"$f":"GY152-GY155","v":343367.66008539515},343367.66008539515,343367.66008539515,312568.09345817711,312568.09345817711,312568.09345817711,280835.26916258771,280835.26916258771,280835.26916258771,248140.90855801766,248140.90855801766,248140.90855801766,214455.87613276855,214455.87613276855,214455.87613276855,179750.15354000198,179750.15354000198,179750.15354000198,143992.81284695194,143992.81284695194,143992.81284695194,107151.98897356182,107151.98897356182,107151.98897356182,69194.851295984088,69194.851295984088,69194.851295984088,30087.574389638117,30087.574389638117,30087.574389638117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK152-JK155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Annual Rate",null,"%",null,null,null,{"$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,{"$f":"SUM(I163:QJ163)","v":1505898.9577597752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG160*(AF152+AF165)","v":12000},{"$f":"AH160*(AG152+AG165)","v":12120},12241.2,12363.611999999999,11952.796619045343,12072.324585235796,12193.047831088155,11902.93880844438,12021.968196528824,12142.187878494111,11851.570256324396,11970.085958887641,12089.786818476518,11798.645185706626,11916.631637563692,12035.797953939329,11744.116432524066,11861.557596849305,11980.173172817798,11687.93540359132,11804.814757627233,11922.862905203505,11630.052033300884,11746.352553633895,11863.816079170232,11570.414739007279,11686.118886397353,11802.980075261325,11508.970375059282,11624.060078809875,11740.300679597973,11445.664185439296,11560.120827293689,11675.722035566627,11380.439754967636,11494.244152517313,11609.186594042485,11313.238959028255,11426.371348618537,11540.635062104722,11244.001911771114,11356.441930888825,11470.006350197713,11172.666912745035,11284.393581872484,11397.23751769121,11099.170391913467,11210.162095832602,11322.263716790927,11023.44685300418,11133.681321534221,11245.018134749565,10945.428815142403,11054.883103293829,11165.431934326767,10865.046752715376,10973.697220242531,11083.434192444955,10782.229033414749,10890.051323748898,10998.951836986385,10696.901854401594,10803.87087294561,10911.909581675067,10608.989176537161,{"$f":"CT160*(CS152+CS165)","v":10715.079068302533},10822.22985898556,10518.412656620758,10623.596783186966,10729.832751018834,10425.091577574367,10529.34249335011,10634.635918283611,10328.942776511791,10432.232204276908,10536.554526319678,10229.88057062822,10332.179376334501,10435.501170097847,10127.816680844169,10229.09484765261,10331.385796129136,10022.660153135772,10122.88675466713,10224.115622213802,9914.3172774812829,10013.460450256096,10113.595054758656,9802.6915043515874,9900.7184193951016,9999.7256035890532,9687.6833586702887,9784.5601922569913,9882.40579417956,9569.1903511667006,9664.8822546783667,9761.5310772251523,9447.106887042748,9541.5779559131752,9636.9937354723061,9321.324171872373,9414.537413591097,9508.682787727008,9191.7301146496211,9283.6474157961184,9376.4838899540791,9058.2092278989639,9148.7913201779538,9240.2792333797333,8920.6425247588741,9009.8489500064625,9099.9474395065281,8778.9074129469373,8866.6964870764059,8955.3634519471707,8632.8775855119857,8719.2063613671053,8806.3984249807763,8482.4229082759284,8567.2471373586886,8652.9196087322744,8327.4093038649407,8410.6833969035906,8494.7902308726261,8167.6986322266976,8249.3756185489638,8331.8693747344532,8003.1485675271415,8083.1800532024135,{"$f":"FF160*(FE152+FE165)","v":8164.011853734437},7833.6124713171248,7911.9485960302973,7991.0680819905992,7658.9392618558486,7735.5286544744067,7812.8839410191504,7478.973279474686,7553.7630122694327,7629.3006423921279,7293.5541478613932,7366.4896893400073,7440.1545862334069,7102.5166311410849,7173.5417974524962,7245.2772154270206,6905.6904866266341,6974.7473914929005,7044.4948654078298,6702.9003131072513,6769.9293162383246,6837.6286094007073,6493.9653945400578,6558.9050484854588,6624.4940989703127,6278.6995390053598,6341.4865343954134,6404.9013997393677,6056.9109127821057,6117.4800219099261,6178.654822129025,5828.4018693956596,5886.6858880896161,5945.5527469705112,5592.9687734855606,5648.8984612204158,5705.38744583262,5350.4018193362908,5403.9058375296545,5457.9448959049505,5100.4848439093439,5151.4896923484375,5203.0045892719218,4842.9951342099848,4891.425085552085,4940.3393364076055,4577.7032288170249,4623.4802611051955,4669.7150637162476,4304.3727133987541,4347.416440532741,4390.8906049380685,4022.7600100327932,4062.9876101331211,4103.6174862344524,3732.6141601421405,3769.940301743562,3807.6397047609976,3433.6766008539516,3468.0133668624912,3502.6935005311161,3125.680934581771,3156.9377439275891,3188.5071213668648,{"$f":"HR160*(HQ152+HQ165)","v":2808.352691625877},2836.436218542136,2864.8005807275572,2481.4090855801765,2506.2231764359785,2531.2854082003382,2144.5587613276857,2166.0043489409622,2187.6643924303721,1797.5015354000195,1815.4765507540196,1833.63131626156,1439.9281284695194,1454.3274097542148,1468.8706838517569,1071.5198897356181,1082.2350886329743,1093.0574395193041,691.94851295984108,698.86799808943954,705.85667807033394,300.8757438963811,303.88450133534491,306.92334634869837,-102.04692114247075,-103.06739035389546,-104.09806425743442,-517.17854585466489,-522.35033131321154,-527.57383462634357,-944.8890739272631,-954.33796466653575,-963.88134431320111,-1385.5596587109892,-1399.4152552980991,-1413.4094078510802,-1839.5830028842472,-1857.9788329130897,-1876.5586212422204,-2307.3637084092989,-2330.4373454933921,-2353.7417189483258,{"$f":"JH160*(JG152+JG165)","v":-2789.318637092465},{"$f":"JI160*(JH152+JH165)","v":-2817.2118234633899},{"$f":"JJ160*(JI152+JI165)","v":-2845.3839416980236},{"$f":"JK160*(JJ152+JJ165)","v":-3285.8772820696604},{"$f":"JL160*(JK152+JK165)","v":-3318.7360548903566},{"$f":"JM160*(JL152+JL165)","v":-3351.9234154392607},{"$f":"JN160*(JM152+JM165)","v":-3797.4821505483087},{"$f":"JO160*(JN152+JN165)","v":-3835.456972053792},{"$f":"JP160*(JO152+JO165)","v":-3873.8115417743302},{"$f":"JQ160*(JP152+JP165)","v":-4324.5891581467295},{"$f":"JR160*(JQ152+JQ165)","v":-4367.8350497281972},{"$f":"JS160*(JR152+JR165)","v":-4411.513400225479},{"$f":"JT160*(JS152+JS165)","v":-4867.6680351823898},{"$f":"JU160*(JT152+JT165)","v":-4916.3447155342137},{"$f":"JV160*(JU152+JU165)","v":-4965.5081626895553},{"$f":"JW160*(JV152+JV165)","v":-5427.2027452711072},{"$f":"JX160*(JW152+JW165)","v":-5481.4747727238191},{"$f":"JY160*(JX152+JX165)","v":-5536.289520451056},{"$f":"JZ160*(JY152+JY165)","v":-6003.6919166102234},{"$f":"KA160*(JZ152+JZ165)","v":-6063.7288357763264},{"$f":"KB160*(KA152+KA165)","v":-6124.3661241340897},{"$f":"KC160*(KB152+KB165)","v":-6597.6492863300864},{"$f":"KD160*(KC152+KC165)","v":-6663.6257791933876},{"$f":"KE160*(KD152+KD165)","v":-6730.2620369853212},{"$f":"KF160*(KE152+KE165)","v":-7209.6041583098313},{"$f":"KG160*(KF152+KF165)","v":-7281.70019989293},{"$f":"KH160*(KG152+KG165)","v":-7354.5172018918583},{"$f":"KI160*(KH152+KH165)","v":-7840.1018748654333},{"$f":"KJ160*(KI152+KI165)","v":-7918.502893614088},{"$f":"KK160*(KJ152+KJ165)","v":-7997.687922550228},{"$f":"KL160*(KK152+KK165)","v":-8489.7043027303862},{"$f":"KM160*(KL152+KL165)","v":-8574.6013457576901},{"$f":"KN160*(KM152+KM165)","v":-8660.3473592152677},{"$f":"KO160*(KN152+KN165)","v":-9158.9903337620763},{"$f":"KP160*(KO152+KO165)","v":-9250.5802370996953},{"$f":"KQ160*(KP152+KP165)","v":-9343.0860394706942},{"$f":"KR160*(KQ152+KQ165)","v":-9848.5564008200563},{"$f":"KS160*(KR152+KR165)","v":-9947.0419648282568},{"$f":"KT160*(KS152+KS165)","v":-10046.51238447654},{"$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,{"$f":"SUM(I169:QJ169)","v":1200000},{"$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":4720.3380954656095},0,0,4985.781060096313,0,0,{"$f":"AP170-AP168","v":5136.8552119982924},0,0,{"$f":"AS170-AS168","v":5292.5070617770543},0,0,{"$f":"AV170-AV168","v":5452.8753182559667},0,0,{"$f":"AY170-AY168","v":5618.1028932744375},0,0,{"$f":"BB170-BB168","v":5788.337029043556},0,0,{"$f":"BE170-BE168","v":5963.7294293605955},0,0,{"$f":"BH170-BH168","v":6144.4363947996535},0,0,{"$f":"BK170-BK168","v":6330.6189619984798},0,0,{"$f":"BN170-BN168","v":6522.4430471659944},0,0,{"$f":"BQ170-BQ168","v":6720.0795939381787},0,0,{"$f":"BT170-BT168","v":6923.7047257140948},0,0,{"$f":"BW170-BW168","v":7133.4999026079604},0,0,{"$f":"BZ170-BZ168","v":7349.6520831568778},0,0,{"$f":"CC170-CC168","v":7572.3538909286144},0,0,{"$f":"CF170-CF168","v":7801.8037861776465},0,0,{"$f":"CI170-CI168","v":8038.2062427026103},0,0,{"$f":"CL170-CL168","v":8281.7719300627505},0,0,{"$f":"CO170-CO168","v":8532.7179013155765},0,0,{"$f":"CR170-CR168","v":8791.267786443339},0,0,{"$f":"CU170-CU168","v":9057.6519916403558},0,0,{"$f":"CX170-CX168","v":9332.1079046390514},0,0,{"$f":"DA170-DA168","v":9614.8801062575221},0,0,{"$f":"DD170-DD168","v":9906.2205883572315},0,0,{"$f":"DG170-DG168","v":10206.388978405044},0,0,{"$f":"DJ170-DJ168","v":10515.652770839697},0,0,{"$f":"DM170-DM168","v":10834.287565448907},0,0,{"$f":"DP170-DP168","v":11162.577312969574},0,0,{"$f":"DS170-DS168","v":11500.81456812987},0,0,{"$f":"DV170-DV168","v":11849.300750358772},0,0,{"$f":"DY170-DY168","v":12208.346412395389},0,0,{"$f":"EB170-EB168","v":12578.271517037378},0,0,{"$f":"EE170-EE168","v":12959.405722275133},0,0,{"$f":"EH170-EH168","v":13352.088675065796},0,0,{"$f":"EK170-EK168","v":13756.670314008959},0,0,{"$f":"EN170-EN168","v":14173.511181193746},0,0,{"$f":"EQ170-EQ168","v":14602.982743495097},0,0,{"$f":"ET170-ET168","v":15045.467723605743},0,0,{"$f":"EW170-EW168","v":15501.360441098721},0,0,{"$f":"EZ170-EZ168","v":15971.067163824453},0,0,{"$f":"FC170-FC168","v":16455.006469955493},0,0,{"$f":"FF170-FF168","v":16953.609621001619},0,0,{"$f":"FI170-FI168","v":17467.320946127591},0,0,{"$f":"FL170-FL168","v":17996.598238116203},0,0,{"$f":"FO170-FO168","v":18541.913161329365},0,0,{"$f":"FR170-FR168","v":19103.751672030805},0,0,{"$f":"FU170-FU168","v":19682.61445144501},0,0,{"$f":"FX170-FX168","v":20279.017351938248},0,0,{"$f":"GA170-GA168","v":20893.491856719327},0,0,{"$f":"GD170-GD168","v":21526.58555346978},0,0,{"$f":"GG170-GG168","v":22178.862622325469},0,0,{"$f":"GJ170-GJ168","v":22850.904338644556},0,0,{"$f":"GM170-GM168","v":23543.309591009824},0,0,{"$f":"GP170-GP168","v":24256.695414927013},0,0,{"$f":"GS170-GS168","v":24991.697542694714},0,0,{"$f":"GV170-GV168","v":25748.970969935908},0,0,{"$f":"GY170-GY168","v":26529.190539295938},0,0,{"$f":"HB170-HB168","v":27333.051541827143},0,0,{"$f":"HE170-HE168","v":28161.270336596048},0,0,{"$f":"HH170-HH168","v":29014.584989065246},0,0,{"$f":"HK170-HK168","v":29893.755928818911},0,0,{"$f":"HN170-HN168","v":30799.566627218053},0,0,{"$f":"HQ170-HQ168","v":31732.824295589387},0,0,{"$f":"HT170-HT168","v":32694.36060457004},0,0,{"$f":"HW170-HW168","v":33685.032425249119},0,0,{"$f":"HZ170-HZ168","v":34705.722592766593},0,0,{"$f":"IC170-IC168","v":35757.340693050013},0,0,{"$f":"IF170-IF168","v":36840.823873390123},0,0,{"$f":"II170-II168","v":37957.137677577717},0,0,{"$f":"IL170-IL168","v":39107.276906345993},0,0,{"$f":"IO170-IO168","v":40292.266503885185},0,0,{"$f":"IR170-IR168","v":41513.16247121941},0,0,{"$f":"IU170-IU168","v":42771.052807259832},0,0,{"$f":"IX170-IX168","v":44067.058478372608},0,0,{"$f":"JA170-JA168","v":45402.334417325779},0,0,{"$f":"JD170-JD168","v":46778.070552505167},0,0,{"$f":"JG170-JG168","v":48195.492868316629},0,0,{"$f":"JJ170-JJ168","v":49655.864497719493},0,0,{"$f":"JM170-JM168","v":51160.486847864886},0,0,{"$f":"JP170-JP168","v":52710.700759842046},0,0,{"$f":"JS170-JS168","v":54307.887703566012},0,0,{"$f":"JV170-JV168","v":55953.471008871769},0,0,{"$f":"JY170-JY168","v":57648.917133911593},0,0,{"$f":"KB170-KB168","v":59395.736971986247},0,0,{"$f":"KE170-KE168","v":61195.487197974406},0,0,{"$f":"KH170-KH168","v":63049.771655560231},0,0,{"$f":"KK170-KK168","v":64960.242786495364},0,0,{"$f":"KN170-KN168","v":66928.603103168949},0,0,{"$f":"KQ170-KQ168","v":68956.606705798069},0,0,{"$f":"KT170-KT168","v":-984855.64008200553},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53610.548162506486,53610.548162506486,53610.548162506486,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,{"$f":"BY183","v":107221.09632501297},107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,{"$f":"EK183","v":107221.09632501297},107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,{"$f":"GW183","v":107221.09632501297},107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,107221.09632501297,147656.68913882814,147656.68913882814,147656.68913882814,94046.140976321636,94046.140976321636,94046.140976321636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":0.19674},{"$f":"$H$207*I$32","v":0.19674},0.19674,0.19674,0.19674,0.19674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,{"$f":"$H$207*BU$32","v":0.19674},0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,{"$f":"$H$207*EG$32","v":0.19674},0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,{"$f":"$H$207*GS$32","v":0.19674},0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,{"$f":"$H$207*JE$32","v":0.19674},0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674,0.19674]
[null,null,"Production"]
[null,null,"Kwh Sold"]
[null,null,"Production Used",null,null,null,{"$f":"SUM(AG216:AR216)","v":-106123.75},{"$f":"SUM(I216:QJ216)","v":-2654547.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG222/3","v":-9013.25},{"$f":"AH222/3","v":-9013.25},-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8431.75,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,{"$f":"CT222/3","v":-9013.25},-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8431.75,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,{"$f":"FF222/3","v":-8722.5},-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8431.75,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8431.75,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,{"$f":"HR222/3","v":-9013.25},-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8431.75,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,{"$f":"KD222/3","v":-9013.25},-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8431.75,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8722.5,-9013.25,-8722.5,-9013.25,-9013.25,-8141,-9013.25,-8722.5,-9013.25,-8431.75]
[null,null,"Production Stored (PV and BESS)",null,null,null,{"$f":"SUM(AG219:AR219)","v":678570.28147586132},7886301.1567087071,{"$f":"IF(I215+I216+I217<0,0,IF(I215+I216+I217>I37*(_xlfn.DAYS(I4,I3)+1),I37*(_xlfn.DAYS(I4,I3)+1),I215+I216+I217))","v":0},{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36248.244500823144,55848.776001285296,28010.62303038605,23030.764861334872,9598.1622307284852,1177.5038210679631,95922.830359146203,64784.085230240104,83306.732900679344,92596.667484161968,95603.487047744886,92442.404008262994,32175.637485658808,51757.244125288853,24009.686692536983,19694.712107274157,6694.7115805224166,0,94967.986329083229,62103.41734226371,79047.828805065394,91674.9330563939,94651.821854808484,91522.205164447878,24259.308492293698,44270.56927419384,17380.012461191393,14526.100658321928,2517.1719834494288,0,94022.647096974295,58745.719115675689,74055.364931611082,90762.373843872963,93709.629816747591,86463.582608145545,16346.717736011778,36789.601508708962,10753.293470264005,9360.1106463627657,0,{"$f":"IF(BV215+BV216+BV217<0,0,IF(BV215+BV216+BV217>BV37*(_xlfn.DAYS(BV4,BV3)+1),BV37*(_xlfn.DAYS(BV4,BV3)+1),BV215+BV216+BV217))","v":0},93086.71804926866,55104.109756910242,69071.438729777845,89858.898513811408,92776.816634995994,79804.41606202547,8437.0773730319343,29313.59584407747,4128.8699175805668,4196.227692446555,0,0,92160.105514226569,52050.505343401892,64095.553625271801,88964.416642574914,91853.28894966298,73154.4202525937,529.59989567915909,21841.807829592261,0,0,0,0,91242.716752544278,48712.322618083941,59127.213870967331,88078.838706632552,90938.954330189605,66512.932726011612,0,14373.493474462361,0,0,0,0,90334.459948072399,45379.978956178937,54165.924497514468,87202.076073596996,89861.696731855918,59879.291911043925,0,6907.9091737286071,0,0,0,0,89435.244198626417,41762.392332054529,49211.191264026536,86334.040993353628,84071.14265292944,53252.837053157389,0,0,0,0,0,0,88294.59831449746,38731.481286140159,44262.52060884246,{"$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":85474.646589278302},78290.166212086595,46632.908148702583,0,0,0,0,0,0,85544.236913085901,35414.664891902154,39319.419600359688,84623.806849542307,72518.191438322945,40018.845879175002,0,0,0,0,0,0,82803.436112005817,32102.362722873804,34381.395887932566,83781.436618503911,66754.643287694751,33409.991545547731,0,0,0,0,0,0,80071.92256918356,28503.494819736632,29447.957652830868,82947.451588185693,60998.947586027876,26805.687002669671,0,0,0,0,0,0,77349.423881742259,25489.981657450146,24518.613559254067,82121.768289836604,55250.530971715227,20205.274593720969,0,0,0,0,0,0,74635.668558835605,22189.244112426793,19592.872705396701,81304.304085578071,49508.820838599699,13608.097084722889,0,{"$f":"IF(GT215+GT216+GT217<0,0,IF(GT215+GT216+GT217>GT37*(_xlfn.DAYS(GT4,GT3)+1),GT37*(_xlfn.DAYS(GT4,GT3)+1),GT215+GT216+GT217))","v":0},0,0,0,0,71930.385994573546,18891.703429748042,14670.244574558572,80494.977160133174,43773.245278934075,7013.4975990910898,0,0,0,0,0,0,69233.306441037814,15306.28119041957,9750.2389862970449,79693.706512638339,38043.233026414178,420.81955222936813,0,0,0,0,0,0,66544.160981384324,12304.89927866144,4832.3660476146324,78900.411948536363,32318.213399278931,0,0,0,0,0,0,0,63862.681503029584,9014.9798492298287,0,77163.983722697216,26597.616243471275,0,0,0,0,0,0,0,61188.600670918619,5726.9452947681712,0,72175.840536225965,20880.871875855431,0,0,0,0,0,0,{"$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},58521.651900871933,2149.7182131830778,0,67196.018753276061,15167.41102748306,0,0,0,0,0,0,0,55861.569333008491,0,0,62224.022219762701,9456.6647869048174,0,0,0,0,0,0,0,53208.087805242103,0,0,57259.35558726039,3748.0645435194019,0,0,0,0,0,0,0,50560.942826848972,0,0,52301.524263651838,0,0,0,0,0,0,0,0,47919.87055210337,0,0,47350.034363853309,0,0,0,0,0,0,0,0,45284.607753978882,0,0,{"$f":"IF(LR215+LR216+LR217<0,0,IF(LR215+LR216+LR217>LR37*(_xlfn.DAYS(LR4,LR3)+1),LR37*(_xlfn.DAYS(LR4,LR3)+1),LR215+LR216+LR217))","v":42404.392660614249},0,0]
[null,null,"Electricity Used internally",null,null,null,-318371.25,-8016849.75,{"$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$81*24*(_xlfn.DAYS(T4,T3)+1)*-1*T19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(U4,U3)+1)*-1*U19","v":-27039.75},{"$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$81*24*(_xlfn.DAYS(AG4,AG3)+1)*-1*AG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AH4,AH3)+1)*-1*AH19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AI4,AI3)+1)*-1*AI19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AJ4,AJ3)+1)*-1*AJ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AK4,AK3)+1)*-1*AK19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AL4,AL3)+1)*-1*AL19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AM4,AM3)+1)*-1*AM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AN4,AN3)+1)*-1*AN19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AO4,AO3)+1)*-1*AO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AP4,AP3)+1)*-1*AP19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AQ4,AQ3)+1)*-1*AQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AR4,AR3)+1)*-1*AR19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AS4,AS3)+1)*-1*AS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AT4,AT3)+1)*-1*AT19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AU4,AU3)+1)*-1*AU19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AV4,AV3)+1)*-1*AV19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AW4,AW3)+1)*-1*AW19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AX4,AX3)+1)*-1*AX19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AY4,AY3)+1)*-1*AY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(AZ4,AZ3)+1)*-1*AZ19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BA4,BA3)+1)*-1*BA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BB4,BB3)+1)*-1*BB19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BC4,BC3)+1)*-1*BC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BD4,BD3)+1)*-1*BD19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BE4,BE3)+1)*-1*BE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BF4,BF3)+1)*-1*BF19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BG4,BG3)+1)*-1*BG19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BH4,BH3)+1)*-1*BH19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BI4,BI3)+1)*-1*BI19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BJ4,BJ3)+1)*-1*BJ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BK4,BK3)+1)*-1*BK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BL4,BL3)+1)*-1*BL19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BM4,BM3)+1)*-1*BM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BN4,BN3)+1)*-1*BN19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BO4,BO3)+1)*-1*BO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BP4,BP3)+1)*-1*BP19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BQ4,BQ3)+1)*-1*BQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BR4,BR3)+1)*-1*BR19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BS4,BS3)+1)*-1*BS19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BT4,BT3)+1)*-1*BT19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BU4,BU3)+1)*-1*BU19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BV4,BV3)+1)*-1*BV19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BW4,BW3)+1)*-1*BW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BX4,BX3)+1)*-1*BX19","v":-25295.25},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BY4,BY3)+1)*-1*BY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(BZ4,BZ3)+1)*-1*BZ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CA4,CA3)+1)*-1*CA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CB4,CB3)+1)*-1*CB19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CC4,CC3)+1)*-1*CC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CD4,CD3)+1)*-1*CD19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CE4,CE3)+1)*-1*CE19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CF4,CF3)+1)*-1*CF19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CG4,CG3)+1)*-1*CG19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CH4,CH3)+1)*-1*CH19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CI4,CI3)+1)*-1*CI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CJ4,CJ3)+1)*-1*CJ19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CK4,CK3)+1)*-1*CK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CL4,CL3)+1)*-1*CL19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CM4,CM3)+1)*-1*CM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CN4,CN3)+1)*-1*CN19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CO4,CO3)+1)*-1*CO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CP4,CP3)+1)*-1*CP19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CQ4,CQ3)+1)*-1*CQ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CR4,CR3)+1)*-1*CR19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CS4,CS3)+1)*-1*CS19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CT4,CT3)+1)*-1*CT19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CU4,CU3)+1)*-1*CU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CV4,CV3)+1)*-1*CV19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CW4,CW3)+1)*-1*CW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CX4,CX3)+1)*-1*CX19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CY4,CY3)+1)*-1*CY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(CZ4,CZ3)+1)*-1*CZ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DA4,DA3)+1)*-1*DA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DB4,DB3)+1)*-1*DB19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DC4,DC3)+1)*-1*DC19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DD4,DD3)+1)*-1*DD19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DE4,DE3)+1)*-1*DE19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DF4,DF3)+1)*-1*DF19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DG4,DG3)+1)*-1*DG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DH4,DH3)+1)*-1*DH19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DI4,DI3)+1)*-1*DI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DJ4,DJ3)+1)*-1*DJ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DK4,DK3)+1)*-1*DK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DL4,DL3)+1)*-1*DL19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DM4,DM3)+1)*-1*DM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DN4,DN3)+1)*-1*DN19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DO4,DO3)+1)*-1*DO19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DP4,DP3)+1)*-1*DP19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DQ4,DQ3)+1)*-1*DQ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DR4,DR3)+1)*-1*DR19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DS4,DS3)+1)*-1*DS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DT4,DT3)+1)*-1*DT19","v":-25295.25},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DU4,DU3)+1)*-1*DU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DV4,DV3)+1)*-1*DV19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DW4,DW3)+1)*-1*DW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DX4,DX3)+1)*-1*DX19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DY4,DY3)+1)*-1*DY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(DZ4,DZ3)+1)*-1*DZ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EA4,EA3)+1)*-1*EA19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EB4,EB3)+1)*-1*EB19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EC4,EC3)+1)*-1*EC19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ED4,ED3)+1)*-1*ED19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EE4,EE3)+1)*-1*EE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EF4,EF3)+1)*-1*EF19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EG4,EG3)+1)*-1*EG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EH4,EH3)+1)*-1*EH19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EI4,EI3)+1)*-1*EI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EJ4,EJ3)+1)*-1*EJ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EK4,EK3)+1)*-1*EK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EL4,EL3)+1)*-1*EL19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EM4,EM3)+1)*-1*EM19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EN4,EN3)+1)*-1*EN19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EO4,EO3)+1)*-1*EO19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EP4,EP3)+1)*-1*EP19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EQ4,EQ3)+1)*-1*EQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ER4,ER3)+1)*-1*ER19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ES4,ES3)+1)*-1*ES19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ET4,ET3)+1)*-1*ET19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EU4,EU3)+1)*-1*EU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EV4,EV3)+1)*-1*EV19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EW4,EW3)+1)*-1*EW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EX4,EX3)+1)*-1*EX19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EY4,EY3)+1)*-1*EY19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(EZ4,EZ3)+1)*-1*EZ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FA4,FA3)+1)*-1*FA19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FB4,FB3)+1)*-1*FB19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FC4,FC3)+1)*-1*FC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FD4,FD3)+1)*-1*FD19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FE4,FE3)+1)*-1*FE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FF4,FF3)+1)*-1*FF19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FG4,FG3)+1)*-1*FG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FH4,FH3)+1)*-1*FH19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FI4,FI3)+1)*-1*FI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FJ4,FJ3)+1)*-1*FJ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FK4,FK3)+1)*-1*FK19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FL4,FL3)+1)*-1*FL19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FM4,FM3)+1)*-1*FM19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FN4,FN3)+1)*-1*FN19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FO4,FO3)+1)*-1*FO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FP4,FP3)+1)*-1*FP19","v":-25295.25},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FQ4,FQ3)+1)*-1*FQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FR4,FR3)+1)*-1*FR19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FS4,FS3)+1)*-1*FS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FT4,FT3)+1)*-1*FT19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FU4,FU3)+1)*-1*FU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FV4,FV3)+1)*-1*FV19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FW4,FW3)+1)*-1*FW19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FX4,FX3)+1)*-1*FX19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FY4,FY3)+1)*-1*FY19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(FZ4,FZ3)+1)*-1*FZ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GA4,GA3)+1)*-1*GA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GB4,GB3)+1)*-1*GB19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GC4,GC3)+1)*-1*GC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GD4,GD3)+1)*-1*GD19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GE4,GE3)+1)*-1*GE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GF4,GF3)+1)*-1*GF19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GG4,GG3)+1)*-1*GG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GH4,GH3)+1)*-1*GH19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GI4,GI3)+1)*-1*GI19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GJ4,GJ3)+1)*-1*GJ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GK4,GK3)+1)*-1*GK19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GL4,GL3)+1)*-1*GL19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GM4,GM3)+1)*-1*GM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GN4,GN3)+1)*-1*GN19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GO4,GO3)+1)*-1*GO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GP4,GP3)+1)*-1*GP19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GQ4,GQ3)+1)*-1*GQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GR4,GR3)+1)*-1*GR19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GS4,GS3)+1)*-1*GS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GT4,GT3)+1)*-1*GT19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GU4,GU3)+1)*-1*GU19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GV4,GV3)+1)*-1*GV19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GW4,GW3)+1)*-1*GW19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GX4,GX3)+1)*-1*GX19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GY4,GY3)+1)*-1*GY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(GZ4,GZ3)+1)*-1*GZ19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HA4,HA3)+1)*-1*HA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HB4,HB3)+1)*-1*HB19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HC4,HC3)+1)*-1*HC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HD4,HD3)+1)*-1*HD19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HE4,HE3)+1)*-1*HE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HF4,HF3)+1)*-1*HF19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HG4,HG3)+1)*-1*HG19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HH4,HH3)+1)*-1*HH19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HI4,HI3)+1)*-1*HI19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HJ4,HJ3)+1)*-1*HJ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HK4,HK3)+1)*-1*HK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HL4,HL3)+1)*-1*HL19","v":-25295.25},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HM4,HM3)+1)*-1*HM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HN4,HN3)+1)*-1*HN19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HO4,HO3)+1)*-1*HO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HP4,HP3)+1)*-1*HP19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HQ4,HQ3)+1)*-1*HQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HR4,HR3)+1)*-1*HR19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HS4,HS3)+1)*-1*HS19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HT4,HT3)+1)*-1*HT19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HU4,HU3)+1)*-1*HU19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HV4,HV3)+1)*-1*HV19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HW4,HW3)+1)*-1*HW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HX4,HX3)+1)*-1*HX19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HY4,HY3)+1)*-1*HY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(HZ4,HZ3)+1)*-1*HZ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IA4,IA3)+1)*-1*IA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IB4,IB3)+1)*-1*IB19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IC4,IC3)+1)*-1*IC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(ID4,ID3)+1)*-1*ID19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IE4,IE3)+1)*-1*IE19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IF4,IF3)+1)*-1*IF19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IG4,IG3)+1)*-1*IG19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IH4,IH3)+1)*-1*IH19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(II4,II3)+1)*-1*II19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IJ4,IJ3)+1)*-1*IJ19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IK4,IK3)+1)*-1*IK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IL4,IL3)+1)*-1*IL19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IM4,IM3)+1)*-1*IM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IN4,IN3)+1)*-1*IN19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IO4,IO3)+1)*-1*IO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IP4,IP3)+1)*-1*IP19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IQ4,IQ3)+1)*-1*IQ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IR4,IR3)+1)*-1*IR19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IS4,IS3)+1)*-1*IS19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IT4,IT3)+1)*-1*IT19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IU4,IU3)+1)*-1*IU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IV4,IV3)+1)*-1*IV19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IW4,IW3)+1)*-1*IW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IX4,IX3)+1)*-1*IX19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IY4,IY3)+1)*-1*IY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(IZ4,IZ3)+1)*-1*IZ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JA4,JA3)+1)*-1*JA19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JB4,JB3)+1)*-1*JB19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JC4,JC3)+1)*-1*JC19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JD4,JD3)+1)*-1*JD19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JE4,JE3)+1)*-1*JE19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JF4,JF3)+1)*-1*JF19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JG4,JG3)+1)*-1*JG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JH4,JH3)+1)*-1*JH19","v":-25295.25},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JI4,JI3)+1)*-1*JI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JJ4,JJ3)+1)*-1*JJ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JK4,JK3)+1)*-1*JK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JL4,JL3)+1)*-1*JL19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JM4,JM3)+1)*-1*JM19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JN4,JN3)+1)*-1*JN19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JO4,JO3)+1)*-1*JO19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JP4,JP3)+1)*-1*JP19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JQ4,JQ3)+1)*-1*JQ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JR4,JR3)+1)*-1*JR19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JS4,JS3)+1)*-1*JS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JT4,JT3)+1)*-1*JT19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JU4,JU3)+1)*-1*JU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JV4,JV3)+1)*-1*JV19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JW4,JW3)+1)*-1*JW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JX4,JX3)+1)*-1*JX19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JY4,JY3)+1)*-1*JY19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(JZ4,JZ3)+1)*-1*JZ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KA4,KA3)+1)*-1*KA19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KB4,KB3)+1)*-1*KB19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KC4,KC3)+1)*-1*KC19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KD4,KD3)+1)*-1*KD19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KE4,KE3)+1)*-1*KE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KF4,KF3)+1)*-1*KF19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KG4,KG3)+1)*-1*KG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KH4,KH3)+1)*-1*KH19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KI4,KI3)+1)*-1*KI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KJ4,KJ3)+1)*-1*KJ19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KK4,KK3)+1)*-1*KK19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KL4,KL3)+1)*-1*KL19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KM4,KM3)+1)*-1*KM19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KN4,KN3)+1)*-1*KN19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KO4,KO3)+1)*-1*KO19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KP4,KP3)+1)*-1*KP19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KQ4,KQ3)+1)*-1*KQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KR4,KR3)+1)*-1*KR19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KS4,KS3)+1)*-1*KS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KT4,KT3)+1)*-1*KT19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KU4,KU3)+1)*-1*KU19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KV4,KV3)+1)*-1*KV19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KW4,KW3)+1)*-1*KW19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KX4,KX3)+1)*-1*KX19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KY4,KY3)+1)*-1*KY19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(KZ4,KZ3)+1)*-1*KZ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LA4,LA3)+1)*-1*LA19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LB4,LB3)+1)*-1*LB19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LC4,LC3)+1)*-1*LC19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LD4,LD3)+1)*-1*LD19","v":-25295.25},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LE4,LE3)+1)*-1*LE19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LF4,LF3)+1)*-1*LF19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LG4,LG3)+1)*-1*LG19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LH4,LH3)+1)*-1*LH19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LI4,LI3)+1)*-1*LI19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LJ4,LJ3)+1)*-1*LJ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LK4,LK3)+1)*-1*LK19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LL4,LL3)+1)*-1*LL19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LM4,LM3)+1)*-1*LM19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LN4,LN3)+1)*-1*LN19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LO4,LO3)+1)*-1*LO19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LP4,LP3)+1)*-1*LP19","v":-24423},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LQ4,LQ3)+1)*-1*LQ19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LR4,LR3)+1)*-1*LR19","v":-26167.5},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LS4,LS3)+1)*-1*LS19","v":-27039.75},{"$f":"Inputs!$E$81*24*(_xlfn.DAYS(LT4,LT3)+1)*-1*LT19","v":-25295.25}]
[null,null,"Storage Sold",null,null,null,909645.9856922949,19384057.756655488,{"$f":"(I219+I223+I224+(I222/3))*I19","v":0},{"$f":"(J219+J223+J224+(J222/3))*J19","v":0},0,0,0,0,0,0,0,0,0,-8722.5,-9013.25,0,0,0,0,0,0,0,0,0,0,0,75710.03125050923,76852.025496081682,72698.175967721938,74687.544566389959,71428.070305042682,73200.58849404809,80771.240886189524,69929.096525362518,78068.555529883961,77967.319540083176,80498.007156342297,77835.329974639899,74637.392902905674,75778.902380538668,71657.774695951506,73662.454380963842,70456.782627492255,72310.197032203287,79954.265592072305,69026.212572379096,76989.867427476536,77178.673194172501,79683.751711032499,77047.997491634698,73335.499813863207,74504.226580876842,70462.891809301815,72532.319236588548,69414.67727809654,71500.679552244575,79145.422710013547,68088.847522380864,75873.985966951892,76397.877265648451,78877.601603607167,74146.316336662028,72041.929471536248,73237.988401137423,69276.009230582305,71410.417641097214,68482.938104188317,{"$f":"(BV219+BV223+BV224+(BV222/3))*BV19","v":70699.220247071542},78344.631287594821,69417.547593908137,74766.669927262425,75624.853609150319,78079.476151152208,72963.241671366617,70756.552662064089,71980.061341999128,68097.008383304696,70296.637473842566,67714.412494735705,69905.738903245321,77551.811178221775,66237.090460547974,73667.808621783071,74859.524857199314,77289.295473894817,71788.415570455792,69479.240994150809,70730.319738264196,67079.821577076029,69250.541408287187,66953.53701494867,69120.156105795206,76766.883033102844,65322.513296516088,72577.292211456836,74101.814412455249,76506.98048720893,70621.720644213216,68665.515767772013,69488.63874630467,66325.263001690051,68471.4806391616,66200.235513189327,68342.393230270391,75989.768293307658,64415.34820156332,71495.011693815439,73351.646440050419,73571.400506889928,69463.040318643383,67892.278515719372,68254.894331590651,65578.215524009865,67700.174869775627,65454.432595855615,67572.372434871053,75220.389181904495,65673.182912951146,70420.858892083925,72608.945859999541,72446.898413388204,68312.258823823664,67126.73829440675,67063.288304161411,64838.60437636252,66936.546904583854,64716.053619835511,66810.016652657388,72200.816139536779,62622.892148890751,69354.726444367945,{"$f":"(EH219+EH223+EH224+(EH222/3))*EH19","v":71873.63833968564},71330.621062465987,67169.26118233685,66368.818485329219,66306.000094924791,64106.355535334529,66180.520316468028,63985.02468503642,66055.249583836616,71276.787340941766,61737.421981357445,68296.507792922697,71145.650286420452,70222.456893803988,66033.933197783423,65618.443232664955,65556.250154971058,63381.395714363127,65432.019439087875,63261.272626989012,65307.99568812651,70360.856015816244,60859.005445358736,67246.097173502611,70424.908840078904,69122.29516069885,64906.16144337201,64875.537435683233,64813.963446153488,62663.652356401639,64690.969359308117,62544.72500952454,64568.180177194939,69452.930553724625,62048.485179916781,66203.389604790616,69711.341865807044,68030.025918995496,63785.83325058702,64140.02674122811,64079.065677277074,61953.053626657435,63957.295909700828,61835.310117525238,63835.729007174872,68552.920146090284,59122.982686464762,65168.280877905796,69004.877946802459,66945.540016099578,62672.836697932653,63411.837536276769,63351.483296663195,61249.528405402554,63230.925661122426,61132.956949746615,63110.56887125365,67660.734777113292,58265.202909422645,64140.667545988515,68305.446377166547,65868.729080069606,61567.060599751552,62690.896940572071,{"$f":"(GT219+GT223+GT224+(GT222/3))*GT19","v":62631.143484788234},60553.006280855727,62511.785915364628,60437.595211711436,62392.627192336193,66776.285214767209,57414.129638270562,63120.446913861917,67612.977154827997,64799.485508787242,60468.394495117464,61977.132799328319,61917.974146995548,59863.417542135212,61799.804697878426,59749.155308674381,61681.832115781057,65899.483001874381,58537.655365911603,62107.517027769092,66927.40097453662,63737.702459204738,59376.728636800588,61270.473676009817,61211.903906279797,59180.693172281841,61094.910750570649,59067.568338656623,60978.112502209115,65030.240447259173,55731.76295977566,61101.776665184181,66248.649220927124,62683.273836668683,58673.113506591966,60570.848845181026,60512.862096143363,58504.764841351527,60397.033524672079,58392.766085549869,60281.397920383417,64168.470616977327,54900.301376305179,60108.305624331217,62880.028757087493,61636.094284318766,58002.237772751949,59878.188285428259,59820.778753523744,57835.564899576581,59706.103173676718,57724.681012289017,59591.61864016029,63314.087325621978,54075.209929657794,59420.249355667649,61906.603537992414,60596.059172560446,57338.040133031711,59192.422672351531,59135.584611791244,57173.026370594918,59022.05054635118,57063.246254092795,{"$f":"(JF219+JF223+JF224+(JF222/3))*JF19","v":58908.705625510425},62467.005127703829,55135.077054618232,58739.042201214179,60940.314986213823,59563.064588610709,56680.454111720705,58513.483371626295,58457.211093816601,56517.082944746857,58344.807179813783,56408.39561177155,58232.590527609354,61627.139309106031,52495.990422788724,58064.615982876028,59981.066530336378,58537.007326115679,56029.413894827165,57841.302432134195,57785.590305107398,55867.668972438536,57674.305292682446,55760.063545101817,57563.205677996913,60794.405878612059,51892.392008423689,57396.90320122322,59028.762304935619,57517.784874839097,55384.854323491156,57175.812579162302,57120.655027012996,55224.719457571431,57010.477778290908,55118.185166266783,56900.484081804723,59968.721559505997,51294.801989978107,56735.837028734997,58083.30714099732,56626.300876108653,54746.710887463138,56516.947207669917,56462.338709996853,54588.170051037276,56353.258197972347,54482.696233361974,56244.359411050871,59150.00378124461,52513.987720903846,56081.35130311134,57144.606556406521,55972.905505523726,54114.919718647536,55864.64037562249,55810.575466976152,53957.957044277755,55702.580774409987,53853.533143965797,55594.765998001792,58338.170671199914,50117.408498853372,55433.380520651226,{"$f":"(LR219+LR223+LR224+(LR222/3))*LR19","v":56212.566746505545},55326.014224387982,49982.889098601838]
[null,null,"Electricity Revenues",null,"EUR",{"$f":"SUM(I229:KP229)","v":12270740.891915945},{"$f":"SUM(AG229:AR229)","v":529615.49192022649},{"$f":"SUM(I229:QJ229)","v":13569098.328724112},{"$f":"I208*I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73276.06912061706,67179.020299666445,61537.619849210729,47665.897872880298,39282.642120208562,24064.846543022231,16222.856591122738,25951.700710962559,40178.843165468003,34409.612513050168,44641.737594308281,55204.645539709418,74008.829811823234,67850.810502663109,62152.996047702836,48142.556851609101,39675.46854141065,24166.431026146183,16385.085157033966,26211.217718072188,40580.63159712268,34753.708638180673,45088.154970251366,55756.691995106514,74748.918109941456,68529.31860768974,62774.52600817987,48623.98242012519,40072.223226824754,23908.219654328106,16548.936008604305,26473.329895252908,40986.437913093912,35101.245724562476,45539.036519953879,56314.258915057573,75496.407291040872,69214.611793766642,63402.271268261655,49110.222244326447,{"$f":"BU208*BU218","v":40146.549101179087},23652.578594352912,16714.425368690347,26738.063194205435,41396.302292224842,35452.258181808102,45994.426885153414,56877.401504208145,76251.371363951286,69906.757911704306,64036.293980944276,49601.324466769714,39729.83634704657,23399.482260581502,16881.569622377254,27005.443826147493,41810.265315147095,35806.780763626186,46454.371154004955,57446.175519250239,77013.885077590792,70605.825490821357,64186.003545566498,49907.274605693645,39317.271674075171,23148.905322061746,17050.385318601024,27275.498264408965,42228.367968298568,36164.848571262446,46918.914865544997,58020.637274442735,76332.77093550576,71311.883745729559,63529.995000471055,49392.83131568996,38908.813791046545,22900.822699993263,17220.889171787032,27548.253247053053,42650.651647981547,36526.497056975066,47388.104014200449,58600.843647187161,75555.280492728329,72025.002583186841,62880.51655713145,48883.508945309128,38504.421817767274,22655.209565217403,17393.098063504902,27823.735779523584,43077.158164461362,36891.762027544813,47861.985054342447,59186.852083659032,74785.529418200735,72635.926479935792,62237.503212996657,48379.256519413,38104.055280977365,22412.041335732261,17567.029044139952,28101.973137318819,{"$f":"EG208*EG218","v":43507.929746105983},37260.679647820267,48340.604904885877,59778.720604495626,74023.440671978067,71895.235512791623,61600.890612570125,47880.023570284902,37707.674110299573,22171.293674232405,17742.699334581353,28382.992868692014,43943.009043567043,37633.286444298472,48824.01095393474,60376.507810540577,73268.937980993593,71161.917601107227,60970.615040968769,47385.760132578653,37315.238634228932,21932.94248567308,17920.126327927166,28666.822797378933,44382.439134002714,38009.619308741458,49312.25106347409,60980.272888645995,72521.94583142511,70435.899351322805,60346.613417546214,46896.416738317799,36926.709576162299,21696.963914858679,18099.327591206438,28953.49102535272,44826.263525342743,38389.715501828869,49805.373574108824,61590.07561753245,71782.389461137223,69717.108100459562,59728.823289579377,46411.944411944649,36542.048050467383,21463.334344055238,18280.320867118506,29243.025935606245,45274.526160596171,38773.612656847159,50303.427309849918,62205.976373707781,71050.194852198736,69005.471908847379,59117.182826017888,45932.294665418609,36161.215558590899,21232.030390626649,18463.124075789689,29535.456194962309,45727.271422202131,39161.348783415633,50806.461582948417,62828.036137444855,{"$f":"GS208*GS218","v":70325.288723474718},68300.919552924723,58511.63081129585,45457.41949336329,35784.17398520546,21003.028904694424,18647.755316547584,29830.810756911931,46184.544136424156,39552.962271249788,51314.526198777901,63456.316498819302,69607.598523292196,67603.380518110294,57912.106639205078,44987.271368261907,35410.885594394866,20776.306966820772,18834.232869713062,30129.118864481054,46646.389577788395,39948.491893962288,51827.671460765683,64090.8796638075,68897.052422178822,66912.784991745692,57318.550306829376,44521.803235700543,35041.31302587728,20551.841885714719,19022.575198410192,30430.410053125866,47112.853473566283,40347.976812901907,52345.948175373342,63517.785912205814,68193.579305673964,66229.063856108187,56730.90240853923,44060.968509658749,34675.419291266109,20329.611195961061,19212.800950394296,30734.714153657125,47567.482625437995,40751.456581030929,52869.407657127071,62868.42900171713,67497.108767211117,65552.148681493141,56149.104130046137,43604.721067846978,34313.167770368003,20109.592655771932,19404.92895989824,31042.061295193693,47076.330312103484,41158.971146841235,53398.10173369835,62225.535980659566,66807.571101071546,64881.971719365378,55573.0972425164,43153.01524709053,{"$f":"JE208*JE218","v":33954.522207517795},19891.764244760772,19598.978249497221,31352.481908145633,46590.067073168495,41570.560858309655,53932.082751035327,61589.042505578982,66124.897295407645,64218.465895578491,55002.82409674317,42705.805838759363,33599.446707949857,19676.104161738411,19794.968031992194,31499.804980553043,46108.644241350354,41986.266466892754,54471.403578545687,60958.884873514929,65449.019025336049,63561.564803661844,54438.227617376782,42263.048084243404,33247.905734205597,19462.590822531114,19992.917712312119,31170.303271425739,45632.013633814742,42406.129131561684,55016.117614331146,60335.000015624864,64779.868646099305,62911.20269817426,53879.2512972123,41824.69767047291,32899.864102576714,19251.202857820346,20192.846889435241,30844.081519099938,45160.127547353499,42830.190422877306,55180.873379970857,59717.325490872128,64117.379186295788,62267.314488124088,53325.839191534171,41390.710725483506,32555.286979583889,19041.91911100407,20394.775358329593,30463.904918922162,44692.938753610142,43258.492327106076,54613.935138684858,59105.799479776382,63461.484341176831,61629.835730454448,52777.935912516914,40961.043814025164,32214.13987849047,18834.718636079248,20598.723111912892,30201.347611243196,44230.400494353191,43691.077250377137,54052.640367186781,56550.348752285718]
[null,null,"Total Revenues",null,"EUR",13864395.215408007,652190.11209197645,{"$f":"SUM(I233:QJ233)","v":15251174.890099565},{"$f":"SUM(I229:I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80639.586751900133,77326.255249316819,67654.537363764,53143.907191816339,42778.063676305639,26432.148287382122,32113.790523071664,37142.955987862792,54213.08022002357,49748.90295936614,60478.915522247065,70517.968358920072,80766.380910301334,77389.41155041827,67675.051831430872,53119.359856040035,42732.066681296637,{"$f":"SUM(AX229:AX232)","v":26339.383870853624},32115.287369618272,36997.118589663296,53982.602271647695,49937.840802402177,60765.136281879895,70915.11502161072,80354.432413206072,76976.975505687311,67328.336388639553,52839.37142505902,42509.16128911596,26054.460516852618,32120.006472572371,36757.88662411501,53652.143198134239,50131.764097806154,61057.415859447552,70668.220951514479,79950.683155213555,76572.402524325385,66988.5142640962,52564.836198894474,42200.08638675882,25772.373373611601,32127.948128211752,36549.40003387937,53327.220952298805,50330.691880872342,61355.783023131102,70259.375904847286,79555.092504516811,76175.651910628294,66655.551259794971,52295.726555921072,41758.014276102127,25493.094208655555,32139.112953580603,36290.897913961802,53007.802892342246,50534.643684031587,61660.267145539023,69857.719285562882,79167.620643628121,75786.683749744217,66193.241616366198,51979.266731781245,41320.342681090522,25216.59507054379,32153.501886533675,36063.094272494607,52693.856926125482,50743.639538768897,61970.898206598482,69463.210724580465,78385.458729231323,75405.458903658451,65512.334590730563,51439.116452244278,40887.027797698684,24942.848286072509,32171.116185812381,35839.053807294797,52385.351507945466,{"$f":"SUM(DJ229:DJ232)","v":50957.699977590586},62192.297022296043,69075.810566531305,77582.453457915472,75031.939007255598,64838.205513639827,50904.342987255244,40458.02625793936,24671.826457505082,32191.95743115279,35642.343662182444,52082.255635365633,51176.846036041126,61817.815776584648,68695.479865772882,76787.441536947532,74635.744913183633,64170.786915403238,50374.892814422717,40033.295125523058,24403.502459829997,32106.445826277504,35402.172762294686,51784.538846100535,51401.099254770015,61449.686563593503,68322.180382473962,76000.343398170167,73870.065394645222,63510.011997943089,49850.71294413288,39612.791891560657,24137.849438046094,31866.299924985389,35189.288292492565,51492.17121495444,51630.481681648831,61087.872396687031,67955.874578769974,75221.080265470839,73112.007674947396,62855.81462810938,49331.750914246128,39196.474470309025,23874.840804474774,31629.517362376107,34980.079214545156,51205.123350813607,51865.015873938581,60732.336919839101,67596.525614988772,74449.574146897517,72361.495884465665,62208.129331060947,48817.954784846384,38784.301194958884,23614.450236098975,31396.074387346875,34794.921720381964,50923.366393691867,52104.724900507746,60383.044403980195,67244.097345945745,73685.747826853083,{"$f":"SUM(FV229:FV232)","v":71618.454908804008},61566.891283712423,48309.273133042734,38376.230813464645,23356.651671928714,31165.947582505909,34572.603506484673,50646.872011829189,52349.632344101075,60039.959743406951,66898.554317308532,72929.524858367062,70882.810381277231,60932.036308246432,47805.655047822853,37972.222484415644,23101.419310392757,30939.11386182348,34374.29592267672,50375.612398843055,52599.762303659387,59703.048452254152,66559.861762030574,72180.829555444609,70154.488675467976,60303.500865690497,47307.050124957575,37572.235772948654,22848.727606756282,30715.550468316014,34179.581819217841,50109.560270932205,52855.139396690647,59372.276661028511,66227.985596853294,71439.586985491522,69433.416897857809,59681.222049557691,46813.408461956256,37176.230646700933,22598.551270564229,30495.234971763053,34005.7716305797,49848.688864132586,53115.788761692631,59047.61111320401,65902.892418876523,70705.722961814638,68719.522880531818,59065.137579550792,46324.680653072275,36784.167471803652,22350.865263110205,30278.145266456919,33800.856106658743,49592.971931625267,53381.73606062711,58729.019161878452,65247.624369340178,69979.164036196933,68012.73517395572,58455.1857953289,45840.817784358347,36396.007008915156,{"$f":"SUM(IH229:IH232)","v":22105.644794930431},30064.259568984777,33616.806414308965,49337.804626520207,53430.786475436427,58416.468766490885,64576.130295549956,69259.837491546466,67312.983039824874,57851.30565033626,45361.771428770953,36011.710409293693,21862.865323322734,29853.556416042858,33436.27403198,48823.94823669023,53107.341667364875,58109.928489599559,63911.320471016996,68547.671334618644,66620.196443984503,57253.436705692482,44887.493641323636,35631.23921090932,21622.502549890211,29646.014662282774,33273.623921154991,48315.206924306389,52789.373325139837,57809.367493719998,63253.128358760718,67842.594288810753,65934.306049420426,56661.519124143568,44417.936954288394,35254.555334594465,21384.532418109335,29441.613478189473,33039.562524103138,47811.529772385278,52476.849502423764,57514.755538223231,62601.488084129247,67144.535787028362,65255.243209319422,56075.493664073103,43953.054372444938,34881.621080232726,21148.931110922294,29240.332347990847,32690.143629134473,47312.866370786047,52169.738796562466,57226.062976293157,61956.334428206261,66453.425964622569,64582.939960198761,55495.301673573093,43492.799368377186,34512.399122985771,20915.675048353241,29042.151067598574,32344.202952485724,46819.166811165283,{"$f":"SUM(KT229:KT232)","v":51868.010345429939},56836.298234174719,61317.602821283785,65769.195652397742,63917.329015104289,54920.885084573893,43037.125877816659,34146.852509557648,20684.740885148367,28847.04974258025,31997.382244415279,46330.381681981795,51571.633824327087,56247.799636343538,60685.22933639957,65091.776369688698,63258.343756875882,54352.186407032481,42585.98829503209,33784.944654496365,20456.105508439334,28655.008786162318,31662.618105970028,45846.462063551451,51280.579442934279,55665.159126422521,57757.464452171422]
[]
[null,null,{"$f":"OpEx!A9","v":"      Solar Panel Parts Replacement"},null,"EUR",null,null,{"$f":"SUM(I240:QJ240)","v":72000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"OpEx!AU9","v":250},{"$f":"OpEx!AV9","v":250},{"$f":"OpEx!AW9","v":250},{"$f":"OpEx!AX9","v":250},{"$f":"OpEx!AY9","v":250},{"$f":"OpEx!AZ9","v":250},{"$f":"OpEx!BA9","v":250},{"$f":"OpEx!BB9","v":250},{"$f":"OpEx!BC9","v":250},{"$f":"OpEx!BD9","v":250},{"$f":"OpEx!BE9","v":250},{"$f":"OpEx!BF9","v":250},{"$f":"OpEx!BG9","v":250},{"$f":"OpEx!BH9","v":250},{"$f":"OpEx!BI9","v":250},{"$f":"OpEx!BJ9","v":250},{"$f":"OpEx!BK9","v":250},{"$f":"OpEx!BL9","v":250},{"$f":"OpEx!BM9","v":250},{"$f":"OpEx!BN9","v":250},{"$f":"OpEx!BO9","v":250},{"$f":"OpEx!BP9","v":250},{"$f":"OpEx!BQ9","v":250},{"$f":"OpEx!BR9","v":250},{"$f":"OpEx!BS9","v":250},{"$f":"OpEx!BT9","v":250},{"$f":"OpEx!BU9","v":250},{"$f":"OpEx!BV9","v":250},{"$f":"OpEx!BW9","v":250},{"$f":"OpEx!BX9","v":250},{"$f":"OpEx!BY9","v":250},{"$f":"OpEx!BZ9","v":250},{"$f":"OpEx!CA9","v":250},{"$f":"OpEx!CB9","v":250},{"$f":"OpEx!CC9","v":250},{"$f":"OpEx!CD9","v":250},{"$f":"OpEx!CE9","v":250},{"$f":"OpEx!CF9","v":250},{"$f":"OpEx!CG9","v":250},{"$f":"OpEx!CH9","v":250},{"$f":"OpEx!CI9","v":250},{"$f":"OpEx!CJ9","v":250},{"$f":"OpEx!CK9","v":250},{"$f":"OpEx!CL9","v":250},{"$f":"OpEx!CM9","v":250},{"$f":"OpEx!CN9","v":250},{"$f":"OpEx!CO9","v":250},{"$f":"OpEx!CP9","v":250},{"$f":"OpEx!CQ9","v":250},{"$f":"OpEx!CR9","v":250},{"$f":"OpEx!CS9","v":250},{"$f":"OpEx!CT9","v":250},{"$f":"OpEx!CU9","v":250},{"$f":"OpEx!CV9","v":250},{"$f":"OpEx!CW9","v":250},{"$f":"OpEx!CX9","v":250},{"$f":"OpEx!CY9","v":250},{"$f":"OpEx!CZ9","v":250},{"$f":"OpEx!DA9","v":250},{"$f":"OpEx!DB9","v":250},{"$f":"OpEx!DC9","v":250},{"$f":"OpEx!DD9","v":250},{"$f":"OpEx!DE9","v":250},{"$f":"OpEx!DF9","v":250},{"$f":"OpEx!DG9","v":250},{"$f":"OpEx!DH9","v":250},{"$f":"OpEx!DI9","v":250},{"$f":"OpEx!DJ9","v":250},{"$f":"OpEx!DK9","v":250},{"$f":"OpEx!DL9","v":250},{"$f":"OpEx!DM9","v":250},{"$f":"OpEx!DN9","v":250},{"$f":"OpEx!DO9","v":250},{"$f":"OpEx!DP9","v":250},{"$f":"OpEx!DQ9","v":250},{"$f":"OpEx!DR9","v":250},{"$f":"OpEx!DS9","v":250},{"$f":"OpEx!DT9","v":250},{"$f":"OpEx!DU9","v":250},{"$f":"OpEx!DV9","v":250},{"$f":"OpEx!DW9","v":250},{"$f":"OpEx!DX9","v":250},{"$f":"OpEx!DY9","v":250},{"$f":"OpEx!DZ9","v":250},{"$f":"OpEx!EA9","v":250},{"$f":"OpEx!EB9","v":250},{"$f":"OpEx!EC9","v":250},{"$f":"OpEx!ED9","v":250},{"$f":"OpEx!EE9","v":250},{"$f":"OpEx!EF9","v":250},{"$f":"OpEx!EG9","v":250},{"$f":"OpEx!EH9","v":250},{"$f":"OpEx!EI9","v":250},{"$f":"OpEx!EJ9","v":250},{"$f":"OpEx!EK9","v":250},{"$f":"OpEx!EL9","v":250},{"$f":"OpEx!EM9","v":250},{"$f":"OpEx!EN9","v":250},{"$f":"OpEx!EO9","v":250},{"$f":"OpEx!EP9","v":250},{"$f":"OpEx!EQ9","v":250},{"$f":"OpEx!ER9","v":250},{"$f":"OpEx!ES9","v":250},{"$f":"OpEx!ET9","v":250},{"$f":"OpEx!EU9","v":250},{"$f":"OpEx!EV9","v":250},{"$f":"OpEx!EW9","v":250},{"$f":"OpEx!EX9","v":250},{"$f":"OpEx!EY9","v":250},{"$f":"OpEx!EZ9","v":250},{"$f":"OpEx!FA9","v":250},{"$f":"OpEx!FB9","v":250},{"$f":"OpEx!FC9","v":250},{"$f":"OpEx!FD9","v":250},{"$f":"OpEx!FE9","v":250},{"$f":"OpEx!FF9","v":250},{"$f":"OpEx!FG9","v":250},{"$f":"OpEx!FH9","v":250},{"$f":"OpEx!FI9","v":250},{"$f":"OpEx!FJ9","v":250},{"$f":"OpEx!FK9","v":250},{"$f":"OpEx!FL9","v":250},{"$f":"OpEx!FM9","v":250},{"$f":"OpEx!FN9","v":250},{"$f":"OpEx!FO9","v":250},{"$f":"OpEx!FP9","v":250},{"$f":"OpEx!FQ9","v":250},{"$f":"OpEx!FR9","v":250},{"$f":"OpEx!FS9","v":250},{"$f":"OpEx!FT9","v":250},{"$f":"OpEx!FU9","v":250},{"$f":"OpEx!FV9","v":250},{"$f":"OpEx!FW9","v":250},{"$f":"OpEx!FX9","v":250},{"$f":"OpEx!FY9","v":250},{"$f":"OpEx!FZ9","v":250},{"$f":"OpEx!GA9","v":250},{"$f":"OpEx!GB9","v":250},{"$f":"OpEx!GC9","v":250},{"$f":"OpEx!GD9","v":250},{"$f":"OpEx!GE9","v":250},{"$f":"OpEx!GF9","v":250},{"$f":"OpEx!GG9","v":250},{"$f":"OpEx!GH9","v":250},{"$f":"OpEx!GI9","v":250},{"$f":"OpEx!GJ9","v":250},{"$f":"OpEx!GK9","v":250},{"$f":"OpEx!GL9","v":250},{"$f":"OpEx!GM9","v":250},{"$f":"OpEx!GN9","v":250},{"$f":"OpEx!GO9","v":250},{"$f":"OpEx!GP9","v":250},{"$f":"OpEx!GQ9","v":250},{"$f":"OpEx!GR9","v":250},{"$f":"OpEx!GS9","v":250},{"$f":"OpEx!GT9","v":250},{"$f":"OpEx!GU9","v":250},{"$f":"OpEx!GV9","v":250},{"$f":"OpEx!GW9","v":250},{"$f":"OpEx!GX9","v":250},{"$f":"OpEx!GY9","v":250},{"$f":"OpEx!GZ9","v":250},{"$f":"OpEx!HA9","v":250},{"$f":"OpEx!HB9","v":250},{"$f":"OpEx!HC9","v":250},{"$f":"OpEx!HD9","v":250},{"$f":"OpEx!HE9","v":250},{"$f":"OpEx!HF9","v":250},{"$f":"OpEx!HG9","v":250},{"$f":"OpEx!HH9","v":250},{"$f":"OpEx!HI9","v":250},{"$f":"OpEx!HJ9","v":250},{"$f":"OpEx!HK9","v":250},{"$f":"OpEx!HL9","v":250},{"$f":"OpEx!HM9","v":250},{"$f":"OpEx!HN9","v":250},{"$f":"OpEx!HO9","v":250},{"$f":"OpEx!HP9","v":250},{"$f":"OpEx!HQ9","v":250},{"$f":"OpEx!HR9","v":250},{"$f":"OpEx!HS9","v":250},{"$f":"OpEx!HT9","v":250},{"$f":"OpEx!HU9","v":250},{"$f":"OpEx!HV9","v":250},{"$f":"OpEx!HW9","v":250},{"$f":"OpEx!HX9","v":250},{"$f":"OpEx!HY9","v":250},{"$f":"OpEx!HZ9","v":250},{"$f":"OpEx!IA9","v":250},{"$f":"OpEx!IB9","v":250},{"$f":"OpEx!IC9","v":250},{"$f":"OpEx!ID9","v":250},{"$f":"OpEx!IE9","v":250},{"$f":"OpEx!IF9","v":250},{"$f":"OpEx!IG9","v":250},{"$f":"OpEx!IH9","v":250},{"$f":"OpEx!II9","v":250},{"$f":"OpEx!IJ9","v":250},{"$f":"OpEx!IK9","v":250},{"$f":"OpEx!IL9","v":250},{"$f":"OpEx!IM9","v":250},{"$f":"OpEx!IN9","v":250},{"$f":"OpEx!IO9","v":250},{"$f":"OpEx!IP9","v":250},{"$f":"OpEx!IQ9","v":250},{"$f":"OpEx!IR9","v":250},{"$f":"OpEx!IS9","v":250},{"$f":"OpEx!IT9","v":250},{"$f":"OpEx!IU9","v":250},{"$f":"OpEx!IV9","v":250},{"$f":"OpEx!IW9","v":250},{"$f":"OpEx!IX9","v":250},{"$f":"OpEx!IY9","v":250},{"$f":"OpEx!IZ9","v":250},{"$f":"OpEx!JA9","v":250},{"$f":"OpEx!JB9","v":250},{"$f":"OpEx!JC9","v":250},{"$f":"OpEx!JD9","v":250},{"$f":"OpEx!JE9","v":250},{"$f":"OpEx!JF9","v":250},{"$f":"OpEx!JG9","v":250},{"$f":"OpEx!JH9","v":250},{"$f":"OpEx!JI9","v":250},{"$f":"OpEx!JJ9","v":250},{"$f":"OpEx!JK9","v":250},{"$f":"OpEx!JL9","v":250},{"$f":"OpEx!JM9","v":250},{"$f":"OpEx!JN9","v":250},{"$f":"OpEx!JO9","v":250},{"$f":"OpEx!JP9","v":250},{"$f":"OpEx!JQ9","v":250},{"$f":"OpEx!JR9","v":250},{"$f":"OpEx!JS9","v":250},{"$f":"OpEx!JT9","v":250},{"$f":"OpEx!JU9","v":250},{"$f":"OpEx!JV9","v":250},{"$f":"OpEx!JW9","v":250},{"$f":"OpEx!JX9","v":250},{"$f":"OpEx!JY9","v":250},{"$f":"OpEx!JZ9","v":250},{"$f":"OpEx!KA9","v":250},{"$f":"OpEx!KB9","v":250},{"$f":"OpEx!KC9","v":250},{"$f":"OpEx!KD9","v":250},{"$f":"OpEx!KE9","v":250},{"$f":"OpEx!KF9","v":250},{"$f":"OpEx!KG9","v":250},{"$f":"OpEx!KH9","v":250},{"$f":"OpEx!KI9","v":250},{"$f":"OpEx!KJ9","v":250},{"$f":"OpEx!KK9","v":250},{"$f":"OpEx!KL9","v":250},{"$f":"OpEx!KM9","v":250},{"$f":"OpEx!KN9","v":250},{"$f":"OpEx!KO9","v":250},{"$f":"OpEx!KP9","v":250},{"$f":"OpEx!KQ9","v":250},{"$f":"OpEx!KR9","v":250},{"$f":"OpEx!KS9","v":250},{"$f":"OpEx!KT9","v":250},{"$f":"OpEx!KU9","v":250},{"$f":"OpEx!KV9","v":250},{"$f":"OpEx!KW9","v":250},{"$f":"OpEx!KX9","v":250},{"$f":"OpEx!KY9","v":250},{"$f":"OpEx!KZ9","v":250},{"$f":"OpEx!LA9","v":250},{"$f":"OpEx!LB9","v":250},{"$f":"OpEx!LC9","v":250},{"$f":"OpEx!LD9","v":250},{"$f":"OpEx!LE9","v":250},{"$f":"OpEx!LF9","v":250},{"$f":"OpEx!LG9","v":250},{"$f":"OpEx!LH9","v":250},{"$f":"OpEx!LI9","v":250},{"$f":"OpEx!LJ9","v":250},{"$f":"OpEx!LK9","v":250},{"$f":"OpEx!LL9","v":250},{"$f":"OpEx!LM9","v":250},{"$f":"OpEx!LN9","v":250},{"$f":"OpEx!LO9","v":250},{"$f":"OpEx!LP9","v":250},{"$f":"OpEx!LQ9","v":250},{"$f":"OpEx!LR9","v":250},{"$f":"OpEx!LS9","v":250},{"$f":"OpEx!LT9","v":250},{"$f":"OpEx!LU9","v":250},{"$f":"OpEx!LV9","v":250}]
[null,null,{"$f":"OpEx!A12","v":"      Warranty"},null,"EUR",null,null,640273.10006000241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF12/2","v":0},{"$f":"OpEx!AG12/2","v":0},{"$f":"OpEx!AH12/2","v":0},{"$f":"OpEx!AI12","v":2134.2436668666669},{"$f":"OpEx!AJ12","v":2134.2436668666669},{"$f":"OpEx!AK12","v":2134.2436668666669},{"$f":"OpEx!AL12","v":2134.2436668666669},{"$f":"OpEx!AM12","v":2134.2436668666669},{"$f":"OpEx!AN12","v":2134.2436668666669},{"$f":"OpEx!AO12","v":2134.2436668666669},{"$f":"OpEx!AP12","v":2134.2436668666669},{"$f":"OpEx!AQ12","v":2134.2436668666669},{"$f":"OpEx!AR12","v":2134.2436668666669},{"$f":"OpEx!AS12","v":2134.2436668666669},{"$f":"OpEx!AT12","v":2134.2436668666669},{"$f":"OpEx!AU12","v":2134.2436668666669},{"$f":"OpEx!AV12","v":2134.2436668666669},{"$f":"OpEx!AW12","v":2134.2436668666669},{"$f":"OpEx!AX12","v":2134.2436668666669},{"$f":"OpEx!AY12","v":2134.2436668666669},{"$f":"OpEx!AZ12","v":2134.2436668666669},{"$f":"OpEx!BA12","v":2134.2436668666669},{"$f":"OpEx!BB12","v":2134.2436668666669},{"$f":"OpEx!BC12","v":2134.2436668666669},{"$f":"OpEx!BD12","v":2134.2436668666669},{"$f":"OpEx!BE12","v":2134.2436668666669},{"$f":"OpEx!BF12","v":2134.2436668666669},{"$f":"OpEx!BG12","v":2134.2436668666669},{"$f":"OpEx!BH12","v":2134.2436668666669},{"$f":"OpEx!BI12","v":2134.2436668666669},{"$f":"OpEx!BJ12","v":2134.2436668666669},{"$f":"OpEx!BK12","v":2134.2436668666669},{"$f":"OpEx!BL12","v":2134.2436668666669},{"$f":"OpEx!BM12","v":2134.2436668666669},{"$f":"OpEx!BN12","v":2134.2436668666669},{"$f":"OpEx!BO12","v":2134.2436668666669},{"$f":"OpEx!BP12","v":2134.2436668666669},{"$f":"OpEx!BQ12","v":2134.2436668666669},{"$f":"OpEx!BR12","v":2134.2436668666669},{"$f":"OpEx!BS12","v":2134.2436668666669},{"$f":"OpEx!BT12","v":2134.2436668666669},{"$f":"OpEx!BU12","v":2134.2436668666669},{"$f":"OpEx!BV12","v":2134.2436668666669},{"$f":"OpEx!BW12","v":2134.2436668666669},{"$f":"OpEx!BX12","v":2134.2436668666669},{"$f":"OpEx!BY12","v":2134.2436668666669},{"$f":"OpEx!BZ12","v":2134.2436668666669},{"$f":"OpEx!CA12","v":2134.2436668666669},{"$f":"OpEx!CB12","v":2134.2436668666669},{"$f":"OpEx!CC12","v":2134.2436668666669},{"$f":"OpEx!CD12","v":2134.2436668666669},{"$f":"OpEx!CE12","v":2134.2436668666669},{"$f":"OpEx!CF12","v":2134.2436668666669},{"$f":"OpEx!CG12","v":2134.2436668666669},{"$f":"OpEx!CH12","v":2134.2436668666669},{"$f":"OpEx!CI12","v":2134.2436668666669},{"$f":"OpEx!CJ12","v":2134.2436668666669},{"$f":"OpEx!CK12","v":2134.2436668666669},{"$f":"OpEx!CL12","v":2134.2436668666669},{"$f":"OpEx!CM12","v":2134.2436668666669},{"$f":"OpEx!CN12","v":2134.2436668666669},{"$f":"OpEx!CO12","v":2134.2436668666669},{"$f":"OpEx!CP12","v":2134.2436668666669},{"$f":"OpEx!CQ12","v":2134.2436668666669},{"$f":"OpEx!CR12","v":2134.2436668666669},{"$f":"OpEx!CS12","v":2134.2436668666669},{"$f":"OpEx!CT12","v":2134.2436668666669},{"$f":"OpEx!CU12","v":2134.2436668666669},{"$f":"OpEx!CV12","v":2134.2436668666669},{"$f":"OpEx!CW12","v":2134.2436668666669},{"$f":"OpEx!CX12","v":2134.2436668666669},{"$f":"OpEx!CY12","v":2134.2436668666669},{"$f":"OpEx!CZ12","v":2134.2436668666669},{"$f":"OpEx!DA12","v":2134.2436668666669},{"$f":"OpEx!DB12","v":2134.2436668666669},{"$f":"OpEx!DC12","v":2134.2436668666669},{"$f":"OpEx!DD12","v":2134.2436668666669},{"$f":"OpEx!DE12","v":2134.2436668666669},{"$f":"OpEx!DF12","v":2134.2436668666669},{"$f":"OpEx!DG12","v":2134.2436668666669},{"$f":"OpEx!DH12","v":2134.2436668666669},{"$f":"OpEx!DI12","v":2134.2436668666669},{"$f":"OpEx!DJ12","v":2134.2436668666669},{"$f":"OpEx!DK12","v":2134.2436668666669},{"$f":"OpEx!DL12","v":2134.2436668666669},{"$f":"OpEx!DM12","v":2134.2436668666669},{"$f":"OpEx!DN12","v":2134.2436668666669},{"$f":"OpEx!DO12","v":2134.2436668666669},{"$f":"OpEx!DP12","v":2134.2436668666669},{"$f":"OpEx!DQ12","v":2134.2436668666669},{"$f":"OpEx!DR12","v":2134.2436668666669},{"$f":"OpEx!DS12","v":2134.2436668666669},{"$f":"OpEx!DT12","v":2134.2436668666669},{"$f":"OpEx!DU12","v":2134.2436668666669},{"$f":"OpEx!DV12","v":2134.2436668666669},{"$f":"OpEx!DW12","v":2134.2436668666669},{"$f":"OpEx!DX12","v":2134.2436668666669},{"$f":"OpEx!DY12","v":2134.2436668666669},{"$f":"OpEx!DZ12","v":2134.2436668666669},{"$f":"OpEx!EA12","v":2134.2436668666669},{"$f":"OpEx!EB12","v":2134.2436668666669},{"$f":"OpEx!EC12","v":2134.2436668666669},{"$f":"OpEx!ED12","v":2134.2436668666669},{"$f":"OpEx!EE12","v":2134.2436668666669},{"$f":"OpEx!EF12","v":2134.2436668666669},{"$f":"OpEx!EG12","v":2134.2436668666669},{"$f":"OpEx!EH12","v":2134.2436668666669},{"$f":"OpEx!EI12","v":2134.2436668666669},{"$f":"OpEx!EJ12","v":2134.2436668666669},{"$f":"OpEx!EK12","v":2134.2436668666669},{"$f":"OpEx!EL12","v":2134.2436668666669},{"$f":"OpEx!EM12","v":2134.2436668666669},{"$f":"OpEx!EN12","v":2134.2436668666669},{"$f":"OpEx!EO12","v":2134.2436668666669},{"$f":"OpEx!EP12","v":2134.2436668666669},{"$f":"OpEx!EQ12","v":2134.2436668666669},{"$f":"OpEx!ER12","v":2134.2436668666669},{"$f":"OpEx!ES12","v":2134.2436668666669},{"$f":"OpEx!ET12","v":2134.2436668666669},{"$f":"OpEx!EU12","v":2134.2436668666669},{"$f":"OpEx!EV12","v":2134.2436668666669},{"$f":"OpEx!EW12","v":2134.2436668666669},{"$f":"OpEx!EX12","v":2134.2436668666669},{"$f":"OpEx!EY12","v":2134.2436668666669},{"$f":"OpEx!EZ12","v":2134.2436668666669},{"$f":"OpEx!FA12","v":2134.2436668666669},{"$f":"OpEx!FB12","v":2134.2436668666669},{"$f":"OpEx!FC12","v":2134.2436668666669},{"$f":"OpEx!FD12","v":2134.2436668666669},{"$f":"OpEx!FE12","v":2134.2436668666669},{"$f":"OpEx!FF12","v":2134.2436668666669},{"$f":"OpEx!FG12","v":2134.2436668666669},{"$f":"OpEx!FH12","v":2134.2436668666669},{"$f":"OpEx!FI12","v":2134.2436668666669},{"$f":"OpEx!FJ12","v":2134.2436668666669},{"$f":"OpEx!FK12","v":2134.2436668666669},{"$f":"OpEx!FL12","v":2134.2436668666669},{"$f":"OpEx!FM12","v":2134.2436668666669},{"$f":"OpEx!FN12","v":2134.2436668666669},{"$f":"OpEx!FO12","v":2134.2436668666669},{"$f":"OpEx!FP12","v":2134.2436668666669},{"$f":"OpEx!FQ12","v":2134.2436668666669},{"$f":"OpEx!FR12","v":2134.2436668666669},{"$f":"OpEx!FS12","v":2134.2436668666669},{"$f":"OpEx!FT12","v":2134.2436668666669},{"$f":"OpEx!FU12","v":2134.2436668666669},{"$f":"OpEx!FV12","v":2134.2436668666669},{"$f":"OpEx!FW12","v":2134.2436668666669},{"$f":"OpEx!FX12","v":2134.2436668666669},{"$f":"OpEx!FY12","v":2134.2436668666669},{"$f":"OpEx!FZ12","v":2134.2436668666669},{"$f":"OpEx!GA12","v":2134.2436668666669},{"$f":"OpEx!GB12","v":2134.2436668666669},{"$f":"OpEx!GC12","v":2134.2436668666669},{"$f":"OpEx!GD12","v":2134.2436668666669},{"$f":"OpEx!GE12","v":2134.2436668666669},{"$f":"OpEx!GF12","v":2134.2436668666669},{"$f":"OpEx!GG12","v":2134.2436668666669},{"$f":"OpEx!GH12","v":2134.2436668666669},{"$f":"OpEx!GI12","v":2134.2436668666669},{"$f":"OpEx!GJ12","v":2134.2436668666669},{"$f":"OpEx!GK12","v":2134.2436668666669},{"$f":"OpEx!GL12","v":2134.2436668666669},{"$f":"OpEx!GM12","v":2134.2436668666669},{"$f":"OpEx!GN12","v":2134.2436668666669},{"$f":"OpEx!GO12","v":2134.2436668666669},{"$f":"OpEx!GP12","v":2134.2436668666669},{"$f":"OpEx!GQ12","v":2134.2436668666669},{"$f":"OpEx!GR12","v":2134.2436668666669},{"$f":"OpEx!GS12","v":2134.2436668666669},{"$f":"OpEx!GT12","v":2134.2436668666669},{"$f":"OpEx!GU12","v":2134.2436668666669},{"$f":"OpEx!GV12","v":2134.2436668666669},{"$f":"OpEx!GW12","v":2134.2436668666669},{"$f":"OpEx!GX12","v":2134.2436668666669},{"$f":"OpEx!GY12","v":2134.2436668666669},{"$f":"OpEx!GZ12","v":2134.2436668666669},{"$f":"OpEx!HA12","v":2134.2436668666669},{"$f":"OpEx!HB12","v":2134.2436668666669},{"$f":"OpEx!HC12","v":2134.2436668666669},{"$f":"OpEx!HD12","v":2134.2436668666669},{"$f":"OpEx!HE12","v":2134.2436668666669},{"$f":"OpEx!HF12","v":2134.2436668666669},{"$f":"OpEx!HG12","v":2134.2436668666669},{"$f":"OpEx!HH12","v":2134.2436668666669},{"$f":"OpEx!HI12","v":2134.2436668666669},{"$f":"OpEx!HJ12","v":2134.2436668666669},{"$f":"OpEx!HK12","v":2134.2436668666669},{"$f":"OpEx!HL12","v":2134.2436668666669},{"$f":"OpEx!HM12","v":2134.2436668666669},{"$f":"OpEx!HN12","v":2134.2436668666669},{"$f":"OpEx!HO12","v":2134.2436668666669},{"$f":"OpEx!HP12","v":2134.2436668666669},{"$f":"OpEx!HQ12","v":2134.2436668666669},{"$f":"OpEx!HR12","v":2134.2436668666669},{"$f":"OpEx!HS12","v":2134.2436668666669},{"$f":"OpEx!HT12","v":2134.2436668666669},{"$f":"OpEx!HU12","v":2134.2436668666669},{"$f":"OpEx!HV12","v":2134.2436668666669},{"$f":"OpEx!HW12","v":2134.2436668666669},{"$f":"OpEx!HX12","v":2134.2436668666669},{"$f":"OpEx!HY12","v":2134.2436668666669},{"$f":"OpEx!HZ12","v":2134.2436668666669},{"$f":"OpEx!IA12","v":2134.2436668666669},{"$f":"OpEx!IB12","v":2134.2436668666669},{"$f":"OpEx!IC12","v":2134.2436668666669},{"$f":"OpEx!ID12","v":2134.2436668666669},{"$f":"OpEx!IE12","v":2134.2436668666669},{"$f":"OpEx!IF12","v":2134.2436668666669},{"$f":"OpEx!IG12","v":2134.2436668666669},{"$f":"OpEx!IH12","v":2134.2436668666669},{"$f":"OpEx!II12","v":2134.2436668666669},{"$f":"OpEx!IJ12","v":2134.2436668666669},{"$f":"OpEx!IK12","v":2134.2436668666669},{"$f":"OpEx!IL12","v":2134.2436668666669},{"$f":"OpEx!IM12","v":2134.2436668666669},{"$f":"OpEx!IN12","v":2134.2436668666669},{"$f":"OpEx!IO12","v":2134.2436668666669},{"$f":"OpEx!IP12","v":2134.2436668666669},{"$f":"OpEx!IQ12","v":2134.2436668666669},{"$f":"OpEx!IR12","v":2134.2436668666669},{"$f":"OpEx!IS12","v":2134.2436668666669},{"$f":"OpEx!IT12","v":2134.2436668666669},{"$f":"OpEx!IU12","v":2134.2436668666669},{"$f":"OpEx!IV12","v":2134.2436668666669},{"$f":"OpEx!IW12","v":2134.2436668666669},{"$f":"OpEx!IX12","v":2134.2436668666669},{"$f":"OpEx!IY12","v":2134.2436668666669},{"$f":"OpEx!IZ12","v":2134.2436668666669},{"$f":"OpEx!JA12","v":2134.2436668666669},{"$f":"OpEx!JB12","v":2134.2436668666669},{"$f":"OpEx!JC12","v":2134.2436668666669},{"$f":"OpEx!JD12","v":2134.2436668666669},{"$f":"OpEx!JE12","v":2134.2436668666669},{"$f":"OpEx!JF12","v":2134.2436668666669},{"$f":"OpEx!JG12","v":2134.2436668666669},{"$f":"OpEx!JH12","v":2134.2436668666669},{"$f":"OpEx!JI12","v":2134.2436668666669},{"$f":"OpEx!JJ12","v":2134.2436668666669},{"$f":"OpEx!JK12","v":2134.2436668666669},{"$f":"OpEx!JL12","v":2134.2436668666669},{"$f":"OpEx!JM12","v":2134.2436668666669},{"$f":"OpEx!JN12","v":2134.2436668666669},{"$f":"OpEx!JO12","v":2134.2436668666669},{"$f":"OpEx!JP12","v":2134.2436668666669},{"$f":"OpEx!JQ12","v":2134.2436668666669},{"$f":"OpEx!JR12","v":2134.2436668666669},{"$f":"OpEx!JS12","v":2134.2436668666669},{"$f":"OpEx!JT12","v":2134.2436668666669},{"$f":"OpEx!JU12","v":2134.2436668666669},{"$f":"OpEx!JV12","v":2134.2436668666669},{"$f":"OpEx!JW12","v":2134.2436668666669},{"$f":"OpEx!JX12","v":2134.2436668666669},{"$f":"OpEx!JY12","v":2134.2436668666669},{"$f":"OpEx!JZ12","v":2134.2436668666669},{"$f":"OpEx!KA12","v":2134.2436668666669},{"$f":"OpEx!KB12","v":2134.2436668666669},{"$f":"OpEx!KC12","v":2134.2436668666669},{"$f":"OpEx!KD12","v":2134.2436668666669},{"$f":"OpEx!KE12","v":2134.2436668666669},{"$f":"OpEx!KF12","v":2134.2436668666669},{"$f":"OpEx!KG12","v":2134.2436668666669},{"$f":"OpEx!KH12","v":2134.2436668666669},{"$f":"OpEx!KI12","v":2134.2436668666669},{"$f":"OpEx!KJ12","v":2134.2436668666669},{"$f":"OpEx!KK12","v":2134.2436668666669},{"$f":"OpEx!KL12","v":2134.2436668666669},{"$f":"OpEx!KM12","v":2134.2436668666669},{"$f":"OpEx!KN12","v":2134.2436668666669},{"$f":"OpEx!KO12","v":2134.2436668666669},{"$f":"OpEx!KP12","v":2134.2436668666669},{"$f":"OpEx!KQ12","v":2134.2436668666669},{"$f":"OpEx!KR12","v":2134.2436668666669},{"$f":"OpEx!KS12","v":2134.2436668666669},{"$f":"OpEx!KT12","v":2134.2436668666669},{"$f":"OpEx!KU12","v":2134.2436668666669},{"$f":"OpEx!KV12","v":2134.2436668666669},{"$f":"OpEx!KW12","v":2134.2436668666669},{"$f":"OpEx!KX12","v":2134.2436668666669},{"$f":"OpEx!KY12","v":2134.2436668666669},{"$f":"OpEx!KZ12","v":2134.2436668666669},{"$f":"OpEx!LA12","v":2134.2436668666669},{"$f":"OpEx!LB12","v":2134.2436668666669},{"$f":"OpEx!LC12","v":2134.2436668666669},{"$f":"OpEx!LD12","v":2134.2436668666669},{"$f":"OpEx!LE12","v":2134.2436668666669},{"$f":"OpEx!LF12","v":2134.2436668666669},{"$f":"OpEx!LG12","v":2134.2436668666669},{"$f":"OpEx!LH12","v":2134.2436668666669},{"$f":"OpEx!LI12","v":2134.2436668666669},{"$f":"OpEx!LJ12","v":2134.2436668666669},{"$f":"OpEx!LK12","v":2134.2436668666669},{"$f":"OpEx!LL12","v":2134.2436668666669},{"$f":"OpEx!LM12","v":2134.2436668666669},{"$f":"OpEx!LN12","v":2134.2436668666669},{"$f":"OpEx!LO12","v":2134.2436668666669},{"$f":"OpEx!LP12","v":2134.2436668666669},{"$f":"OpEx!LQ12","v":2134.2436668666669},{"$f":"OpEx!LR12","v":2134.2436668666669},{"$f":"OpEx!LS12","v":2134.2436668666669},{"$f":"OpEx!LT12","v":2134.2436668666669},{"$f":"OpEx!LU12","v":2134.2436668666669},{"$f":"OpEx!LV12","v":2134.2436668666669}]
[null,null,{"$f":"OpEx!A13","v":"      Battery system maintenance (parts)"},null,"EUR",null,null,653912.11874999793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AF13/2","v":0},{"$f":"OpEx!AG13/2","v":0},{"$f":"OpEx!AH13/2","v":0},{"$f":"OpEx!AI13","v":2179.7070625000001},{"$f":"OpEx!AJ13","v":2179.7070625000001},{"$f":"OpEx!AK13","v":2179.7070625000001},{"$f":"OpEx!AL13","v":2179.7070625000001},{"$f":"OpEx!AM13","v":2179.7070625000001},{"$f":"OpEx!AN13","v":2179.7070625000001},{"$f":"OpEx!AO13","v":2179.7070625000001},{"$f":"OpEx!AP13","v":2179.7070625000001},{"$f":"OpEx!AQ13","v":2179.7070625000001},{"$f":"OpEx!AR13","v":2179.7070625000001},{"$f":"OpEx!AS13","v":2179.7070625000001},{"$f":"OpEx!AT13","v":2179.7070625000001},{"$f":"OpEx!AU13","v":2179.7070625000001},{"$f":"OpEx!AV13","v":2179.7070625000001},{"$f":"OpEx!AW13","v":2179.7070625000001},{"$f":"OpEx!AX13","v":2179.7070625000001},{"$f":"OpEx!AY13","v":2179.7070625000001},{"$f":"OpEx!AZ13","v":2179.7070625000001},{"$f":"OpEx!BA13","v":2179.7070625000001},{"$f":"OpEx!BB13","v":2179.7070625000001},{"$f":"OpEx!BC13","v":2179.7070625000001},{"$f":"OpEx!BD13","v":2179.7070625000001},{"$f":"OpEx!BE13","v":2179.7070625000001},{"$f":"OpEx!BF13","v":2179.7070625000001},{"$f":"OpEx!BG13","v":2179.7070625000001},{"$f":"OpEx!BH13","v":2179.7070625000001},{"$f":"OpEx!BI13","v":2179.7070625000001},{"$f":"OpEx!BJ13","v":2179.7070625000001},{"$f":"OpEx!BK13","v":2179.7070625000001},{"$f":"OpEx!BL13","v":2179.7070625000001},{"$f":"OpEx!BM13","v":2179.7070625000001},{"$f":"OpEx!BN13","v":2179.7070625000001},{"$f":"OpEx!BO13","v":2179.7070625000001},{"$f":"OpEx!BP13","v":2179.7070625000001},{"$f":"OpEx!BQ13","v":2179.7070625000001},{"$f":"OpEx!BR13","v":2179.7070625000001},{"$f":"OpEx!BS13","v":2179.7070625000001},{"$f":"OpEx!BT13","v":2179.7070625000001},{"$f":"OpEx!BU13","v":2179.7070625000001},{"$f":"OpEx!BV13","v":2179.7070625000001},{"$f":"OpEx!BW13","v":2179.7070625000001},{"$f":"OpEx!BX13","v":2179.7070625000001},{"$f":"OpEx!BY13","v":2179.7070625000001},{"$f":"OpEx!BZ13","v":2179.7070625000001},{"$f":"OpEx!CA13","v":2179.7070625000001},{"$f":"OpEx!CB13","v":2179.7070625000001},{"$f":"OpEx!CC13","v":2179.7070625000001},{"$f":"OpEx!CD13","v":2179.7070625000001},{"$f":"OpEx!CE13","v":2179.7070625000001},{"$f":"OpEx!CF13","v":2179.7070625000001},{"$f":"OpEx!CG13","v":2179.7070625000001},{"$f":"OpEx!CH13","v":2179.7070625000001},{"$f":"OpEx!CI13","v":2179.7070625000001},{"$f":"OpEx!CJ13","v":2179.7070625000001},{"$f":"OpEx!CK13","v":2179.7070625000001},{"$f":"OpEx!CL13","v":2179.7070625000001},{"$f":"OpEx!CM13","v":2179.7070625000001},{"$f":"OpEx!CN13","v":2179.7070625000001},{"$f":"OpEx!CO13","v":2179.7070625000001},{"$f":"OpEx!CP13","v":2179.7070625000001},{"$f":"OpEx!CQ13","v":2179.7070625000001},{"$f":"OpEx!CR13","v":2179.7070625000001},{"$f":"OpEx!CS13","v":2179.7070625000001},{"$f":"OpEx!CT13","v":2179.7070625000001},{"$f":"OpEx!CU13","v":2179.7070625000001},{"$f":"OpEx!CV13","v":2179.7070625000001},{"$f":"OpEx!CW13","v":2179.7070625000001},{"$f":"OpEx!CX13","v":2179.7070625000001},{"$f":"OpEx!CY13","v":2179.7070625000001},{"$f":"OpEx!CZ13","v":2179.7070625000001},{"$f":"OpEx!DA13","v":2179.7070625000001},{"$f":"OpEx!DB13","v":2179.7070625000001},{"$f":"OpEx!DC13","v":2179.7070625000001},{"$f":"OpEx!DD13","v":2179.7070625000001},{"$f":"OpEx!DE13","v":2179.7070625000001},{"$f":"OpEx!DF13","v":2179.7070625000001},{"$f":"OpEx!DG13","v":2179.7070625000001},{"$f":"OpEx!DH13","v":2179.7070625000001},{"$f":"OpEx!DI13","v":2179.7070625000001},{"$f":"OpEx!DJ13","v":2179.7070625000001},{"$f":"OpEx!DK13","v":2179.7070625000001},{"$f":"OpEx!DL13","v":2179.7070625000001},{"$f":"OpEx!DM13","v":2179.7070625000001},{"$f":"OpEx!DN13","v":2179.7070625000001},{"$f":"OpEx!DO13","v":2179.7070625000001},{"$f":"OpEx!DP13","v":2179.7070625000001},{"$f":"OpEx!DQ13","v":2179.7070625000001},{"$f":"OpEx!DR13","v":2179.7070625000001},{"$f":"OpEx!DS13","v":2179.7070625000001},{"$f":"OpEx!DT13","v":2179.7070625000001},{"$f":"OpEx!DU13","v":2179.7070625000001},{"$f":"OpEx!DV13","v":2179.7070625000001},{"$f":"OpEx!DW13","v":2179.7070625000001},{"$f":"OpEx!DX13","v":2179.7070625000001},{"$f":"OpEx!DY13","v":2179.7070625000001},{"$f":"OpEx!DZ13","v":2179.7070625000001},{"$f":"OpEx!EA13","v":2179.7070625000001},{"$f":"OpEx!EB13","v":2179.7070625000001},{"$f":"OpEx!EC13","v":2179.7070625000001},{"$f":"OpEx!ED13","v":2179.7070625000001},{"$f":"OpEx!EE13","v":2179.7070625000001},{"$f":"OpEx!EF13","v":2179.7070625000001},{"$f":"OpEx!EG13","v":2179.7070625000001},{"$f":"OpEx!EH13","v":2179.7070625000001},{"$f":"OpEx!EI13","v":2179.7070625000001},{"$f":"OpEx!EJ13","v":2179.7070625000001},{"$f":"OpEx!EK13","v":2179.7070625000001},{"$f":"OpEx!EL13","v":2179.7070625000001},{"$f":"OpEx!EM13","v":2179.7070625000001},{"$f":"OpEx!EN13","v":2179.7070625000001},{"$f":"OpEx!EO13","v":2179.7070625000001},{"$f":"OpEx!EP13","v":2179.7070625000001},{"$f":"OpEx!EQ13","v":2179.7070625000001},{"$f":"OpEx!ER13","v":2179.7070625000001},{"$f":"OpEx!ES13","v":2179.7070625000001},{"$f":"OpEx!ET13","v":2179.7070625000001},{"$f":"OpEx!EU13","v":2179.7070625000001},{"$f":"OpEx!EV13","v":2179.7070625000001},{"$f":"OpEx!EW13","v":2179.7070625000001},{"$f":"OpEx!EX13","v":2179.7070625000001},{"$f":"OpEx!EY13","v":2179.7070625000001},{"$f":"OpEx!EZ13","v":2179.7070625000001},{"$f":"OpEx!FA13","v":2179.7070625000001},{"$f":"OpEx!FB13","v":2179.7070625000001},{"$f":"OpEx!FC13","v":2179.7070625000001},{"$f":"OpEx!FD13","v":2179.7070625000001},{"$f":"OpEx!FE13","v":2179.7070625000001},{"$f":"OpEx!FF13","v":2179.7070625000001},{"$f":"OpEx!FG13","v":2179.7070625000001},{"$f":"OpEx!FH13","v":2179.7070625000001},{"$f":"OpEx!FI13","v":2179.7070625000001},{"$f":"OpEx!FJ13","v":2179.7070625000001},{"$f":"OpEx!FK13","v":2179.7070625000001},{"$f":"OpEx!FL13","v":2179.7070625000001},{"$f":"OpEx!FM13","v":2179.7070625000001},{"$f":"OpEx!FN13","v":2179.7070625000001},{"$f":"OpEx!FO13","v":2179.7070625000001},{"$f":"OpEx!FP13","v":2179.7070625000001},{"$f":"OpEx!FQ13","v":2179.7070625000001},{"$f":"OpEx!FR13","v":2179.7070625000001},{"$f":"OpEx!FS13","v":2179.7070625000001},{"$f":"OpEx!FT13","v":2179.7070625000001},{"$f":"OpEx!FU13","v":2179.7070625000001},{"$f":"OpEx!FV13","v":2179.7070625000001},{"$f":"OpEx!FW13","v":2179.7070625000001},{"$f":"OpEx!FX13","v":2179.7070625000001},{"$f":"OpEx!FY13","v":2179.7070625000001},{"$f":"OpEx!FZ13","v":2179.7070625000001},{"$f":"OpEx!GA13","v":2179.7070625000001},{"$f":"OpEx!GB13","v":2179.7070625000001},{"$f":"OpEx!GC13","v":2179.7070625000001},{"$f":"OpEx!GD13","v":2179.7070625000001},{"$f":"OpEx!GE13","v":2179.7070625000001},{"$f":"OpEx!GF13","v":2179.7070625000001},{"$f":"OpEx!GG13","v":2179.7070625000001},{"$f":"OpEx!GH13","v":2179.7070625000001},{"$f":"OpEx!GI13","v":2179.7070625000001},{"$f":"OpEx!GJ13","v":2179.7070625000001},{"$f":"OpEx!GK13","v":2179.7070625000001},{"$f":"OpEx!GL13","v":2179.7070625000001},{"$f":"OpEx!GM13","v":2179.7070625000001},{"$f":"OpEx!GN13","v":2179.7070625000001},{"$f":"OpEx!GO13","v":2179.7070625000001},{"$f":"OpEx!GP13","v":2179.7070625000001},{"$f":"OpEx!GQ13","v":2179.7070625000001},{"$f":"OpEx!GR13","v":2179.7070625000001},{"$f":"OpEx!GS13","v":2179.7070625000001},{"$f":"OpEx!GT13","v":2179.7070625000001},{"$f":"OpEx!GU13","v":2179.7070625000001},{"$f":"OpEx!GV13","v":2179.7070625000001},{"$f":"OpEx!GW13","v":2179.7070625000001},{"$f":"OpEx!GX13","v":2179.7070625000001},{"$f":"OpEx!GY13","v":2179.7070625000001},{"$f":"OpEx!GZ13","v":2179.7070625000001},{"$f":"OpEx!HA13","v":2179.7070625000001},{"$f":"OpEx!HB13","v":2179.7070625000001},{"$f":"OpEx!HC13","v":2179.7070625000001},{"$f":"OpEx!HD13","v":2179.7070625000001},{"$f":"OpEx!HE13","v":2179.7070625000001},{"$f":"OpEx!HF13","v":2179.7070625000001},{"$f":"OpEx!HG13","v":2179.7070625000001},{"$f":"OpEx!HH13","v":2179.7070625000001},{"$f":"OpEx!HI13","v":2179.7070625000001},{"$f":"OpEx!HJ13","v":2179.7070625000001},{"$f":"OpEx!HK13","v":2179.7070625000001},{"$f":"OpEx!HL13","v":2179.7070625000001},{"$f":"OpEx!HM13","v":2179.7070625000001},{"$f":"OpEx!HN13","v":2179.7070625000001},{"$f":"OpEx!HO13","v":2179.7070625000001},{"$f":"OpEx!HP13","v":2179.7070625000001},{"$f":"OpEx!HQ13","v":2179.7070625000001},{"$f":"OpEx!HR13","v":2179.7070625000001},{"$f":"OpEx!HS13","v":2179.7070625000001},{"$f":"OpEx!HT13","v":2179.7070625000001},{"$f":"OpEx!HU13","v":2179.7070625000001},{"$f":"OpEx!HV13","v":2179.7070625000001},{"$f":"OpEx!HW13","v":2179.7070625000001},{"$f":"OpEx!HX13","v":2179.7070625000001},{"$f":"OpEx!HY13","v":2179.7070625000001},{"$f":"OpEx!HZ13","v":2179.7070625000001},{"$f":"OpEx!IA13","v":2179.7070625000001},{"$f":"OpEx!IB13","v":2179.7070625000001},{"$f":"OpEx!IC13","v":2179.7070625000001},{"$f":"OpEx!ID13","v":2179.7070625000001},{"$f":"OpEx!IE13","v":2179.7070625000001},{"$f":"OpEx!IF13","v":2179.7070625000001},{"$f":"OpEx!IG13","v":2179.7070625000001},{"$f":"OpEx!IH13","v":2179.7070625000001},{"$f":"OpEx!II13","v":2179.7070625000001},{"$f":"OpEx!IJ13","v":2179.7070625000001},{"$f":"OpEx!IK13","v":2179.7070625000001},{"$f":"OpEx!IL13","v":2179.7070625000001},{"$f":"OpEx!IM13","v":2179.7070625000001},{"$f":"OpEx!IN13","v":2179.7070625000001},{"$f":"OpEx!IO13","v":2179.7070625000001},{"$f":"OpEx!IP13","v":2179.7070625000001},{"$f":"OpEx!IQ13","v":2179.7070625000001},{"$f":"OpEx!IR13","v":2179.7070625000001},{"$f":"OpEx!IS13","v":2179.7070625000001},{"$f":"OpEx!IT13","v":2179.7070625000001},{"$f":"OpEx!IU13","v":2179.7070625000001},{"$f":"OpEx!IV13","v":2179.7070625000001},{"$f":"OpEx!IW13","v":2179.7070625000001},{"$f":"OpEx!IX13","v":2179.7070625000001},{"$f":"OpEx!IY13","v":2179.7070625000001},{"$f":"OpEx!IZ13","v":2179.7070625000001},{"$f":"OpEx!JA13","v":2179.7070625000001},{"$f":"OpEx!JB13","v":2179.7070625000001},{"$f":"OpEx!JC13","v":2179.7070625000001},{"$f":"OpEx!JD13","v":2179.7070625000001},{"$f":"OpEx!JE13","v":2179.7070625000001},{"$f":"OpEx!JF13","v":2179.7070625000001},{"$f":"OpEx!JG13","v":2179.7070625000001},{"$f":"OpEx!JH13","v":2179.7070625000001},{"$f":"OpEx!JI13","v":2179.7070625000001},{"$f":"OpEx!JJ13","v":2179.7070625000001},{"$f":"OpEx!JK13","v":2179.7070625000001},{"$f":"OpEx!JL13","v":2179.7070625000001},{"$f":"OpEx!JM13","v":2179.7070625000001},{"$f":"OpEx!JN13","v":2179.7070625000001},{"$f":"OpEx!JO13","v":2179.7070625000001},{"$f":"OpEx!JP13","v":2179.7070625000001},{"$f":"OpEx!JQ13","v":2179.7070625000001},{"$f":"OpEx!JR13","v":2179.7070625000001},{"$f":"OpEx!JS13","v":2179.7070625000001},{"$f":"OpEx!JT13","v":2179.7070625000001},{"$f":"OpEx!JU13","v":2179.7070625000001},{"$f":"OpEx!JV13","v":2179.7070625000001},{"$f":"OpEx!JW13","v":2179.7070625000001},{"$f":"OpEx!JX13","v":2179.7070625000001},{"$f":"OpEx!JY13","v":2179.7070625000001},{"$f":"OpEx!JZ13","v":2179.7070625000001},{"$f":"OpEx!KA13","v":2179.7070625000001},{"$f":"OpEx!KB13","v":2179.7070625000001},{"$f":"OpEx!KC13","v":2179.7070625000001},{"$f":"OpEx!KD13","v":2179.7070625000001},{"$f":"OpEx!KE13","v":2179.7070625000001},{"$f":"OpEx!KF13","v":2179.7070625000001},{"$f":"OpEx!KG13","v":2179.7070625000001},{"$f":"OpEx!KH13","v":2179.7070625000001},{"$f":"OpEx!KI13","v":2179.7070625000001},{"$f":"OpEx!KJ13","v":2179.7070625000001},{"$f":"OpEx!KK13","v":2179.7070625000001},{"$f":"OpEx!KL13","v":2179.7070625000001},{"$f":"OpEx!KM13","v":2179.7070625000001},{"$f":"OpEx!KN13","v":2179.7070625000001},{"$f":"OpEx!KO13","v":2179.7070625000001},{"$f":"OpEx!KP13","v":2179.7070625000001},{"$f":"OpEx!KQ13","v":2179.7070625000001},{"$f":"OpEx!KR13","v":2179.7070625000001},{"$f":"OpEx!KS13","v":2179.7070625000001},{"$f":"OpEx!KT13","v":2179.7070625000001},{"$f":"OpEx!KU13","v":2179.7070625000001},{"$f":"OpEx!KV13","v":2179.7070625000001},{"$f":"OpEx!KW13","v":2179.7070625000001},{"$f":"OpEx!KX13","v":2179.7070625000001},{"$f":"OpEx!KY13","v":2179.7070625000001},{"$f":"OpEx!KZ13","v":2179.7070625000001},{"$f":"OpEx!LA13","v":2179.7070625000001},{"$f":"OpEx!LB13","v":2179.7070625000001},{"$f":"OpEx!LC13","v":2179.7070625000001},{"$f":"OpEx!LD13","v":2179.7070625000001},{"$f":"OpEx!LE13","v":2179.7070625000001},{"$f":"OpEx!LF13","v":2179.7070625000001},{"$f":"OpEx!LG13","v":2179.7070625000001},{"$f":"OpEx!LH13","v":2179.7070625000001},{"$f":"OpEx!LI13","v":2179.7070625000001},{"$f":"OpEx!LJ13","v":2179.7070625000001},{"$f":"OpEx!LK13","v":2179.7070625000001},{"$f":"OpEx!LL13","v":2179.7070625000001},{"$f":"OpEx!LM13","v":2179.7070625000001},{"$f":"OpEx!LN13","v":2179.7070625000001},{"$f":"OpEx!LO13","v":2179.7070625000001},{"$f":"OpEx!LP13","v":2179.7070625000001},{"$f":"OpEx!LQ13","v":2179.7070625000001},{"$f":"OpEx!LR13","v":2179.7070625000001},{"$f":"OpEx!LS13","v":2179.7070625000001},{"$f":"OpEx!LT13","v":2179.7070625000001},{"$f":"OpEx!LU13","v":2179.7070625000001},{"$f":"OpEx!LV13","v":2179.7070625000001}]
[null,null,"    Total Repairs, Maintenance and Operations",null,null,null,null,{"$f":"SUM(H240:H249)","v":2614399.4283100008},{"$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":6961.1300460333332},6961.1300460333332,6879.6618960333335,6961.1300460333332,6879.6618960333335,7111.1300460333332,7306.1300460333332,7061.7255960333332,7306.1300460333332,7224.6618960333335,7306.1300460333332,7224.6618960333335,7806.1300460333332,7806.1300460333332,7724.6618960333335,7806.1300460333332,7724.6618960333335,7806.1300460333332,7806.1300460333332,7561.7255960333332,7806.1300460333332,7724.6618960333335,7806.1300460333332,7724.6618960333335,7806.1300460333332,7806.1300460333332,7724.6618960333335,7806.1300460333332,7724.6618960333335,7806.1300460333332,7806.1300460333332,7561.7255960333332,7806.1300460333332,7724.6618960333335,7806.1300460333332,7724.6618960333335,7806.1300460333332,7806.1300460333332,7724.6618960333335,7806.1300460333332,7724.6618960333335,7806.1300460333332,7931.1300460333332,7768.1937460333338,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,{"$f":"SUM(CM240:CM249)","v":7931.1300460333332},7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7768.1937460333338,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,{"$f":"SUM(EY240:EY249)","v":7849.6618960333335},7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7768.1937460333338,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,{"$f":"SUM(HK240:HK249)","v":7931.1300460333332},7768.1937460333338,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7768.1937460333338,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,{"$f":"SUM(JW240:JW249)","v":7931.1300460333332},7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7768.1937460333338,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,7849.6618960333335,7931.1300460333332,7931.1300460333332,7686.7255960333332,7931.1300460333332,7849.6618960333335,7931.1300460333332,269848.19374603336]
[null,null,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,763200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OpEx!AI29","v":2544},{"$f":"OpEx!AJ29","v":2544},{"$f":"OpEx!AK29","v":2544},{"$f":"OpEx!AL29","v":2544},{"$f":"OpEx!AM29","v":2544},{"$f":"OpEx!AN29","v":2544},{"$f":"OpEx!AO29","v":2544},{"$f":"OpEx!AP29","v":2544},{"$f":"OpEx!AQ29","v":2544},{"$f":"OpEx!AR29","v":2544},{"$f":"OpEx!AS29","v":2544},{"$f":"OpEx!AT29","v":2544},{"$f":"OpEx!AU29","v":2544},{"$f":"OpEx!AV29","v":2544},{"$f":"OpEx!AW29","v":2544},{"$f":"OpEx!AX29","v":2544},{"$f":"OpEx!AY29","v":2544},{"$f":"OpEx!AZ29","v":2544},{"$f":"OpEx!BA29","v":2544},{"$f":"OpEx!BB29","v":2544},{"$f":"OpEx!BC29","v":2544},{"$f":"OpEx!BD29","v":2544},{"$f":"OpEx!BE29","v":2544},{"$f":"OpEx!BF29","v":2544},{"$f":"OpEx!BG29","v":2544},{"$f":"OpEx!BH29","v":2544},{"$f":"OpEx!BI29","v":2544},{"$f":"OpEx!BJ29","v":2544},{"$f":"OpEx!BK29","v":2544},{"$f":"OpEx!BL29","v":2544},{"$f":"OpEx!BM29","v":2544},{"$f":"OpEx!BN29","v":2544},{"$f":"OpEx!BO29","v":2544},{"$f":"OpEx!BP29","v":2544},{"$f":"OpEx!BQ29","v":2544},{"$f":"OpEx!BR29","v":2544},{"$f":"OpEx!BS29","v":2544},{"$f":"OpEx!BT29","v":2544},{"$f":"OpEx!BU29","v":2544},{"$f":"OpEx!BV29","v":2544},{"$f":"OpEx!BW29","v":2544},{"$f":"OpEx!BX29","v":2544},{"$f":"OpEx!BY29","v":2544},{"$f":"OpEx!BZ29","v":2544},{"$f":"OpEx!CA29","v":2544},{"$f":"OpEx!CB29","v":2544},{"$f":"OpEx!CC29","v":2544},{"$f":"OpEx!CD29","v":2544},{"$f":"OpEx!CE29","v":2544},{"$f":"OpEx!CF29","v":2544},{"$f":"OpEx!CG29","v":2544},{"$f":"OpEx!CH29","v":2544},{"$f":"OpEx!CI29","v":2544},{"$f":"OpEx!CJ29","v":2544},{"$f":"OpEx!CK29","v":2544},{"$f":"OpEx!CL29","v":2544},{"$f":"OpEx!CM29","v":2544},{"$f":"OpEx!CN29","v":2544},{"$f":"OpEx!CO29","v":2544},{"$f":"OpEx!CP29","v":2544},{"$f":"OpEx!CQ29","v":2544},{"$f":"OpEx!CR29","v":2544},{"$f":"OpEx!CS29","v":2544},{"$f":"OpEx!CT29","v":2544},{"$f":"OpEx!CU29","v":2544},{"$f":"OpEx!CV29","v":2544},{"$f":"OpEx!CW29","v":2544},{"$f":"OpEx!CX29","v":2544},{"$f":"OpEx!CY29","v":2544},{"$f":"OpEx!CZ29","v":2544},{"$f":"OpEx!DA29","v":2544},{"$f":"OpEx!DB29","v":2544},{"$f":"OpEx!DC29","v":2544},{"$f":"OpEx!DD29","v":2544},{"$f":"OpEx!DE29","v":2544},{"$f":"OpEx!DF29","v":2544},{"$f":"OpEx!DG29","v":2544},{"$f":"OpEx!DH29","v":2544},{"$f":"OpEx!DI29","v":2544},{"$f":"OpEx!DJ29","v":2544},{"$f":"OpEx!DK29","v":2544},{"$f":"OpEx!DL29","v":2544},{"$f":"OpEx!DM29","v":2544},{"$f":"OpEx!DN29","v":2544},{"$f":"OpEx!DO29","v":2544},{"$f":"OpEx!DP29","v":2544},{"$f":"OpEx!DQ29","v":2544},{"$f":"OpEx!DR29","v":2544},{"$f":"OpEx!DS29","v":2544},{"$f":"OpEx!DT29","v":2544},{"$f":"OpEx!DU29","v":2544},{"$f":"OpEx!DV29","v":2544},{"$f":"OpEx!DW29","v":2544},{"$f":"OpEx!DX29","v":2544},{"$f":"OpEx!DY29","v":2544},{"$f":"OpEx!DZ29","v":2544},{"$f":"OpEx!EA29","v":2544},{"$f":"OpEx!EB29","v":2544},{"$f":"OpEx!EC29","v":2544},{"$f":"OpEx!ED29","v":2544},{"$f":"OpEx!EE29","v":2544},{"$f":"OpEx!EF29","v":2544},{"$f":"OpEx!EG29","v":2544},{"$f":"OpEx!EH29","v":2544},{"$f":"OpEx!EI29","v":2544},{"$f":"OpEx!EJ29","v":2544},{"$f":"OpEx!EK29","v":2544},{"$f":"OpEx!EL29","v":2544},{"$f":"OpEx!EM29","v":2544},{"$f":"OpEx!EN29","v":2544},{"$f":"OpEx!EO29","v":2544},{"$f":"OpEx!EP29","v":2544},{"$f":"OpEx!EQ29","v":2544},{"$f":"OpEx!ER29","v":2544},{"$f":"OpEx!ES29","v":2544},{"$f":"OpEx!ET29","v":2544},{"$f":"OpEx!EU29","v":2544},{"$f":"OpEx!EV29","v":2544},{"$f":"OpEx!EW29","v":2544},{"$f":"OpEx!EX29","v":2544},{"$f":"OpEx!EY29","v":2544},{"$f":"OpEx!EZ29","v":2544},{"$f":"OpEx!FA29","v":2544},{"$f":"OpEx!FB29","v":2544},{"$f":"OpEx!FC29","v":2544},{"$f":"OpEx!FD29","v":2544},{"$f":"OpEx!FE29","v":2544},{"$f":"OpEx!FF29","v":2544},{"$f":"OpEx!FG29","v":2544},{"$f":"OpEx!FH29","v":2544},{"$f":"OpEx!FI29","v":2544},{"$f":"OpEx!FJ29","v":2544},{"$f":"OpEx!FK29","v":2544},{"$f":"OpEx!FL29","v":2544},{"$f":"OpEx!FM29","v":2544},{"$f":"OpEx!FN29","v":2544},{"$f":"OpEx!FO29","v":2544},{"$f":"OpEx!FP29","v":2544},{"$f":"OpEx!FQ29","v":2544},{"$f":"OpEx!FR29","v":2544},{"$f":"OpEx!FS29","v":2544},{"$f":"OpEx!FT29","v":2544},{"$f":"OpEx!FU29","v":2544},{"$f":"OpEx!FV29","v":2544},{"$f":"OpEx!FW29","v":2544},{"$f":"OpEx!FX29","v":2544},{"$f":"OpEx!FY29","v":2544},{"$f":"OpEx!FZ29","v":2544},{"$f":"OpEx!GA29","v":2544},{"$f":"OpEx!GB29","v":2544},{"$f":"OpEx!GC29","v":2544},{"$f":"OpEx!GD29","v":2544},{"$f":"OpEx!GE29","v":2544},{"$f":"OpEx!GF29","v":2544},{"$f":"OpEx!GG29","v":2544},{"$f":"OpEx!GH29","v":2544},{"$f":"OpEx!GI29","v":2544},{"$f":"OpEx!GJ29","v":2544},{"$f":"OpEx!GK29","v":2544},{"$f":"OpEx!GL29","v":2544},{"$f":"OpEx!GM29","v":2544},{"$f":"OpEx!GN29","v":2544},{"$f":"OpEx!GO29","v":2544},{"$f":"OpEx!GP29","v":2544},{"$f":"OpEx!GQ29","v":2544},{"$f":"OpEx!GR29","v":2544},{"$f":"OpEx!GS29","v":2544},{"$f":"OpEx!GT29","v":2544},{"$f":"OpEx!GU29","v":2544},{"$f":"OpEx!GV29","v":2544},{"$f":"OpEx!GW29","v":2544},{"$f":"OpEx!GX29","v":2544},{"$f":"OpEx!GY29","v":2544},{"$f":"OpEx!GZ29","v":2544},{"$f":"OpEx!HA29","v":2544},{"$f":"OpEx!HB29","v":2544},{"$f":"OpEx!HC29","v":2544},{"$f":"OpEx!HD29","v":2544},{"$f":"OpEx!HE29","v":2544},{"$f":"OpEx!HF29","v":2544},{"$f":"OpEx!HG29","v":2544},{"$f":"OpEx!HH29","v":2544},{"$f":"OpEx!HI29","v":2544},{"$f":"OpEx!HJ29","v":2544},{"$f":"OpEx!HK29","v":2544},{"$f":"OpEx!HL29","v":2544},{"$f":"OpEx!HM29","v":2544},{"$f":"OpEx!HN29","v":2544},{"$f":"OpEx!HO29","v":2544},{"$f":"OpEx!HP29","v":2544},{"$f":"OpEx!HQ29","v":2544},{"$f":"OpEx!HR29","v":2544},{"$f":"OpEx!HS29","v":2544},{"$f":"OpEx!HT29","v":2544},{"$f":"OpEx!HU29","v":2544},{"$f":"OpEx!HV29","v":2544},{"$f":"OpEx!HW29","v":2544},{"$f":"OpEx!HX29","v":2544},{"$f":"OpEx!HY29","v":2544},{"$f":"OpEx!HZ29","v":2544},{"$f":"OpEx!IA29","v":2544},{"$f":"OpEx!IB29","v":2544},{"$f":"OpEx!IC29","v":2544},{"$f":"OpEx!ID29","v":2544},{"$f":"OpEx!IE29","v":2544},{"$f":"OpEx!IF29","v":2544},{"$f":"OpEx!IG29","v":2544},{"$f":"OpEx!IH29","v":2544},{"$f":"OpEx!II29","v":2544},{"$f":"OpEx!IJ29","v":2544},{"$f":"OpEx!IK29","v":2544},{"$f":"OpEx!IL29","v":2544},{"$f":"OpEx!IM29","v":2544},{"$f":"OpEx!IN29","v":2544},{"$f":"OpEx!IO29","v":2544},{"$f":"OpEx!IP29","v":2544},{"$f":"OpEx!IQ29","v":2544},{"$f":"OpEx!IR29","v":2544},{"$f":"OpEx!IS29","v":2544},{"$f":"OpEx!IT29","v":2544},{"$f":"OpEx!IU29","v":2544},{"$f":"OpEx!IV29","v":2544},{"$f":"OpEx!IW29","v":2544},{"$f":"OpEx!IX29","v":2544},{"$f":"OpEx!IY29","v":2544},{"$f":"OpEx!IZ29","v":2544},{"$f":"OpEx!JA29","v":2544},{"$f":"OpEx!JB29","v":2544},{"$f":"OpEx!JC29","v":2544},{"$f":"OpEx!JD29","v":2544},{"$f":"OpEx!JE29","v":2544},{"$f":"OpEx!JF29","v":2544},{"$f":"OpEx!JG29","v":2544},{"$f":"OpEx!JH29","v":2544},{"$f":"OpEx!JI29","v":2544},{"$f":"OpEx!JJ29","v":2544},{"$f":"OpEx!JK29","v":2544},{"$f":"OpEx!JL29","v":2544},{"$f":"OpEx!JM29","v":2544},{"$f":"OpEx!JN29","v":2544},{"$f":"OpEx!JO29","v":2544},{"$f":"OpEx!JP29","v":2544},{"$f":"OpEx!JQ29","v":2544},{"$f":"OpEx!JR29","v":2544},{"$f":"OpEx!JS29","v":2544},{"$f":"OpEx!JT29","v":2544},{"$f":"OpEx!JU29","v":2544},{"$f":"OpEx!JV29","v":2544},{"$f":"OpEx!JW29","v":2544},{"$f":"OpEx!JX29","v":2544},{"$f":"OpEx!JY29","v":2544},{"$f":"OpEx!JZ29","v":2544},{"$f":"OpEx!KA29","v":2544},{"$f":"OpEx!KB29","v":2544},{"$f":"OpEx!KC29","v":2544},{"$f":"OpEx!KD29","v":2544},{"$f":"OpEx!KE29","v":2544},{"$f":"OpEx!KF29","v":2544},{"$f":"OpEx!KG29","v":2544},{"$f":"OpEx!KH29","v":2544},{"$f":"OpEx!KI29","v":2544},{"$f":"OpEx!KJ29","v":2544},{"$f":"OpEx!KK29","v":2544},{"$f":"OpEx!KL29","v":2544},{"$f":"OpEx!KM29","v":2544},{"$f":"OpEx!KN29","v":2544},{"$f":"OpEx!KO29","v":2544},{"$f":"OpEx!KP29","v":2544},{"$f":"OpEx!KQ29","v":2544},{"$f":"OpEx!KR29","v":2544},{"$f":"OpEx!KS29","v":2544},{"$f":"OpEx!KT29","v":2544},{"$f":"OpEx!KU29","v":2544},{"$f":"OpEx!KV29","v":2544},{"$f":"OpEx!KW29","v":2544},{"$f":"OpEx!KX29","v":2544},{"$f":"OpEx!KY29","v":2544},{"$f":"OpEx!KZ29","v":2544},{"$f":"OpEx!LA29","v":2544},{"$f":"OpEx!LB29","v":2544},{"$f":"OpEx!LC29","v":2544},{"$f":"OpEx!LD29","v":2544},{"$f":"OpEx!LE29","v":2544},{"$f":"OpEx!LF29","v":2544},{"$f":"OpEx!LG29","v":2544},{"$f":"OpEx!LH29","v":2544},{"$f":"OpEx!LI29","v":2544},{"$f":"OpEx!LJ29","v":2544},{"$f":"OpEx!LK29","v":2544},{"$f":"OpEx!LL29","v":2544},{"$f":"OpEx!LM29","v":2544},{"$f":"OpEx!LN29","v":2544},{"$f":"OpEx!LO29","v":2544},{"$f":"OpEx!LP29","v":2544},{"$f":"OpEx!LQ29","v":2544},{"$f":"OpEx!LR29","v":2544},{"$f":"OpEx!LS29","v":2544},{"$f":"OpEx!LT29","v":2544},{"$f":"OpEx!LU29","v":2544},{"$f":"OpEx!LV29","v":2544}]
[null,null,"      Total Sales, General and Administration",null,null,null,null,{"$f":"SUM(H253:H261)","v":1849523.4978019916},{"$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":7823.4584017046691},7757.1917716530024,7563.7574139419467,10473.544810502994,10266.227940192779,9939.309632414308,5736.2758104614331,5836.8591197572568,6178.2616044004717,6088.9780591873232,6303.578310444942,6504.359367178402,6709.3276182060272,6641.788231008366,6447.5010366286178,6156.3871971208009,5948.6413336259338,5620.7876774170727,5736.3057473923654,5833.9423717932659,6173.6520454329548,6092.7568160480441,6309.302725637599,6512.3023004322149,6701.0886482641217,6633.5395101137474,6440.5667277727916,6150.7874285011803,5944.1832257823198,5615.0892103370534,5736.4001294514474,5829.1577324823011,6167.0428639626853,6096.6352819561234,6315.1483171889522,6507.3644190302894,6693.0136631042715,6625.4480504865078,6433.7702852819239,6145.29672397789,5938.0017277351762,5609.4474674722323,5736.5589625642351,5824.9880006775875,6160.5444190459766,6100.6138376174476,6321.1156604626231,6499.1875180969455,6685.1018500903374,6617.5130382125662,6427.1110251958999,6139.914531118422,5929.1602855220426,5603.8618841731113,5736.7822590716132,5819.8179582792363,6154.1560578468452,6104.6928736806321,6327.2053429107809,{"$f":"SUM(CN253:CN261)","v":6491.1543857112574},6677.3524128725621,6609.7336749948845,6417.8648323273246,6133.5853346356253,5920.406853621811,5598.3319014108765,5737.0700377306739,5815.2618854498924,6147.87713852251,6108.8727907753782,6333.4179641319697,6483.2642144916099,6661.7091745846265,6602.1091780731695,6404.246691814611,6122.782329044886,5911.7405559539748,5592.8569657214503,5737.4223237162478,5810.7810761458968,6141.7070301589101,6113.1539995518124,6337.8459404459209,6475.5162113306269,6645.6490691583094,6594.6387801451128,6390.7641102727976,6112.0868597451054,5903.160525158788,5587.4365291501017,5737.8391486230557,5806.8468732436495,6135.6451127073124,6117.5369207208223,6330.3563155316933,6467.9095973154581,6629.7488307389503,6586.7148982636736,6377.4157383080656,6101.4978562884553,5894.6659025104618,5582.0700491965999,5736.1289165255512,5802.0434552458937,6129.6907769220106,6122.0219850954009,6322.9937312718703,6460.4436076494803,6614.0068679634041,6571.4013078929056,6364.2002399588619,6091.0142588826584,5886.2558378312133,5576.7569887609225,5731.3259984997076,5797.7857658498524,6123.8434242990897,6126.6096336329774,6315.7574479337418,6453.1174915754,6598.4216053094169,6556.2401534989476,6351.1162925621884,{"$f":"SUM(EZ253:EZ261)","v":6080.6350182849237},5877.9294894061804,5571.496816089496,5726.590347247522,5793.6015842909037,6118.1024670162733,6131.3003174787718,6308.6467383967829,6445.9305122997757,6582.9914829379504,6541.2299176893139,6338.1625866212198,6070.3590956969283,5869.6860238991776,5566.2890047219798,5721.9214877469385,5789.8984344076398,6112.4673278738373,6136.0944980101558,6301.6608880796048,6438.8819469189148,6567.7149565370619,6526.369098176081,6325.337825674249,6060.1854626608547,5861.5246162692929,5561.1330334385748,5717.3189516501188,5785.4520701296933,6106.9374402365847,6140.9926468820213,6294.7991948681392,6431.9710863461714,6552.5904971673417,6511.656207625545,6312.6407261649292,6050.1131009564579,5853.4444496883134,5556.0283862078559,5712.7822772364707,5781.4859184535344,6101.5122479768615,6145.9952460731874,6288.0609690450838,6425.1972352406119,6537.616591108892,6497.0897735093604,6300.0700173138102,6040.1410024991519,5845.4447154589734,5550.974552135126,5708.3110093663208,5777.5916363843571,6096.191205418645,6151.1027879338135,6281.4455332205707,6418.5597119370668,6522.7917397098308,6482.6683379571568,6287.6244409911542,6030.2681692391252,5837.5246129340194,5545.9710254112852,5703.9046994352611,{"$f":"SUM(HL253:HL261)","v":5774.1154326115939},6090.973777282652,6156.3157752338539,6274.9522222640808,6412.0578483775316,6508.1144592362925,6468.3904576106361,6275.3027515910162,6020.493613061446,5829.6833494360735,5541.0173052622049,5699.5629053291395,5770.0171221331748,6085.8594386325058,6161.634721212542,6268.5803832375695,6398.952487386804,6493.5832807239385,6454.2547034791151,6263.1037159065781,6010.8163556871677,5821.920140178303,5536.1128958986092,5695.2851913796967,5766.3361282861797,6080.7560925304042,6162.6157295087287,6262.3293753298185,6385.5226059109991,6479.1967498309295,6440.2596607964979,6251.0261130067256,6001.2354285754191,5814.2342081858742,5531.2573064664557,5691.0711283208575,5762.7254806396004,6070.4789647338057,6156.1468333472985,6256.1985697919918,6372.2264094203401,6464.9534266923729,6426.4039288796903,6239.06873411385,5991.7498728264727,5806.6247842181874,5526.4500509978043,5686.9202932456556,5759.4724784231003,6060.3041384861281,6149.7874665027975,6250.1873498744008,6359.062567175215,6450.8518857762156,6412.6861209884082,6227.2303824828723,5982.3587390857683,5799.0911066918898,5521.6906483621879,5682.8322695637899,5754.7912504820633,6050.230595447706,6143.5369900484757,6244.2951107644658,{"$f":"SUM(JX253:JX261)","v":6346.0297616825846},6436.8907157405683,6399.104864186389,6215.5098732814622,5973.0610874488993,5791.6324216046551,5516.9786222184466,5678.806646959818,5747.8028725826898,6040.2573274157221,6137.3947759312505,6238.5212595258636,6333.1266885641253,6423.068519292452,6385.6587992039749,6203.9060334714623,5963.855987367544,5784.2479824597158,5512.3135009670659,5674.8430213519714,5740.8840590497148,6030.3833362233063,6131.3602069085991,6230.7259646834955,6320.352056425676,6409.3839130479555,6372.3465803020863,6192.4177016914782,5954.742517556333,5776.9370501911535,5507.6948177029681,5670.9409948516059,5733.9476448883061,6020.6076336396363,6125.4326764865418,6218.955992726871,6307.7045867279921,6395.8355273937741,6359.1668751375182,6181.0437281406503,5945.7197659006424,5769.6988930899279,5503.122110168787,5667.1001757232461,5727.2523621194014,6010.9292412710292,6119.6115888586864,6207.3031825284506,6249.1492890434292]
[null,null,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":607240.24944691197},{"$f":"I62*0.16","v":56592.825870156805},0,0,0,0,157442.65848960003,21978.99889870848,9977.7988987084809,9977.7988987084809,21978.99889870848,9977.7988987084809,9977.7988987084809,95369.107468308488,32537.398898708481,5977.3988987084804,38455.302818708478,5977.3988987084804,5977.3988987084804,74980.850036369942,5230.2240363699211,44830.491740313599,0,0,0,{"$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,{"$f":"H274+H275+H273","v":113422.62357859523},{"$f":"IF(ROUND(SUM(I271:I275), 2)=0,0,SUM(I271:I275))","v":56592.825870156805},56592.825870156805,56592.825870156805,56592.825870156805,0,157442.65848960003,179421.65738830849,31956.797797416948,41934.596696125431,63913.595594833911,31956.797797416963,41934.596696125445,137303.70416443393,127906.50636701698,133883.90526572545,172339.20808443392,44432.70171741696,50410.100616125441,125390.95065249538,80211.074072739866,125041.56581305346,125041.56581305346,0,0,80639.586751900133,157965.84200121695,144980.79261308082,120798.44455558034,95921.970868121964,69210.211963687747,58545.938810453779,69256.746510934448,91356.036207886355,103961.98317938972,110227.81848161321,130996.88388116714,151284.34926922142,158155.79246071962,145064.46338184917,120794.41168747094,{"$f":"IF(ROUND(SUM(AW271:AW275), 2)=0,0,SUM(AW271:AW275))","v":95851.426537336723},69071.450552150316,58454.671240471958,69112.405959281634,90979.720861311042,103920.44307404992,110702.97708428212,131680.25130349066,151269.54743481684,157331.40791889341,144305.31189432688,120167.70781369858,95348.532714174973,68563.621805968578,58174.466989424982,68877.893096687374,90410.029822249257,103783.9072959404,111189.17995725371,131725.63681096202,150618.90410672803,156523.08567953896,143560.91678842163,119553.35046299073,94764.92258565333,67972.459760370461,57900.32150182339,68677.348162091163,89876.620986178226,103657.91283317121,111686.47490400349,131615.15892797842,149814.46840936414,155730.74441514513,142831.20317042328,118951.27781571606,94053.740832023206,67251.108484757686,57632.207162236155,68430.010867542398,89298.700806304056,103542.44657637384,112194.91082957064,131517.98643110195,149025.33992919105,154954.30439337238,141979.92536611046,118172.50834814749,93299.609412871825,66536.937751634367,57370.09695707752,68216.59615902834,88756.951198620154,103437.49646489444,112714.53774536744,131434.10893117898,147848.66945381183,153790.91763288982,140917.79349438904,116951.45104297488,92326.144249943012,65829.876083771233,57113.96447188493,68010.169993107222,{"$f":"IF(ROUND(SUM(DI271:DI275), 2)=0,0,SUM(DI271:DI275))","v":88224.405315240307},103343.05148553611,113149.99699988669,131268.10758882741,146658.26402444683,152614.39246517111,139870.1445208955,115742.54850089515,91362.36924519467,65129.852715444511,56863.783888657941,67834.301093335293,87724.599297548149,103259.10167140682,112994.66181262583,130513.29564235758,145482.92140272047,151423.18645013124,138806.53182858694,114545.67972982604,90408.18793994587,64436.797585353146,56509.948286107596,67508.618588572281,87186.711608395315,103185.63810087065,112850.78581836363,129771.86694606756,144322.52378064423,149870.40879281546,137380.0773925884,113360.72494207606,89463.504835693646,63750.641329606857,56004.149363031582,67055.588217478056,86681.459507447114,103122.65289660339,112718.35407833601,129043.74697545716,143176.95484424097,148333.08794041839,135967.82230305695,112187.56554235569,88528.225384555335,63071.315274783985,55504.35816685106,66609.596576921438,86185.202565358937,103070.13922475236,112597.35279377786,128328.86253482806,142046.09976188646,146811.07003136334,134569.62521552679,111026.08411590752,87602.255979805457,62398.751431058045,55010.524623446036,66190.996107729021,85718.288114074021,103028.09129419978,112487.76930448812,127627.14174992612,{"$f":"IF(ROUND(SUM(FU271:FU275), 2)=0,0,SUM(FU271:FU275))","v":140929.84517279902},145304.20273565728,133185.34619251662,109876.16441675535,86685.503946507568,61732.882485393551,54522.599254434812,65738.551088990775,85219.475518314051,102996.50435593046,112389.59208750821,126938.51406071566,139828.07917567578,143812.33523964448,131814.84668952384,108737.69135606947,85777.877532238665,61073.641794808565,54040.533172216397,65313.409784500371,84749.908321519935,102975.3747025026,112302.8107559137,126262.91021428489,138740.69131747534,142335.31823091273,130457.98954115862,107610.5509906482,84879.285897906375,60420.963379705077,53564.278075072434,64895.132287533997,84289.142090150184,102964.69966762299,112227.4160577193,125600.26225788193,137667.57258234493,140873.00388334942,129114.63894741559,106494.63051151404,83989.639108657284,59774.78191726526,53093.786242327376,64501.006602342852,83854.460494712388,102964.47762582533,112163.39987489674,124950.50353208063,136608.61538069128,139425.24584234657,127784.66046008273,105389.81823262319,83108.848124876036,59135.032734913962,52629.010529567226,64079.001373115767,83393.828038284104,102974.70799225247,112110.75522250566,123976.64353121874,135226.78840553723,137991.89921015274,126467.92096928471,104296.00357968734,{"$f":"IF(ROUND(SUM(IG271:IG275), 2)=0,0,SUM(IG271:IG275))","v":82236.824793273612},58501.651803845692,52169.90436391531,63681.065983293855,82954.611040829288,102768.59110195676,111847.25524192746,122992.59906204099,133835.96778709657,136572.82053137149,125164.28869016128,103213.07707910734,81373.481838064792,57874.575732616577,51716.421739365745,63289.830448023014,82260.222268670375,101931.28990405527,111217.2701569646,122021.24896061671,132458.9918056358,135167.86777860334,123873.63314967719,102140.93034701633,80518.732852233181,57253.741760799756,51268.517212173203,62919.638583437991,81588.830845461605,101104.58024944644,110598.74081886005,121062.49585248093,131095.72264757167,133776.90033823135,122595.82517356418,101079.45607843217,79672.492288883062,56639.087752703999,50826.145896299,62481.176002292807,80851.092296488612,100288.37927480922,109991.60504064718,120116.24362235267,129746.02387115781,132399.77899634797,121330.73687339273,100028.54803651824,78834.675452677868,56030.55219115522,50389.263458913338,61930.475977125519,80003.009999920716,99482.605167348709,109395.80177285583,119182.39740449963,128409.76039282905,131036.36592482156,120078.24163377208,98988.101041950489,78005.198491363175,55428.074171339227,49957.826115952026,61386.354020084516,{"$f":"IF(ROUND(SUM(KS271:KS275), 2)=0,0,SUM(KS271:KS275))","v":79163.369763651222},98687.17715659544,108704.30857960487,118153.9010554587,127086.79847368173,129686.52466750222,118838.21409967837,97958.010962390734,77183.978387374475,54831.593394706179,49531.790627728784,60844.431986995696,78327.763926397252,97902.015506309064,107819.43346067081,116933.02897274331,125777.00570608846,128350.12012656477,117610.53016390854,96938.174702064731,76370.932949528622,54241.050162935862,49111.114294601815,60317.62689213251,77509.080169521636,97127.041506485883,106945.73856935697,113422.6235785941]
[null,null,"Operating Expenses Net of Payroll and Rent",null,"EUR",null,null,{"$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":-576530.45550754888},0,0,{"$f":"SUM(I280:I283)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-859.17577053298578,-859.17577053298578,-859.17577053298578,-640.87610916054689,-640.87610916054689,-640.87610916054689,-640.87610916054689,-640.87610916054689,-640.87610916054689,-640.87610916054689,-640.87610916054689,-640.87610916054689,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-656.89801188956051,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,-673.32046218679955,{"$f":"SUM(BO280:BO283)*-1","v":-673.32046218679955},-673.32046218679955,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-690.15347374146927,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-707.40731058500603,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-725.09249334963113,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-743.21980568337176,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-761.80030082545591,-780.84530834609222,-780.84530834609222,{"$f":"SUM(EA280:EA283)*-1","v":-780.84530834609222},-780.84530834609222,-780.84530834609222,-780.84530834609222,-780.84530834609222,-780.84530834609222,-780.84530834609222,-780.84530834609222,-780.84530834609222,-780.84530834609222,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-800.36644105474454,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-820.37560208111313,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-840.88499213314083,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-861.90711693646938,-883.45479485988108,-883.45479485988108,-883.45479485988108,-883.45479485988108,-883.45479485988108,-883.45479485988108,{"$f":"SUM(GM280:GM283)*-1","v":-883.45479485988108},-883.45479485988108,-883.45479485988108,-883.45479485988108,-883.45479485988108,-883.45479485988108,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-905.54116473137788,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-928.17969384966216,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-951.38418619590357,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-975.1687908508012,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,-999.54801062207105,{"$f":"SUM(IY280:IY283)*-1","v":-999.54801062207105},-999.54801062207105,-1634.2668682402586,-8624.7924088281325,-7099.4262341605809,-5052.9321232821876,-3615.0442977028433,-1298.8356156627854,-2623.7417845875261,-3321.5415936164627,-5775.300576165625,-6530.3468974622619,-7417.1549693597362,-8332.6226812139175,-9085.1458210734927,-8845.8191128385915,-7339.2138926739308,-5316.1874427420234,-3896.945581626177,-1606.9636692417519,-2940.8194578568891,-3650.8797150488754,-6050.0541375051544,-6840.0984861807865,-7733.4173765885116,-8593.7013727585363,-9342.3412327900423,-9109.8117053507849,-7622.230591841334,-5622.8926021117759,-4222.5700453308846,-1959.0173703846497,-3302.3805613646609,-3991.946914674666,-6370.4841742461422,-7196.0395559617891,-8096.4043447722115,-8902.0542569649606,-9647.3508574350344,-9422.0527935369646,-7953.813378455503,-5978.4400799889208,-4597.3656525115421,-2360.5014554247623,-3713.9854420316415,-4383.6142326661547,-6742.2579095125366,-7603.8971886947802,-6720.3753769056602,-7471.8640133272984,-8196.4985974514511,-7891.6072742874567,-6424.1193947649335,-4453.8906297644226,-3003.8826716142589,-1130.8968283962963,-1760.5336310343171,-2663.6805363612193,-4996.092265362171,-5872.6986672778985,-6628.8959573682878,-7373.161032385513,-8090.5145510960265,-7788.6582057225223,{"$f":"SUM(LK280:LK283)*-1","v":-6336.0351088443058},-4385.1616024845607,-2949.8444267067589,-1159.169249106204,-1674.0935875379669,-2627.7978821573834,-4921.9660037335889,-5830.3257382751763]
[null,null,"Net Working Capital (beginning)",null,"EUR",null,null,null,0,{"$f":"I290","v":17481.764129843192},17481.764129843192,17481.764129843192,17481.764129843192,74074.59,-83368.068489600031,-105347.0673883085,42117.792202583048,32139.993303874566,10160.994405166086,42117.792202583034,32139.993303874551,-63229.114164433937,-53831.91636701698,-59809.315265725454,-98264.618084433925,29641.888282583037,23664.489383874556,-51316.360652495379,-6136.4840727398696,-50966.975813053461,-50966.975813053461,74074.59,74074.59,-5705.8209813671565,-82172.900460150995,-69187.851072014862,-45223.802675886807,-20565.62864980087,6146.1302546333463,16810.403407867314,6099.5957073866448,-15999.693989565261,-28605.640961068624,-34871.476263292119,-55640.541662846052,-75911.985148171312,-82767.40643694051,-69676.077358070062,{"$f":"AV290","v":-45406.02566369182},-20463.0405135576,6316.9354716288071,16933.714783307158,6275.9800644974894,-15591.334837531918,-28532.0570502708,-35314.591060502993,-56291.865279711536,-75864.738960740477,-81910.176994519803,-68884.080969953269,-44746.476889324986,-19927.301789801379,6857.6091184050165,17246.763934948613,6543.3378276862204,-14988.798897875662,-28362.676371566806,-35767.949032880118,-56304.405886588429,-75180.840170799784,-81068.188732056034,-68106.019840938709,-44098.45351550779,-19310.025638170395,7482.4371871124749,17554.575445659546,6777.548785391773,-14421.724038695291,-28203.015885688277,-36231.577956520559,-56160.261980495488,-74342.317625037656,-80241.339793975116,-67341.798549253261,-43461.87319454606,-18564.336210853202,8238.2961364123184,17857.19745893385,7059.3937536276062,-13809.296185134051,-28053.041955203837,-36705.506208400635,-56028.581809931944,-73518.250125256425,-79429.529406673129,-66455.150379411207,-42647.733361448234,-17774.834426172572,8987.8372350648933,18154.67802962174,7308.1788276709121,-13232.176211920902,-27912.721478195192,-37189.762758668192,-55909.333944479731,-72305.767154778849,-78229.888021523075,-65356.7638830223,-41390.421431608134,-16765.114638576269,9731.153527595503,18447.065139481805,{"$f":"DH290","v":7550.8596182595211},-12663.375703873564,-27782.021874169368,-37588.967388519945,-55707.077977460664,-71078.653917938005,-77016.201863520197,-64271.953919244581,-40144.357899244249,-15764.178643543768,10468.337886206398,18734.406712992968,7763.8895083156094,-12126.408695897248,-27660.911069755923,-37396.471210974923,-54915.10504070668,-69865.685793548939,-75786.905833439057,-63170.251211894763,-38909.399113133855,-14771.90732325369,11199.483031339034,19126.332330584584,8127.6620281198993,-11550.430991703135,-27549.357484178472,-37214.505201671447,-54135.586329375379,-68666.722031243407,-74195.085910705966,-61704.754510478902,-37685.402059966582,-13788.181953584164,11924.681552502625,19671.1735190779,8619.7346646314254,-11006.136625337633,-27447.330014493913,-37043.031196226526,-53368.424093347683,-67481.622801105113,-72617.746736256173,-60252.481098894728,-36472.224338193468,-12812.884180393114,12644.025929378236,20210.983037311162,9105.7446272407833,-10469.861361196716,-27354.79802059014,-36882.011589615635,-52613.521330665841,-66310.249167672213,-71054.710047097062,-58813.265231260506,-35269.72413164124,-11845.895995539177,13357.608553208236,20745.835360820245,9565.3638765372598,-9961.9281298077403,-27271.731309933501,-36731.409320221836,{"$f":"FT290","v":-51870.781765659834},-65152.463063729403,-69505.798501784331,-57386.941958643671,-34077.760182882412,-10887.099712634634,14065.521748479383,21275.804979438122,10059.85314488216,-9421.0712844411173,-27198.100122057527,-36591.187853635274,-51140.10982684273,-64008.127263879433,-67970.835649924731,-55973.347099804087,-32896.191766349715,-9936.3779425189132,14767.857794911193,21800.966417503361,10528.089805219388,-8908.4087318001839,-27133.875112782844,-36461.311166193947,-50421.410624565135,-62877.10535788408,-66449.645901449985,-54572.317211695874,-31724.878661185459,-8993.6135684436304,15464.708949757674,22321.394254390318,10990.540041928754,-8403.4697606874397,-27079.027338160246,-36341.743728256552,-49714.589928419184,-61759.261723763891,-64942.054495650111,-53183.689559716266,-30563.68112381472,-8058.689720957962,16156.167470434062,22837.163145371946,11429.94278535647,-7923.5111070130661,-27033.528238126004,-36232.45048719742,-49019.554144381313,-60654.461500645702,-63447.88746995476,-51807.302087690929,-29412.459860231393,-7131.4897524842381,16842.325637477843,23348.34784282458,11898.356999276039,-7416.4696658923058,-26997.349619860674,-36133.396850113859,-47999.28515882694,-59225.645428490534,-61966.971628451138,-50442.993387583105,{"$f":"IF290","v":-28271.075997985739},-6211.8972115720098,17523.275777855903,23855.023217786285,12343.861598407741,-6929.6834591276856,-26743.663520255155,-35822.327660225856,-46967.671480339384,-57786.66098562369,-60499.134510127362,-49090.602668917141,-27139.391057863206,-5299.7958168206533,18199.110288627562,24357.264281878393,12783.855573221124,-6186.5362474262365,-25857.603882811134,-35143.584135720463,-45947.562939372569,-55750.586926773482,-50834.218501534953,-34074.824506688485,-15913.981989573556,2223.8335687518556,21734.728152565876,26728.65018807711,17100.234794766002,1582.6013243204798,-14724.342775818557,-22576.648952038056,-31238.128201907268,-39603.364145284257,-41771.345404319261,-32336.202168051648,-14349.4647430162,3615.2307354851509,22939.411498163936,27796.227230799646,18185.113170612967,2924.4315560654213,-13323.636651123277,-21343.499177877864,-29714.534873005614,-37735.391265609229,-39873.036058207144,-30524.104576200611,-12708.834842565135,5085.3771947647911,24225.62522456031,28946.724472835973,19438.441498913809,4434.0110890000942,-11841.491437140779,-20028.767872121825,-28109.348802762455,-35785.765278429055,-37892.372273849556,-28627.785461779611,-10981.257583506071,6645.1972411372844,{"$f":"KP290","v":25604.382936597074},30191.250781504372,20785.835654613271,6037.0923785274645,-10266.432058388134,-20305.446014004439,-29887.071665225754,-37343.845862902992,-39523.828795763315,-30447.897430625992,-13005.410937861379,4348.3849140042003,23377.776105304372,27434.229831701829,17654.372180399834,3406.5988753261336,-12958.634573668998,-21243.248836024635,-28856.381982989522,-36238.74012260692,-38396.357369746227,-29411.246849341711,-12142.387990735864,5038.6630796626996,23942.553512877101,27796.73854204236,18058.854577562844,4115.2737163693382,-12300.15976447711,-20502.306542917111]
[null,null,"Change in Net Working Capital",null,"EUR",null,null,{"$f":"ROUND(SUM(I291:QJ291),2)","v":-31650.35},{"$f":"I290-I288","v":17481.764129843192},0,0,0,56592.825870156805,{"$f":"N290-N288+N289","v":-157442.65848960003},{"$f":"O290-O288","v":-21978.998898708465},147464.85959089154,-9977.7988987084827,-21978.99889870848,31956.797797416948,-9977.7988987084827,{"$f":"U290-U288+U289","v":-95369.107468308488},{"$f":"V290-V288","v":9397.1977974169567},-5977.398898708474,-38455.302818708471,127906.50636701696,-5977.3988987084813,-74980.850036369928,45179.87657975551,-44830.491740313591,0,125041.56581305346,0,-79780.410981367153,-76467.079478783839,12985.049388136133,23964.048396128055,24658.174026085937,26711.758904434217,10664.273153233968,-10710.807700480669,-22099.289696951906,-12605.946971503363,-6265.8353022234951,-20769.065399553932,-20271.443485325261,-6855.4212887691974,13091.329078870447,24270.051694378242,24942.98515013422,26779.975985186407,10616.77931167835,-10657.734718809668,-21867.314902029408,-12940.722212738881,-6782.5340102321934,-20977.274219208542,-19572.873681028941,-6045.4380337793264,13026.096024566534,24137.604080628284,24819.175099523607,26784.910908206395,10389.154816543596,-10703.426107262392,-21532.136725561882,-13373.877473691144,-7405.2726613133127,-20536.456853708311,-18876.434284211355,-5887.3485612562508,12962.168891117326,24007.566325430918,24788.427877337395,26792.46282528287,10072.138258547071,-10777.026660267773,-21199.272824087064,-13781.291846992986,-8028.5620708322822,-19928.684023974929,-18182.055644542168,-5899.0221689374594,12899.541244721855,23879.9253547072,24897.536983692858,{"$f":"CH290-CH288","v":26802.63234726552},9618.9013225215313,-10797.803705306244,-20868.689938761658,-14243.745770069785,-8652.4642531967984,-19323.075601531309,-17489.668315324481,-5911.2792814167042,12974.379027261923,23807.417017962973,24872.898935275662,26762.671661237466,9166.840794556847,-10846.499201950828,-20540.355039591814,-14680.54526627429,-9277.0412804730004,-18719.571185811539,-16396.433210299117,-5924.1208667442261,12873.124138500774,23966.342451414166,24625.306793031865,26496.268166171772,8715.9116118863021,-10896.205521222284,-20214.235322133085,-15118.646170295804,-9806.9455143505766,-18118.110588940719,-15371.575940477342,-5937.5479455821915,12744.247944275616,24127.596020000332,24380.179255700481,26232.516529750166,8266.0688267865698,-10970.517204677359,-19890.298204212857,-15534.502373858675,-9735.5601412190008,-17518.633829731756,-14950.580752842259,-5921.2200398901186,12616.654621544294,24260.852098760908,24137.491789880165,25971.390354592724,7926.8492992455504,-10998.670302464685,-19678.093019823034,-15998.926492475337,-9665.1477174929751,-16921.081127703932,-14531.135701868028,-5528.3638794625585,12490.331400227064,24019.352450512321,23897.220106382418,25712.863506086789,7746.491966575275,-11051.438854446475,-19625.871289969058,{"$f":"ET290-ET288","v":-16441.19338915628},-9595.7011817326129,-16325.392897121157,-14113.19870775743,-5136.1239351510594,12365.265637361445,23780.256760701261,23659.340157800354,25456.91010977135,7566.9571079329253,-11105.238410070378,-19575.605988437499,-16884.936659393425,-9527.2135690254945,-15731.509741050206,-13696.727837006372,-4744.4608794248488,12241.444815836556,23543.541099619266,23423.828136102064,25203.504548747413,7388.226807612009,-11180.471484282985,-19527.292006345,-17309.80318012576,-9459.6780102883349,-15139.372445437999,-13281.681298069569,-4353.3354380549281,12118.856543140661,23309.181775761259,23190.660470247778,24952.621461114017,7210.2832309587393,-11215.951834555963,-19480.924429323277,-17777.02883761641,-9393.087731577747,-14548.921973207456,-12868.017437036702,-3962.7083860452985,11997.488550120645,23077.155333454371,22959.813823830802,24704.235737430106,7033.1086225921681,-11272.876612283973,-19436.498537019572,-18225.46638098266,-9327.4360534111038,-13960.099458371187,-12455.694733318946,-3572.540543565905,11877.328689754111,22847.438550510415,22731.265092741829,24458.322518201305,6856.6853046326432,-11330.854212461563,-19394.009802616194,-18675.557577472806,-9262.716390096306,-13372.846200162632,-12044.671795344708,{"$f":"HF290-HF288","v":-3182.7927718862193},11758.364935933845,22620.008435901545,22504.991402856758,24214.857191392024,6680.9956749378835,-11407.220360015475,-19353.453892369536,-19110.017131112938,-9198.9222490714164,-12787.103657183892,-11634.90735626439,-2793.4259693090571,11640.585382263831,22394.842227459536,22280.970107747155,23973.815389962081,6506.0222053467369,-11449.990843548541,-19314.826665168344,-19580.879953968368,-9136.0472302531853,-11865.888308713082,-11226.360269663593,-2741.3261999606038,11523.978240868033,22171.917389597365,22059.17878641373,23735.172989427912,6331.7474399303828,-11511.161619378545,-19273.545057535426,-19813.98006112747,-9078.6641399707005,-11145.343820113529,-10818.989505284306,-2712.4735245036718,11408.531841210221,21951.211611053935,21839.595241042553,23498.906105448215,6158.1539932508313,-11573.408708657269,-18970.391820647361,-19671.067635384898,-9285.9802529093286,-10803.978803652106,-9803.023987400913,4916.3684252385283,16759.393994846469,18160.842517114928,18137.815558325412,19510.894583814021,4993.9220355112338,-9628.4153933111083,-15517.633470445522,-16306.944100139037,-7852.3061762194993,-8661.4792498692113,-8365.2359433769889,-2167.9812590350048,9435.1432362676132,17986.737425035448,17964.695478501351,{"$f":"JR290-JR288","v":19324.180762678785},4856.8157326357104,-9611.1140601866791,-15260.681614547546,-16248.068207188699,-8019.8625267545867,-8371.0356951277499,-8020.8563926036149,-2137.6447925979155,9348.9314820065338,17815.269733635476,17794.212037329926,19140.248029795519,4721.0992482756628,-9508.2829739221634,-15004.430409913715,-16275.502526140874,-8187.2764349810459,-8080.58093064063,-7676.4164756665996,-2106.6069954205013,9264.5868120699452,17646.52787827354,17626.454824643355,18959.18569545979,{"$f":"KQ290-KQ288","v":4586.8678449072977},-9405.415126891101,-14748.743276085806,-16303.524436915599,-10039.013955616305,-9581.6256512213149,-7456.7741976772377,-2179.9829328603228,9075.9313651373232,17442.486492764612,17353.79585186558,19029.391191300172,4056.4537263974562,-9779.8576513019943,-14247.773305073701,-16365.233448995132,-8284.614262355637,-7613.1331469648867,-7382.3581396173977,-2157.6172471393074,8985.1105204045161,17268.858858605847,17181.051070398564,18903.890433214401,3854.185029165259,-9737.8839644795153,-13943.580861193506,-16415.433480846448,-8202.1467784400011,-11148.041498406092]
["·","Depreciation",null,"Capital Expenditures"]
[null,"Depreciation and Amortization Schedule (Book)",null,null,null,"Years"]
[null,null,"Solar Racks and Piles",1.3969838619232178E-9,{"$f":"(H51+H52)*(1-Inputs!$E$164)+G51+G52","v":281513.23200000002},{"$f":"Inputs!E219","v":25},"EUR",281513.23200000142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E219*12))","v":938.37744000000009},{"$f":"IF(AH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(AZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(BZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(CZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(DZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(ED$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(ER$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(ES$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(ET$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(EZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(FZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(GZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(HZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(ID$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(II$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(IZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(JZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KU$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KV$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KW$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KX$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KY$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(KZ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LA$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LB$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LC$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LD$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LE$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LF$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LG$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LH$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LI$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LJ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LK$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LL$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LM$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LN$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LO$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LP$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LQ$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LR$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LS$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009},{"$f":"IF(LT$13=1,0,($H51+$H52)*(1-Inputs!$E164)/(Inputs!$E219*12))","v":938.37744000000009}]
[null,null,"Transmission Line",{"$f":"H303-E303","v":0},{"$f":"H57*(1-Inputs!$E$164)+G57","v":225000},25,"EUR",{"$f":"SUM(I303:QJ303)","v":225000},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":750},{"$f":"IF(AH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(AZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(BZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(CZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(DZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(ED$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(ER$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(ES$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(ET$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(EZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(FZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(GZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(HZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(ID$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(II$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(IZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(JZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KU$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KV$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KW$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KX$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KY$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(KZ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LA$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LB$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LC$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LD$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LE$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LF$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LG$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LH$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LI$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LJ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LK$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LL$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LM$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LN$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LO$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LP$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LQ$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LR$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LS$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750},{"$f":"IF(LT$13=1,0,$H57*(1-Inputs!$E164)/($F303*12))","v":750}]
[null,null,"Labor and Engineering",-1.9790604710578918E-9,{"$f":"H48*(1-Inputs!$E$164)+G48","v":933968.57792320021},{"$f":"Inputs!E217","v":10},"EUR",933968.57792319823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":7783.0714826933354},{"$f":"IF(AH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(AZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(BZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(CZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DD$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DR$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DS$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DT$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DW$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DX$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DY$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(DZ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EA$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EB$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EC$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(ED$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EE$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EF$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EG$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EH$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EI$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EJ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EK$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EL$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EM$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EN$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EO$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EP$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EQ$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(ER$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(ES$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(ET$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EU$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354},{"$f":"IF(EV$13=1,0,($H48)*(1-Inputs!$E164)/(Inputs!$E217*12))","v":7783.0714826933354}]
[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":4509358.5848243749},{"$f":"SUM($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":29861.98641700868},{"$f":"SUM($I312:AH312)","v":59723.972834017361},{"$f":"SUM($I312:AI312)","v":89585.959251026041},{"$f":"SUM($I312:AJ312)","v":119447.94566803472},{"$f":"SUM($I312:AK312)","v":149309.9320850434},{"$f":"SUM($I312:AL312)","v":179171.91850205208},{"$f":"SUM($I312:AM312)","v":209033.90491906076},{"$f":"SUM($I312:AN312)","v":238895.89133606944},{"$f":"SUM($I312:AO312)","v":268757.87775307812},{"$f":"SUM($I312:AP312)","v":298619.8641700868},{"$f":"SUM($I312:AQ312)","v":328481.85058709548},{"$f":"SUM($I312:AR312)","v":358343.83700410416},{"$f":"SUM($I312:AS312)","v":388205.82342111284},{"$f":"SUM($I312:AT312)","v":418067.80983812152},{"$f":"SUM($I312:AU312)","v":447929.7962551302},{"$f":"SUM($I312:AV312)","v":477791.78267213888},{"$f":"SUM($I312:AW312)","v":507653.76908914756},{"$f":"SUM($I312:AX312)","v":537515.75550615625},{"$f":"SUM($I312:AY312)","v":567377.74192316493},{"$f":"SUM($I312:AZ312)","v":597239.72834017361},{"$f":"SUM($I312:BA312)","v":627101.71475718229},{"$f":"SUM($I312:BB312)","v":656963.70117419097},{"$f":"SUM($I312:BC312)","v":686825.68759119965},{"$f":"SUM($I312:BD312)","v":716687.67400820833},{"$f":"SUM($I312:BE312)","v":746549.66042521701},{"$f":"SUM($I312:BF312)","v":776411.64684222569},{"$f":"SUM($I312:BG312)","v":806273.63325923437},{"$f":"SUM($I312:BH312)","v":836135.61967624305},{"$f":"SUM($I312:BI312)","v":865997.60609325173},{"$f":"SUM($I312:BJ312)","v":895859.59251026041},{"$f":"SUM($I312:BK312)","v":925721.57892726909},{"$f":"SUM($I312:BL312)","v":955583.56534427777},{"$f":"SUM($I312:BM312)","v":985445.55176128645},{"$f":"SUM($I312:BN312)","v":1015307.5381782951},{"$f":"SUM($I312:BO312)","v":1045169.5245953038},{"$f":"SUM($I312:BP312)","v":1075031.5110123125},{"$f":"SUM($I312:BQ312)","v":1104893.4974293211},{"$f":"SUM($I312:BR312)","v":1134755.4838463296},{"$f":"SUM($I312:BS312)","v":1164617.4702633382},{"$f":"SUM($I312:BT312)","v":1194479.4566803467},{"$f":"SUM($I312:BU312)","v":1224341.4430973553},{"$f":"SUM($I312:BV312)","v":1254203.4295143639},{"$f":"SUM($I312:BW312)","v":1284065.4159313724},{"$f":"SUM($I312:BX312)","v":1313927.402348381},{"$f":"SUM($I312:BY312)","v":1343789.3887653896},{"$f":"SUM($I312:BZ312)","v":1373651.3751823981},{"$f":"SUM($I312:CA312)","v":1403513.3615994067},{"$f":"SUM($I312:CB312)","v":1433375.3480164153},{"$f":"SUM($I312:CC312)","v":1463237.3344334238},{"$f":"SUM($I312:CD312)","v":1493099.3208504324},{"$f":"SUM($I312:CE312)","v":1522961.3072674409},{"$f":"SUM($I312:CF312)","v":1552823.2936844495},{"$f":"SUM($I312:CG312)","v":1582685.2801014581},{"$f":"SUM($I312:CH312)","v":1612547.2665184666},{"$f":"SUM($I312:CI312)","v":1642409.2529354752},{"$f":"SUM($I312:CJ312)","v":1672271.2393524838},{"$f":"SUM($I312:CK312)","v":1702133.2257694923},{"$f":"SUM($I312:CL312)","v":1731995.2121865009},{"$f":"SUM($I312:CM312)","v":1761857.1986035095},{"$f":"SUM($I312:CN312)","v":1791719.185020518},{"$f":"SUM($I312:CO312)","v":1818906.1714375266},{"$f":"SUM($I312:CP312)","v":1846093.1578545352},{"$f":"SUM($I312:CQ312)","v":1873280.1442715437},{"$f":"SUM($I312:CR312)","v":1900467.1306885523},{"$f":"SUM($I312:CS312)","v":1927654.1171055608},{"$f":"SUM($I312:CT312)","v":1954841.1035225694},{"$f":"SUM($I312:CU312)","v":1982028.089939578},{"$f":"SUM($I312:CV312)","v":2009215.0763565865},{"$f":"SUM($I312:CW312)","v":2036402.0627735951},{"$f":"SUM($I312:CX312)","v":2063589.0491906037},{"$f":"SUM($I312:CY312)","v":2090776.0356076122},{"$f":"SUM($I312:CZ312)","v":2117963.0220246208},{"$f":"SUM($I312:DA312)","v":2145150.0084416294},{"$f":"SUM($I312:DB312)","v":2172336.9948586379},{"$f":"SUM($I312:DC312)","v":2199523.9812756465},{"$f":"SUM($I312:DD312)","v":2226710.967692655},{"$f":"SUM($I312:DE312)","v":2253897.9541096636},{"$f":"SUM($I312:DF312)","v":2281084.9405266722},{"$f":"SUM($I312:DG312)","v":2308271.9269436807},{"$f":"SUM($I312:DH312)","v":2335458.9133606893},{"$f":"SUM($I312:DI312)","v":2362645.8997776979},{"$f":"SUM($I312:DJ312)","v":2389832.8861947064},{"$f":"SUM($I312:DK312)","v":2417019.872611715},{"$f":"SUM($I312:DL312)","v":2444206.8590287236},{"$f":"SUM($I312:DM312)","v":2461590.836351817},{"$f":"SUM($I312:DN312)","v":2478974.8136749105},{"$f":"SUM($I312:DO312)","v":2496358.7909980039},{"$f":"SUM($I312:DP312)","v":2513742.7683210974},{"$f":"SUM($I312:DQ312)","v":2531126.7456441908},{"$f":"SUM($I312:DR312)","v":2548510.7229672843},{"$f":"SUM($I312:DS312)","v":2565894.7002903777},{"$f":"SUM($I312:DT312)","v":2583278.6776134712},{"$f":"SUM($I312:DU312)","v":2600662.6549365646},{"$f":"SUM($I312:DV312)","v":2618046.6322596581},{"$f":"SUM($I312:DW312)","v":2635430.6095827515},{"$f":"SUM($I312:DX312)","v":2652814.586905845},{"$f":"SUM($I312:DY312)","v":2670198.5642289384},{"$f":"SUM($I312:DZ312)","v":2687582.5415520319},{"$f":"SUM($I312:EA312)","v":2704966.5188751253},{"$f":"SUM($I312:EB312)","v":2722350.4961982188},{"$f":"SUM($I312:EC312)","v":2739734.4735213122},{"$f":"SUM($I312:ED312)","v":2757118.4508444057},{"$f":"SUM($I312:EE312)","v":2774502.4281674991},{"$f":"SUM($I312:EF312)","v":2791886.4054905926},{"$f":"SUM($I312:EG312)","v":2809270.382813686},{"$f":"SUM($I312:EH312)","v":2826654.3601367795},{"$f":"SUM($I312:EI312)","v":2844038.3374598729},{"$f":"SUM($I312:EJ312)","v":2861422.3147829664},{"$f":"SUM($I312:EK312)","v":2878806.2921060598},{"$f":"SUM($I312:EL312)","v":2896190.2694291533},{"$f":"SUM($I312:EM312)","v":2913574.2467522467},{"$f":"SUM($I312:EN312)","v":2930958.2240753402},{"$f":"SUM($I312:EO312)","v":2948342.2013984337},{"$f":"SUM($I312:EP312)","v":2965726.1787215271},{"$f":"SUM($I312:EQ312)","v":2983073.4893779536},{"$f":"SUM($I312:ER312)","v":3000420.8000343801},{"$f":"SUM($I312:ES312)","v":3017768.1106908065},{"$f":"SUM($I312:ET312)","v":3035115.421347233},{"$f":"SUM($I312:EU312)","v":3052462.7320036595},{"$f":"SUM($I312:EV312)","v":3069810.042660086},{"$f":"SUM($I312:EW312)","v":3079410.9485004861},{"$f":"SUM($I312:EX312)","v":3089011.8543408862},{"$f":"SUM($I312:EY312)","v":3098612.7601812864},{"$f":"SUM($I312:EZ312)","v":3108213.6660216865},{"$f":"SUM($I312:FA312)","v":3117814.5718620867},{"$f":"SUM($I312:FB312)","v":3127415.4777024868},{"$f":"SUM($I312:FC312)","v":3137016.3835428869},{"$f":"SUM($I312:FD312)","v":3146617.2893832871},{"$f":"SUM($I312:FE312)","v":3156218.1952236872},{"$f":"SUM($I312:FF312)","v":3165819.1010640874},{"$f":"SUM($I312:FG312)","v":3175420.0069044875},{"$f":"SUM($I312:FH312)","v":3185020.9127448876},{"$f":"SUM($I312:FI312)","v":3194621.8185852878},{"$f":"SUM($I312:FJ312)","v":3204222.7244256879},{"$f":"SUM($I312:FK312)","v":3213823.6302660881},{"$f":"SUM($I312:FL312)","v":3223424.5361064882},{"$f":"SUM($I312:FM312)","v":3233025.4419468883},{"$f":"SUM($I312:FN312)","v":3242626.3477872885},{"$f":"SUM($I312:FO312)","v":3252227.2536276886},{"$f":"SUM($I312:FP312)","v":3261828.1594680888},{"$f":"SUM($I312:FQ312)","v":3271429.0653084889},{"$f":"SUM($I312:FR312)","v":3281029.971148889},{"$f":"SUM($I312:FS312)","v":3290630.8769892892},{"$f":"SUM($I312:FT312)","v":3300231.7828296893},{"$f":"SUM($I312:FU312)","v":3309832.6886700895},{"$f":"SUM($I312:FV312)","v":3319433.5945104896},{"$f":"SUM($I312:FW312)","v":3329034.5003508897},{"$f":"SUM($I312:FX312)","v":3338635.4061912899},{"$f":"SUM($I312:FY312)","v":3348236.31203169},{"$f":"SUM($I312:FZ312)","v":3357837.2178720902},{"$f":"SUM($I312:GA312)","v":3365504.9151458237},{"$f":"SUM($I312:GB312)","v":3373172.6124195573},{"$f":"SUM($I312:GC312)","v":3380840.3096932909},{"$f":"SUM($I312:GD312)","v":3388508.0069670244},{"$f":"SUM($I312:GE312)","v":3396175.704240758},{"$f":"SUM($I312:GF312)","v":3403843.4015144915},{"$f":"SUM($I312:GG312)","v":3411511.0987882251},{"$f":"SUM($I312:GH312)","v":3419178.7960619587},{"$f":"SUM($I312:GI312)","v":3426846.4933356922},{"$f":"SUM($I312:GJ312)","v":3434514.1906094258},{"$f":"SUM($I312:GK312)","v":3442181.8878831593},{"$f":"SUM($I312:GL312)","v":3449849.5851568929},{"$f":"SUM($I312:GM312)","v":3457517.2824306265},{"$f":"SUM($I312:GN312)","v":3465184.97970436},{"$f":"SUM($I312:GO312)","v":3472852.6769780936},{"$f":"SUM($I312:GP312)","v":3480520.3742518271},{"$f":"SUM($I312:GQ312)","v":3488188.0715255607},{"$f":"SUM($I312:GR312)","v":3495855.7687992943},{"$f":"SUM($I312:GS312)","v":3503523.4660730278},{"$f":"SUM($I312:GT312)","v":3511191.1633467614},{"$f":"SUM($I312:GU312)","v":3518858.8606204949},{"$f":"SUM($I312:GV312)","v":3526526.5578942285},{"$f":"SUM($I312:GW312)","v":3534194.2551679621},{"$f":"SUM($I312:GX312)","v":3541861.9524416956},{"$f":"SUM($I312:GY312)","v":3549529.6497154292},{"$f":"SUM($I312:GZ312)","v":3557197.3469891627},{"$f":"SUM($I312:HA312)","v":3564865.0442628963},{"$f":"SUM($I312:HB312)","v":3572532.7415366299},{"$f":"SUM($I312:HC312)","v":3580200.4388103634},{"$f":"SUM($I312:HD312)","v":3587868.136084097},{"$f":"SUM($I312:HE312)","v":3595535.8333578305},{"$f":"SUM($I312:HF312)","v":3603203.5306315641},{"$f":"SUM($I312:HG312)","v":3610871.2279052977},{"$f":"SUM($I312:HH312)","v":3618538.9251790312},{"$f":"SUM($I312:HI312)","v":3626206.6224527648},{"$f":"SUM($I312:HJ312)","v":3633874.3197264983},{"$f":"SUM($I312:HK312)","v":3641542.0170002319},{"$f":"SUM($I312:HL312)","v":3649209.7142739655},{"$f":"SUM($I312:HM312)","v":3656877.411547699},{"$f":"SUM($I312:HN312)","v":3664545.1088214326},{"$f":"SUM($I312:HO312)","v":3672212.8060951661},{"$f":"SUM($I312:HP312)","v":3679880.5033688997},{"$f":"SUM($I312:HQ312)","v":3687548.2006426333},{"$f":"SUM($I312:HR312)","v":3695215.8979163668},{"$f":"SUM($I312:HS312)","v":3702883.5951901004},{"$f":"SUM($I312:HT312)","v":3710551.2924638339},{"$f":"SUM($I312:HU312)","v":3718218.9897375675},{"$f":"SUM($I312:HV312)","v":3725886.6870113011},{"$f":"SUM($I312:HW312)","v":3733554.3842850346},{"$f":"SUM($I312:HX312)","v":3741222.0815587682},{"$f":"SUM($I312:HY312)","v":3748889.7788325017},{"$f":"SUM($I312:HZ312)","v":3756557.4761062353},{"$f":"SUM($I312:IA312)","v":3764225.1733799689},{"$f":"SUM($I312:IB312)","v":3771892.8706537024},{"$f":"SUM($I312:IC312)","v":3779560.567927436},{"$f":"SUM($I312:ID312)","v":3787228.2652011695},{"$f":"SUM($I312:IE312)","v":3794895.9624749031},{"$f":"SUM($I312:IF312)","v":3802563.6597486367},{"$f":"SUM($I312:IG312)","v":3810231.3570223702},{"$f":"SUM($I312:IH312)","v":3817899.0542961038},{"$f":"SUM($I312:II312)","v":3825581.9379686401},{"$f":"SUM($I312:IJ312)","v":3833264.8216411765},{"$f":"SUM($I312:IK312)","v":3840947.7053137128},{"$f":"SUM($I312:IL312)","v":3848630.5889862492},{"$f":"SUM($I312:IM312)","v":3856313.4726587855},{"$f":"SUM($I312:IN312)","v":3863996.3563313219},{"$f":"SUM($I312:IO312)","v":3871679.2400038582},{"$f":"SUM($I312:IP312)","v":3879362.1236763946},{"$f":"SUM($I312:IQ312)","v":3887045.0073489309},{"$f":"SUM($I312:IR312)","v":3894727.8910214673},{"$f":"SUM($I312:IS312)","v":3902410.7746940036},{"$f":"SUM($I312:IT312)","v":3910093.65836654},{"$f":"SUM($I312:IU312)","v":3917776.5420390763},{"$f":"SUM($I312:IV312)","v":3925459.4257116127},{"$f":"SUM($I312:IW312)","v":3933142.309384149},{"$f":"SUM($I312:IX312)","v":3940825.1930566854},{"$f":"SUM($I312:IY312)","v":3948508.0767292217},{"$f":"SUM($I312:IZ312)","v":3956190.9604017581},{"$f":"SUM($I312:JA312)","v":3963873.8440742944},{"$f":"SUM($I312:JB312)","v":3971556.7277468308},{"$f":"SUM($I312:JC312)","v":3979239.6114193671},{"$f":"SUM($I312:JD312)","v":3986922.4950919035},{"$f":"SUM($I312:JE312)","v":3994605.3787644398},{"$f":"SUM($I312:JF312)","v":4002288.2624369762},{"$f":"SUM($I312:JG312)","v":4009971.1461095125},{"$f":"SUM($I312:JH312)","v":4017654.0297820489},{"$f":"SUM($I312:JI312)","v":4025336.9134545852},{"$f":"SUM($I312:JJ312)","v":4033019.7971271216},{"$f":"SUM($I312:JK312)","v":4040702.6807996579},{"$f":"SUM($I312:JL312)","v":4048385.5644721943},{"$f":"SUM($I312:JM312)","v":4056068.4481447306},{"$f":"SUM($I312:JN312)","v":4063751.331817267},{"$f":"SUM($I312:JO312)","v":4071434.2154898033},{"$f":"SUM($I312:JP312)","v":4079117.0991623397},{"$f":"SUM($I312:JQ312)","v":4086799.982834876},{"$f":"SUM($I312:JR312)","v":4094482.8665074124},{"$f":"SUM($I312:JS312)","v":4102165.7501799488},{"$f":"SUM($I312:JT312)","v":4109848.6338524851},{"$f":"SUM($I312:JU312)","v":4117531.5175250215},{"$f":"SUM($I312:JV312)","v":4125214.4011975578},{"$f":"SUM($I312:JW312)","v":4132897.2848700942},{"$f":"SUM($I312:JX312)","v":4140580.1685426305},{"$f":"SUM($I312:JY312)","v":4148263.0522151669},{"$f":"SUM($I312:JZ312)","v":4155945.9358877032},{"$f":"SUM($I312:KA312)","v":4163628.8195602396},{"$f":"SUM($I312:KB312)","v":4171311.7032327759},{"$f":"SUM($I312:KC312)","v":4178994.5869053123},{"$f":"SUM($I312:KD312)","v":4186677.4705778486},{"$f":"SUM($I312:KE312)","v":4194360.3542503845},{"$f":"SUM($I312:KF312)","v":4202043.2379229208},{"$f":"SUM($I312:KG312)","v":4209726.1215954572},{"$f":"SUM($I312:KH312)","v":4217409.0052679935},{"$f":"SUM($I312:KI312)","v":4225091.8889405299},{"$f":"SUM($I312:KJ312)","v":4232774.7726130662},{"$f":"SUM($I312:KK312)","v":4240457.6562856026},{"$f":"SUM($I312:KL312)","v":4248140.539958139},{"$f":"SUM($I312:KM312)","v":4255823.4236306753},{"$f":"SUM($I312:KN312)","v":4263506.3073032117},{"$f":"SUM($I312:KO312)","v":4271189.190975748},{"$f":"SUM($I312:KP312)","v":4278872.0746482844},{"$f":"SUM($I312:KQ312)","v":4286554.9583208207},{"$f":"SUM($I312:KR312)","v":4294237.8419933571},{"$f":"SUM($I312:KS312)","v":4301920.7256658934},{"$f":"SUM($I312:KT312)","v":4309603.6093384298},{"$f":"SUM($I312:KU312)","v":4317286.4930109661},{"$f":"SUM($I312:KV312)","v":4324969.3766835025},{"$f":"SUM($I312:KW312)","v":4332652.2603560388},{"$f":"SUM($I312:KX312)","v":4340335.1440285752},{"$f":"SUM($I312:KY312)","v":4348018.0277011115},{"$f":"SUM($I312:KZ312)","v":4355700.9113736479},{"$f":"SUM($I312:LA312)","v":4363383.7950461842},{"$f":"SUM($I312:LB312)","v":4371066.6787187206},{"$f":"SUM($I312:LC312)","v":4378749.5623912569},{"$f":"SUM($I312:LD312)","v":4386432.4460637933},{"$f":"SUM($I312:LE312)","v":4394115.3297363296},{"$f":"SUM($I312:LF312)","v":4401798.213408866},{"$f":"SUM($I312:LG312)","v":4409481.0970814023},{"$f":"SUM($I312:LH312)","v":4417163.9807539387},{"$f":"SUM($I312:LI312)","v":4424846.864426475},{"$f":"SUM($I312:LJ312)","v":4432529.7480990114},{"$f":"SUM($I312:LK312)","v":4440212.6317715477},{"$f":"SUM($I312:LL312)","v":4447895.5154440841},{"$f":"SUM($I312:LM312)","v":4455578.3991166204},{"$f":"SUM($I312:LN312)","v":4463261.2827891568},{"$f":"SUM($I312:LO312)","v":4470944.1664616931},{"$f":"SUM($I312:LP312)","v":4478627.0501342295},{"$f":"SUM($I312:LQ312)","v":4486309.9338067658},{"$f":"SUM($I312:LR312)","v":4493992.8174793022},{"$f":"SUM($I312:LS312)","v":4501675.7011518385},{"$f":"SUM($I312:LT312)","v":4509358.5848243749}]
[]
[]
[null,null,"Accumulated Depreciation (Tax)",null,"EUR",null,null,{"$f":"MAX(I321:QJ321)","v":4947817.9327352634},{"$f":"I314","v":0},{"$f":"J319+I321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38489.202691100742,76978.405382201483,115467.60807330222,153956.81076440297,192446.01345550371,230935.21614660445,269424.41883770516,307913.62152880593,346402.8242199067,384892.02691100747,423381.22960210824,461870.43229320901,500359.63498430979,538848.83767541056,577338.04036651133,615827.2430576121,654316.44574871287,{"$f":"AX319+AW321","v":692805.64843981364},731294.85113091441,769784.05382201518,808273.25651311595,846762.45920421672,885251.66189531749,923740.86458641826,962230.06727751903,1000719.2699686198,1039208.4726597206,1077697.6753508213,1116186.8780419221,1154676.0807330229,1193165.2834241237,1231654.4861152244,1270143.6888063252,1308632.891497426,1347122.0941885267,1385611.2968796275,1424100.4995707283,1462589.7022618291,1501078.9049529298,1539568.1076440306,1578057.3103351314,1616546.5130262321,1655035.7157173329,1693524.9184084337,1732014.1210995344,1770503.3237906352,1808992.526481736,1847481.7291728368,1885970.9318639375,1924460.1345550383,1962949.3372461391,2001438.5399372398,2039927.7426283406,2078416.9453194414,2116906.1480105422,2155395.3507016427,2193884.5533927432,2232373.7560838438,2270862.9587749443,2309352.1614660448,2347841.3641571454,2386330.5668482459,2424819.7695393465,2463308.972230447,2501798.1749215475,2540287.3776126481,2578776.5803037486,2617265.7829948491,2655754.9856859497,2694244.1883770502,2732733.3910681508,2771222.5937592513,2809711.7964503518,2848200.9991414524,2886690.2018325529,2925179.4045236534,2963668.607214754,3002157.8099058545,3040647.0125969551,3079136.2152880556,3117625.4179791561,{"$f":"DJ319+DI321","v":3156114.6206702567},3194603.8233613572,3233093.0260524577,3271582.2287435583,3310071.4314346588,3348560.6341257594,3387049.8368168599,3425539.0395079604,3464028.242199061,3502517.4448901615,3541006.647581262,3579495.8502723626,3617985.0529634631,3656474.2556545637,3694963.4583456642,3733452.6610367647,3771941.8637278653,3810431.0664189658,3848920.2691100664,3887409.4718011669,3925898.6744922674,3964387.877183368,4002877.0798744685,4041366.282565569,4079855.4852566696,4118344.6879477701,4156833.8906388707,4195323.0933299717,4233812.2960210722,4272301.4987121727,4310790.7014032733,4349279.9040943738,4387769.1067854743,4426258.3094765749,4464747.5121676754,4503236.714858776,4541725.9175498765,4580215.120240977,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,{"$f":"FV319+FU321","v":4618704.3229320776},4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,4618704.3229320776,{"$f":"IH319+IG321","v":4618704.3229320776},4618704.3229320776,4618769.139263914,4618833.9555957504,4618898.7719275868,4618963.5882594232,4619028.4045912595,4619093.2209230959,4623053.7596196281,4627014.2983161602,4630974.8370126924,4634935.3757092245,4638895.9144057566,4642856.4531022888,4646816.9917988209,4650777.530495353,4654738.0691918852,4658698.6078884173,4662659.1465849495,4666619.6852814816,4670580.2239780137,4674540.7626745459,4678501.301371078,4682461.8400676101,4686422.3787641423,4690382.9174606744,4694343.4561572066,4698303.9948537387,4702264.5335502708,4706225.072246803,4710185.6109433351,4714146.1496398672,4718106.6883363994,4722067.2270329315,4726027.7657294637,4729988.3044259958,4733948.8431225279,4737909.3818190601,4741869.9205155922,4745830.4592121243,4749790.9979086565,4753751.5366051886,4757712.0753017208,4761672.6139982529,4765633.152694785,4769593.6913913172,4773554.2300878493,4777514.7687843814,4781475.3074809136,4785435.8461774457,4789396.3848739779,4793356.92357051,4797317.4622670421,4801278.0009635743,4805238.5396601064,4809199.0783566386,4813159.6170531707,4817120.1557497028,4821080.694446235,4825041.2331427671,4829001.7718392992,{"$f":"KQ319+KP321","v":4832962.3105358314},4836922.8492323635,4840883.3879288957,4844843.9266254278,4848804.4653219599,4852765.0040184921,4856725.5427150242,4860686.0814115563,4864646.6201080885,4868607.1588046206,4872567.6975011528,4876528.2361976849,4880488.774894217,4884449.3135907492,4888409.8522872813,4892370.3909838134,4896330.9296803456,4900291.4683768777,4904252.0070734099,4908212.545769942,4912173.0844664741,4916133.6231630063,4920094.1618595384,4924054.7005560705,4928015.2392526027,4931975.7779491348,4935936.316645667,4939896.8553421991,4943857.3940387312,4947817.9327352634]
[null,null,"Add: Book Depreciation",null,"EUR",null,null,4509358.5848243749,{"$f":"I312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,{"$f":"AX312","v":29861.98641700868},29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,29861.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,27186.98641700868,{"$f":"DJ312","v":27186.98641700868},27186.98641700868,27186.98641700868,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17383.977323093335,17347.310656426671,17347.310656426671,17347.310656426671,17347.310656426671,17347.310656426671,17347.310656426671,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,{"$f":"FV312","v":9600.9058404000007},9600.9058404000007,9600.9058404000007,9600.9058404000007,9600.9058404000007,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,7667.6972737333344,{"$f":"IH312","v":7667.6972737333344},7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,{"$f":"KT312","v":7682.8836725361216},7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216,7682.8836725361216]
[null,null,"Taxable Income",null,"EUR",null,null,1683467.6252688929,{"$f":"SUM(I326:I328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1299.4027462645172,-2118.0787929337966,-11686.741913831123,-29361.919510884385,-38833.560690706618,-55253.775040497232,-45735.273561444374,-40077.145488906055,-23761.646248781675,-28225.308363567659,-17305.27767871504,-7553.4036635607772,1662.6354048393405,-1159.741548529244,-10765.238073670196,-25279.580525724006,{"$f":"SUM(AW326:AW328)","v":-34889.61818141918},-51201.811694991324,-45708.718972806193,-40191.067379675253,-23954.575341783908,-28003.239737234311,-16983.871590936469,-7119.2597732378745,1806.0104322288171,-1012.7526973226486,-10549.720418720288,-24994.516527561576,-34544.427408908283,-50913.181334705318,-45131.989748477878,-39849.128606046375,-23697.724920450972,-27228.147484349462,-16108.009893009599,-6767.3744983805045,2006.6607170187635,-808.42811917760264,-10277.424125803474,-24653.68857102839,-34232.862905707385,-50570.548171328141,-44625.472175489238,-39631.486840467827,-23507.993777762,-26520.278685609112,-15297.889100433546,-6645.4831801189794,2144.4037288766995,-666.90823171617376,-10068.440679287432,-24377.138736191861,-34120.787469672956,-50293.867767639829,-43934.049379918564,-39117.722477104457,-23130.208073155158,-25624.362965642867,-14298.183369109538,-6332.4858929278344,2474.5892087255634,-332.79627566735871,-9800.7682959800877,-23961.055851190904,-33817.971470575474,-49827.538764872574,-43177.042346138172,-38592.41233677815,-22683.621087274802,-24659.551787254553,-13227.983202909018,-5947.490395908022,2483.4472030165853,74.904761980033072,-9680.7841891508651,-23697.111227070665,-33443.261535037782,-49290.337332109033,-42348.143729981814,-37994.12307953689,{"$f":"SUM(DI326:DI328)","v":-22161.845752787558},-23619.350324855863,-12174.228246155442,-5483.9458072266716,2543.9942576724861,562.86294199728582,-9480.8554492295043,-23353.993870127393,-32989.814548533475,-48675.343590258039,-41440.343567488853,-37374.156372885889,-21557.7789203994,-22496.540991733033,-11626.172350704412,-4934.5646481795266,2691.8799140653864,1108.7621265107591,-9193.5262924405542,-22924.167225418707,-32450.015847582501,-47974.859009153581,-40553.235931032512,-36549.619226989817,-20863.516328491129,-21283.097579319769,-10985.551312455751,-4291.2353132674325,2935.2469315275521,1381.0217489468632,-8810.4933501962441,-22399.239294827083,-31815.387356672032,-47180.313650239244,-39725.46313628419,-35686.832373981058,-20070.257114897944,-19970.088835462928,-10243.41152521575,-3544.9237698509532,41772.371964056329,40247.6432492108,30166.698215738266,16719.342233921503,7412.7182782667933,-7792.9592941775027,-303.32673634066668,3771.4815924161794,19321.006128054978,19941.632530204537,29099.426383860045,35803.639550887245,42234.96628482129,40740.432380220504,30769.957622675232,17463.594006075753,8266.4228286889884,-6780.563170449459,745.50543434676729,4796.276427790046,20342.797081255936,21484.740754420451,30075.679643671094,36787.273042029046,{"$f":"SUM(FU326:FU328)","v":42823.517190953891},41359.982014091591,31499.992330205445,18334.342111228791,9246.6688549816299,-5642.060312685262,1922.2094769315045,6073.2771542807241,21496.507234016211,23160.78988323977,31186.957532128305,37907.699462797318,43550.617991822815,42119.003506402893,32369.640794867104,19344.556242441282,10366.55528360674,-4364.2165489881882,3240.1438833049178,7431.5311833338001,22795.737272165712,24983.556653730251,32447.10575538603,39178.891835896524,44430.32889013669,43031.689125852841,33393.236464479261,20508.715271033754,11640.704577673574,-2932.2597193052352,4714.2199455160735,8947.569160177236,24255.67078853822,26968.415884851045,33871.583524921101,40616.452233238597,45478.354797240041,44113.891612451145,34586.789097278779,21842.990344402147,13085.447630729763,-1329.6929673945015,6361.0902948136254,10573.716216080924,25893.266537641379,29132.534622887742,35477.659601645195,42237.809743291233,46712.245237835392,45383.326044011657,35968.188610405363,23365.450736426112,14719.031638616723,461.91517298364852,8199.3608764651963,12522.208603134761,27727.474593005645,31495.090426500497,37284.632718933703,43732.256428827204,48151.61911937283,46859.796813826142,37557.434288528442,25096.295309457462,{"$f":"SUM(IG326:IG328)","v":16561.853836850787},2463.1668138714758,10249.829305619754,14741.100463131541,29896.354775968961,33981.956457925968,39191.43788733329,45306.365578372206,49695.24465088392,44300.575190993011,35110.619968505591,22790.438955275127,14121.92778778464,179.76323899164481,8015.8640131704997,12188.64696608982,27033.612127445114,31322.349219152937,36565.094469340707,42345.782357716904,46702.369047434186,45239.617249645889,36160.056686148557,23978.544121396219,15419.688016757267,1632.731576042635,9519.0778196422816,13672.64811148119,28278.356340940489,32772.679681991896,38051.299157572095,43500.511728132697,47827.355311986175,46402.791572492715,37434.903357226882,25393.079250489343,16945.211029561688,3314.3663129877273,11253.984102363545,15480.533252315847,29761.333385984173,34463.978318577225,39781.352666242252,44902.090738682877,49202.008041153167,47817.903711157589,38963.254225982295,27062.432858544449,18727.179544372477,5253.6517173115553,13249.86118743067,17354.422814275935,31512.38269267758,36426.402821937387,41785.717041047043,46581.252232670537,50857.362372094154,49516.302467938978,40776.782140073134,29018.607744438719,20797.926628501937,7483.2587886996789,{"$f":"SUM(KQ326:KQ328)","v":15539.711089931105},19525.596748469874,33565.142443984048,38693.94767721169,33434.889273705034,37908.035919071917,42057.153387233062,40242.324082685474,31507.277180765697,19779.725008143607,11148.725257249775,-2125.6122846713229,5873.4503956119224,9123.712547410254,23007.115696225439,28225.010945723825,32726.185291499947,37156.334547554856,41258.00774993941,39461.243789382846,30814.677736536316,19202.335436775935,10658.780819050924,-2484.9496940849681,5549.9755180835564,8741.8371014951153,22397.599729924907,27804.502911720079,32019.922851538555,-227846.68162922759]
[]
[null,null,"Income Tax Payable (Beginning of Period)",null,null,null,null,null,0,{"$f":"I338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218.29966137243889,218.29966137243889,218.29966137243889,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"IF338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,609.73015735263584,7600.2556979405099,6074.8895232729583,4028.395412394565,2590.5075868152207,274.29890477516255,1599.2050736999033,2297.0048827288401,4750.7638652780024,5505.8101865746394,6392.6182584721137,7308.085970326294,8034.9956924136786,7795.6689841787775,6289.0637640141176,4266.0373140822103,2846.7954529663639,556.81354058193847,1890.669329197076,2600.7295863890622,4999.9040088453412,5789.9483575209733,6683.2672479286985,7543.5512440987231,8265.9373509137331,8033.4078234744757,6545.8267099650257,4546.4887202354676,3146.1661634545762,882.61348850834111,2225.9766794883526,2915.5430327983577,5294.0802923698338,6119.6356740854808,7020.0004628959032,7825.6503750886513,8544.0368785118189,8318.7388146137491,6850.4993995322875,4875.1261010657054,3494.0516735883266,{"$f":"KP338","v":1257.1874765015464},2610.6714631084255,3280.3002537429388,5638.9439305893211,6500.5832097715647,5617.0613979824448,6368.5500344040829,7065.6017690551544,6760.7104458911599,5293.2225663686368,3322.9938013681258,1872.9858432179626,0,629.63680263802075,1532.7837079649228,3865.1954369658743,4741.8018388816017,5497.999128971991,6242.2642039892162,6931.3453019898225,6629.4889566163183,5176.8658597381018,3225.9923533783567,1790.6751776005549,0,514.92433843176286,1468.6286330511796,3762.7967546273849,4671.1564891689723,5379.3470390584771]
[]
[null,"Corporate Income Tax Loss Carryforward"]
[]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,{"$f":"Inputs!E236","v":0.16800000000000001},{"$f":"I345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355.83723721287788,2319.2098787365067,7252.0123565650838,13776.050552603794,23058.684759407333,30742.210717729988,37475.171159866208,41467.12772966153,46208.979534740894,49116.266184765023,50385.23800024324,50105.915252230232,50300.751832383146,52109.311828759739,56356.281357081367,{"$f":"AW345*$H$347","v":62217.737211559783},70819.641576318318,78498.706363749763,85250.805683535204,89275.174340954909,93979.718616810278,96833.009044087594,98029.044685991554,97725.634933377121,97895.777386527319,99668.130416872329,103867.20919350267,109670.67299819927,118224.08746242976,125806.26174017403,132500.91534598981,136482.13313262557,141056.46190999629,143762.60757202189,144899.5264877498,144562.40748729065,144698.22341131247,146424.83066444748,150566.65034438024,156317.77131253909,164813.62340532223,172310.70273080442,178968.79252000301,182918.13547466701,187373.54229384934,189943.58766272219,191060.02883698218,190699.7690105309,190811.80959345921,192503.30762757952,196598.66693525974,202330.95923016479,210780.32901512831,218161.24931095462,224733.02668710818,228618.90164339828,232923.79462162626,235325.88942763669,236389.74705764855,235974.01607058264,236029.92584489478,237676.45491861942,241701.91230161948,247383.33150867617,255754.35802117476,263008.10113532603,269491.62640790473,273302.47475056688,277445.27945082565,279667.58062891441,280666.75901542691,280249.53988532018,280236.95588530751,281863.32762908487,285844.44231523271,291462.91025311907,299743.68692491337,306858.1750715503,313241.18774891255,{"$f":"DI345*$H$347","v":316964.37783538084},320932.42868995661,322977.69903531071,323899.00193092483,323471.61089563585,323377.0499213803,324969.83363685082,328893.30460703227,334435.59345118585,342613.05117434921,349575.02889368735,355853.88716433221,359475.5940229593,363255.01290957042,365208.20986448874,366037.21672538284,365584.98089981987,365398.70886256604,366943.22127969604,370794.48137356638,376246.0840359602,384305.86034949799,391118.80398591142,397259.14001604571,400764.21075923229,404339.77115255804,406185.34377305064,406906.27130567952,406413.14982118289,406181.13816735981,407661.30105019273,411424.37325172371,416769.35832764459,424695.65102088475,431369.52882778051,437364.91666660929,440736.71986191213,444091.69478626992,445812.58792250621,446408.13511584111,439390.37662587961,432628.77256001218,427560.76725976815,424751.91776446934,423506.58109372051,424815.79825514235,424866.75714684761,424233.14823932166,420987.21920980839,417637.02494473406,412748.32131224556,406733.30986769655,399637.83553184656,392793.44289196958,387624.09001136012,384690.20621833944,383301.44718311966,384440.58179575513,384315.33688278485,383509.56244291615,380091.97253326513,376482.53608652251,371429.82190638577,365249.56003532489,{"$f":"FU345*$H$347","v":358055.20914724463},351106.73216887726,345814.73345740273,342734.5639827163,341181.12361507938,342128.98974761053,341806.05855548603,340785.74799356685,337174.33477825217,333283.32207786787,328043.9132124703,321675.41970272036,314358.91588009417,307282.92329101847,301844.82363748079,298594.93818875065,296853.35690110468,297586.54528133472,297042.20110893948,295793.70387013938,291964.02000841557,287766.78249058884,282315.66872368404,275733.61489525338,268269.31964171043,261039.99586856714,255429.93214253464,251984.46797700095,250028.82960795183,250521.4492407951,249729.46028994842,248226.26867103865,244151.31597856423,239620.62210990928,233930.1960777225,227106.63210253842,219466.26849660208,212055.13470571031,206244.55413736746,202574.93175950789,200376.57655754528,200599.9649760676,199531.30180653889,197754.9174822373,193404.84870391354,188510.58288726839,182550.33607419202,175454.38403731908,167606.72683736272,159982.32806196879,153939.67237542069,150014.27665170108,147541.47933641347,147463.87758735224,146086.38496010608,143982.65391477942,139324.4381831545,134033.26299150242,127769.44469472153,120422.42561467856,112332.95360262394,104460.50773790113,98150.858777428366,93934.681165439513,{"$f":"IG345*$H$347","v":91152.289720848581},90738.477696118178,89016.506372774063,86540.001494967961,81517.413892605182,75808.44520767362,69224.283642601629,61612.814225435104,53264.013124086596,45821.51649199977,39922.932337290833,36094.138592804607,33721.654724456792,33691.454500306194,32344.789346093548,30297.096655790461,25755.449818379682,20493.295149561989,14350.359278712747,7236.2678426163075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ345*$H$347","v":0},0,0,0,0,0,0,0,0,0,0,357.10286382478228,0,0,0,0,0,0,0,0,0,0,0,417.47154860627467,0,0,0,0,0,38278.24251371024]
[]
[null,null,"    Purchased from EDA",null,null,null,null,-2135032.2931239274,{"$f":"I231+I232","v":0},{"$f":"J231+J232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7531.6739169421089,-4972.6325464487381,-8185.7216253363495,-9216.0181990555157,-10557.336995717016,-12034.182035959129,0,-2566.5951734995892,-1324.9705603937982,0,0,0,-7926.6095812395743,-5370.1402065920192,-8575.8948099534591,-9515.5482704798851,-10805.069274246845,-12053.355319408231,0,-2794.3161898987514,-1745.015843156712,0,0,0,-8822.5119301148425,-6210.3046395241508,-9309.0589541023492,-10054.619481672595,-11219.705545401503,-11920.802832584086,0,-3111.2431326911142,-2261.7427140977884,0,0,-233.5842396179828,-9719.2533400573611,-7051.0511074810438,-10043.11906019022,-10594.671612141437,-11419.795957038283,{"$f":"BV231+BV232","v":-11789.569812150165},0,-3845.8714739515549,-2778.6759814156408,0,0,-972.81376578552363,-10616.923030168964,-7892.4632695009295,-10778.148150480676,-11135.758367452429,-11293.95558515875,-11659.643123750435,0,-3746.0310893939036,-3295.8670910544483,0,0,-1712.1091130188261,-11515.61030715191,-8734.6248463832308,-11190.046026274247,-11552.359390578817,-11169.367865305647,-11531.009763772101,0,-4063.955257870934,-3813.3675118551005,0,0,-2451.5438694047734,-11456.565778425896,-9577.6196290190819,-11066.49265269299,-11424.793964394326,-11046.02032821274,-11403.656858044147,0,-4382.2750449338237,-4331.2287406773321,0,329.75567237006908,-3191.1916329457663,-11329.953909995489,-10421.531486728389,-10944.169165685316,-11298.49836193354,-10923.900628736543,-11277.571660548851,0,-5101.9341236351484,-4849.5023075243207,0,-297.37207160779417,-3931.1260188852248,-11204.6023732948,-11194.212907712888,-10823.063322598993,-11173.45994299811,-10802.996544620753,-11152.741552146075,334.62821484508595,-5020.2281763969004,-5368.2397806703939,{"$f":"EH231+EH232","v":0},-924.50472912192572,-4671.4206670346284,-11080.498622611576,-11070.212576821899,-10703.163002648758,-11049.666193213932,-10683.295975272988,-11029.154039310324,100.60544894715213,-5339.9249768117152,-5887.4927717922164,0,-1551.704726534701,-5412.1492491025147,-10957.63023711727,-10947.446581648837,-10584.456205703189,-10927.104722778664,-10564.786940553726,-10906.796752880316,-133.40377810274367,-5660.1443141536565,-6407.3129411040118,0,-2179.0344935508715,-6153.3854760262384,-10835.984919623912,-10825.902635253391,-10466.931051083724,-10805.763265221689,-10447.457579577263,-10785.657446821037,-367.42276099934588,-6365.988279267589,-6927.7520024973783,0,-2806.5564694317959,-6895.2031053071933,-10715.550495353355,-10705.568573003058,-10350.575776375539,-10685.629676176452,-10331.296149524651,-10665.723996998106,-601.47479415440239,-6302.2780428566457,-7448.8617286861663,0,-3434.3331092103931,-7637.6759483505193,-10596.314910718764,-10586.432351355663,-10235.378736250355,-10566.691932164982,-10216.291024468401,-10546.984399964331,-835.58317401547811,-6624.2562926853989,-7970.6939563568485,0,-4062.426889907159,-8380.8778778093983,-10478.266232118256,{"$f":"GT231+GT232","v":-10468.482046653988},-10121.328401300912,-10448.938129394546,-10102.430694208919,-10429.42677175837,-1069.7712013848709,-6946.8848027274362,-8493.3005913251454,0,-4690.9003167481933,-9124.8828349354171,-10361.392644740521,-10351.705853932403,-10008.413356887058,-10332.356482566251,-9989.7037631225285,-10313.03934671531,-1304.0621837387753,-7640.0455505908049,-9016.7336136990925,0,-5319.8159293856152,-9869.7648369351191,-10245.682451382354,-10236.092085735367,-9896.6223019933132,-10216.935323695536,-9878.0989490209267,-10197.810476289133,-1538.4794375470406,-7594.2209911733917,-9541.0450830493482,0,-5949.2363081210824,-9813.5098941525412,-10131.124071277938,-10121.629170947706,-9785.944048097821,-10102.663100944386,-9767.6050820220335,-10083.728627886861,-1773.0462905936415,-7918.9930321224383,-10055.386047448706,308.31303673610773,-6579.224080133059,-9703.6589655783937,-10017.706038939816,-10008.305653636531,-9676.3675180525825,-9989.528377465178,-9658.2111034320551,-9970.7823837143333,-2007.7860842982495,-8244.5440647745672,-9942.721933647299,-231.13465954098911,-7209.8419257083315,-9594.9015254152291,-9905.4170030113473,-9896.1101919046741,-9567.8817449747621,-9877.5198302560239,-9549.9060646386879,{"$f":"JF231+JF232","v":-9858.9604396334835},-2242.7221760389016,-8926.1330467162352,-9831.1793115289802,-770.5851035575306,-7841.1525844785901,-9487.2266887581936,-9794.245725130646,-9785.0315567555353,-9460.4758711491031,-9766.6262490275294,-9442.6791260153277,-9748.2516040309365,-2477.8779414762398,-8788.3036122293561,-9720.7470174361024,-1310.0919936473661,-8473.2188616624535,-9380.6236790539788,-9684.181078805761,-9675.0586309692535,-9354.1391469412392,-9656.8365350808035,-9336.5195558361975,-9638.6447966979304,-2713.2767768794115,-8689.4688460285379,-9611.4139988373427,-1849.7090308722545,-9106.1036343138312,-9275.0818270222589,-9575.2120483011222,-9566.1804079900357,-9248.8609297218172,-9548.1397001966725,-9231.4167292022685,-9530.1290477213643,-2948.9421014538789,-8591.6179101225098,-9503.1693132215332,-2389.4899243671862,-9485.2335801617446,-9170.5905695878519,-9467.327727535021,-9458.3859908245759,-9144.6306828013439,-9440.5248655359192,-9127.3601269778774,-9422.693496385853,-3184.8973596714081,-8798.1246187175093,-9396.0021270024718,-2929.4883966864081,-9378.2449314980586,-9067.1394488235273,-9360.517318988097,-9351.6645909514446,-9041.4379743756308,-9333.981260550494,-9024.3393347379388,-9316.327390086788,-3421.1660236024477,-8398.828453337579,-9289.9017144346581,{"$f":"LR231+LR232","v":-3469.7581891503578},-9272.3212792703471,-8626.5179013732341]
[null,null,"EBITDA",null,"EUR",null,null,9530358.4799531661,{"$f":"SUM(I355:I356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62788.605437365259,59541.540564833609,50144.72518699184,32642.839468483136,22565.78097328265,6315.3157421376054,16004.991799780022,21177.978405275324,37662.295702792893,33368.870137348611,43802.81429897192,53722.55422891146,63107.870557595175,59798.440584909775,50359.836210302121,36013.789924419107,{"$f":"SUM(AW355:AW356)","v":25915.710763170573},9769.4134589364221,15429.798887725778,20458.397933369899,36859.767491714607,32977.369401854005,43506.650821742165,53535.098136678374,62625.58471323015,59315.676943861763,49941.478759154961,35660.824944846041,25618.687161621841,9411.6122548037638,15355.847291409125,20145.37428992091,36457.341282459754,33088.837914138232,43714.508490546796,53214.565630772384,62149.369715255525,58838.654696985119,49527.91235196052,35311.239698062825,25235.253032169883,9054.626129285607,15158.089388793756,19654.048556348022,35933.37675639907,33078.246416401133,43801.367585814718,52608.356759896575,61554.136634302202,58242.284852291457,48994.054364474796,34839.958004678381,24594.468120455811,8573.3783043581716,15086.476674384718,19399.630385558296,35537.792814371132,33195.564940226686,44017.207782503974,52132.179029727355,61089.796111279014,57776.477955272785,48456.372814562332,34445.209277669077,24080.931857992167,8217.7910496563672,15015.959729326456,19091.76471756817,35145.507668126425,33315.762778516975,44237.008122989966,51660.942540612312,60236.543883334074,57316.144054272656,47702.350377603325,33829.128451886769,23569.549720432085,7862.7856490384329,14946.488190783508,18785.471509836276,{"$f":"SUM(DI355:DI356)","v":34756.438806473932},33438.808456726147,44367.2454105375,51194.556833888055,59360.696826812557,56861.19266516588,46952.801991422428,33216.148565565534,23060.226320835965,7508.2823664103744,14878.010720585131,18422.325526994187,34370.502960713711,33564.669703375694,43911.351899108347,50732.930856512816,58490.460706366197,56381.798015077569,46207.607327252786,32606.162958291876,22552.865373170207,7154.2004107910107,14703.084909909565,18177.301757206405,33987.616069336138,33693.313419832222,43459.46083247925,50275.972924982096,57625.701981519145,55538.0295380647,45466.645359296614,31999.064136562607,22047.369655041832,6800.4579005975575,14374.339377798067,17875.2724279551,33607.693241967732,33824.705649328243,43011.480400065673,49823.590688506956,56766.286498907451,54699.395360194481,44729.794324293223,31394.743734707234,21543.640969648874,6446.9718271313068,14046.554853874615,17574.50991900028,33230.648722543367,33958.811545205841,42567.318020188352,49375.69109143503,55912.079449825083,53865.762752641866,43996.931680305242,30793.092475014972,21041.580106925219,6093.6580172425092,13719.649685465451,17213.456371839839,32856.395851683541,34095.595338363106,42126.880301766105,48932.180334892342,{"$f":"SUM(FU355:FU356)","v":55062.94532697901},53036.99826729091,43267.934064701156,30194.000127044863,20541.086803858336,5740.4310951531261,13393.541087518777,16976.468343017965,32484.84702825559,34235.02030388204,41690.073005201797,48492.963837625342,54218.747880430114,52212.967692882085,42542.677251311892,29597.355466096789,20042.059703957722,5387.2044434152958,13068.145103817402,16679.02797345358,32115.913670096586,34377.048726816589,41256.801002439461,48057.946196020355,53379.350072697707,51393.536010320604,41821.036106738677,29003.046230820411,19544.396315851667,5033.8901629831453,12743.376567311683,16382.531741195471,31749.506173875547,34521.641867118822,40826.968236169923,47627.031143278218,52544.614033003563,50578.567347122524,41102.884545788409,28410.959079939003,19047.992970988787,4680.3990323748149,12419.149059549662,16022.411285189977,31385.533874071807,34668.759923680649,40400.477678161798,47200.121507720862,51714.401010631598,49767.924930974434,40388.09548601303,27820.979548064082,18552.744780420831,4326.6404659012514,12095.374869181032,15792.035942578819,31023.905001046012,34818.361997467815,39977.231286694136,46446.93254000663,50888.571327378413,48961.471042382022,39676.540801327741,27232.992000576596,{"$f":"SUM(IG355:IG356)","v":18058.545590642272},3972.5224709372378,11771.964949510497,15497.865307928201,30660.039105895219,34752.629467833118,39557.129963066487,45675.066411544372,50066.984329069426,48159.066966382263,38968.091274683422,26646.879587549422,17565.287938461704,3617.9516042101641,11448.828875075887,15204.296588694287,30039.81285931031,34319.006571371465,39140.073507161454,44906.905798950538,49249.498336114841,47360.57294329338,38262.616549767197,26062.524196685728,17072.863004879699,3262.8329270809736,11125.874797225686,14843.868170920457,29421.68321400883,33887.834436825608,38725.960572034164,44142.314369774067,48435.970593078651,46565.848118476133,37559.985081704814,25479.806405246742,16581.160567946688,2907.0699597912608,10803.009398669798,14573.403913665188,28805.527366981689,33459.0088524194,38314.688617502878,43381.154662490779,47626.25721723384,45774.750491079089,36860.064086737693,24898.605430942091,16090.068954574122,2550.5646346498979,10480.137846977079,14105.357352497835,28191.221189316377,33032.424316577264,37906.153862713341,42623.288035588186,46820.21314607565,44987.13686174032,36162.719490847172,24318.79908175518,15599.474991271592,2193.2172481317139,{"$f":"SUM(KQ355:KQ356)","v":10157.163746992141},13637.579044181548,27578.639175687516,32607.973989266877,37395.427970236764,41868.574615603648,46017.692083764792,44202.862779217212,35467.815877297428,23740.263704675337,15109.263953781505,1834.9264118604078,9833.9890921436527,13084.251243941984,26967.654392757169,32185.549642255555,36686.723988031677,41116.873244086586,45218.54644647114,43421.782485914577,34775.216433068046,23162.874133307665,14619.319515582654,1475.5890024467626,9510.5142146152866,12702.375798026846,26358.138426456637,31765.04160825181,35980.461548070285,-223886.14293269586]
[]
[null,null,"EBT",null,"EUR",null,null,{"$f":"SUM(I365:QJ365)","v":2121926.9731797958},{"$f":"I360+SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9926.6190203565784,6509.1374811582646,-3059.5256397390622,-20734.703236792324,-30206.344416614556,-46626.558766405171,-37108.057287352312,-31449.929214813994,-15134.429974689614,-19598.092089475598,-8678.0614046229784,1073.812610531284,10289.851678931405,7467.4747255628172,-2138.021799578135,-16652.364251631945,{"$f":"AW360+SUM(AW362:AW364)","v":-26262.401907327116},-42574.595420899263,-37081.502698714132,-31563.851105583188,-15327.359067691847,-19376.02346314225,-8356.6553168444079,1507.9565008541867,10433.226706320878,7614.4635767694126,-1922.5041446282266,-16367.300253469515,-25917.211134816222,-42285.965060613256,-36504.773474385816,-31221.912331954318,-15070.50864635891,-18600.9312102574,-7480.793618917538,1859.8417757115567,10633.876991110825,7818.7881549144586,-1650.2078517114132,-16026.472296936328,-25605.64663161532,-41943.331897236079,-35998.255901397177,-31004.270566375762,-14880.777503669939,-17893.06241151705,-6670.6728263414843,1981.7330939730818,10771.620002968757,7960.3080423758875,-1441.2244051953712,-15749.922462099799,-25493.571195580891,-41666.651493547768,-35306.833105826503,-30490.506203012399,-14502.991799063097,-16997.146691550806,-5670.9670950174768,2294.7303811642269,13776.805482817621,10969.419998424702,1501.4479781119735,-12658.839577098843,-22515.755196483413,-38525.322490780512,-31874.826072046108,-27290.196062686089,-11381.40481318274,-13357.335513162492,-1925.7669288169564,5354.7258781840392,13785.663477108646,11377.121036072094,1621.4320849411961,-12394.894952978604,-22141.045260945721,-37988.121058016972,-31045.927455889752,-26691.906805444833,{"$f":"DI360+SUM(DI362:DI364)","v":-10859.629478695497},-12317.134050763801,-872.01197206338111,5818.2704668653896,23649.219625679892,21668.088310004689,11624.369918777902,-2248.7685021199868,-11884.589180526069,-27570.118222250629,-20335.118199481447,-16268.931004878483,-452.55355239199343,-1391.3156237256262,9479.0530173029947,16170.66071982788,23797.105282072793,22213.987494518169,11911.699075566852,-1818.9418574113006,-11344.790479575095,-26869.633641146174,-19448.010563025106,-15444.393858982414,241.7090395162777,-177.8722113123622,10119.674055551655,16813.990054739974,24040.472299534962,22486.247116954273,12294.732017811164,-1294.0139268196763,-10710.161988664626,-26075.088282231838,-18583.57110161012,-14544.940339306988,1071.6349197761265,1171.8031992111428,10898.480509458321,17596.968264823114,32171.466123656326,30646.737408810797,20565.792375338264,7118.4363935215024,-2188.1875621332074,-17393.865134577503,-9904.2325767406674,-5829.4242479838213,9720.1002876549792,10340.726689804538,19498.520543460043,26202.733710487246,32634.060444421291,31139.526539820501,21169.05178227523,7862.6881656757523,-1334.4830117110123,-16381.46901084946,-8855.4004060532334,-4804.6294126099547,10741.891240855937,11883.83491402045,20474.773803271091,27186.367201629044,{"$f":"FU360+SUM(FU362:FU364)","v":33222.611350553889},31759.076173691588,21899.086489805442,8733.4362708287917,-354.23698541837075,-15242.966153085263,-5745.48779680183,-1594.4201194526104,13828.809960282877,15493.092609506435,23519.26025839497,30240.002189063984,35882.920718089481,34451.306232669558,24701.94352113377,11676.858968707947,2698.8580098734055,-12031.913822721523,-4427.5533904284166,-236.16609039953437,15128.039998432378,17315.859379996917,24779.408481652696,31511.194562163189,36762.631616403356,35363.991852119507,25725.539190745927,12841.017997300418,3973.0073039402396,-10599.95699303857,-2953.4773282172609,1279.8718864439015,16587.973514804886,19300.718611117711,26203.886251187767,32948.754959505262,37810.657523506707,36446.194338717811,26919.091823545445,14175.293070668813,5417.7503569964283,-8997.3902411278359,-1306.606978919709,2906.0189423475886,18225.569263908044,21464.837349154408,27809.962327911857,34570.112469557898,39044.547964102057,37715.628770278323,28300.491336672028,15697.753462692777,7051.3343648833888,-7205.7821007496859,531.66360273186137,4854.5113294014263,20059.777319272311,23827.393152767163,29616.935445200364,36064.55915509387,40483.921845639496,39192.099540092808,29889.737014795104,17428.598035724128,{"$f":"IG360+SUM(IG362:IG364)","v":8894.1565631174544},-5204.5304598618586,2566.9456330836329,7123.0331224322381,22278.287435269656,26363.889117226663,31573.370546633985,37688.298237672905,42077.177310184612,40578.230214988616,31388.274992501196,19068.093979270736,10399.582811780248,-3542.5817370127461,4293.5190371661092,8466.3019900854288,23311.267151440723,27600.004243148545,32842.74949333632,38623.437381712516,42980.024071429798,41517.272273641502,32437.711710144165,20256.199145391827,11697.343040752876,-2089.6133999617559,5796.7328436378903,9950.3031354768009,24556.011364936097,29050.334705987509,34328.9541815677,39778.166752128302,44105.010335981788,42680.446596488327,33712.558381222487,21670.734274484952,13222.866053557296,-407.97866301666363,7531.6391263591549,11758.188276311455,26038.988409979782,30741.633342572833,36059.007690237864,41179.745762678482,45479.663065148779,44095.558735153194,35240.9092499779,23340.087882540058,15004.834568368087,1531.306741307164,9527.5162114262785,13632.077838271543,27790.037716673185,32704.057845932999,38063.372065042655,42858.907256666149,47135.017396089759,45793.957491934591,37054.437164068739,25296.262768434324,17075.581652497545,3760.9138126952876,{"$f":"KQ360+SUM(KQ362:KQ364)","v":11817.366113926713},15803.251772465483,29842.797467979653,34971.602701207295,29712.544297700642,34185.69094306753,38334.808411228674,36519.979106681087,27784.932204761306,16057.380032139215,7426.3802812453832,-5847.9572606757138,2151.1054196075311,5401.3675714058627,19284.770720221048,24502.665969719434,29003.840315495556,33433.989571550468,37535.662773935022,35738.898813378459,27092.332760531925,15479.990460771543,6936.4358430465327,-6207.294670089359,1827.630542079165,5019.492125490724,18675.254753920515,24082.157935715688,28297.577875534163,-231569.02660523198]
[null,null,"add: Change in Deferred Tax Asset",null,"EUR",null,null,{"$f":"SUM(I368:QJ368)","v":38278.24251371024},{"$f":"IF(I4>EOMONTH(Inputs!$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$16, 0), AG347-AF347, 0)","v":0},{"$f":"IF(AH4>EOMONTH(Inputs!$E$16, 0), AH347-AG347, 0)","v":355.83723721287788},{"$f":"IF(AI4>EOMONTH(Inputs!$E$16, 0), AI347-AH347, 0)","v":1963.3726415236288},{"$f":"IF(AJ4>EOMONTH(Inputs!$E$16, 0), AJ347-AI347, 0)","v":4932.8024778285771},{"$f":"IF(AK4>EOMONTH(Inputs!$E$16, 0), AK347-AJ347, 0)","v":6524.0381960387103},{"$f":"IF(AL4>EOMONTH(Inputs!$E$16, 0), AL347-AK347, 0)","v":9282.6342068035392},{"$f":"IF(AM4>EOMONTH(Inputs!$E$16, 0), AM347-AL347, 0)","v":7683.5259583226543},{"$f":"IF(AN4>EOMONTH(Inputs!$E$16, 0), AN347-AM347, 0)","v":6732.9604421362201},{"$f":"IF(AO4>EOMONTH(Inputs!$E$16, 0), AO347-AN347, 0)","v":3991.9565697953221},{"$f":"IF(AP4>EOMONTH(Inputs!$E$16, 0), AP347-AO347, 0)","v":4741.8518050793646},{"$f":"IF(AQ4>EOMONTH(Inputs!$E$16, 0), AQ347-AP347, 0)","v":2907.2866500241289},{"$f":"IF(AR4>EOMONTH(Inputs!$E$16, 0), AR347-AQ347, 0)","v":1268.9718154782167},{"$f":"IF(AS4>EOMONTH(Inputs!$E$16, 0), AS347-AR347, 0)","v":-279.32274801300809},{"$f":"IF(AT4>EOMONTH(Inputs!$E$16, 0), AT347-AS347, 0)","v":194.83658015291439},{"$f":"IF(AU4>EOMONTH(Inputs!$E$16, 0), AU347-AT347, 0)","v":1808.5599963765926},{"$f":"IF(AV4>EOMONTH(Inputs!$E$16, 0), AV347-AU347, 0)","v":4246.9695283216279},{"$f":"IF(AW4>EOMONTH(Inputs!$E$16, 0), AW347-AV347, 0)","v":5861.4558544784159},{"$f":"IF(AX4>EOMONTH(Inputs!$E$16, 0), AX347-AW347, 0)","v":8601.9043647585349},{"$f":"IF(AY4>EOMONTH(Inputs!$E$16, 0), AY347-AX347, 0)","v":7679.0647874314454},{"$f":"IF(AZ4>EOMONTH(Inputs!$E$16, 0), AZ347-AY347, 0)","v":6752.0993197854405},{"$f":"IF(BA4>EOMONTH(Inputs!$E$16, 0), BA347-AZ347, 0)","v":4024.3686574197054},{"$f":"IF(BB4>EOMONTH(Inputs!$E$16, 0), BB347-BA347, 0)","v":4704.5442758553691},{"$f":"IF(BC4>EOMONTH(Inputs!$E$16, 0), BC347-BB347, 0)","v":2853.2904272773158},{"$f":"IF(BD4>EOMONTH(Inputs!$E$16, 0), BD347-BC347, 0)","v":1196.0356419039599},{"$f":"IF(BE4>EOMONTH(Inputs!$E$16, 0), BE347-BD347, 0)","v":-303.40975261443236},{"$f":"IF(BF4>EOMONTH(Inputs!$E$16, 0), BF347-BE347, 0)","v":170.14245315019798},{"$f":"IF(BG4>EOMONTH(Inputs!$E$16, 0), BG347-BF347, 0)","v":1772.3530303450098},{"$f":"IF(BH4>EOMONTH(Inputs!$E$16, 0), BH347-BG347, 0)","v":4199.0787766303401},{"$f":"IF(BI4>EOMONTH(Inputs!$E$16, 0), BI347-BH347, 0)","v":5803.4638046965993},{"$f":"IF(BJ4>EOMONTH(Inputs!$E$16, 0), BJ347-BI347, 0)","v":8553.4144642304891},{"$f":"IF(BK4>EOMONTH(Inputs!$E$16, 0), BK347-BJ347, 0)","v":7582.1742777442705},{"$f":"IF(BL4>EOMONTH(Inputs!$E$16, 0), BL347-BK347, 0)","v":6694.6536058157799},{"$f":"IF(BM4>EOMONTH(Inputs!$E$16, 0), BM347-BL347, 0)","v":3981.217786635767},{"$f":"IF(BN4>EOMONTH(Inputs!$E$16, 0), BN347-BM347, 0)","v":4574.3287773707125},{"$f":"IF(BO4>EOMONTH(Inputs!$E$16, 0), BO347-BN347, 0)","v":2706.1456620256067},{"$f":"IF(BP4>EOMONTH(Inputs!$E$16, 0), BP347-BO347, 0)","v":1136.9189157279034},{"$f":"IF(BQ4>EOMONTH(Inputs!$E$16, 0), BQ347-BP347, 0)","v":-337.11900045914808},{"$f":"IF(BR4>EOMONTH(Inputs!$E$16, 0), BR347-BQ347, 0)","v":135.81592402182287},{"$f":"IF(BS4>EOMONTH(Inputs!$E$16, 0), BS347-BR347, 0)","v":1726.6072531350073},{"$f":"IF(BT4>EOMONTH(Inputs!$E$16, 0), BT347-BS347, 0)","v":4141.8196799327561},{"$f":"IF(BU4>EOMONTH(Inputs!$E$16, 0), BU347-BT347, 0)","v":5751.1209681588516},{"$f":"IF(BV4>EOMONTH(Inputs!$E$16, 0), BV347-BU347, 0)","v":8495.8520927831414},{"$f":"IF(BW4>EOMONTH(Inputs!$E$16, 0), BW347-BV347, 0)","v":7497.0793254821911},{"$f":"IF(BX4>EOMONTH(Inputs!$E$16, 0), BX347-BW347, 0)","v":6658.0897891985951},{"$f":"IF(BY4>EOMONTH(Inputs!$E$16, 0), BY347-BX347, 0)","v":3949.3429546639964},{"$f":"IF(BZ4>EOMONTH(Inputs!$E$16, 0), BZ347-BY347, 0)","v":4455.4068191823317},{"$f":"IF(CA4>EOMONTH(Inputs!$E$16, 0), CA347-BZ347, 0)","v":2570.0453688728448},{"$f":"IF(CB4>EOMONTH(Inputs!$E$16, 0), CB347-CA347, 0)","v":1116.4411742599914},{"$f":"IF(CC4>EOMONTH(Inputs!$E$16, 0), CC347-CB347, 0)","v":-360.25982645127806},{"$f":"IF(CD4>EOMONTH(Inputs!$E$16, 0), CD347-CC347, 0)","v":112.04058292831178},{"$f":"IF(CE4>EOMONTH(Inputs!$E$16, 0), CE347-CD347, 0)","v":1691.4980341203045},{"$f":"IF(CF4>EOMONTH(Inputs!$E$16, 0), CF347-CE347, 0)","v":4095.3593076802208},{"$f":"IF(CG4>EOMONTH(Inputs!$E$16, 0), CG347-CF347, 0)","v":5732.2922949050553},{"$f":"IF(CH4>EOMONTH(Inputs!$E$16, 0), CH347-CG347, 0)","v":8449.3697849635209},{"$f":"IF(CI4>EOMONTH(Inputs!$E$16, 0), CI347-CH347, 0)","v":7380.9202958263049},{"$f":"IF(CJ4>EOMONTH(Inputs!$E$16, 0), CJ347-CI347, 0)","v":6571.7773761535645},{"$f":"IF(CK4>EOMONTH(Inputs!$E$16, 0), CK347-CJ347, 0)","v":3885.8749562900921},{"$f":"IF(CL4>EOMONTH(Inputs!$E$16, 0), CL347-CK347, 0)","v":4304.8929782279884},{"$f":"IF(CM4>EOMONTH(Inputs!$E$16, 0), CM347-CL347, 0)","v":2402.0948060104274},{"$f":"IF(CN4>EOMONTH(Inputs!$E$16, 0), CN347-CM347, 0)","v":1063.8576300118584},{"$f":"IF(CO4>EOMONTH(Inputs!$E$16, 0), CO347-CN347, 0)","v":-415.73098706590827},{"$f":"IF(CP4>EOMONTH(Inputs!$E$16, 0), CP347-CO347, 0)","v":55.909774312138325},{"$f":"IF(CQ4>EOMONTH(Inputs!$E$16, 0), CQ347-CP347, 0)","v":1646.5290737246396},{"$f":"IF(CR4>EOMONTH(Inputs!$E$16, 0), CR347-CQ347, 0)","v":4025.4573830000591},{"$f":"IF(CS4>EOMONTH(Inputs!$E$16, 0), CS347-CR347, 0)","v":5681.4192070566933},{"$f":"IF(CT4>EOMONTH(Inputs!$E$16, 0), CT347-CS347, 0)","v":8371.026512498589},{"$f":"IF(CU4>EOMONTH(Inputs!$E$16, 0), CU347-CT347, 0)","v":7253.7431141512643},{"$f":"IF(CV4>EOMONTH(Inputs!$E$16, 0), CV347-CU347, 0)","v":6483.5252725786995},{"$f":"IF(CW4>EOMONTH(Inputs!$E$16, 0), CW347-CV347, 0)","v":3810.8483426621533},{"$f":"IF(CX4>EOMONTH(Inputs!$E$16, 0), CX347-CW347, 0)","v":4142.80470025877},{"$f":"IF(CY4>EOMONTH(Inputs!$E$16, 0), CY347-CX347, 0)","v":2222.3011780887609},{"$f":"IF(CZ4>EOMONTH(Inputs!$E$16, 0), CZ347-CY347, 0)","v":999.17838651250349},{"$f":"IF(DA4>EOMONTH(Inputs!$E$16, 0), DA347-CZ347, 0)","v":-417.21913010673597},{"$f":"IF(DB4>EOMONTH(Inputs!$E$16, 0), DB347-DA347, 0)","v":-12.584000012662727},{"$f":"IF(DC4>EOMONTH(Inputs!$E$16, 0), DC347-DB347, 0)","v":1626.3717437773594},{"$f":"IF(DD4>EOMONTH(Inputs!$E$16, 0), DD347-DC347, 0)","v":3981.1146861478337},{"$f":"IF(DE4>EOMONTH(Inputs!$E$16, 0), DE347-DD347, 0)","v":5618.4679378863657},{"$f":"IF(DF4>EOMONTH(Inputs!$E$16, 0), DF347-DE347, 0)","v":8280.7766717943014},{"$f":"IF(DG4>EOMONTH(Inputs!$E$16, 0), DG347-DF347, 0)","v":7114.4881466369261},{"$f":"IF(DH4>EOMONTH(Inputs!$E$16, 0), DH347-DG347, 0)","v":6383.0126773622469},{"$f":"IF(DI4>EOMONTH(Inputs!$E$16, 0), DI347-DH347, 0)","v":3723.1900864682975},{"$f":"IF(DJ4>EOMONTH(Inputs!$E$16, 0), DJ347-DI347, 0)","v":3968.0508545757621},{"$f":"IF(DK4>EOMONTH(Inputs!$E$16, 0), DK347-DJ347, 0)","v":2045.2703453541035},{"$f":"IF(DL4>EOMONTH(Inputs!$E$16, 0), DL347-DK347, 0)","v":921.30289561412064},{"$f":"IF(DM4>EOMONTH(Inputs!$E$16, 0), DM347-DL347, 0)","v":-427.39103528897977},{"$f":"IF(DN4>EOMONTH(Inputs!$E$16, 0), DN347-DM347, 0)","v":-94.560974255553447},{"$f":"IF(DO4>EOMONTH(Inputs!$E$16, 0), DO347-DN347, 0)","v":1592.7837154705194},{"$f":"IF(DP4>EOMONTH(Inputs!$E$16, 0), DP347-DO347, 0)","v":3923.4709701814572},{"$f":"IF(DQ4>EOMONTH(Inputs!$E$16, 0), DQ347-DP347, 0)","v":5542.2888441535761},{"$f":"IF(DR4>EOMONTH(Inputs!$E$16, 0), DR347-DQ347, 0)","v":8177.4577231633593},{"$f":"IF(DS4>EOMONTH(Inputs!$E$16, 0), DS347-DR347, 0)","v":6961.9777193381451},{"$f":"IF(DT4>EOMONTH(Inputs!$E$16, 0), DT347-DS347, 0)","v":6278.8582706448506},{"$f":"IF(DU4>EOMONTH(Inputs!$E$16, 0), DU347-DT347, 0)","v":3621.7068586270907},{"$f":"IF(DV4>EOMONTH(Inputs!$E$16, 0), DV347-DU347, 0)","v":3779.4188866111217},{"$f":"IF(DW4>EOMONTH(Inputs!$E$16, 0), DW347-DV347, 0)","v":1953.1969549183268},{"$f":"IF(DX4>EOMONTH(Inputs!$E$16, 0), DX347-DW347, 0)","v":829.00686089409282},{"$f":"IF(DY4>EOMONTH(Inputs!$E$16, 0), DY347-DX347, 0)","v":-452.23582556296606},{"$f":"IF(DZ4>EOMONTH(Inputs!$E$16, 0), DZ347-DY347, 0)","v":-186.27203725383151},{"$f":"IF(EA4>EOMONTH(Inputs!$E$16, 0), EA347-DZ347, 0)","v":1544.5124171299976},{"$f":"IF(EB4>EOMONTH(Inputs!$E$16, 0), EB347-EA347, 0)","v":3851.2600938703399},{"$f":"IF(EC4>EOMONTH(Inputs!$E$16, 0), EC347-EB347, 0)","v":5451.6026623938233},{"$f":"IF(ED4>EOMONTH(Inputs!$E$16, 0), ED347-EC347, 0)","v":8059.77631353779},{"$f":"IF(EE4>EOMONTH(Inputs!$E$16, 0), EE347-ED347, 0)","v":6812.9436364134308},{"$f":"IF(EF4>EOMONTH(Inputs!$E$16, 0), EF347-EE347, 0)","v":6140.3360301342909},{"$f":"IF(EG4>EOMONTH(Inputs!$E$16, 0), EG347-EF347, 0)","v":3505.070743186574},{"$f":"IF(EH4>EOMONTH(Inputs!$E$16, 0), EH347-EG347, 0)","v":3575.5603933257516},{"$f":"IF(EI4>EOMONTH(Inputs!$E$16, 0), EI347-EH347, 0)","v":1845.5726204926032},{"$f":"IF(EJ4>EOMONTH(Inputs!$E$16, 0), EJ347-EI347, 0)","v":720.92753262887709},{"$f":"IF(EK4>EOMONTH(Inputs!$E$16, 0), EK347-EJ347, 0)","v":-493.12148449663073},{"$f":"IF(EL4>EOMONTH(Inputs!$E$16, 0), EL347-EK347, 0)","v":-232.01165382307954},{"$f":"IF(EM4>EOMONTH(Inputs!$E$16, 0), EM347-EL347, 0)","v":1480.1628828329267},{"$f":"IF(EN4>EOMONTH(Inputs!$E$16, 0), EN347-EM347, 0)","v":3763.072201530973},{"$f":"IF(EO4>EOMONTH(Inputs!$E$16, 0), EO347-EN347, 0)","v":5344.9850759208784},{"$f":"IF(EP4>EOMONTH(Inputs!$E$16, 0), EP347-EO347, 0)","v":7926.2926932401606},{"$f":"IF(EQ4>EOMONTH(Inputs!$E$16, 0), EQ347-EP347, 0)","v":6673.8778068957618},{"$f":"IF(ER4>EOMONTH(Inputs!$E$16, 0), ER347-EQ347, 0)","v":5995.3878388287849},{"$f":"IF(ES4>EOMONTH(Inputs!$E$16, 0), ES347-ER347, 0)","v":3371.8031953028403},{"$f":"IF(ET4>EOMONTH(Inputs!$E$16, 0), ET347-ES347, 0)","v":3354.9749243577826},{"$f":"IF(EU4>EOMONTH(Inputs!$E$16, 0), EU347-ET347, 0)","v":1720.8931362362928},{"$f":"IF(EV4>EOMONTH(Inputs!$E$16, 0), EV347-EU347, 0)","v":595.54719333490357},{"$f":"IF(EW4>EOMONTH(Inputs!$E$16, 0), EW347-EV347, 0)","v":-7017.7584899615031},{"$f":"IF(EX4>EOMONTH(Inputs!$E$16, 0), EX347-EW347, 0)","v":-6761.6040658674319},{"$f":"IF(EY4>EOMONTH(Inputs!$E$16, 0), EY347-EX347, 0)","v":-5068.0053002440254},{"$f":"IF(EZ4>EOMONTH(Inputs!$E$16, 0), EZ347-EY347, 0)","v":-2808.8494952988112},{"$f":"IF(FA4>EOMONTH(Inputs!$E$16, 0), FA347-EZ347, 0)","v":-1245.3366707488312},{"$f":"IF(FB4>EOMONTH(Inputs!$E$16, 0), FB347-FA347, 0)","v":1309.2171614218387},{"$f":"IF(FC4>EOMONTH(Inputs!$E$16, 0), FC347-FB347, 0)","v":50.958891705260612},{"$f":"IF(FD4>EOMONTH(Inputs!$E$16, 0), FD347-FC347, 0)","v":-633.60890752595151},{"$f":"IF(FE4>EOMONTH(Inputs!$E$16, 0), FE347-FD347, 0)","v":-3245.9290295132669},{"$f":"IF(FF4>EOMONTH(Inputs!$E$16, 0), FF347-FE347, 0)","v":-3350.1942650743295},{"$f":"IF(FG4>EOMONTH(Inputs!$E$16, 0), FG347-FF347, 0)","v":-4888.7036324884975},{"$f":"IF(FH4>EOMONTH(Inputs!$E$16, 0), FH347-FG347, 0)","v":-6015.0114445490181},{"$f":"IF(FI4>EOMONTH(Inputs!$E$16, 0), FI347-FH347, 0)","v":-7095.4743358499836},{"$f":"IF(FJ4>EOMONTH(Inputs!$E$16, 0), FJ347-FI347, 0)","v":-6844.3926398769836},{"$f":"IF(FK4>EOMONTH(Inputs!$E$16, 0), FK347-FJ347, 0)","v":-5169.3528806094546},{"$f":"IF(FL4>EOMONTH(Inputs!$E$16, 0), FL347-FK347, 0)","v":-2933.8837930206791},{"$f":"IF(FM4>EOMONTH(Inputs!$E$16, 0), FM347-FL347, 0)","v":-1388.7590352197876},{"$f":"IF(FN4>EOMONTH(Inputs!$E$16, 0), FN347-FM347, 0)","v":1139.1346126354765},{"$f":"IF(FO4>EOMONTH(Inputs!$E$16, 0), FO347-FN347, 0)","v":-125.24491297028726},{"$f":"IF(FP4>EOMONTH(Inputs!$E$16, 0), FP347-FO347, 0)","v":-805.77443986869184},{"$f":"IF(FQ4>EOMONTH(Inputs!$E$16, 0), FQ347-FP347, 0)","v":-3417.5899096510257},{"$f":"IF(FR4>EOMONTH(Inputs!$E$16, 0), FR347-FQ347, 0)","v":-3609.4364467426203},{"$f":"IF(FS4>EOMONTH(Inputs!$E$16, 0), FS347-FR347, 0)","v":-5052.7141801367397},{"$f":"IF(FT4>EOMONTH(Inputs!$E$16, 0), FT347-FS347, 0)","v":-6180.2618710608804},{"$f":"IF(FU4>EOMONTH(Inputs!$E$16, 0), FU347-FT347, 0)","v":-7194.3508880802547},{"$f":"IF(FV4>EOMONTH(Inputs!$E$16, 0), FV347-FU347, 0)","v":-6948.4769783673692},{"$f":"IF(FW4>EOMONTH(Inputs!$E$16, 0), FW347-FV347, 0)","v":-5291.9987114745309},{"$f":"IF(FX4>EOMONTH(Inputs!$E$16, 0), FX347-FW347, 0)","v":-3080.1694746864378},{"$f":"IF(FY4>EOMONTH(Inputs!$E$16, 0), FY347-FX347, 0)","v":-1553.4403676369111},{"$f":"IF(FZ4>EOMONTH(Inputs!$E$16, 0), FZ347-FY347, 0)","v":947.86613253114047},{"$f":"IF(GA4>EOMONTH(Inputs!$E$16, 0), GA347-FZ347, 0)","v":-322.93119212449528},{"$f":"IF(GB4>EOMONTH(Inputs!$E$16, 0), GB347-GA347, 0)","v":-1020.3105619191774},{"$f":"IF(GC4>EOMONTH(Inputs!$E$16, 0), GC347-GB347, 0)","v":-3611.4132153146784},{"$f":"IF(GD4>EOMONTH(Inputs!$E$16, 0), GD347-GC347, 0)","v":-3891.0127003843081},{"$f":"IF(GE4>EOMONTH(Inputs!$E$16, 0), GE347-GD347, 0)","v":-5239.4088653975632},{"$f":"IF(GF4>EOMONTH(Inputs!$E$16, 0), GF347-GE347, 0)","v":-6368.4935097499401},{"$f":"IF(GG4>EOMONTH(Inputs!$E$16, 0), GG347-GF347, 0)","v":-7316.5038226261968},{"$f":"IF(GH4>EOMONTH(Inputs!$E$16, 0), GH347-GG347, 0)","v":-7075.9925890757004},{"$f":"IF(GI4>EOMONTH(Inputs!$E$16, 0), GI347-GH347, 0)","v":-5438.0996535376762},{"$f":"IF(GJ4>EOMONTH(Inputs!$E$16, 0), GJ347-GI347, 0)","v":-3249.8854487301433},{"$f":"IF(GK4>EOMONTH(Inputs!$E$16, 0), GK347-GJ347, 0)","v":-1741.5812876459677},{"$f":"IF(GL4>EOMONTH(Inputs!$E$16, 0), GL347-GK347, 0)","v":733.18838023004355},{"$f":"IF(GM4>EOMONTH(Inputs!$E$16, 0), GM347-GL347, 0)","v":-544.34417239524191},{"$f":"IF(GN4>EOMONTH(Inputs!$E$16, 0), GN347-GM347, 0)","v":-1248.4972388001042},{"$f":"IF(GO4>EOMONTH(Inputs!$E$16, 0), GO347-GN347, 0)","v":-3829.68386172381},{"$f":"IF(GP4>EOMONTH(Inputs!$E$16, 0), GP347-GO347, 0)","v":-4197.2375178267248},{"$f":"IF(GQ4>EOMONTH(Inputs!$E$16, 0), GQ347-GP347, 0)","v":-5451.1137669048039},{"$f":"IF(GR4>EOMONTH(Inputs!$E$16, 0), GR347-GQ347, 0)","v":-6582.0538284306531},{"$f":"IF(GS4>EOMONTH(Inputs!$E$16, 0), GS347-GR347, 0)","v":-7464.2952535429504},{"$f":"IF(GT4>EOMONTH(Inputs!$E$16, 0), GT347-GS347, 0)","v":-7229.3237731432891},{"$f":"IF(GU4>EOMONTH(Inputs!$E$16, 0), GU347-GT347, 0)","v":-5610.063726032502},{"$f":"IF(GV4>EOMONTH(Inputs!$E$16, 0), GV347-GU347, 0)","v":-3445.4641655336891},{"$f":"IF(GW4>EOMONTH(Inputs!$E$16, 0), GW347-GV347, 0)","v":-1955.6383690491202},{"$f":"IF(GX4>EOMONTH(Inputs!$E$16, 0), GX347-GW347, 0)","v":492.61963284327067},{"$f":"IF(GY4>EOMONTH(Inputs!$E$16, 0), GY347-GX347, 0)","v":-791.98895084668766},{"$f":"IF(GZ4>EOMONTH(Inputs!$E$16, 0), GZ347-GY347, 0)","v":-1503.1916189097683},{"$f":"IF(HA4>EOMONTH(Inputs!$E$16, 0), HA347-GZ347, 0)","v":-4074.9526924744132},{"$f":"IF(HB4>EOMONTH(Inputs!$E$16, 0), HB347-HA347, 0)","v":-4530.6938686549547},{"$f":"IF(HC4>EOMONTH(Inputs!$E$16, 0), HC347-HB347, 0)","v":-5690.4260321867769},{"$f":"IF(HD4>EOMONTH(Inputs!$E$16, 0), HD347-HC347, 0)","v":-6823.563975184079},{"$f":"IF(HE4>EOMONTH(Inputs!$E$16, 0), HE347-HD347, 0)","v":-7640.3636059363489},{"$f":"IF(HF4>EOMONTH(Inputs!$E$16, 0), HF347-HE347, 0)","v":-7411.1337908917631},{"$f":"IF(HG4>EOMONTH(Inputs!$E$16, 0), HG347-HF347, 0)","v":-5810.580568342848},{"$f":"IF(HH4>EOMONTH(Inputs!$E$16, 0), HH347-HG347, 0)","v":-3669.622377859574},{"$f":"IF(HI4>EOMONTH(Inputs!$E$16, 0), HI347-HH347, 0)","v":-2198.3552019626077},{"$f":"IF(HJ4>EOMONTH(Inputs!$E$16, 0), HJ347-HI347, 0)","v":223.38841852231417},{"$f":"IF(HK4>EOMONTH(Inputs!$E$16, 0), HK347-HJ347, 0)","v":-1068.6631695287069},{"$f":"IF(HL4>EOMONTH(Inputs!$E$16, 0), HL347-HK347, 0)","v":-1776.3843243015872},{"$f":"IF(HM4>EOMONTH(Inputs!$E$16, 0), HM347-HL347, 0)","v":-4350.0687783237663},{"$f":"IF(HN4>EOMONTH(Inputs!$E$16, 0), HN347-HM347, 0)","v":-4894.2658166451438},{"$f":"IF(HO4>EOMONTH(Inputs!$E$16, 0), HO347-HN347, 0)","v":-5960.2468130763737},{"$f":"IF(HP4>EOMONTH(Inputs!$E$16, 0), HP347-HO347, 0)","v":-7095.9520368729427},{"$f":"IF(HQ4>EOMONTH(Inputs!$E$16, 0), HQ347-HP347, 0)","v":-7847.6571999563603},{"$f":"IF(HR4>EOMONTH(Inputs!$E$16, 0), HR347-HQ347, 0)","v":-7624.3987753939291},{"$f":"IF(HS4>EOMONTH(Inputs!$E$16, 0), HS347-HR347, 0)","v":-6042.6556865480961},{"$f":"IF(HT4>EOMONTH(Inputs!$E$16, 0), HT347-HS347, 0)","v":-3925.3957237196155},{"$f":"IF(HU4>EOMONTH(Inputs!$E$16, 0), HU347-HT347, 0)","v":-2472.7973152876075},{"$f":"IF(HV4>EOMONTH(Inputs!$E$16, 0), HV347-HU347, 0)","v":-77.601749061228475},{"$f":"IF(HW4>EOMONTH(Inputs!$E$16, 0), HW347-HV347, 0)","v":-1377.4926272461598},{"$f":"IF(HX4>EOMONTH(Inputs!$E$16, 0), HX347-HW347, 0)","v":-2103.7310453266546},{"$f":"IF(HY4>EOMONTH(Inputs!$E$16, 0), HY347-HX347, 0)","v":-4658.2157316249213},{"$f":"IF(HZ4>EOMONTH(Inputs!$E$16, 0), HZ347-HY347, 0)","v":-5291.175191652088},{"$f":"IF(IA4>EOMONTH(Inputs!$E$16, 0), IA347-HZ347, 0)","v":-6263.8182967808825},{"$f":"IF(IB4>EOMONTH(Inputs!$E$16, 0), IB347-IA347, 0)","v":-7347.01908004297},{"$f":"IF(IC4>EOMONTH(Inputs!$E$16, 0), IC347-IB347, 0)","v":-8089.4720120546262},{"$f":"IF(ID4>EOMONTH(Inputs!$E$16, 0), ID347-IC347, 0)","v":-7872.4458647228021},{"$f":"IF(IE4>EOMONTH(Inputs!$E$16, 0), IE347-ID347, 0)","v":-6309.6489604727685},{"$f":"IF(IF4>EOMONTH(Inputs!$E$16, 0), IF347-IE347, 0)","v":-4216.1776119888527},{"$f":"IF(IG4>EOMONTH(Inputs!$E$16, 0), IG347-IF347, 0)","v":-2782.3914445909322},{"$f":"IF(IH4>EOMONTH(Inputs!$E$16, 0), IH347-IG347, 0)","v":-413.81202473040321},{"$f":"IF(II4>EOMONTH(Inputs!$E$16, 0), II347-IH347, 0)","v":-1721.9713233441144},{"$f":"IF(IJ4>EOMONTH(Inputs!$E$16, 0), IJ347-II347, 0)","v":-2476.5048778061027},{"$f":"IF(IK4>EOMONTH(Inputs!$E$16, 0), IK347-IJ347, 0)","v":-5022.5876023627789},{"$f":"IF(IL4>EOMONTH(Inputs!$E$16, 0), IL347-IK347, 0)","v":-5708.9686849315622},{"$f":"IF(IM4>EOMONTH(Inputs!$E$16, 0), IM347-IL347, 0)","v":-6584.1615650719905},{"$f":"IF(IN4>EOMONTH(Inputs!$E$16, 0), IN347-IM347, 0)","v":-7611.4694171665251},{"$f":"IF(IO4>EOMONTH(Inputs!$E$16, 0), IO347-IN347, 0)","v":-8348.8011013485084},{"$f":"IF(IP4>EOMONTH(Inputs!$E$16, 0), IP347-IO347, 0)","v":-7442.4966320868261},{"$f":"IF(IQ4>EOMONTH(Inputs!$E$16, 0), IQ347-IP347, 0)","v":-5898.5841547089367},{"$f":"IF(IR4>EOMONTH(Inputs!$E$16, 0), IR347-IQ347, 0)","v":-3828.7937444862255},{"$f":"IF(IS4>EOMONTH(Inputs!$E$16, 0), IS347-IR347, 0)","v":-2372.4838683478156},{"$f":"IF(IT4>EOMONTH(Inputs!$E$16, 0), IT347-IS347, 0)","v":-30.200224150597933},{"$f":"IF(IU4>EOMONTH(Inputs!$E$16, 0), IU347-IT347, 0)","v":-1346.6651542126456},{"$f":"IF(IV4>EOMONTH(Inputs!$E$16, 0), IV347-IU347, 0)","v":-2047.6926903030871},{"$f":"IF(IW4>EOMONTH(Inputs!$E$16, 0), IW347-IV347, 0)","v":-4541.646837410779},{"$f":"IF(IX4>EOMONTH(Inputs!$E$16, 0), IX347-IW347, 0)","v":-5262.1546688176932},{"$f":"IF(IY4>EOMONTH(Inputs!$E$16, 0), IY347-IX347, 0)","v":-6142.9358708492418},{"$f":"IF(IZ4>EOMONTH(Inputs!$E$16, 0), IZ347-IY347, 0)","v":-7114.0914360964398},{"$f":"IF(JA4>EOMONTH(Inputs!$E$16, 0), JA347-IZ347, 0)","v":-7236.2678426163075},{"$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$16, 0), LB347-LA347, 0)","v":357.10286382478228},{"$f":"IF(LC4>EOMONTH(Inputs!$E$16, 0), LC347-LB347, 0)","v":-357.10286382478228},{"$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$16, 0), LN347-LM347, 0)","v":417.47154860627467},{"$f":"IF(LO4>EOMONTH(Inputs!$E$16, 0), LO347-LN347, 0)","v":-417.47154860627467},{"$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$16, 0), LT347-LS347, 0)","v":38278.24251371024}]
[]
[null,"Current Assets"]
[null,null,"MMRA",null,"EUR",null,null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Current Assets"]
[null,null,"Deferred Tax Asset",null,"EUR",null,null,null,{"$f":"I347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355.83723721287788,2319.2098787365067,7252.0123565650838,13776.050552603794,23058.684759407333,30742.210717729988,37475.171159866208,41467.12772966153,46208.979534740894,49116.266184765023,50385.23800024324,50105.915252230232,50300.751832383146,52109.311828759739,56356.281357081367,{"$f":"AW347","v":62217.737211559783},70819.641576318318,78498.706363749763,85250.805683535204,89275.174340954909,93979.718616810278,96833.009044087594,98029.044685991554,97725.634933377121,97895.777386527319,99668.130416872329,103867.20919350267,109670.67299819927,118224.08746242976,125806.26174017403,132500.91534598981,136482.13313262557,141056.46190999629,143762.60757202189,144899.5264877498,144562.40748729065,144698.22341131247,146424.83066444748,150566.65034438024,156317.77131253909,164813.62340532223,172310.70273080442,178968.79252000301,182918.13547466701,187373.54229384934,189943.58766272219,191060.02883698218,190699.7690105309,190811.80959345921,192503.30762757952,196598.66693525974,202330.95923016479,210780.32901512831,218161.24931095462,224733.02668710818,228618.90164339828,232923.79462162626,235325.88942763669,236389.74705764855,235974.01607058264,236029.92584489478,237676.45491861942,241701.91230161948,247383.33150867617,255754.35802117476,263008.10113532603,269491.62640790473,273302.47475056688,277445.27945082565,279667.58062891441,280666.75901542691,280249.53988532018,280236.95588530751,281863.32762908487,285844.44231523271,291462.91025311907,299743.68692491337,306858.1750715503,313241.18774891255,{"$f":"DI347","v":316964.37783538084},320932.42868995661,322977.69903531071,323899.00193092483,323471.61089563585,323377.0499213803,324969.83363685082,328893.30460703227,334435.59345118585,342613.05117434921,349575.02889368735,355853.88716433221,359475.5940229593,363255.01290957042,365208.20986448874,366037.21672538284,365584.98089981987,365398.70886256604,366943.22127969604,370794.48137356638,376246.0840359602,384305.86034949799,391118.80398591142,397259.14001604571,400764.21075923229,404339.77115255804,406185.34377305064,406906.27130567952,406413.14982118289,406181.13816735981,407661.30105019273,411424.37325172371,416769.35832764459,424695.65102088475,431369.52882778051,437364.91666660929,440736.71986191213,444091.69478626992,445812.58792250621,446408.13511584111,439390.37662587961,432628.77256001218,427560.76725976815,424751.91776446934,423506.58109372051,424815.79825514235,424866.75714684761,424233.14823932166,420987.21920980839,417637.02494473406,412748.32131224556,406733.30986769655,399637.83553184656,392793.44289196958,387624.09001136012,384690.20621833944,383301.44718311966,384440.58179575513,384315.33688278485,383509.56244291615,380091.97253326513,376482.53608652251,371429.82190638577,365249.56003532489,{"$f":"FU347","v":358055.20914724463},351106.73216887726,345814.73345740273,342734.5639827163,341181.12361507938,342128.98974761053,341806.05855548603,340785.74799356685,337174.33477825217,333283.32207786787,328043.9132124703,321675.41970272036,314358.91588009417,307282.92329101847,301844.82363748079,298594.93818875065,296853.35690110468,297586.54528133472,297042.20110893948,295793.70387013938,291964.02000841557,287766.78249058884,282315.66872368404,275733.61489525338,268269.31964171043,261039.99586856714,255429.93214253464,251984.46797700095,250028.82960795183,250521.4492407951,249729.46028994842,248226.26867103865,244151.31597856423,239620.62210990928,233930.1960777225,227106.63210253842,219466.26849660208,212055.13470571031,206244.55413736746,202574.93175950789,200376.57655754528,200599.9649760676,199531.30180653889,197754.9174822373,193404.84870391354,188510.58288726839,182550.33607419202,175454.38403731908,167606.72683736272,159982.32806196879,153939.67237542069,150014.27665170108,147541.47933641347,147463.87758735224,146086.38496010608,143982.65391477942,139324.4381831545,134033.26299150242,127769.44469472153,120422.42561467856,112332.95360262394,104460.50773790113,98150.858777428366,93934.681165439513,{"$f":"IG347","v":91152.289720848581},90738.477696118178,89016.506372774063,86540.001494967961,81517.413892605182,75808.44520767362,69224.283642601629,61612.814225435104,53264.013124086596,45821.51649199977,39922.932337290833,36094.138592804607,33721.654724456792,33691.454500306194,32344.789346093548,30297.096655790461,25755.449818379682,20493.295149561989,14350.359278712747,7236.2678426163075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ347","v":0},0,0,0,0,0,0,0,0,0,0,357.10286382478228,0,0,0,0,0,0,0,0,0,0,0,417.47154860627467,0,0,0,0,0,38278.24251371024]
[]
[null,null,"Accrued Interest: Senior Debt",null,"EUR",null,null,null,{"$f":"I131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11000,22050.416666666664,33151.481076388882,0,10957.342353843183,21964.90586014148,0,10862.982394636256,21775.753458581261,0,10767.319030261822,21583.988272745675,0,10670.334256631653,21389.574211939536,0,10572.009820964942,21192.474686942642,0,10472.327218353088,20992.652603123628,0,10371.267688277008,20790.070353458621,0,10268.812211076389,20584.689811453543,0,10164.941504370103,20376.47232396857,0,10059.636019427251,20165.378703943545,0,9952.8759374880156,19951.369223022848,0,9844.6411660337253,19734.403604078441,0,{"$f":"BU131","v":9734.9113350054067},19514.441013629588,0,9623.6657929700668,19291.440054157913,0,9510.8836032340532,19065.358756316265,0,9396.5435399027119,18836.154571029976,0,9280.6240838856193,18603.784361489048,0,9163.1034188466383,18368.204395029657,0,9043.9594270980197,18129.370334903571,0,8923.1696854378097,17887.237231933876,0,8800.7114609297387,17641.759516055405,0,8676.5617066248215,17392.890987738341,0,8550.6970572238733,17140.584809293356,0,8423.0938246800906,16884.793496056631,0,8293.7279937409057,16625.468907453127,0,8162.5752174282597,16362.562237936399,0,8029.610812456428,16096.02400780328,0,7894.8097545865721,15825.804053881666,0,7758.1466739171119,15551.851520089676,0,7619.5958501090454,15274.114847864425,0,7479.131207545317,14992.541766458549,0,7336.7263104233161,14707.079283102739,0,7192.3543577795954,14417.673673032346,0,7045.988178445863,{"$f":"EG131","v":14124.27046937627},0,6897.6002259352945,13826.814452906125,0,6747.1625732582188,13525.24964164387,0,6594.6469076661851,13219.51928032584,0,6440.0245253234316,12909.565829721261,0,6283.2663259047522,12595.330955803234,0,6124.3428071187391,12276.755518770107,0,5963.2240591553827,11953.779561915228,0,5799.8797590569593,11626.342300342931,0,5634.2791650111831,11294.382109528666,0,5466.3911105655116,10957.836513721115,0,5296.1839987615458,10616.642174184082,0,5123.6257961883985,10270.734877275994,0,4948.6840269539252,9920.0495223647231,0,4771.3257665726842,9564.5201095754928,0,4591.5176357694545,9204.0797273695189,0,4409.225794197182,8838.6605399511027,0,4224.4159340681335,8468.1937745007453,0,4037.0532736970849,8092.6097082319484,0,3847.1025509553233,7711.8376552691916,0,3654.5280166342195,7325.8059533446794,0,3459.2934277171407,6934.4419503113186,{"$f":"GS131","v":0},3261.3620405584197,6537.6719904693982,0,3060.6966039681088,6135.4214007044047,0,2857.2593522012107,5727.614476433344,0,2651.0119978500697,5314.1744673569519,0,2441.9157246385844,4895.0235630150955,0,2229.9311801168847,4470.0828781426389,0,2015.0184682551028,4039.2724378230414,0,1797.1371419348368,3602.5111624368747,0,1576.246195336902,3159.7168524024319,0,1352.3040562239314,2710.8061727055556,0,1125.2685781163732,2255.6946372157799,0,895.09703236041832,1794.2965927858218,0,661.74610008635875,1326.5252031314467,0,425.1718640558654,852.2924324886535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Portion of Senior Debt",null,"EUR",null,null,null,{"$f":"I119","v":0},0,0,0,0,0,175000,175000,200000,400000,450000,550000,700000,925000,1000000,9307.122797850825,9307.122797850825,9307.122797850825,29894.750261180336,29894.750261180336,29894.750261180336,50766.757033784139,50766.757033784139,50766.757033784139,71927.071280366377,71927.071280366377,71927.071280366377,84072.552627979458,84072.552627979458,84072.552627979458,85233.85664360036,85233.85664360036,85233.85664360036,86411.201887595351,86411.201887595351,86411.201887595351,87604.809939330618,87604.809939330618,87604.809939330618,88814.905438874106,88814.905438874106,88814.905438874106,90041.716129273322,90041.716129273322,90041.716129273322,91285.472899417131,91285.472899417131,91285.472899417131,92546.409827489726,92546.409827489726,92546.409827489726,93824.764225024643,93824.764225024643,93824.764225024643,95120.776681567368,95120.776681567368,95120.776681567368,96434.69110995502,96434.69110995502,96434.69110995502,97766.754792221327,97766.754792221327,97766.754792221327,99117.218426135601,{"$f":"BU119","v":99117.218426135601},99117.218426135601,100486.33617238491,100486.33617238491,100486.33617238491,101874.36570240758,101874.36570240758,101874.36570240758,103281.56824688779,103281.56824688779,103281.56824688779,104708.20864491965,104708.20864491965,104708.20864491965,106154.55539385075,106154.55539385075,106154.55539385075,107620.88069981396,107620.88069981396,107620.88069981396,109107.46052895737,109107.46052895737,109107.46052895737,110614.57465938177,110614.57465938177,110614.57465938177,112142.50673379566,112142.50673379566,112142.50673379566,113691.54431289743,113691.54431289743,113691.54431289743,115261.97892949509,115261.97892949509,115261.97892949509,116854.10614337354,116854.10614337354,116854.10614337354,118468.22559691955,118468.22559691955,118468.22559691955,120104.64107151523,120104.64107151523,120104.64107151523,121763.66054471057,121763.66054471057,121763.66054471057,123445.59624818549,123445.59624818549,123445.59624818549,125150.76472651267,125150.76472651267,125150.76472651267,126879.48689673208,126879.48689673208,126879.48689673208,128632.08810874831,128632.08810874831,128632.08810874831,130408.8982065623,130408.8982065623,130408.8982065623,132210.25159034878,132210.25159034878,{"$f":"EG119","v":132210.25159034878},134036.48727939132,134036.48727939132,134036.48727939132,135887.94897588648,135887.94897588648,135887.94897588648,137764.98512962955,137764.98512962955,137764.98512962955,139667.94900359371,139667.94900359371,139667.94900359371,141597.19874041481,141597.19874041481,141597.19874041481,143553.09742979502,143553.09742979502,143553.09742979502,145536.01317683706,145536.01317683706,145536.01317683706,147546.31917132248,147546.31917132248,147546.31917132248,149584.39375794702,149584.39375794702,149584.39375794702,151650.62050752607,151650.62050752607,151650.62050752607,153745.38828918352,153745.38828918352,153745.38828918352,155869.09134353808,155869.09134353808,155869.09134353808,158022.12935690023,158022.12935690023,158022.12935690023,160204.9075364944,160204.9075364944,160204.9075364944,162417.83668671967,162417.83668671967,162417.83668671967,164661.33328646462,164661.33328646462,164661.33328646462,166935.81956748926,166935.81956748926,166935.81956748926,169241.72359389055,169241.72359389055,169241.72359389055,171579.47934266485,171579.47934266485,171579.47934266485,173949.52678538361,173949.52678538361,173949.52678538361,176352.31197099714,176352.31197099714,176352.31197099714,{"$f":"GS119","v":178788.2871097821},178788.2871097821,178788.2871097821,181257.91065844876,181257.91065844876,181257.91065844876,183761.64740642346,183761.64740642346,183761.64740642346,186299.96856332355,186299.96856332355,186299.96856332355,188873.35184763969,188873.35184763969,188873.35184763969,191482.28157664437,191482.28157664437,191482.28157664437,194127.24875754101,194127.24875754101,194127.24875754101,196808.7511798731,196808.7511798731,196808.7511798731,199527.29350920947,199527.29350920947,199527.29350920947,202283.38738212347,202283.38738212347,202283.38738212347,245513.14431629959,245513.14431629959,245513.14431629959,195293.89796954585,195293.89796954585,195293.89796954585,144380.96729156919,144380.96729156919,144380.96729156919,92764.770339461538,92764.770339461538,92764.770339461538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Current Liabilities",null,"EUR",null,null,null,{"$f":"SUM(I389:I394)","v":0},0,0,0,0,0,175000,175000,200000,400000,450000,550000,700000,925000,1000000,9307.122797850825,9307.122797850825,9307.122797850825,39600.869416742258,39600.869416742258,39600.869416742258,65609.731401344354,65609.731401344354,65609.731401344354,115921.72848023663,139951.32091743627,163293.58532715851,106440.62315980061,129132.4624713167,152212.3505628508,108015.9493472272,130781.87055030784,153716.60981078167,109844.77640826745,132463.66569485367,155250.42089622517,111725.62873031528,134210.63007538259,156846.50166825415,113643.30720913147,{"$f":"SUM(AW389:AW394)","v":135959.43346262048},158441.45592544746,115582.63396825473,137742.89659019915,160068.0367325969,117560.49675652097,139561.81647809886,161726.97169691438,119594.20629946839,141449.85569984931,163451.85218662382,121668.25147821498,143342.16335764437,165177.75425605272,123767.1448753672,145272.44508023374,166938.30859204373,125908.26833974573,147241.58403220138,168734.32147025352,128109.43933055714,149284.15246717379,170600.28625383705,130354.83503648965,151333.74828326615,172469.71989277916,132628.6591228336,153424.99182854869,174377.15967160903,134948.80849976215,155558.86249490967,176323.49974382448,137333.62889147285,157770.8731212233,178344.16547388476,139766.98712661394,159993.04002564197,180371.08340653923,142232.77962448279,162260.9297960448,182439.72799247035,144749.44090502229,164575.62936553505,184551.09159708951,147335.86812187228,166973.62484447629,186741.56326391798,149975.6202369752,169385.32087444211,188941.44799787027,152652.28929815377,171847.26366139934,191187.18972569983,155384.8717434562,174360.66037825443,193479.89062367403,158192.84113157896,176963.0050451046,195856.93692075805,161059.45238240351,179583.06094677263,198246.98123681935,163967.99742567434,182258.38932394679,{"$f":"SUM(DI389:DI394)","v":200687.47119210754},166938.06087978909,184990.3318453813,203179.63179539528,169989.719695073,187817.42722228292,205761.88197183411,173105.93009775781,190666.76827602653,208361.19154159416,176269.68973023025,193576.96893900959,211016.04812902195,179501.19982515668,196549.52138386871,213727.81419746031,182821.16994630714,199624.04815129383,216535.97907988643,186212.26471579811,202725.94324545009,219365.79997429394,189657.19512080456,205894.91341390007,222256.84312062658,193176.80985838705,209132.6193122213,225210.62485937012,196792.48281468061,212479.80904540635,228267.74506379847,200486.59608376306,215860.15040437618,231351.71926411224,204241.58368418762,219314.48579502304,234503.23346078797,208078.97531840458,222844.66455258525,237723.97631984242,212020.84367384005,226492.60494585009,241055.70105440504,216049.29965620019,230180.22234758228,244420.15346889108,220146.51234205949,233949.5406686436,247859.18326313197,224334.72897971323,237802.62061604153,251374.67215658928,228636.75862466171,241782.59838713508,255009.5724447651,233034.45491019322,245809.61218842946,258683.83337612142,237509.73665993777,249926.91660398754,262440.51537441515,242085.60855473886,254136.80921283388,266281.71650569717,{"$f":"SUM(FU389:FU394)","v":246785.65703001682},258483.69540801947,270251.63714251516,251591.49529175175,262885.91324062843,274268.40464846685,256484.80962578719,267388.00081452442,278376.3406087638,261489.40576826906,271992.52124134253,282577.78561617061,266629.69239296298,276745.20425736561,286918.24071381043,271887.06245095207,281562.56687130308,291313.98786370654,277242.99084195693,286490.48763207672,295810.66403000755,282722.1321544706,291531.82740152406,300410.88176164788,288349.7664570284,296733.69971136766,305161.49935362709,294107.09039469587,302010.78213287401,309976.93201516237,299975.39253219357,307410.35511321179,314904.19049854914,305980.22877448454,312935.6134857334,319946.19239577302,312147.80454691232,318635.118810702,325151.21425921161,318459.14842054009,324421.69376079913,330431.78576056845,324895.39209786692,330344.08716697595,335836.35450340644,331483.05048574752,336405.86856226414,341368.18032669381,338249.31370489078,342657.1170841998,347077.02395980747,345175.0753389711,349008.7884807752,352873.51377369283,392676.93752547586,395946.76486491994,399243.19527296029,346859.24549230153,349551.84406006197,352266.52017124137,290300.3331155678,292425.79194877861,294544.89846157795,201867.09689472496,{"$f":"SUM(IG389:IG394)","v":203363.78864851646},204873.14430558222,71145.188877685709,71837.137390645541,72536.005388734979,32037.911971339712,32338.787715236092,32642.672216571438,-8229.9753127742042,-8307.6430141454039,-8410.7104044992993,-49718.758564222342,-50235.937110077008,-50758.287441390217,-92489.811371482167,-93434.700445409428,-94389.038410075969,-136556.86984985479,-137942.42950856578,-139341.84476386386,-181324.48540956239,-175538.82401424056,-171931.64348123333,-218584.01248348711,-224375.75812835415,-230460.29198146693,-275009.2863089962,-275775.89896813501,-275441.55200002028,-316282.08073333814,-317926.10362221365,-319442.56389335234,-362330.44655254349,-365614.7322714671,-371196.12117192044,-419803.51447925699,-427570.37194845144,-435647.43077167991,-482219.02039114031,-485042.77238051558,-486849.88241640152,-529830.12190342473,-533573.96140961256,-537301.83329575858,-582433.14905547374,-587920.73063949181,-595704.57011621678,-646519.80543905555,-656517.11527189601,-666844.61628281651,-715699.01789923373,-720875.69251325354,-725089.28910026501,-770443.66375633539,-776557.84546067473,-782770.33365328563,-830421.02515863872,-838390.73092479701,-848658.86974953429,-901966.7799177632,-914482.2179774692,-927350.73683913308,{"$f":"SUM(KQ389:KQ394)","v":-978781.15318454918},-986606.59680812794,-993525.36630547524,14346.155098207313,14324.272565600437,14192.239390232953,15668.362610778746,16088.105871738904,14315.726669052388,10878.010024529354,7457.7733013786801,4134.7795000105543,2891.4304594306122,4424.2141673955357,7659.7728017233894,10868.79093264007,12501.594624646186,14002.056989753801,15463.675583481541,15879.172756818552,14124.693314566832,10721.196711328872,7335.0060291913251,4109.0136758129684,2833.2628366441768,4301.8914696953561,7549.7638858909777,10752.291742008771,12368.842026439863,7697.6855372708906]
[null,null,"Subordinated Debt",null,"EUR",null,null,null,{"$f":"I156","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,1200000,1200000,1200000,1200000,1200000,1200000,1190293.880844438,1190293.880844438,1190293.880844438,1185157.0256324399,1185157.0256324399,1185157.0256324399,1179864.5185706627,1179864.5185706627,1179864.5185706627,1174411.6432524067,1174411.6432524067,1174411.6432524067,1168793.5403591322,1168793.5403591322,1168793.5403591322,1163005.2033300886,1163005.2033300886,1163005.2033300886,1157041.4739007279,1157041.4739007279,1157041.4739007279,1150897.0375059282,1150897.0375059282,1150897.0375059282,1144566.4185439297,1144566.4185439297,1144566.4185439297,1138043.9754967636,1138043.9754967636,1138043.9754967636,1131323.8959028255,1131323.8959028255,1131323.8959028255,1124400.1911771114,1124400.1911771114,1124400.1911771114,1117266.6912745035,1117266.6912745035,1117266.6912745035,1109917.0391913464,1109917.0391913464,1109917.0391913464,1102344.6853004179,1102344.6853004179,1102344.6853004179,1094542.8815142403,{"$f":"BU156","v":1094542.8815142403},1094542.8815142403,1086504.6752715376,1086504.6752715376,1086504.6752715376,1078222.9033414749,1078222.9033414749,1078222.9033414749,1069690.1854401594,1069690.1854401594,1069690.1854401594,1060898.9176537159,1060898.9176537159,1060898.9176537159,1051841.2656620755,1051841.2656620755,1051841.2656620755,1042509.1577574366,1042509.1577574366,1042509.1577574366,1032894.2776511791,1032894.2776511791,1032894.2776511791,1022988.057062822,1022988.057062822,1022988.057062822,1012781.6680844169,1012781.6680844169,1012781.6680844169,1002266.0153135771,1002266.0153135771,1002266.0153135771,991431.72774812824,991431.72774812824,991431.72774812824,980269.15043515875,980269.15043515875,980269.15043515875,968768.3358670288,968768.3358670288,968768.3358670288,956919.03511666995,956919.03511666995,956919.03511666995,944710.68870427459,944710.68870427459,944710.68870427459,932132.41718723718,932132.41718723718,932132.41718723718,919173.01146496215,919173.01146496215,919173.01146496215,905820.92278989637,905820.92278989637,905820.92278989637,892064.25247588742,892064.25247588742,892064.25247588742,877890.74129469367,877890.74129469367,877890.74129469367,863287.75855119852,863287.75855119852,{"$f":"EG156","v":863287.75855119852},848242.29082759283,848242.29082759283,848242.29082759283,832740.93038649415,832740.93038649415,832740.93038649415,816769.86322266969,816769.86322266969,816769.86322266969,800314.85675271414,800314.85675271414,800314.85675271414,783361.2471317125,783361.2471317125,783361.2471317125,765893.92618558498,765893.92618558498,765893.92618558498,747897.32794746873,747897.32794746873,747897.32794746873,729355.41478613939,729355.41478613939,729355.41478613939,710251.66311410849,710251.66311410849,710251.66311410849,690569.04866266344,690569.04866266344,690569.04866266344,670290.03131072514,670290.03131072514,670290.03131072514,649396.53945400589,649396.53945400589,649396.53945400589,627869.95390053617,627869.95390053617,627869.95390053617,605691.09127821063,605691.09127821063,605691.09127821063,582840.18693956605,582840.18693956605,582840.18693956605,559296.87734855618,559296.87734855618,559296.87734855618,535040.18193362909,535040.18193362909,535040.18193362909,510048.48439093441,510048.48439093441,510048.48439093441,484299.51342099847,484299.51342099847,484299.51342099847,457770.32288170251,457770.32288170251,457770.32288170251,430437.27133987541,430437.27133987541,430437.27133987541,{"$f":"GS156","v":402276.00100327935},402276.00100327935,402276.00100327935,373261.4160142141,373261.4160142141,373261.4160142141,343367.66008539515,343367.66008539515,343367.66008539515,312568.09345817711,312568.09345817711,312568.09345817711,280835.26916258771,280835.26916258771,280835.26916258771,248140.90855801766,248140.90855801766,248140.90855801766,214455.87613276855,214455.87613276855,214455.87613276855,179750.15354000198,179750.15354000198,179750.15354000198,143992.81284695194,143992.81284695194,143992.81284695194,107151.98897356182,107151.98897356182,107151.98897356182,69194.851295984088,69194.851295984088,69194.851295984088,30087.574389638117,30087.574389638117,30087.574389638117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Shareholders' Equity"]
[null,null,"Retained Earnings",null,"EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485","v":0},0,0,{"$f":"AG485","v":9708},16573,15477,-325,-24007,-61351,-90776,-115493,-126635,-141491,-147262,-144919,-134908,-127246,-127575,-139980,{"$f":"AW485","v":-160381},-194354,-223756,-248568,-259871,-274542,-280045,-277341,-267211,-259426,-259576,-271744,-291858,-325591,-354514,-379041,-390130,-404157,-408932,-405935,-395638,-387683,-387607,-399492,-419347,-452794,-481295,-505641,-516572,-530010,-534111,-531013,-520602,-512530,-512280,-523935,-543696,-576913,-604839,-628758,-639375,-652067,-655336,-651977,-638616,-627591,-624443,-633076,-649910,-680064,-704685,-725492,-733063,-742278,-741981,-735627,-722259,-710894,-707646,-716060,-732583,-762290,-786221,-806530,{"$f":"DI485","v":-813666},-822015,-820842,-814102,-790880,-769306,-756089,-754414,-760756,-780149,-793522,-803512,-800343,-797955,-786523,-769523,-746178,-724150,-710694,-708662,-714555,-733365,-746000,-755304,-751557,-748159,-736194,-718659,-695112,-672858,-659083,-656614,-661979,-680128,-692038,-700588,-696145,-691618,-678999,-660806,-635652,-611767,-596269,-591959,-595393,-611478,-621331,-627794,-621320,-614329,-599719,-579531,-553992,-529697,-513697,-508768,-511491,-526733,-535714,-541324,-534000,-525726,-510304,-489298,{"$f":"FU485","v":-463270},-438459,-421852,-416199,-418107,-432402,-438470,-441085,-430868,-419266,-400986,-377114,-348548,-321173,-301909,-293482,-292525,-303824,-308796,-310281,-298983,-285864,-266536,-241607,-212309,-184174,-164059,-154663,-152646,-162753,-166498,-166721,-154208,-139438,-118925,-92800,-62630,-33595,-12486,-1980,1239,-7535,-9910,-8780,5096,21667,43517,70991,102188,132279,154537,166309,170888,163605,162759,165510,180912,199448,222801,251519,283913,315233,338813,352025,{"$f":"IG485","v":358137},352519,353364,358011,375267,395922,420911,450988,484716,517852,543342,558581,566608,563035,565982,572401,591171,613509,640209,671718,706852,740769,767132,783360,792467,790103,794301,801954,821759,845304,873240,905710,941780,976665,1004088,1021493,1031869,1030904,1036545,1045702,1066741,1091693,1121069,1154705,1191919,1227981,1256676,1275470,1287329,1287978,1295280,1305997,1328493,1355077,1386120,1421153,1459744,1497219,1527423,1547844,1561426,1563930,{"$f":"KQ485","v":1573137},1585660,1609864,1638335,1662430,1690247,1721516,1751275,1773767,1786501,1792054,1786563,1787727,1791596,1807016,1826777,1850283,1877475,1908079,1937188,1959103,1971357,1976503,1970713,1971608,1975159,1990071,2009482,2032400,1839109]
[]
[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,{"$f":"SUM(I417:QJ417)","v":1839104.4121346213},{"$f":"I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9708.3193589841394,6864.9747183711424,-1096.1529982154334,-15801.900758963748,-23682.306220575847,-37343.924559601634,-29424.531329029658,-24716.968772677774,-11142.473404894292,-14856.240284396234,-5770.7747545988495,2342.7844260095007,10010.528930918397,7662.3113057157316,-329.46180320154235,-12405.394723310317,{"$f":"AW369","v":-20400.9460528487},-33972.691056140728,-29402.437911282686,-24811.751785797747,-11302.990410272141,-14671.479187286881,-5503.3648895670922,2703.9921427581467,10129.816953706446,7784.6060299196106,-150.15111428321688,-12168.221476839175,-20113.747330119622,-33732.550596382767,-28922.599196641546,-24527.258726138538,-11089.290859723144,-14026.602432886688,-4774.6479568919312,2996.7606914394601,10296.757990651677,7954.6040789362814,76.399401423594099,-11884.652617003572,-19854.525663456468,-33447.479804452938,-28501.176575914986,-24346.180777177167,-10931.434549005942,-13437.655592334719,-4100.6274574686395,3098.1742682330732,10411.360176517479,8072.3486253041992,250.27362892493329,-11654.563154419578,-19761.278900675836,-33217.281708584247,-27925.912810000198,-23918.728826858835,-10617.116842773004,-12692.253713322818,-3268.8722890070494,3358.5880111760853,13361.074495751713,11025.329772736841,3147.9770518366131,-8633.3821940987837,-16834.33598942672,-30154.295978281923,-24621.082957894843,-20806.67079010739,-7570.556470520587,-9214.5308129037221,296.53424927180458,6353.9042646965427,13368.444347001911,11364.537036059432,3247.8038287185555,-8413.7802668307704,-16522.577323059355,-29707.34438622267,-23931.439309252826,-20308.894128082586,{"$f":"DI369","v":-7136.4393922271993},-8349.0831961880394,1173.2583732907224,6739.5733624795103,23221.828590390913,21573.527335749135,13217.153634248421,1674.7024680614704,-6342.3003363724929,-19392.660499087269,-13373.140480143302,-9990.0727342336322,3169.1533062350973,2388.1032628854955,11432.249972221322,16999.667580721973,23344.869456509827,22027.715457264338,13456.21149269685,2032.3182364590393,-5893.1878171812714,-18809.857327608384,-12635.066926611675,-9304.0578288481229,3746.7797827028517,3397.6881820133895,11965.246676044258,17534.917587368851,23547.350815038331,22254.235463131194,13774.894900644091,2469.0582747112967,-5365.1769127437474,-18148.795588991678,-11909.693294714358,-8549.552500478203,4443.4381150789668,4526.7781235689254,12619.373645694614,18192.515458158017,25153.707633694823,23885.133342943365,15497.787075094238,4309.5868982226912,-3433.5242328820386,-16084.647973155665,-9853.2736850354067,-6463.0331555097728,6474.1712581417123,6990.5324247302087,14609.816910971545,20187.722265938228,25538.586108571308,24295.133899943517,15999.698901665775,4928.8043726550732,-2723.2420469307999,-15242.334398213983,-8980.6453190235206,-5610.4038524786465,7324.3013312049115,8274.3984672778297,15422.059623134352,21006.105330568163,{"$f":"FU369","v":26028.260462473634},24810.599195324219,16607.087778330912,5653.266796142354,-1907.6773530552819,-14295.100020554122,-6068.4189889263253,-2614.7306813717878,10217.396744968199,11602.079909122127,18279.851392997407,23871.508679314044,28566.416895463284,27375.313643593858,19263.843867596093,8426.9735199778042,957.27672222743786,-11298.725442491479,-4971.8975628236585,-1484.6633291996386,11298.356136708568,13118.621862170192,19328.294714747892,24929.140733732536,29298.336362860406,28134.668078976218,20115.475464713425,9395.5538317667288,2017.3689348911194,-10107.337360195299,-3745.4662790639486,-223.31973246586676,12513.020822330473,14770.024742462756,20513.46021900099,26125.190984321183,30170.293917570358,29035.060547826048,21108.511255202597,10505.670692809239,3219.3951550338206,-8774.0018226055217,-2375.270148448416,1129.6346180460014,13875.500485584278,16570.571532509264,21849.715514835483,27474.160432684956,31196.890764145697,30091.229994884394,22257.835650123932,11772.357738973162,4578.5370495957814,-7283.3838498109144,-845.82902451429845,2750.7802840747718,15401.561587647389,18536.217961115075,23353.117148419482,28717.5400750509,32394.449833584869,31319.653675370006,23580.088054322336,13212.420423735275,{"$f":"IG369","v":6111.7651185265222},-5618.3424845922618,844.9743097395185,4646.5282446261353,17255.699832906877,20654.920432295101,24989.208981561995,30076.82882050638,33728.376208836104,33135.73358290179,25489.690837792259,15239.30023478451,8027.0989434324329,-3572.781961163344,2946.8538829534637,6418.6092997823416,18769.620314029944,22337.849574330852,26699.813622487076,31509.345945616078,35134.026071460852,33917.016575700989,26362.822186871206,16227.803732997261,9106.8354539376542,-2363.9123047369185,4197.5277699379867,7653.2982527479608,19805.247499658093,23544.524519412869,27936.335923095587,32470.080781802008,36070.014643568109,34884.777612309554,27423.494617208369,17404.69696040274,10376.070600590932,-964.79220359860187,5640.969797162079,9157.4586899223941,21039.084401134442,24951.684985051859,29375.740442309165,33636.194518579759,37213.725714235043,36062.15091167872,28695.082540012874,18793.599162304592,11858.668404913511,648.69325279882264,7301.5395319379259,10716.534805473186,22495.957424303349,26584.422171847516,31043.371602146752,35033.256881577501,38590.98051757794,37475.218677320838,30203.937764536451,20421.136667368621,13581.529978909221,2503.7263361937412,{"$f":"KQ369","v":9206.6946508182882},12522.951518722544,24203.853537390332,28471.019491435731,24095.482899718198,27817.140908663445,31269.206642173518,29759.268660789927,22491.709638392669,12734.38623077109,5553.3944380274206,-5490.8543968509312,1164.3657531447279,3868.5838634409401,15419.575283255173,19760.864130837832,23505.841186523565,27191.725367561252,30604.3174719452,29109.40985676214,21915.466900793821,12253.998107393187,5145.7606654459778,-5789.8231214830839,895.23465504112755,3550.8634924395446,14912.45799929313,19411.001446546714,22918.230836475686,-193290.78409152175]
[null,null,"add: Senior Debt Interest Expense",null,"EUR",null,null,1393173.9641892686,{"$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},{"$f":"O362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11000,11050.416666666666,11101.064409722221,11151.944288266783,10957.342353843183,11007.563506298298,11058.014839035497,10862.982394636256,10912.771063945005,10962.78793132142,10767.319030261822,10816.669242483853,10866.245643178572,10670.334256631653,10719.239955307881,10768.369805103042,10572.009820964942,10620.464865977699,10669.141996613429,10472.327218353088,10520.32538477054,10568.543542784071,10371.267688277008,10418.802665181613,10466.555510730361,10268.812211076389,10315.877600377155,10363.158706045551,10164.941504370103,10211.530819598465,10258.333669188292,10059.636019427251,10105.742684516294,10152.060671820325,9952.8759374880156,9998.4932855348343,10044.319713093537,9844.6411660337253,9889.7624380447141,9935.0905158857531,9734.9113350054067,9779.5296786241815,9824.3525229845418,9623.6657929700668,9667.7742611878457,9712.0848932182907,{"$f":"CA362*-1","v":9510.8836032340532},9554.4751530822105,9598.2664975338375,9396.5435399027119,9439.611031127266,9482.875915019933,9280.6240838856193,9323.1602776034288,9365.8914288757787,9163.1034188466383,9205.1009761830173,9247.2910223238578,9043.9594270980197,9085.4109078055517,9127.0523744663278,8923.1696854378097,8964.0675464960677,9005.1528560841743,8800.7114609297387,8841.048055125666,8881.5695253783251,8676.5617066248215,8716.3292811135198,8756.2791236519552,8550.6970572238733,8589.8877520694823,8629.2580709331341,8423.0938246800906,8461.6996713765402,8500.4824615370162,8293.7279937409057,8331.7409137122195,8369.9280595667333,8162.5752174282597,8199.9870205081388,8237.5702943521337,8029.610812456428,8066.4131953468532,8103.3842558255265,7894.8097545865721,7930.9942992950937,7967.3446898335296,7758.1466739171119,7793.7048461725653,7829.4259933841895,7619.5958501090454,7654.5189977553791,7689.6022098284247,7479.131207545317,7513.4105589132323,7547.8470239749186,7336.7263104233161,7370.3529726794231,7404.1337571375361,7192.3543577795954,7225.319315252751,7258.4353621143264,7045.988178445863,7078.2822909304068,7110.7244180971711,6897.6002259352945,6929.2142269708311,6960.9731255111146,6747.1625732582188,{"$f":"EM362*-1","v":6778.0870683856519},6809.15330078242,6594.6469076661851,6624.8723726596554,6655.2363710343452,6440.0245253234316,6469.5413043978306,6499.1933687096534,6283.2663259047522,6312.0646298984821,6340.9949261188494,6124.3428071187391,6152.4127116513673,6180.6112699131027,5963.2240591553827,5990.5555027598457,6018.0122154808278,5799.8797590569593,5826.4625412859705,5853.1671612668642,5634.2791650111831,5660.1029445174836,5686.0450830131895,5466.3911105655116,5491.4454031556033,5516.6145279200664,5296.1839987615458,5320.4581754225355,5344.8436087265563,5123.6257961883985,5147.1090810875949,5170.6999977092464,4948.6840269539252,4971.3654954107978,4994.1509205980974,4771.3257665726842,4793.1943430028086,4815.1631504082379,4591.5176357694545,4612.5620916000644,4633.7030011865645,4409.225794197182,4429.4347457539197,4449.7363216719577,4224.4159340681335,4243.7778404326127,4263.2284888679287,4037.0532736970849,4055.556434534863,4074.1444015264819,3847.1025509553233,3864.7351043138688,3882.4484735419737,3654.5280166342195,3671.2779367104595,3688.104627253716,3459.2934277171407,3475.1485225941778,3491.0762866560676,3261.3620405584197,3276.3099499109785,3291.3263705147378,3060.6966039681088,3074.724796736296,{"$f":"GY362*-1","v":3088.8172853880037},2857.2593522012107,2870.3551242321328,2883.5109185515303,2651.0119978500697,2663.1624695068826,2675.368630825456,2441.9157246385844,2453.1078383765112,2464.3512493024032,2229.9311801168847,2240.1516980257538,2250.4190599750386,2015.0184682551028,2024.2539695679386,2033.5318002617917,1797.1371419348368,1805.3740205020381,1813.648651429339,1576.246195336902,1583.4706570655296,1590.7282309104132,1352.3040562239314,1358.5021164816244,1364.7285845154984,1125.2685781163732,1130.4260590994065,1135.6071785369454,895.09703236041832,899.19956042540355,903.32089174402006,661.74610008635875,664.77910304508794,667.82600726737803,425.1718640558654,427.1205684327881,429.0782043714384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK362*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,9103532.7383529749,{"$f":"SUM(I417:I423)","v":-56592.825870156805},0,0,0,56592.825870156805,-157442.65848960003,-21978.998898708465,147464.85959089154,-9977.7988987084827,-21978.99889870848,31956.797797416948,-9977.7988987084827,-95369.107468308488,9397.1977974169567,-5977.398898708474,-38455.302818708471,127906.50636701696,-5977.3988987084813,-74980.850036369928,45179.87657975551,-44830.491740313591,0,125041.56581305346,0,-17210.105205374333,-16925.538913950229,63129.774575127973,56606.887864611192,47223.954999368587,33027.074646571818,26669.26495301399,10467.170704794653,15563.006005840989,20762.923165845248,37536.978996748425,32953.488829357528,42836.427072269915,52943.019296140585,63451.165289172568,60283.841618797349,{"$f":"SUM(AW417:AW423)","v":50858.695913304793},36549.389444122833,26046.578199404124,9800.6632145602362,14992.452589685199,20036.647189115123,36724.116811509972,32557.823917469832,43052.711032201209,53270.238910082437,62967.574783721495,59798.429025474325,50437.862261145448,36196.523163010163,25745.002107952725,9441.9481826585215,14925.20455689787,19714.960440447088,36309.235829233483,32678.108777064073,43272.93543104417,52951.306135728868,62490.081243077846,59318.806023493751,50023.680909507275,35847.088954568477,25230.227647340827,8877.0218960802431,14734.103932312008,19296.954569408146,35772.805514982436,32679.672735921646,43372.080989760034,52343.262683353998,61893.595609196644,58719.883359385582,49492.005104148673,35376.010651623685,24705.377996906253,8601.8266802520557,14669.102875609478,18951.819170156901,35364.743529307176,32809.103428196046,43600.127795954533,51865.198673856081,61430.751841824254,58252.626295632057,48953.830793267829,34980.462710893829,24182.800523883307,8245.2655156173423,14605.152628534612,18635.217512242685,34959.966842516966,32941.371354800773,43840.110673034949,51392.023187528423,60575.474516104099,57795.470903300935,48194.85651346395,34359.053815210202,23662.39980266981,7889.2659886139891,{"$f":"SUM(DI417:DI423)","v":14542.203484340847},18320.162286430343,34560.299896186923,33076.446244947336,43989.120886335215,50923.644719583695,59697.049935698044,57343.744585565866,47440.405576536446,33740.798896160537,23144.079547371701,7451.8083223168278,14480.204756500854,18030.167329517019,34175.791757889347,33214.29702678106,43539.879953523938,50460.577975187443,58824.261948797081,56867.015057052784,46690.357163050372,33125.590765383735,22629.934209155115,7178.6314547417205,14309.523049513104,17694.386927356885,33794.313114986275,33354.891797278164,43094.566279651117,50009.665658602142,57956.976759523677,56018.41658707492,45944.589761424249,32513.321406684347,22120.831344373342,6823.8335735086257,13981.821951998674,17383.512260171963,33415.77921833306,33498.197791385799,42653.087791150028,49563.271425043422,57095.059961654668,55175.000495408494,45202.981127449231,31903.881936902653,21613.511961807541,6469.2715089299018,13655.042734105864,17073.874885812416,33040.104451162857,33644.181350384817,42215.351612818704,49121.301873217017,56238.376496141798,54336.633574634237,44465.40824302729,31297.162565989922,21107.87649307746,6032.9848875568541,13329.103845338541,16785.792158237342,32667.20229147777,33792.807889454343,{"$f":"SUM(FU417:FU423)","v":41781.264028909442},48683.662829235982,55386.790607841816,53503.181902806122,43731.747274106121,30693.052556267146,20603.824318477516,5760.5165084620012,13003.922598932313,16457.99146626563,32296.98527362405,33944.041864417886,41350.730443393411,48250.259306836786,54540.165801432537,52674.510799551164,43001.873527788521,30091.440180845406,20101.25372640957,5406.1513611696064,12679.415133077015,16151.582345833929,31929.364949028357,34097.846737649168,40923.655339378762,47820.995466754699,53698.364796492795,51850.48478133083,42275.6614085935,29492.21268118445,19600.061871944326,5051.6775287339078,12355.496371259354,15846.084289646016,31564.251846073617,34254.184943115586,40499.942237658855,47395.774575236304,52861.249481722261,51030.967515840544,41552.984373845546,28895.256223766839,19100.144734487545,4615.1909251745028,12032.079981702273,15558.742792567711,31201.555429090382,34413.017850536969,40079.493654367201,46974.498961665384,52028.680868276861,50215.821775523618,40833.71488816799,28300.455855863333,18601.397074527769,4342.0450990302779,11709.07833587767,15237.482043499447,30841.184056440954,34581.044231293548,39662.21105771482,46220.144842421418,51200.519042195774,49404.909390173962,{"$f":"SUM(IG417:IG423)","v":40117.724377056002},27707.695460365147,18103.71238944088,3986.7036885496559,11386.494048359791,14938.649406705648,30478.465823095787,34529.722591430836,39247.994823785128,45446.593441878598,50376.623115893643,48598.091198603353,39404.883179504257,27116.857709658376,17606.982868326719,3630.8878800370185,11069.421038662947,14647.938935986569,29854.093254252122,34102.926995298432,38836.744191361286,44676.685670591396,48947.12102134071,40194.971301406084,32620.170976389891,22499.428606119833,14520.591759037017,2918.447894880509,9153.2858782853036,12075.080150111931,24481.036137342548,28172.749149578562,32035.738957287977,36602.197875262355,40706.064553958313,39200.506516199974,31699.06059348167,21674.437181888108,13769.155802108435,2361.5602670894468,8544.9417435888026,11420.992287709727,23611.558842819592,27466.567723264314,31339.463473716489,35603.697875006699,39663.168858779209,38167.386444342104,30738.11482844947,20808.199175937072,12975.260415764391,1681.5313457773127,7892.7104870328258,10637.286116350906,22698.876964836396,26717.056729858901,30599.759791897239,34561.791051706066,38576.80690338483,37090.20085896302,29731.878142326619,19895.215467089954,{"$f":"SUM(KQ417:KQ423)","v":12133.360128791013},951.86366354750862,7190.9519690123907,9803.8663425797131,21739.352616638014,25918.398929978252,31495.316117032402,35262.169400465726,39250.52467606611,37859.756396071825,30590.07396242912,20864.31760316058,13260.806015903088,1771.6098846750674,8854.6856507175944,11078.514354378822,22904.110596704049,27261.475893132487,30904.843004863924,34634.676282158951,38583.461093734455,37205.74063853515,30009.695408380663,20379.479435661164,12849.774905348782,1495.863200496151,8651.7608106357457,10678.451638236387,22398.967730571807,-235034.18443110195]
[null,null,"Capital Expenditures",null,"EUR",null,null,{"$f":"SUM(I427:QJ427)","v":-5093968.9665158978},{"$f":"I75*-1","v":-512985.16168848},-20829,-20829,-20829,-20829,-1004845.6155600001,-158197.743116928,-83993.298672483565,-84079.340339150222,-160131.07645026135,-86172.465339150222,-86352.743116928003,-620630.22723248356,-234694.13200581691,-69685.65978359466,-273205.19817248354,-71529.40978359466,-157737.46533915022,-490540.97939397878,-57005.81689397867,-304622.07337696,-26021.083333333336,-26479.416666666664,-26479.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,0,0,0,0,0,-467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE75*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financing Activities"]
[null,null,"Drawdown of Construction Loan",null,"EUR",null,null,2400000,{"$f":"I114","v":0},0,0,0,0,0,175000,0,25000,200000,50000,100000,150000,225000,75000,300000,0,100000,525000,25000,325000,100000,0,25000,0,0,0,0,0,0,0,0,{"$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,-1393173.9641892689,{"$f":"I134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44303.425364655661,0,0,-33022.920699176975,0,0,-32738.541389902683,0,0,-32450.233915924247,0,0,-32157.944017042581,0,0,-31861.616683556073,0,0,-31561.196145907699,0,0,-31256.62586418898,0,0,-30947.848517499093,0,0,-30634.805993156864,0,0,-30317.439375763868,0,0,-29995.688936116385,0,0,-29669.494119964194,{"$f":"BU134*-1","v":0},0,-29338.793536614132,0,0,-29003.524947376201,0,0,-28663.625253850103,0,0,-28319.030486049909,0,0,-27969.675790364825,0,0,-27615.495417353515,0,0,-27256.422709369901,0,0,-26892.390088018052,0,0,-26523.329041433732,0,0,-26149.170111390296,0,0,-25769.84288022649,0,0,-25385.275957593647,0,0,-24995.39696701986,0,0,-24600.132532288531,0,0,-24199.408263628808,0,0,-23793.148743715195,0,0,-23381.277513473866,0,0,-22963.717057692847,0,0,-22540.38879043347,0,0,-22111.213040240276,0,0,-21676.109035146674,0,{"$f":"EG134*-1","v":0},-21234.99488747344,0,0,-20787.787578417239,0,0,-20334.402942426292,0,0,-19874.755651360185,0,0,-19408.759198430915,0,0,-18936.325881922083,0,0,-18457.366788683212,0,0,-17971.791777396054,0,0,-17479.509461609796,0,0,-16980.427192541854,0,0,-16474.451041641179,0,0,-15961.485782910639,0,0,-15441.43487498524,0,0,-14914.200442962821,0,0,-14379.683259983731,0,0,-13837.782728556083,0,0,-13288.39686162306,0,0,-12731.422263368673,0,0,-12166.754109758431,0,0,-11594.286128811165,0,0,-11013.910580598396,0,0,{"$f":"GS134*-1","v":-10425.518236967386},0,0,-9828.9983609841365,0,0,-9224.2386860924089,0,0,-8611.1253949848742,0,0,-7989.5430981824084,0,0,-7359.3748123174992,0,0,-6720.5019381176771,0,0,-6072.8042380848328,0,0,-5416.1598138662139,0,0,-4750.4450833128449,0,0,-4075.534757221054,0,0,-3391.3018157527254,0,0,-2697.6174845298419,0,0,-1994.3512103988246,0,0,-1281.370636860092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE134*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,"Change in DSRA",null,"EUR",null,null,0,0,{"$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,-53610.548162506486,0,0,-53610.548162506486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"HI185*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40435.592813815165,0,0,53610.5481625065,0,0,94046.140976321636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"JE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cash Position"]
[]
[]
[null,null,"Interest on Reserve Accounts",null,"EUR",null,null,0,{"$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,{"$f":"KQ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Senior Debt Principal Repayment",null,"EUR",null,null,-2307235.229660538,0,{"$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,-9307.122797850825,0,0,-20587.627463329511,0,0,-20872.006772603803,0,0,-21160.314246582238,0,0,-21452.604145463905,0,0,-21748.931478950413,0,0,-22049.352016598787,0,0,-22353.922298317506,0,0,-22662.699645007393,0,0,-22975.742169349622,0,0,-23293.108786742618,0,0,-23614.859226390101,0,0,-23941.054042542291,0,0,{"$f":"BW438","v":-24271.754625892354},0,0,-24607.023215130284,0,0,-24946.922908656383,0,0,-25291.517676456577,0,0,-25640.872372141661,0,0,-25995.052745152971,0,0,-26354.125453136585,0,0,-26718.158074488434,0,0,-27087.219121072754,0,0,-27461.378051116189,0,0,-27840.705282279996,0,0,-28225.272204912839,0,0,-28615.151195486626,0,0,-29010.415630217954,0,0,-29411.139898877678,0,0,-29817.39941879129,0,0,-30229.27064903262,0,0,-30646.831104813638,0,0,-31070.159372073016,0,0,-31499.33512226621,0,0,-31934.439127359812,0,0,-32375.553275033046,{"$f":"EI438","v":0},0,-32822.76058408925,0,0,-33276.145220080194,0,0,-33735.792511146297,0,0,-34201.788964075575,0,0,-34674.222280584407,0,0,-35153.181373823274,0,0,-35638.756385110435,0,0,-36131.038700896694,0,0,-36630.120969964628,0,0,-37136.097120865306,0,0,-37649.062379595845,0,0,-38169.11328752125,0,0,-38696.347719543664,0,0,-39230.864902522757,0,0,-39772.765433950401,0,0,-40322.15130088343,0,0,-40879.125899137813,0,0,-41443.794052748053,0,0,-42016.262033695319,0,0,-42596.637581908086,0,0,-43185.0299255391,0,{"$f":"GU438","v":0},-43781.549801522349,0,0,-44386.309476414077,0,0,-44999.42276752161,0,0,-45621.005064324076,0,0,-46251.173350188983,0,0,-46890.046224388811,0,0,-47537.743924421651,0,0,-48194.38834864027,0,0,-48860.103079193643,0,0,-49535.013405285434,0,0,-50219.24634675376,0,0,-50912.930677976641,0,0,-51616.196952107661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LS438","v":0},0]
[null,null,"Cash Flow Available for Subordinated Debt",null,"EUR",null,null,9003123.5445031691,{"$f":"SUM(I465:I467)","v":1143407.1741298432},0,0,0,56592.825870156805,-157442.65848960003,153021.00110129153,147464.85959089154,15022.201101291517,178021.00110129151,81956.797797416948,90022.201101291517,54630.892531691512,234397.19779741694,69022.601101291526,261544.69718129153,127906.50636701696,94022.601101291511,450019.14996363007,70179.87657975551,280169.50825968641,46389.451837493514,125041.56581305346,25000,-70820.653367880819,-16925.538913950229,63129.774575127973,2996.3397021047058,47223.954999368587,33027.074646571818,-26941.283209492496,10467.170704794653,15563.006005840989,-32847.624996661238,37536.978996748425,32953.488829357528,-10774.121090236571,52943.019296140585,63451.165289172568,6673.2934562908631,{"$f":"SUM(AW465:AW467)","v":50858.695913304793},36549.389444122833,-27563.969963102361,9800.6632145602362,14992.452589685199,-33573.900973391363,36724.116811509972,32557.823917469832,-10557.837130305277,53270.238910082437,62967.574783721495,6187.8808629678388,50437.862261145448,36196.523163010163,-27865.546054553761,9441.9481826585215,14925.20455689787,-33895.587722059397,36309.235829233483,32678.108777064073,-10337.612731462315,52951.306135728868,62490.081243077846,5708.2578609872653,50023.680909507275,35847.088954568477,-28380.320515165658,8877.0218960802431,14734.103932312008,-34313.59359309834,35772.805514982436,32679.672735921646,-10238.467172746452,52343.262683353998,61893.595609196644,5109.3351968790957,49492.005104148673,35376.010651623685,-28905.170165600233,8601.8266802520557,14669.102875609478,-34658.728992349585,35364.743529307176,32809.103428196046,-10010.420366551953,51865.198673856081,61430.751841824254,4642.0781331255712,48953.830793267829,34980.462710893829,-29427.747638623179,8245.2655156173423,14605.152628534612,-34975.330650263801,34959.966842516966,32941.371354800773,-9770.4374894715365,51392.023187528423,60575.474516104099,4184.9227407944491,48194.85651346395,34359.053815210202,-29948.148359836676,7889.2659886139891,{"$f":"SUM(DI465:DI467)","v":14542.203484340847},-35290.385876076143,34560.299896186923,33076.446244947336,-9621.4272761712709,50923.644719583695,59697.049935698044,3733.1964230593803,47440.405576536446,33740.798896160537,-30466.468615134785,7451.8083223168278,14480.204756500854,-35580.380832989467,34175.791757889347,33214.29702678106,-10070.668208982548,50460.577975187443,58824.261948797081,3256.4668945462981,46690.357163050372,33125.590765383735,-30980.613953351371,7178.6314547417205,14309.523049513104,-35916.161235149601,33794.313114986275,33354.891797278164,-10515.981882855373,50009.665658602142,57956.976759523677,2407.8684245684344,45944.589761424249,32513.321406684347,-31489.71681813314,6823.8335735086257,13981.821951998674,-36227.035902334523,33415.77921833306,33498.197791385799,-10957.460371356461,49563.271425043422,57095.059961654668,1564.4523329020085,45202.981127449231,31903.881936902653,-31997.036200698949,6469.2715089299018,13655.042734105864,-36536.67327669407,33040.104451162857,33644.181350384817,-11395.196549687778,49121.301873217017,56238.376496141798,726.08541212775162,44465.40824302729,31297.162565989922,-32502.671669429023,6032.9848875568541,13329.103845338541,-36824.756004269148,32667.20229147777,33792.807889454343,{"$f":"SUM(FU465:FU467)","v":-11829.284133597044},48683.662829235982,55386.790607841816,-107.36625970036403,43731.747274106121,30693.052556267146,-33006.723844028966,5760.5165084620012,13003.922598932313,-37152.556696240863,32296.98527362405,33944.041864417886,-12259.817719113074,48250.259306836786,54540.165801432537,-936.03736295532144,43001.873527788521,30091.440180845406,-33509.294436096912,5406.1513611696064,12679.415133077015,-37458.965816672557,31929.364949028357,34097.846737649168,-12686.892823127724,47820.995466754699,53698.364796492795,-1760.0633811756561,42275.6614085935,29492.21268118445,-34010.486290562156,5051.6775287339078,12355.496371259354,-37764.46387286047,31564.251846073617,34254.184943115586,-13110.60592484763,47395.774575236304,52861.249481722261,-2579.5806466659415,41552.984373845546,28895.256223766839,-34510.403428018944,4615.1909251745028,12032.079981702273,-38051.805369938775,31201.555429090382,34413.017850536969,-13531.054508139285,46974.498961665384,52028.680868276861,-3394.7263869828676,40833.71488816799,28300.455855863333,-35009.151087978717,4342.0450990302779,11709.07833587767,-38373.066119007039,30841.184056440954,34581.044231293548,-54383.929918606831,46220.144842421418,51200.519042195774,49404.909390173976,{"$f":"SUM(IG465:IG467)","v":40117.724377056002},27707.695460365147,110868.48272890243,3986.7036885496559,11386.494048359791,14938.649406705648,30478.465823095787,34529.722591430836,39247.994823785128,45446.593441878598,50376.623115893643,48598.091198603353,39404.883179504257,27116.857709658376,17606.982868326719,3630.8878800370185,11069.421038662947,14647.938935986569,29854.093254252122,34102.926995298432,38836.744191361286,44676.685670591396,48947.12102134071,40194.971301406084,32620.170976389891,22499.428606119833,14520.591759037017,2918.447894880509,9153.2858782853036,12075.080150111931,24481.036137342548,28172.749149578562,32035.738957287977,36602.197875262355,40706.064553958313,39200.506516199974,31699.06059348167,21674.437181888108,13769.155802108435,2361.5602670894468,8544.9417435888026,11420.992287709727,23611.558842819592,27466.567723264314,31339.463473716489,35603.697875006699,39663.168858779209,38167.386444342104,30738.11482844947,20808.199175937072,12975.260415764391,1681.5313457773127,7892.7104870328258,10637.286116350906,22698.876964836396,26717.056729858901,30599.759791897239,34561.791051706066,38576.80690338483,37090.20085896302,29731.878142326619,19895.215467089954,{"$f":"SUM(KQ465:KQ467)","v":12133.360128791013},951.86366354750862,7190.9519690123907,9803.8663425797131,21739.352616638014,25918.398929978252,31495.316117032402,35262.169400465726,39250.52467606611,37859.756396071825,30590.07396242912,20864.31760316058,13260.806015903088,1771.6098846750674,8854.6856507175944,11078.514354378822,22904.110596704049,27261.475893132487,30904.843004863924,34634.676282158951,38583.461093734455,37205.74063853515,30009.695408380663,20379.479435661164,12849.774905348782,1495.863200496151,8651.7608106357457,10678.451638236387,22398.967730571807,-235034.18443110195]
[null,null,"less: Subordinated Debt Principal Repayment",null,"EUR",null,null,-1200000,{"$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,-4720.3380954656095,0,0,-4985.781060096313,0,0,-5136.8552119982924,0,0,-5292.5070617770543,0,0,-5452.8753182559667,{"$f":"AW436","v":0},0,-5618.1028932744375,0,0,-5788.337029043556,0,0,-5963.7294293605955,0,0,-6144.4363947996535,0,0,-6330.6189619984798,0,0,-6522.4430471659944,0,0,-6720.0795939381787,0,0,-6923.7047257140948,0,0,-7133.4999026079604,0,0,-7349.6520831568778,0,0,-7572.3538909286144,0,0,-7801.8037861776465,0,0,-8038.2062427026103,0,0,-8281.7719300627505,0,0,-8532.7179013155765,0,0,-8791.267786443339,0,0,-9057.6519916403558,0,0,-9332.1079046390514,0,0,-9614.8801062575221,0,0,-9906.2205883572315,0,0,-10206.388978405044,0,{"$f":"DI436","v":0},-10515.652770839697,0,0,-10834.287565448907,0,0,-11162.577312969574,0,0,-11500.81456812987,0,0,-11849.300750358772,0,0,-12208.346412395389,0,0,-12578.271517037378,0,0,-12959.405722275133,0,0,-13352.088675065796,0,0,-13756.670314008959,0,0,-14173.511181193746,0,0,-14602.982743495097,0,0,-15045.467723605743,0,0,-15501.360441098721,0,0,-15971.067163824453,0,0,-16455.006469955493,0,0,-16953.609621001619,0,0,-17467.320946127591,0,0,-17996.598238116203,0,0,-18541.913161329365,0,0,-19103.751672030805,0,0,{"$f":"FU436","v":-19682.61445144501},0,0,-20279.017351938248,0,0,-20893.491856719327,0,0,-21526.58555346978,0,0,-22178.862622325469,0,0,-22850.904338644556,0,0,-23543.309591009824,0,0,-24256.695414927013,0,0,-24991.697542694714,0,0,-25748.970969935908,0,0,-26529.190539295938,0,0,-27333.051541827143,0,0,-28161.270336596048,0,0,-29014.584989065246,0,0,-29893.755928818911,0,0,-30799.566627218053,0,0,-31732.824295589387,0,0,-32694.36060457004,0,0,-33685.032425249119,0,0,-34705.722592766593,0,0,-35757.340693050013,0,0,-36840.823873390123,{"$f":"IG436","v":0},0,-37957.137677577717,0,0,-39107.276906345993,0,0,-40292.266503885185,0,0,-41513.16247121941,0,0,-42771.052807259832,0,0,-44067.058478372608,0,0,-45402.334417325779,0,0,-46778.070552505167,0,0,-48195.492868316629,0,0,-49655.864497719493,0,0,-51160.486847864886,0,0,-52710.700759842046,0,0,-54307.887703566012,0,0,-55953.471008871769,0,0,-57648.917133911593,0,0,-59395.736971986247,0,0,-61195.487197974406,0,0,-63049.771655560231,0,0,-64960.242786495364,0,0,-66928.603103168949,0,0,{"$f":"KQ436","v":-68956.606705798069},0,0,984855.64008200553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Capital Investment",null,"EUR",null,null,-5093968.9665158978,{"$f":"I429","v":-512985.16168848},-20829,-20829,-20829,-20829,-1004845.6155600001,-158197.743116928,-83993.298672483565,-84079.340339150222,-160131.07645026135,-86172.465339150222,-86352.743116928003,-620630.22723248356,-234694.13200581691,-69685.65978359466,-273205.19817248354,-71529.40978359466,-157737.46533915022,-490540.97939397878,-57005.81689397867,-304622.07337696,-26021.083333333336,-26479.416666666664,-26479.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FU429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IG429","v":0},0,-7777.9598204181602,0,0,0,0,0,-467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KS429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Movements in Cash",null,"EUR",{"$f":"IF(ROUND(H448-H475, 0)=0, \"OK\", \"NO\")","v":"OK"},null,2403255.6202274919,{"$f":"SUM(I473:I474)","v":1230422.0124413632},-20829,-20829,-20829,35763.825870156805,-1162288.2740496001,-5176.7420156364678,63471.56091840798,-69057.139237858704,17889.92465103016,-4215.6675417332735,3669.4579843635147,34000.665299207903,-296.93420839996543,-663.05868230313354,-11660.500991192006,56377.096583422303,-63714.86423785871,-40521.829430348706,13174.05968577684,-24452.565117273596,20368.368504160178,98562.149146386801,-1479.4166666666642,-70820.653367880819,-16925.538913950229,63129.774575127973,-50448.810393360902,47223.954999368587,33027.074646571818,-68145.233304958107,10467.170704794653,15563.006005840989,-74051.575092126848,37536.978996748425,32953.488829357528,-51978.071185702182,52943.019296140585,63451.165289172568,-34530.656639174747,{"$f":"SUM(AW473:AW474)","v":50858.695913304793},36549.389444122833,-68767.920058567979,9800.6632145602362,14992.452589685199,-74777.85106885698,36724.116811509972,32557.823917469832,-51761.787225770888,53270.238910082437,62967.574783721495,-35016.069232497772,50437.862261145448,36196.523163010163,-69069.496150019375,9441.9481826585215,14925.20455689787,-75099.537817525008,36309.235829233483,32678.108777064073,-51541.562826927926,52951.306135728868,62490.081243077846,-35495.692234478345,50023.680909507275,35847.088954568477,-69584.270610631269,8877.0218960802431,14734.103932312008,-75517.54368856395,35772.805514982436,32679.672735921646,-51442.417268212062,52343.262683353998,61893.595609196644,-36094.614898586515,49492.005104148673,35376.010651623685,-70109.120261065837,8601.8266802520557,14669.102875609478,-75862.679087815195,35364.743529307176,32809.103428196046,-51214.370462017563,51865.198673856081,61430.751841824254,-36561.871962340039,48953.830793267829,34980.462710893829,-70631.697734088782,8245.2655156173423,14605.152628534612,-76179.280745729411,34959.966842516966,32941.371354800773,-50974.387584937147,51392.023187528423,60575.474516104099,-37019.027354671161,48194.85651346395,34359.053815210202,-71152.098455302286,7889.2659886139891,{"$f":"SUM(DI473:DI474)","v":14542.203484340847},-76494.335971541761,34560.299896186923,33076.446244947336,-50825.377371636874,50923.644719583695,59697.049935698044,-37470.75367240623,47440.405576536446,33740.798896160537,-71670.418710600396,7451.8083223168278,14480.204756500854,-76784.330928455078,34175.791757889347,33214.29702678106,-51274.618304448159,50460.577975187443,58824.261948797081,-37947.483200919312,46690.357163050372,33125.590765383735,-72184.564048816974,7178.6314547417205,14309.523049513104,-77120.111330615211,33794.313114986275,33354.891797278164,-51719.931978320987,50009.665658602142,57956.976759523677,-38796.081670897176,45944.589761424249,32513.321406684347,-72693.666913598747,6823.8335735086257,13981.821951998674,-77430.985997800133,33415.77921833306,33498.197791385799,-52161.410466822068,49563.271425043422,57095.059961654668,-39639.497762563602,45202.981127449231,31903.881936902653,-73200.986296164556,6469.2715089299018,13655.042734105864,-77740.62337215968,33040.104451162857,33644.181350384817,-52599.146645153385,49121.301873217017,56238.376496141798,-40477.864683337859,44465.40824302729,31297.162565989922,-73706.621764894633,6032.9848875568541,13329.103845338541,-78028.706099734758,32667.20229147777,33792.807889454343,{"$f":"SUM(FU473:FU474)","v":-53033.234229062655},48683.662829235982,55386.790607841816,-41311.316355165975,43731.747274106121,30693.052556267146,-74210.673939494576,5760.5165084620012,13003.922598932313,-78356.506791706473,32296.98527362405,33944.041864417886,-53463.767814578685,48250.259306836786,54540.165801432537,-42139.987458420932,43001.873527788521,30091.440180845406,-74713.244531562523,5406.1513611696064,12679.415133077015,-78662.915912138167,31929.364949028357,34097.846737649168,-53890.842918593335,47820.995466754699,53698.364796492795,-42964.013476641267,42275.6614085935,29492.21268118445,-75214.436386027766,5051.6775287339078,12355.496371259354,-78968.413968326073,31564.251846073617,34254.184943115586,-54314.556020313241,47395.774575236304,52861.249481722261,-43783.530742131552,41552.984373845546,28895.256223766839,-75714.353523484548,4615.1909251745028,12032.079981702273,-79255.755465404392,31201.555429090382,34413.017850536969,-54735.004603604895,46974.498961665384,52028.680868276861,-44598.676482448478,40833.71488816799,28300.455855863333,-76213.10118344432,4342.0450990302779,11709.07833587767,-79577.016214472649,30841.184056440954,34581.044231293548,-95587.880014072434,46220.144842421418,51200.519042195774,8200.9592947083584,{"$f":"SUM(IG473:IG474)","v":40117.724377056002},27707.695460365147,61886.572813018654,3986.7036885496559,11386.494048359791,-26265.300688759959,30478.465823095787,34529.722591430836,-469442.63903507002,45446.593441878598,50376.623115893643,7394.1411031377429,39404.883179504257,27116.857709658376,-23596.967227138892,3630.8878800370185,11069.421038662947,-26556.01115947904,29854.093254252122,34102.926995298432,-2367.2059041043249,44676.685670591396,48947.12102134071,-1008.978794059527,32620.170976389891,22499.428606119833,-26683.358336428595,2918.447894880509,9153.2858782853036,-29128.869945353683,24481.036137342548,28172.749149578562,-9168.211138177634,36602.197875262355,40706.064553958313,-2003.4435792656441,31699.06059348167,21674.437181888108,-27434.794293357172,2361.5602670894468,8544.9417435888026,-29782.957807755884,23611.558842819592,27466.567723264314,-9864.4866217491217,35603.697875006699,39663.168858779209,-3036.5636511235061,30738.11482844947,20808.199175937072,-28228.689679701216,1681.5313457773127,7892.7104870328258,-30566.663979114703,22698.876964836396,26717.056729858901,-10604.190303568379,34561.791051706066,38576.80690338483,-4113.7492365025828,29731.878142326619,19895.215467089954,{"$f":"SUM(KQ473:KQ474)","v":-29070.58996667459},951.86366354750862,7190.9519690123907,1024501.6171747101,21739.352616638014,25918.398929978252,31495.316117032402,35262.169400465726,39250.52467606611,37859.756396071825,30590.07396242912,20864.31760316058,13260.806015903088,1771.6098846750674,8854.6856507175944,11078.514354378822,22904.110596704049,27261.475893132487,30904.843004863924,34634.676282158951,38583.461093734455,37205.74063853515,30009.695408380663,20379.479435661164,12849.774905348782,1495.863200496151,8651.7608106357457,10678.451638236387,22398.967730571807,-235034.18443110195]
[]
[null,null,"Net Income / (Loss)",null,"EUR",null,null,{"$f":"SUM(I483:QJ483)","v":1839109},{"$f":"ROUND(I369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9708,6865,-1096,-15802,-23682,-37344,-29425,-24717,-11142,-14856,-5771,2343,10011,7662,-329,-12405,-20401,-33973,-29402,-24812,-11303,-14671,-5503,2704,10130,7785,-150,-12168,-20114,-33733,-28923,-24527,-11089,-14027,-4775,2997,10297,7955,76,-11885,{"$f":"ROUND(BU369,0)","v":-19855},-33447,-28501,-24346,-10931,-13438,-4101,3098,10411,8072,250,-11655,-19761,-33217,-27926,-23919,-10617,-12692,-3269,3359,13361,11025,3148,-8633,-16834,-30154,-24621,-20807,-7571,-9215,297,6354,13368,11365,3248,-8414,-16523,-29707,-23931,-20309,-7136,-8349,1173,6740,23222,21574,13217,1675,-6342,-19393,-13373,-9990,3169,2388,11432,17000,23345,22028,13456,2032,-5893,-18810,-12635,-9304,{"$f":"ROUND(EG369,0)","v":3747},3398,11965,17535,23547,22254,13775,2469,-5365,-18149,-11910,-8550,4443,4527,12619,18193,25154,23885,15498,4310,-3434,-16085,-9853,-6463,6474,6991,14610,20188,25539,24295,16000,4929,-2723,-15242,-8981,-5610,7324,8274,15422,21006,26028,24811,16607,5653,-1908,-14295,-6068,-2615,10217,11602,18280,23872,28566,27375,19264,8427,957,-11299,-4972,-1485,11298,13119,19328,24929,{"$f":"ROUND(GS369,0)","v":29298},28135,20115,9396,2017,-10107,-3745,-223,12513,14770,20513,26125,30170,29035,21109,10506,3219,-8774,-2375,1130,13876,16571,21850,27474,31197,30091,22258,11772,4579,-7283,-846,2751,15402,18536,23353,28718,32394,31320,23580,13212,6112,-5618,845,4647,17256,20655,24989,30077,33728,33136,25490,15239,8027,-3573,2947,6419,18770,22338,26700,31509,35134,33917,26363,16228,{"$f":"ROUND(JE369,0)","v":9107},-2364,4198,7653,19805,23545,27936,32470,36070,34885,27423,17405,10376,-965,5641,9157,21039,24952,29376,33636,37214,36062,28695,18794,11859,649,7302,10717,22496,26584,31043,35033,38591,37475,30204,20421,13582,2504,9207,12523,24204,28471,24095,27817,31269,29759,22492,12734,5553,-5491,1164,3869,15420,19761,23506,27192,30604,29109,21915,12254,5146,-5790,895,3551,{"$f":"ROUND(LQ369,0)","v":14912},19411,22918,-193291]
[]
[null,null,"DSCR In Excess of Covenant",null,"Flag",null,null,null,0,{"$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,{"$f":"SUM(J473:L473)","v":-62487},-5894.1741298431953,-1147353.4481794434,-1131701.1901950799,-1103993.4551468287,-10762.320335087192,12304.346331579436,-55382.882128561818,17343.715093660401,33454.455741838145,37373.189075171453,33040.672408504804,-12620.493881895105,44053.536909927163,-18998.268645628414,-47859.597084785113,-91062.633982430576,-51800.334861845462,9089.8630726634219,94477.952533273376,117451.10098388031,26262.079111839324,-89225.608948497713,-24616.417706703083,-4244.5747321831586,59904.919181135658,29802.219252579504,12105.796340982299,-24650.987953591633,-42115.056594322465,-48021.398381491206,-20951.590089537436,-3561.1072660208956,18512.396640403764,33918.436939795931,64416.113399610971,81863.527946138405,79779.204563302614,52877.428718252879,18640.165298859647,-22417.867399884912,-43974.804254322546,-49984.735264611547,-23061.281667661809,-5495.9103398771767,17520.153503208909,34066.275601781381,64476.026468033044,81221.744461306167,78389.367812369164,51618.316191657839,17564.889274136236,-23431.024804350691,{"$f":"SUM(BK473:BM473)","v":-44702.343410462978},-50732.385077968618,-23865.097431393653,-6112.1932112274517,17445.78177936963,34087.852085865015,63899.824551878788,79945.695144328376,77018.069918106776,50375.077629597406,16286.49925344449,-24860.159759982547,-45973.144782239018,-51906.417860171699,-25010.634241269508,-7065.0654376598686,17010.060982692019,33580.518151063581,62794.441024338579,78142.24339396412,75290.985814758809,48773.400857185843,14758.895494706521,-26131.282929190096,-46838.19070520431,-52591.749531953661,-25828.832682898545,-7688.8321303119737,16959.476495485658,33459.931640034563,62081.580053662772,76734.078553340296,73822.710672752044,47372.421541821619,13302.595770072876,-27405.969507577611,-47781.279589936828,-53328.862601577457,-26614.161274677834,-8277.9425484116728,16926.950612380584,33359.006957392048,60993.110118695375,74948.47034896136,71751.303674896888,45534.882974002991,11401.811873371873,-28903.778651478096,-48720.628982347451,-54062.866498586925,-27391.83259101399,-8857.5898304075017,16811.368769497392,33174.713592894157,59795.317283644865,73149.940982875502,69666.701839828253,43710.450800290753,9510.7857620965951,-30477.81149212303,-49738.405631782713,-54852.317849637395,-28128.334414064877,-9394.2421437846715,{"$f":"SUM(DW473:DY473)","v":16115.47048022224},32400.256697520344,58010.221619536365,71337.356723065197,67567.135910928133,41868.464727514795,7631.3838796171331,-31880.341828691518,-50696.40954456215,-55631.956826360387,-29016.275166115833,-9970.9064183507726,15429.272933943452,31644.625477559319,56246.710439804832,69170.56074722865,65105.484850050751,39661.829497211424,5764.2442545098456,-33356.511933405767,-51888.011388091443,-56625.33047229283,-30033.384827468399,-10517.008988081274,14752.566542896791,30900.058749607153,54496.920919876022,67018.83362413448,62658.543326540297,37467.365301788283,3905.8767681873287,-34827.832850332001,-53076.672053128787,-57616.309129123911,-31045.476186890955,-11056.337570612006,14085.139156394282,30166.336578448449,52760.53172420543,64881.813686020963,60225.92005583123,35284.706125679353,2055.9490441225789,-36376.474311347854,-54344.533031999235,-58666.61736683936,-32032.399962918447,-11568.695918802645,13426.775951869466,29443.23648962767,51037.219208015144,62759.137081911824,57807.221526781963,33113.483475207293,214.125890878684,-37757.104874765428,-55446.234832100265,-59592.067684312162,-33055.598919150107,-12115.479653664537,12777.259323463259,28730.533356675987,49326.657293690638,60650.437649848391,{"$f":"SUM(GI473:GK473)","v":55402.051870800125},30953.326250212995,-1619.9308229285962,-39215.652989547511,-56627.678037315898,-60577.349417891543,-34054.135830032799,-12635.704225460642,12136.368768084198,28027.999285810532,47628.517344654159,58555.346786606227,53010.012728445028,28803.860613136683,-3446.5622962498164,-40670.546176109405,-57807.262486034502,-61561.240068332809,-35048.665750993096,-13149.977179136869,11503.880768875963,27335.40349803865,45942.468036645325,56473.493314827007,50630.703113436255,26664.709855480833,-5266.112925872163,-42203.906374543207,-59067.082616607768,-62608.48455852762,-36022.120054611732,-13641.182185777041,10879.568676022456,26652.512208597458,44268.175226337349,54404.503347493759,48263.719273996372,24535.494261582844,-7078.9304394130013,-43570.600228550713,-60161.977748536374,-63525.892779564703,-37026.753822154031,-14154.78792673815,-30165.651726337936,-14786.690940357468,1832.7838705447575,105621.62317932554,99519.202713960141,76026.379132129514,129711.99265043982,93580.97196193345,77259.7705499281,-10892.102951850511,15599.659182695619,38742.887725766661,-404434.45062054339,-389466.32300176058,-373619.42247729778,103217.35766091,97175.647398535642,73915.881992300376,42924.773662023748,7150.7783625565025,{"$f":"SUM(IU473:IW473)","v":-8896.6583084389258},-11855.702240779074,14367.50313343603,37401.009090071515,61589.814345446226,76412.406761785503,91256.600787827774,92614.827897872587,80558.313203671074,54110.620788450193,28436.241246081125,-1265.4818354282534,-14611.624563262783,-17057.136172187871,4505.4520702741684,23524.915341567426,43485.574148743472,55606.735886663286,68140.051291043026,75304.818849955016,70401.681568174332,51370.054196104131,25938.703482012603,-3398.7968443796171,-16528.292282678922,-18876.455797077633,2373.5427786525106,21295.168758328022,41213.639944334784,53205.778976521891,65402.380112036786,72230.303082662402,67364.720036105165,48509.750353263036,23317.624324685326,-5738.9591579868311,-18654.447846891078,-20992.422146304565,24.923472754519025,18849.269715580594,38811.743391126918,50674.657477996589,62534.407651522517,69024.848718588313,64194.935809208866,45513.344372913991,20556.503642741984,-8223.5108360371269,-20927.774334114692,1032644.4328072701,1053431.9217603605,1072159.3687213263,79153.067663648661,92675.88444747639,106008.01019356425,112372.45047260365,107700.35503456705,89314.147961661525,64715.197581492786,35896.733503738738,23887.101551295749,21704.809889771484,42837.310601800462,61244.100844215354,{"$f":"SUM(LG473:LI473)","v":81070.429494700467},92800.995180155354,104122.98038075733,110423.87801442856,105798.89714065027,87594.91548257698,63238.949749390609,34725.117541506101,22997.398916480677,20826.075649368286,41729.180179443938,-201956.76506229377,-212635.21670053015,-235034.18443110195,0]
[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,{"$f":"IF(IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0))>0,IF(AG498>0,AG496+AG497+AG500,IF(SUM(AG496:AG500)>0,SUM(AG496:AG500),0))+(IF(AH497<0,AH497,0)),0)","v":43555.583500189205},39938.936623573223,52619.900805340301,52619.900805340301,29590.289807988185,0,0,67208.124611838313,73998.197632400552,16704.298764831387,54241.277761579811,35216.69540523515,35216.69540523515,88159.714701375735,117080.22335137356,117080.22335137356,100041.90279724672,42274.869801710913,53271.07162421901,133464.7641312512,139219.85917390033,85735.653385621641,122459.77019713161,{"$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":103255.80688883056},103255.80688883056,156526.04579891299,184477.55135013672,184477.55135013672,164188.26657118715,106525.56059211958,118023.4522477054,197842.04603000922,202985.4936757283,151310.05554630439,187619.29137553787,168755.83732567402,168755.83732567402,221707.14346140288,248701.53247000239,248701.53247000239,223994.2596182751,165976.67672130896,178185.25698579554,257424.30328805171,261745.92401229407,213081.61386327518,248854.41937825762,230091.67484596721,230091.67484596721,282434.93752932118,308233.91823993128,308233.91823993128,279634.52480280126,221627.60019391723,234768.79116621619,313396.90668912738,317104.979995723,270401.06420268421,305765.8077319914,287360.54069816991,287360.54069816991,339225.739372026,364094.61925151024,364094.61925151024,331622.34975494503,273556.7132932978,287666.44043080881,365773.16494523681,368505.57744187769,324068.35242000566,359028.31926252262,340995.30303238623,340995.30303238623,392387.32621991466,415943.77338134759,415943.77338134759,378939.24000084132,321046.73745961703,336031.22102704301,413625.8996541996,415362.85637896234,373282.71875613253,407843.01865231944,390094.0875256299,390094.0875256299,441017.73224521358,463244.02850850538,{"$f":"IF(IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0))>0,IF(DP498>0,DP496+DP497+DP500,IF(SUM(DP496:DP500)>0,SUM(DP496:DP500),0))+(IF(DQ497<0,DQ497,0)),0)","v":463244.02850850538},421600.47668673092,363883.76086325181,379165.64905154932,456350.2104623093,457124.23375293147,417902.49642096448,452078.28817885381,434017.96690118674,434017.96690118674,484478.54487637419,505355.32362425193,505355.32362425193,459268.7219638034,401622.98199639411,417152.06678509183,493777.4141039385,493659.64828061196,457354.75067750865,491149.06379249494,472784.02361145214,472784.02361145214,522793.68927005428,541954.58435868076,541954.58435868076,491152.76542582503,433425.79684892634,449220.73421150167,525375.95128136955,524556.40108461119,491093.49814089772,524509.27735923079,505846.06468379451,505846.06468379451,555409.33610883798,572864.89830792905,572864.89830792905,517366.73754782323,459561.09339924669,475623.29597426276,551315.4307897127,549802.32252997381,519154.46594699239,552194.57039815525,533239.60510338668,533239.60510338668,582360.90697660367,598121.41878940759,598121.41878940759,537801.47844682075,479919.60585072899,496270.90905172087,571588.78928487771,569410.5778371006,541510.75046669075,574177.95275816857,554937.52641856018,554937.52641856018,603621.1892477962,617696.66350047197,617696.66350047197,552858.60210589715,494902.84007348557,511503.91334618966,{"$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":586290.64141818858},583414.41969340015,558318.72170703858,590615.70698066265,571095.98103050177,571095.98103050177,619346.24033733853,631746.41868035018,567929.20761660149,562262.85039901093,504235.42755732918,521108.15778972267,595452.36684433627,591906.24733326305,569549.13843953016,601478.50338855851,581685.50720761437,581685.50720761437,629506.50267436903,640240.85399422061,571786.48933338816,566126.75729960215,508029.78954676486,525175.69233018125,599084.04122275719,594875.56530800962,575233.05162963795,606797.30347571161,586736.93239851389,586736.93239851389,634132.70697375014,643210.42571334087,570069.71530306886,564333.47728348826,506168.96536847611,523606.91234643589,597167.77581201715,592321.63908372435,575335.82822894107,606537.38365803147,586215.39690496353,586215.39690496353,633189.89586662897,640619.90025245736,562936.14659406675,557285.66086136992,499062.22638923343,476323.53252757707,549042.816327409,543538.28505054791,615305.39676012914,670802.08192316559,539849.42530714162,539849.42530714162,586069.57014956302,637270.08919175877,645471.0484864671,685588.7728635231,713296.46832388826,348964.38461266254,779169.74482545664,764290.93818505644,58639.394604879664,113012.40540316666,{"$f":"IF(IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0))>0,IF(IN498>0,IN496+IN497+IN500,IF(SUM(IN496:IN500)>0,SUM(IN496:IN500),0))+(IF(IO497<0,IO497,0)),0)","v":0},359856.48756451305,405303.08100639173,455679.70412228536,463073.84522542311,502478.72840492736,525606.31136064057,543877.02875133499,509629.50676748389,494142.91664666781,494142.91664666781,523997.00990091992,555732.73099211405,555732.73099211405,600409.41666270548,648347.55888998671,648347.55888998671,682942.21826579422,671085.46635110967,686155.10194043559,679702.24803094834,659726.66396387992,659726.66396387992,684207.70010122249,703212.23811262334,703212.23811262334,739814.43598788569,778517.05696257844,778517.05696257844,805792.06664595334,792694.34463756124,807916.48879477056,806817.32071168046,785579.30464751332,785579.30464751332,809190.86349033285,826792.94459184806,826792.94459184806,862396.64246685477,899023.24767451047,899023.24767451047,918308.36765974085,903881.24602099415,919167.77109771362,924022.40334497311,901348.44985289115,901348.44985289115,924047.32681772753,940160.19324401801,940160.19324401801,974721.98429572408,1009185.0419626064,1009185.0419626064,2075901.8201932195,2060045.3656584453,1029741.5456053484,1030693.409268896,1037884.3612379084,2062385.9784126184,2084125.3310292563,2110043.7299592346,2141539.046076267,2176801.2154767327,2216051.7401527986,{"$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":2253911.4965488706},2284501.5705112997,2305365.8881144603,2318626.6941303634,2320398.3040150385,2329252.989665756,2340331.5040201349,2363235.6146168387,2390497.0905099711,2421401.9335148348,2456036.6097969939,2494620.0708907284,2531825.8115292634,2561835.506937644,2582214.9863733053,2595064.761278654,2596560.6244791499,2201298.8551651975,2190620.4035269613,1933187.2513652875,2403255.6202274915]
[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":6204437.9550936418},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":94814.498257972096},{"$f":"IF(AND(AQ26=1, AQ25=0), AQ136+AQ170, 0)","v":0},{"$f":"IF(AND(AR26=1, AR25=0), AR136+AR170, 0)","v":0},{"$f":"SUM(AS436:AS440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(AW26=1, AW25=0), AW136+AW170, 0)","v":0},{"$f":"IF(AND(AX26=1, AX25=0), AX136+AX170, 0)","v":0},{"$f":"SUM(AY436:AY440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(BC26=1, BC25=0), BC136+BC170, 0)","v":0},{"$f":"IF(AND(BD26=1, BD25=0), BD136+BD170, 0)","v":0},{"$f":"SUM(BE436:BE440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(BI26=1, BI25=0), BI136+BI170, 0)","v":0},{"$f":"IF(AND(BJ26=1, BJ25=0), BJ136+BJ170, 0)","v":0},{"$f":"SUM(BK436:BK440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(BO26=1, BO25=0), BO136+BO170, 0)","v":0},{"$f":"IF(AND(BP26=1, BP25=0), BP136+BP170, 0)","v":0},{"$f":"SUM(BQ436:BQ440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(BU26=1, BU25=0), BU136+BU170, 0)","v":0},{"$f":"IF(AND(BV26=1, BV25=0), BV136+BV170, 0)","v":0},{"$f":"SUM(BW436:BW440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(CA26=1, CA25=0), CA136+CA170, 0)","v":0},{"$f":"IF(AND(CB26=1, CB25=0), CB136+CB170, 0)","v":0},{"$f":"SUM(CC436:CC440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(CG26=1, CG25=0), CG136+CG170, 0)","v":0},{"$f":"IF(AND(CH26=1, CH25=0), CH136+CH170, 0)","v":0},{"$f":"SUM(CI436:CI440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(CM26=1, CM25=0), CM136+CM170, 0)","v":0},{"$f":"IF(AND(CN26=1, CN25=0), CN136+CN170, 0)","v":0},{"$f":"SUM(CO436:CO440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(CS26=1, CS25=0), CS136+CS170, 0)","v":0},{"$f":"IF(AND(CT26=1, CT25=0), CT136+CT170, 0)","v":0},{"$f":"SUM(CU436:CU440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(CY26=1, CY25=0), CY136+CY170, 0)","v":0},{"$f":"IF(AND(CZ26=1, CZ25=0), CZ136+CZ170, 0)","v":0},{"$f":"SUM(DA436:DA440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(DE26=1, DE25=0), DE136+DE170, 0)","v":0},{"$f":"IF(AND(DF26=1, DF25=0), DF136+DF170, 0)","v":0},{"$f":"SUM(DG436:DG440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(DK26=1, DK25=0), DK136+DK170, 0)","v":0},{"$f":"IF(AND(DL26=1, DL25=0), DL136+DL170, 0)","v":0},{"$f":"SUM(DM436:DM440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(DQ26=1, DQ25=0), DQ136+DQ170, 0)","v":0},{"$f":"IF(AND(DR26=1, DR25=0), DR136+DR170, 0)","v":0},{"$f":"SUM(DS436:DS440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(DW26=1, DW25=0), DW136+DW170, 0)","v":0},{"$f":"IF(AND(DX26=1, DX25=0), DX136+DX170, 0)","v":0},{"$f":"SUM(DY436:DY440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(EC26=1, EC25=0), EC136+EC170, 0)","v":0},{"$f":"IF(AND(ED26=1, ED25=0), ED136+ED170, 0)","v":0},{"$f":"SUM(EE436:EE440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(EI26=1, EI25=0), EI136+EI170, 0)","v":0},{"$f":"IF(AND(EJ26=1, EJ25=0), EJ136+EJ170, 0)","v":0},{"$f":"SUM(EK436:EK440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(EO26=1, EO25=0), EO136+EO170, 0)","v":0},{"$f":"IF(AND(EP26=1, EP25=0), EP136+EP170, 0)","v":0},{"$f":"SUM(EQ436:EQ440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(EU26=1, EU25=0), EU136+EU170, 0)","v":0},{"$f":"IF(AND(EV26=1, EV25=0), EV136+EV170, 0)","v":0},{"$f":"SUM(EW436:EW440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(FA26=1, FA25=0), FA136+FA170, 0)","v":0},{"$f":"IF(AND(FB26=1, FB25=0), FB136+FB170, 0)","v":0},{"$f":"SUM(FC436:FC440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(FG26=1, FG25=0), FG136+FG170, 0)","v":0},{"$f":"IF(AND(FH26=1, FH25=0), FH136+FH170, 0)","v":0},{"$f":"SUM(FI436:FI440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(FM26=1, FM25=0), FM136+FM170, 0)","v":0},{"$f":"IF(AND(FN26=1, FN25=0), FN136+FN170, 0)","v":0},{"$f":"SUM(FO436:FO440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(FS26=1, FS25=0), FS136+FS170, 0)","v":0},{"$f":"IF(AND(FT26=1, FT25=0), FT136+FT170, 0)","v":0},{"$f":"SUM(FU436:FU440)*-1","v":94814.498257972082},{"$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":94814.498257972096},{"$f":"IF(AND(FY26=1, FY25=0), FY136+FY170, 0)","v":0},{"$f":"IF(AND(FZ26=1, FZ25=0), FZ136+FZ170, 0)","v":0},{"$f":"SUM(GA436:GA440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(GE26=1, GE25=0), GE136+GE170, 0)","v":0},{"$f":"IF(AND(GF26=1, GF25=0), GF136+GF170, 0)","v":0},{"$f":"SUM(GG436:GG440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(GK26=1, GK25=0), GK136+GK170, 0)","v":0},{"$f":"IF(AND(GL26=1, GL25=0), GL136+GL170, 0)","v":0},{"$f":"SUM(GM436:GM440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(GQ26=1, GQ25=0), GQ136+GQ170, 0)","v":0},{"$f":"IF(AND(GR26=1, GR25=0), GR136+GR170, 0)","v":0},{"$f":"SUM(GS436:GS440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(GW26=1, GW25=0), GW136+GW170, 0)","v":0},{"$f":"IF(AND(GX26=1, GX25=0), GX136+GX170, 0)","v":0},{"$f":"SUM(GY436:GY440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(HC26=1, HC25=0), HC136+HC170, 0)","v":0},{"$f":"IF(AND(HD26=1, HD25=0), HD136+HD170, 0)","v":0},{"$f":"SUM(HE436:HE440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(HI26=1, HI25=0), HI136+HI170, 0)","v":0},{"$f":"IF(AND(HJ26=1, HJ25=0), HJ136+HJ170, 0)","v":0},{"$f":"SUM(HK436:HK440)*-1","v":94814.498257972111},{"$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":94814.498257972096},{"$f":"IF(AND(HO26=1, HO25=0), HO136+HO170, 0)","v":0},{"$f":"IF(AND(HP26=1, HP25=0), HP136+HP170, 0)","v":0},{"$f":"SUM(HQ436:HQ440)*-1","v":94814.498257972096},{"$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":94814.498257972096},{"$f":"IF(AND(HU26=1, HU25=0), HU136+HU170, 0)","v":0},{"$f":"IF(AND(HV26=1, HV25=0), HV136+HV170, 0)","v":0},{"$f":"SUM(HW436:HW440)*-1","v":94814.498257972111},{"$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":94814.498257972111},{"$f":"IF(AND(IA26=1, IA25=0), IA136+IA170, 0)","v":0},{"$f":"IF(AND(IB26=1, IB25=0), IB136+IB170, 0)","v":0},{"$f":"SUM(IC436:IC440)*-1","v":94814.498257972096},{"$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":94814.498257972082},{"$f":"IF(AND(IG26=1, IG25=0), IG136+IG170, 0)","v":0},{"$f":"IF(AND(IH26=1, IH25=0), IH136+IH170, 0)","v":0},{"$f":"SUM(II436:II440)*-1","v":42485.320732325708},{"$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":41203.950095465611},{"$f":"IF(AND(IM26=1, IM25=0), IM136+IM170, 0)","v":0},{"$f":"IF(AND(IN26=1, IN25=0), IN136+IN170, 0)","v":0},{"$f":"SUM(IO436:IO440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(IS26=1, IS25=0), IS136+IS170, 0)","v":0},{"$f":"IF(AND(IT26=1, IT25=0), IT136+IT170, 0)","v":0},{"$f":"SUM(IU436:IU440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(IY26=1, IY25=0), IY136+IY170, 0)","v":0},{"$f":"IF(AND(IZ26=1, IZ25=0), IZ136+IZ170, 0)","v":0},{"$f":"SUM(JA436:JA440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(JE26=1, JE25=0), JE136+JE170, 0)","v":0},{"$f":"IF(AND(JF26=1, JF25=0), JF136+JF170, 0)","v":0},{"$f":"SUM(JG436:JG440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(JK26=1, JK25=0), JK136+JK170, 0)","v":0},{"$f":"IF(AND(JL26=1, JL25=0), JL136+JL170, 0)","v":0},{"$f":"SUM(JM436:JM440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(JQ26=1, JQ25=0), JQ136+JQ170, 0)","v":0},{"$f":"IF(AND(JR26=1, JR25=0), JR136+JR170, 0)","v":0},{"$f":"SUM(JS436:JS440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(JW26=1, JW25=0), JW136+JW170, 0)","v":0},{"$f":"IF(AND(JX26=1, JX25=0), JX136+JX170, 0)","v":0},{"$f":"SUM(JY436:JY440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(KC26=1, KC25=0), KC136+KC170, 0)","v":0},{"$f":"IF(AND(KD26=1, KD25=0), KD136+KD170, 0)","v":0},{"$f":"SUM(KE436:KE440)*-1","v":41203.950095465611},{"$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":41203.950095465611},{"$f":"IF(AND(KI26=1, KI25=0), KI136+KI170, 0)","v":0},{"$f":"IF(AND(KJ26=1, KJ25=0), KJ136+KJ170, 0)","v":0},{"$f":"SUM(KK436:KK440)*-1","v":41203.950095465611},{"$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":41203.950095465603},{"$f":"IF(AND(KO26=1, KO25=0), KO136+KO170, 0)","v":0},{"$f":"IF(AND(KP26=1, KP25=0), KP136+KP170, 0)","v":0},{"$f":"SUM(KQ436:KQ440)*-1","v":41203.950095465603},{"$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":-1014697.7508321304},{"$f":"IF(AND(KU26=1, KU25=0), KU136+KU170, 0)","v":0},{"$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,{"$f":"SUM(M510:IM510)/SUM(M511:IM511)","v":1.0932408018855997}]
[null,null,"Cash Flow Available for Debt Service",null,"EUR",null,null,{"$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":2399999.9999999995},{"$f":"I135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9307.122797850825,0,0,20587.627463329511,0,0,20872.006772603803,0,0,21160.314246582238,0,0,21452.604145463905,0,0,21748.931478950413,0,0,22049.352016598787,0,0,22353.922298317506,0,0,22662.699645007393,0,0,22975.742169349622,0,0,23293.108786742618,0,0,23614.859226390101,0,0,23941.054042542291,{"$f":"BU135","v":0},0,24271.754625892354,0,0,24607.023215130284,0,0,24946.922908656383,0,0,25291.517676456577,0,0,25640.872372141661,0,0,25995.052745152971,0,0,26354.125453136585,0,0,26718.158074488434,0,0,27087.219121072754,0,0,27461.378051116189,0,0,27840.705282279996,0,0,28225.272204912839,0,0,28615.151195486626,0,0,29010.415630217954,0,0,29411.139898877678,0,0,29817.39941879129,0,0,30229.27064903262,0,0,30646.831104813638,0,0,31070.159372073016,0,0,31499.33512226621,0,0,31934.439127359812,0,{"$f":"EG135","v":0},32375.553275033046,0,0,32822.76058408925,0,0,33276.145220080194,0,0,33735.792511146297,0,0,34201.788964075575,0,0,34674.222280584407,0,0,35153.181373823274,0,0,35638.756385110435,0,0,36131.038700896694,0,0,36630.120969964628,0,0,37136.097120865306,0,0,37649.062379595845,0,0,38169.11328752125,0,0,38696.347719543664,0,0,39230.864902522757,0,0,39772.765433950401,0,0,40322.15130088343,0,0,40879.125899137813,0,0,41443.794052748053,0,0,42016.262033695319,0,0,42596.637581908086,0,0,{"$f":"GS135","v":43185.0299255391},0,0,43781.549801522349,0,0,44386.309476414077,0,0,44999.42276752161,0,0,45621.005064324076,0,0,46251.173350188983,0,0,46890.046224388811,0,0,47537.743924421651,0,0,48194.38834864027,0,0,48860.103079193643,0,0,49535.013405285434,0,0,50219.24634675376,0,0,50912.930677976641,0,0,51616.196952107661,0,0,92764.770339461538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Weight",null,"Year",null,null,{"$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$529))","v":11.004696248949722}]
[]
[null,"Pre-Tax Project IRR (Unlevered)",null,null,null,null,null,"Project Lifetime"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I534:QJ534)","v":-5093968.9665158978},{"$f":"Calculations!I429","v":-512985.16168848},{"$f":"Calculations!J429","v":-20829},{"$f":"Calculations!K429","v":-20829},{"$f":"Calculations!L429","v":-20829},{"$f":"Calculations!M429","v":-20829},{"$f":"Calculations!N429","v":-1004845.6155600001},{"$f":"Calculations!O429","v":-158197.743116928},{"$f":"Calculations!P429","v":-83993.298672483565},{"$f":"Calculations!Q429","v":-84079.340339150222},{"$f":"Calculations!R429","v":-160131.07645026135},{"$f":"Calculations!S429","v":-86172.465339150222},{"$f":"Calculations!T429","v":-86352.743116928003},{"$f":"Calculations!U429","v":-620630.22723248356},{"$f":"Calculations!V429","v":-234694.13200581691},{"$f":"Calculations!W429","v":-69685.65978359466},{"$f":"Calculations!X429","v":-273205.19817248354},{"$f":"Calculations!Y429","v":-71529.40978359466},{"$f":"Calculations!Z429","v":-157737.46533915022},{"$f":"Calculations!AA429","v":-490540.97939397878},{"$f":"Calculations!AB429","v":-57005.81689397867},{"$f":"Calculations!AC429","v":-304622.07337696},{"$f":"Calculations!AD429","v":-26021.083333333336},{"$f":"Calculations!AE429","v":-26479.416666666664},{"$f":"Calculations!AF429","v":-26479.416666666664},{"$f":"Calculations!AG429","v":0},{"$f":"Calculations!AH429","v":0},{"$f":"Calculations!AI429","v":0},{"$f":"Calculations!AJ429","v":0},{"$f":"Calculations!AK429","v":0},{"$f":"Calculations!AL429","v":0},{"$f":"Calculations!AM429","v":0},{"$f":"Calculations!AN429","v":0},{"$f":"Calculations!AO429","v":0},{"$f":"Calculations!AP429","v":0},{"$f":"Calculations!AQ429","v":0},{"$f":"Calculations!AR429","v":0},{"$f":"Calculations!AS429","v":0},{"$f":"Calculations!AT429","v":0},{"$f":"Calculations!AU429","v":0},{"$f":"Calculations!AV429","v":0},{"$f":"Calculations!AW429","v":0},{"$f":"Calculations!AX429","v":0},{"$f":"Calculations!AY429","v":0},{"$f":"Calculations!AZ429","v":0},{"$f":"Calculations!BA429","v":0},{"$f":"Calculations!BB429","v":0},{"$f":"Calculations!BC429","v":0},{"$f":"Calculations!BD429","v":0},{"$f":"Calculations!BE429","v":0},{"$f":"Calculations!BF429","v":0},{"$f":"Calculations!BG429","v":0},{"$f":"Calculations!BH429","v":0},{"$f":"Calculations!BI429","v":0},{"$f":"Calculations!BJ429","v":0},{"$f":"Calculations!BK429","v":0},{"$f":"Calculations!BL429","v":0},{"$f":"Calculations!BM429","v":0},{"$f":"Calculations!BN429","v":0},{"$f":"Calculations!BO429","v":0},{"$f":"Calculations!BP429","v":0},{"$f":"Calculations!BQ429","v":0},{"$f":"Calculations!BR429","v":0},{"$f":"Calculations!BS429","v":0},{"$f":"Calculations!BT429","v":0},{"$f":"Calculations!BU429","v":0},{"$f":"Calculations!BV429","v":0},{"$f":"Calculations!BW429","v":0},{"$f":"Calculations!BX429","v":0},{"$f":"Calculations!BY429","v":0},{"$f":"Calculations!BZ429","v":0},{"$f":"Calculations!CA429","v":0},{"$f":"Calculations!CB429","v":0},{"$f":"Calculations!CC429","v":0},{"$f":"Calculations!CD429","v":0},{"$f":"Calculations!CE429","v":0},{"$f":"Calculations!CF429","v":0},{"$f":"Calculations!CG429","v":0},{"$f":"Calculations!CH429","v":0},{"$f":"Calculations!CI429","v":0},{"$f":"Calculations!CJ429","v":0},{"$f":"Calculations!CK429","v":0},{"$f":"Calculations!CL429","v":0},{"$f":"Calculations!CM429","v":0},{"$f":"Calculations!CN429","v":0},{"$f":"Calculations!CO429","v":0},{"$f":"Calculations!CP429","v":0},{"$f":"Calculations!CQ429","v":0},{"$f":"Calculations!CR429","v":0},{"$f":"Calculations!CS429","v":0},{"$f":"Calculations!CT429","v":0},{"$f":"Calculations!CU429","v":0},{"$f":"Calculations!CV429","v":0},{"$f":"Calculations!CW429","v":0},{"$f":"Calculations!CX429","v":0},{"$f":"Calculations!CY429","v":0},{"$f":"Calculations!CZ429","v":0},{"$f":"Calculations!DA429","v":0},{"$f":"Calculations!DB429","v":0},{"$f":"Calculations!DC429","v":0},{"$f":"Calculations!DD429","v":0},{"$f":"Calculations!DE429","v":0},{"$f":"Calculations!DF429","v":0},{"$f":"Calculations!DG429","v":0},{"$f":"Calculations!DH429","v":0},{"$f":"Calculations!DI429","v":0},{"$f":"Calculations!DJ429","v":0},{"$f":"Calculations!DK429","v":0},{"$f":"Calculations!DL429","v":0},{"$f":"Calculations!DM429","v":0},{"$f":"Calculations!DN429","v":0},{"$f":"Calculations!DO429","v":0},{"$f":"Calculations!DP429","v":0},{"$f":"Calculations!DQ429","v":0},{"$f":"Calculations!DR429","v":0},{"$f":"Calculations!DS429","v":0},{"$f":"Calculations!DT429","v":0},{"$f":"Calculations!DU429","v":0},{"$f":"Calculations!DV429","v":0},{"$f":"Calculations!DW429","v":0},{"$f":"Calculations!DX429","v":0},{"$f":"Calculations!DY429","v":0},{"$f":"Calculations!DZ429","v":0},{"$f":"Calculations!EA429","v":0},{"$f":"Calculations!EB429","v":0},{"$f":"Calculations!EC429","v":0},{"$f":"Calculations!ED429","v":0},{"$f":"Calculations!EE429","v":0},{"$f":"Calculations!EF429","v":0},{"$f":"Calculations!EG429","v":0},{"$f":"Calculations!EH429","v":0},{"$f":"Calculations!EI429","v":0},{"$f":"Calculations!EJ429","v":0},{"$f":"Calculations!EK429","v":0},{"$f":"Calculations!EL429","v":0},{"$f":"Calculations!EM429","v":0},{"$f":"Calculations!EN429","v":0},{"$f":"Calculations!EO429","v":0},{"$f":"Calculations!EP429","v":0},{"$f":"Calculations!EQ429","v":0},{"$f":"Calculations!ER429","v":0},{"$f":"Calculations!ES429","v":0},{"$f":"Calculations!ET429","v":0},{"$f":"Calculations!EU429","v":0},{"$f":"Calculations!EV429","v":0},{"$f":"Calculations!EW429","v":0},{"$f":"Calculations!EX429","v":0},{"$f":"Calculations!EY429","v":0},{"$f":"Calculations!EZ429","v":0},{"$f":"Calculations!FA429","v":0},{"$f":"Calculations!FB429","v":0},{"$f":"Calculations!FC429","v":0},{"$f":"Calculations!FD429","v":0},{"$f":"Calculations!FE429","v":0},{"$f":"Calculations!FF429","v":0},{"$f":"Calculations!FG429","v":0},{"$f":"Calculations!FH429","v":0},{"$f":"Calculations!FI429","v":0},{"$f":"Calculations!FJ429","v":0},{"$f":"Calculations!FK429","v":0},{"$f":"Calculations!FL429","v":0},{"$f":"Calculations!FM429","v":0},{"$f":"Calculations!FN429","v":0},{"$f":"Calculations!FO429","v":0},{"$f":"Calculations!FP429","v":0},{"$f":"Calculations!FQ429","v":0},{"$f":"Calculations!FR429","v":0},{"$f":"Calculations!FS429","v":0},{"$f":"Calculations!FT429","v":0},{"$f":"Calculations!FU429","v":0},{"$f":"Calculations!FV429","v":0},{"$f":"Calculations!FW429","v":0},{"$f":"Calculations!FX429","v":0},{"$f":"Calculations!FY429","v":0},{"$f":"Calculations!FZ429","v":0},{"$f":"Calculations!GA429","v":0},{"$f":"Calculations!GB429","v":0},{"$f":"Calculations!GC429","v":0},{"$f":"Calculations!GD429","v":0},{"$f":"Calculations!GE429","v":0},{"$f":"Calculations!GF429","v":0},{"$f":"Calculations!GG429","v":0},{"$f":"Calculations!GH429","v":0},{"$f":"Calculations!GI429","v":0},{"$f":"Calculations!GJ429","v":0},{"$f":"Calculations!GK429","v":0},{"$f":"Calculations!GL429","v":0},{"$f":"Calculations!GM429","v":0},{"$f":"Calculations!GN429","v":0},{"$f":"Calculations!GO429","v":0},{"$f":"Calculations!GP429","v":0},{"$f":"Calculations!GQ429","v":0},{"$f":"Calculations!GR429","v":0},{"$f":"Calculations!GS429","v":0},{"$f":"Calculations!GT429","v":0},{"$f":"Calculations!GU429","v":0},{"$f":"Calculations!GV429","v":0},{"$f":"Calculations!GW429","v":0},{"$f":"Calculations!GX429","v":0},{"$f":"Calculations!GY429","v":0},{"$f":"Calculations!GZ429","v":0},{"$f":"Calculations!HA429","v":0},{"$f":"Calculations!HB429","v":0},{"$f":"Calculations!HC429","v":0},{"$f":"Calculations!HD429","v":0},{"$f":"Calculations!HE429","v":0},{"$f":"Calculations!HF429","v":0},{"$f":"Calculations!HG429","v":0},{"$f":"Calculations!HH429","v":0},{"$f":"Calculations!HI429","v":0},{"$f":"Calculations!HJ429","v":0},{"$f":"Calculations!HK429","v":0},{"$f":"Calculations!HL429","v":0},{"$f":"Calculations!HM429","v":0},{"$f":"Calculations!HN429","v":0},{"$f":"Calculations!HO429","v":0},{"$f":"Calculations!HP429","v":0},{"$f":"Calculations!HQ429","v":0},{"$f":"Calculations!HR429","v":0},{"$f":"Calculations!HS429","v":0},{"$f":"Calculations!HT429","v":0},{"$f":"Calculations!HU429","v":0},{"$f":"Calculations!HV429","v":0},{"$f":"Calculations!HW429","v":0},{"$f":"Calculations!HX429","v":0},{"$f":"Calculations!HY429","v":0},{"$f":"Calculations!HZ429","v":0},{"$f":"Calculations!IA429","v":0},{"$f":"Calculations!IB429","v":0},{"$f":"Calculations!IC429","v":0},{"$f":"Calculations!ID429","v":0},{"$f":"Calculations!IE429","v":0},{"$f":"Calculations!IF429","v":0},{"$f":"Calculations!IG429","v":0},{"$f":"Calculations!IH429","v":0},{"$f":"Calculations!II429","v":-7777.9598204181602},{"$f":"Calculations!IJ429","v":0},{"$f":"Calculations!IK429","v":0},{"$f":"Calculations!IL429","v":0},{"$f":"Calculations!IM429","v":0},{"$f":"Calculations!IN429","v":0},{"$f":"Calculations!IO429","v":-467486.68376338953},{"$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,{"$f":"SUM(I535:QJ535)","v":9103532.7383529749},{"$f":"Calculations!I424","v":-56592.825870156805},{"$f":"Calculations!J424","v":0},{"$f":"Calculations!K424","v":0},{"$f":"Calculations!L424","v":0},{"$f":"Calculations!M424","v":56592.825870156805},{"$f":"Calculations!N424","v":-157442.65848960003},{"$f":"Calculations!O424","v":-21978.998898708465},{"$f":"Calculations!P424","v":147464.85959089154},{"$f":"Calculations!Q424","v":-9977.7988987084827},{"$f":"Calculations!R424","v":-21978.99889870848},{"$f":"Calculations!S424","v":31956.797797416948},{"$f":"Calculations!T424","v":-9977.7988987084827},{"$f":"Calculations!U424","v":-95369.107468308488},{"$f":"Calculations!V424","v":9397.1977974169567},{"$f":"Calculations!W424","v":-5977.398898708474},{"$f":"Calculations!X424","v":-38455.302818708471},{"$f":"Calculations!Y424","v":127906.50636701696},{"$f":"Calculations!Z424","v":-5977.3988987084813},{"$f":"Calculations!AA424","v":-74980.850036369928},{"$f":"Calculations!AB424","v":45179.87657975551},{"$f":"Calculations!AC424","v":-44830.491740313591},{"$f":"Calculations!AD424","v":0},{"$f":"Calculations!AE424","v":125041.56581305346},{"$f":"Calculations!AF424","v":0},{"$f":"Calculations!AG424","v":-17210.105205374333},{"$f":"Calculations!AH424","v":-16925.538913950229},{"$f":"Calculations!AI424","v":63129.774575127973},{"$f":"Calculations!AJ424","v":56606.887864611192},{"$f":"Calculations!AK424","v":47223.954999368587},{"$f":"Calculations!AL424","v":33027.074646571818},{"$f":"Calculations!AM424","v":26669.26495301399},{"$f":"Calculations!AN424","v":10467.170704794653},{"$f":"Calculations!AO424","v":15563.006005840989},{"$f":"Calculations!AP424","v":20762.923165845248},{"$f":"Calculations!AQ424","v":37536.978996748425},{"$f":"Calculations!AR424","v":32953.488829357528},{"$f":"Calculations!AS424","v":42836.427072269915},{"$f":"Calculations!AT424","v":52943.019296140585},{"$f":"Calculations!AU424","v":63451.165289172568},{"$f":"Calculations!AV424","v":60283.841618797349},{"$f":"Calculations!AW424","v":50858.695913304793},{"$f":"Calculations!AX424","v":36549.389444122833},{"$f":"Calculations!AY424","v":26046.578199404124},{"$f":"Calculations!AZ424","v":9800.6632145602362},{"$f":"Calculations!BA424","v":14992.452589685199},{"$f":"Calculations!BB424","v":20036.647189115123},{"$f":"Calculations!BC424","v":36724.116811509972},{"$f":"Calculations!BD424","v":32557.823917469832},{"$f":"Calculations!BE424","v":43052.711032201209},{"$f":"Calculations!BF424","v":53270.238910082437},{"$f":"Calculations!BG424","v":62967.574783721495},{"$f":"Calculations!BH424","v":59798.429025474325},{"$f":"Calculations!BI424","v":50437.862261145448},{"$f":"Calculations!BJ424","v":36196.523163010163},{"$f":"Calculations!BK424","v":25745.002107952725},{"$f":"Calculations!BL424","v":9441.9481826585215},{"$f":"Calculations!BM424","v":14925.20455689787},{"$f":"Calculations!BN424","v":19714.960440447088},{"$f":"Calculations!BO424","v":36309.235829233483},{"$f":"Calculations!BP424","v":32678.108777064073},{"$f":"Calculations!BQ424","v":43272.93543104417},{"$f":"Calculations!BR424","v":52951.306135728868},{"$f":"Calculations!BS424","v":62490.081243077846},{"$f":"Calculations!BT424","v":59318.806023493751},{"$f":"Calculations!BU424","v":50023.680909507275},{"$f":"Calculations!BV424","v":35847.088954568477},{"$f":"Calculations!BW424","v":25230.227647340827},{"$f":"Calculations!BX424","v":8877.0218960802431},{"$f":"Calculations!BY424","v":14734.103932312008},{"$f":"Calculations!BZ424","v":19296.954569408146},{"$f":"Calculations!CA424","v":35772.805514982436},{"$f":"Calculations!CB424","v":32679.672735921646},{"$f":"Calculations!CC424","v":43372.080989760034},{"$f":"Calculations!CD424","v":52343.262683353998},{"$f":"Calculations!CE424","v":61893.595609196644},{"$f":"Calculations!CF424","v":58719.883359385582},{"$f":"Calculations!CG424","v":49492.005104148673},{"$f":"Calculations!CH424","v":35376.010651623685},{"$f":"Calculations!CI424","v":24705.377996906253},{"$f":"Calculations!CJ424","v":8601.8266802520557},{"$f":"Calculations!CK424","v":14669.102875609478},{"$f":"Calculations!CL424","v":18951.819170156901},{"$f":"Calculations!CM424","v":35364.743529307176},{"$f":"Calculations!CN424","v":32809.103428196046},{"$f":"Calculations!CO424","v":43600.127795954533},{"$f":"Calculations!CP424","v":51865.198673856081},{"$f":"Calculations!CQ424","v":61430.751841824254},{"$f":"Calculations!CR424","v":58252.626295632057},{"$f":"Calculations!CS424","v":48953.830793267829},{"$f":"Calculations!CT424","v":34980.462710893829},{"$f":"Calculations!CU424","v":24182.800523883307},{"$f":"Calculations!CV424","v":8245.2655156173423},{"$f":"Calculations!CW424","v":14605.152628534612},{"$f":"Calculations!CX424","v":18635.217512242685},{"$f":"Calculations!CY424","v":34959.966842516966},{"$f":"Calculations!CZ424","v":32941.371354800773},{"$f":"Calculations!DA424","v":43840.110673034949},{"$f":"Calculations!DB424","v":51392.023187528423},{"$f":"Calculations!DC424","v":60575.474516104099},{"$f":"Calculations!DD424","v":57795.470903300935},{"$f":"Calculations!DE424","v":48194.85651346395},{"$f":"Calculations!DF424","v":34359.053815210202},{"$f":"Calculations!DG424","v":23662.39980266981},{"$f":"Calculations!DH424","v":7889.2659886139891},{"$f":"Calculations!DI424","v":14542.203484340847},{"$f":"Calculations!DJ424","v":18320.162286430343},{"$f":"Calculations!DK424","v":34560.299896186923},{"$f":"Calculations!DL424","v":33076.446244947336},{"$f":"Calculations!DM424","v":43989.120886335215},{"$f":"Calculations!DN424","v":50923.644719583695},{"$f":"Calculations!DO424","v":59697.049935698044},{"$f":"Calculations!DP424","v":57343.744585565866},{"$f":"Calculations!DQ424","v":47440.405576536446},{"$f":"Calculations!DR424","v":33740.798896160537},{"$f":"Calculations!DS424","v":23144.079547371701},{"$f":"Calculations!DT424","v":7451.8083223168278},{"$f":"Calculations!DU424","v":14480.204756500854},{"$f":"Calculations!DV424","v":18030.167329517019},{"$f":"Calculations!DW424","v":34175.791757889347},{"$f":"Calculations!DX424","v":33214.29702678106},{"$f":"Calculations!DY424","v":43539.879953523938},{"$f":"Calculations!DZ424","v":50460.577975187443},{"$f":"Calculations!EA424","v":58824.261948797081},{"$f":"Calculations!EB424","v":56867.015057052784},{"$f":"Calculations!EC424","v":46690.357163050372},{"$f":"Calculations!ED424","v":33125.590765383735},{"$f":"Calculations!EE424","v":22629.934209155115},{"$f":"Calculations!EF424","v":7178.6314547417205},{"$f":"Calculations!EG424","v":14309.523049513104},{"$f":"Calculations!EH424","v":17694.386927356885},{"$f":"Calculations!EI424","v":33794.313114986275},{"$f":"Calculations!EJ424","v":33354.891797278164},{"$f":"Calculations!EK424","v":43094.566279651117},{"$f":"Calculations!EL424","v":50009.665658602142},{"$f":"Calculations!EM424","v":57956.976759523677},{"$f":"Calculations!EN424","v":56018.41658707492},{"$f":"Calculations!EO424","v":45944.589761424249},{"$f":"Calculations!EP424","v":32513.321406684347},{"$f":"Calculations!EQ424","v":22120.831344373342},{"$f":"Calculations!ER424","v":6823.8335735086257},{"$f":"Calculations!ES424","v":13981.821951998674},{"$f":"Calculations!ET424","v":17383.512260171963},{"$f":"Calculations!EU424","v":33415.77921833306},{"$f":"Calculations!EV424","v":33498.197791385799},{"$f":"Calculations!EW424","v":42653.087791150028},{"$f":"Calculations!EX424","v":49563.271425043422},{"$f":"Calculations!EY424","v":57095.059961654668},{"$f":"Calculations!EZ424","v":55175.000495408494},{"$f":"Calculations!FA424","v":45202.981127449231},{"$f":"Calculations!FB424","v":31903.881936902653},{"$f":"Calculations!FC424","v":21613.511961807541},{"$f":"Calculations!FD424","v":6469.2715089299018},{"$f":"Calculations!FE424","v":13655.042734105864},{"$f":"Calculations!FF424","v":17073.874885812416},{"$f":"Calculations!FG424","v":33040.104451162857},{"$f":"Calculations!FH424","v":33644.181350384817},{"$f":"Calculations!FI424","v":42215.351612818704},{"$f":"Calculations!FJ424","v":49121.301873217017},{"$f":"Calculations!FK424","v":56238.376496141798},{"$f":"Calculations!FL424","v":54336.633574634237},{"$f":"Calculations!FM424","v":44465.40824302729},{"$f":"Calculations!FN424","v":31297.162565989922},{"$f":"Calculations!FO424","v":21107.87649307746},{"$f":"Calculations!FP424","v":6032.9848875568541},{"$f":"Calculations!FQ424","v":13329.103845338541},{"$f":"Calculations!FR424","v":16785.792158237342},{"$f":"Calculations!FS424","v":32667.20229147777},{"$f":"Calculations!FT424","v":33792.807889454343},{"$f":"Calculations!FU424","v":41781.264028909442},{"$f":"Calculations!FV424","v":48683.662829235982},{"$f":"Calculations!FW424","v":55386.790607841816},{"$f":"Calculations!FX424","v":53503.181902806122},{"$f":"Calculations!FY424","v":43731.747274106121},{"$f":"Calculations!FZ424","v":30693.052556267146},{"$f":"Calculations!GA424","v":20603.824318477516},{"$f":"Calculations!GB424","v":5760.5165084620012},{"$f":"Calculations!GC424","v":13003.922598932313},{"$f":"Calculations!GD424","v":16457.99146626563},{"$f":"Calculations!GE424","v":32296.98527362405},{"$f":"Calculations!GF424","v":33944.041864417886},{"$f":"Calculations!GG424","v":41350.730443393411},{"$f":"Calculations!GH424","v":48250.259306836786},{"$f":"Calculations!GI424","v":54540.165801432537},{"$f":"Calculations!GJ424","v":52674.510799551164},{"$f":"Calculations!GK424","v":43001.873527788521},{"$f":"Calculations!GL424","v":30091.440180845406},{"$f":"Calculations!GM424","v":20101.25372640957},{"$f":"Calculations!GN424","v":5406.1513611696064},{"$f":"Calculations!GO424","v":12679.415133077015},{"$f":"Calculations!GP424","v":16151.582345833929},{"$f":"Calculations!GQ424","v":31929.364949028357},{"$f":"Calculations!GR424","v":34097.846737649168},{"$f":"Calculations!GS424","v":40923.655339378762},{"$f":"Calculations!GT424","v":47820.995466754699},{"$f":"Calculations!GU424","v":53698.364796492795},{"$f":"Calculations!GV424","v":51850.48478133083},{"$f":"Calculations!GW424","v":42275.6614085935},{"$f":"Calculations!GX424","v":29492.21268118445},{"$f":"Calculations!GY424","v":19600.061871944326},{"$f":"Calculations!GZ424","v":5051.6775287339078},{"$f":"Calculations!HA424","v":12355.496371259354},{"$f":"Calculations!HB424","v":15846.084289646016},{"$f":"Calculations!HC424","v":31564.251846073617},{"$f":"Calculations!HD424","v":34254.184943115586},{"$f":"Calculations!HE424","v":40499.942237658855},{"$f":"Calculations!HF424","v":47395.774575236304},{"$f":"Calculations!HG424","v":52861.249481722261},{"$f":"Calculations!HH424","v":51030.967515840544},{"$f":"Calculations!HI424","v":41552.984373845546},{"$f":"Calculations!HJ424","v":28895.256223766839},{"$f":"Calculations!HK424","v":19100.144734487545},{"$f":"Calculations!HL424","v":4615.1909251745028},{"$f":"Calculations!HM424","v":12032.079981702273},{"$f":"Calculations!HN424","v":15558.742792567711},{"$f":"Calculations!HO424","v":31201.555429090382},{"$f":"Calculations!HP424","v":34413.017850536969},{"$f":"Calculations!HQ424","v":40079.493654367201},{"$f":"Calculations!HR424","v":46974.498961665384},{"$f":"Calculations!HS424","v":52028.680868276861},{"$f":"Calculations!HT424","v":50215.821775523618},{"$f":"Calculations!HU424","v":40833.71488816799},{"$f":"Calculations!HV424","v":28300.455855863333},{"$f":"Calculations!HW424","v":18601.397074527769},{"$f":"Calculations!HX424","v":4342.0450990302779},{"$f":"Calculations!HY424","v":11709.07833587767},{"$f":"Calculations!HZ424","v":15237.482043499447},{"$f":"Calculations!IA424","v":30841.184056440954},{"$f":"Calculations!IB424","v":34581.044231293548},{"$f":"Calculations!IC424","v":39662.21105771482},{"$f":"Calculations!ID424","v":46220.144842421418},{"$f":"Calculations!IE424","v":51200.519042195774},{"$f":"Calculations!IF424","v":49404.909390173962},{"$f":"Calculations!IG424","v":40117.724377056002},{"$f":"Calculations!IH424","v":27707.695460365147},{"$f":"Calculations!II424","v":18103.71238944088},{"$f":"Calculations!IJ424","v":3986.7036885496559},{"$f":"Calculations!IK424","v":11386.494048359791},{"$f":"Calculations!IL424","v":14938.649406705648},{"$f":"Calculations!IM424","v":30478.465823095787},{"$f":"Calculations!IN424","v":34529.722591430836},{"$f":"Calculations!IO424","v":39247.994823785128},{"$f":"Calculations!IP424","v":45446.593441878598},{"$f":"Calculations!IQ424","v":50376.623115893643},{"$f":"Calculations!IR424","v":48598.091198603353},{"$f":"Calculations!IS424","v":39404.883179504257},{"$f":"Calculations!IT424","v":27116.857709658376},{"$f":"Calculations!IU424","v":17606.982868326719},{"$f":"Calculations!IV424","v":3630.8878800370185},{"$f":"Calculations!IW424","v":11069.421038662947},{"$f":"Calculations!IX424","v":14647.938935986569},{"$f":"Calculations!IY424","v":29854.093254252122},{"$f":"Calculations!IZ424","v":34102.926995298432},{"$f":"Calculations!JA424","v":38836.744191361286},{"$f":"Calculations!JB424","v":44676.685670591396},{"$f":"Calculations!JC424","v":48947.12102134071},{"$f":"Calculations!JD424","v":40194.971301406084},{"$f":"Calculations!JE424","v":32620.170976389891},{"$f":"Calculations!JF424","v":22499.428606119833},{"$f":"Calculations!JG424","v":14520.591759037017},{"$f":"Calculations!JH424","v":2918.447894880509},{"$f":"Calculations!JI424","v":9153.2858782853036},{"$f":"Calculations!JJ424","v":12075.080150111931},{"$f":"Calculations!JK424","v":24481.036137342548},{"$f":"Calculations!JL424","v":28172.749149578562},{"$f":"Calculations!JM424","v":32035.738957287977},{"$f":"Calculations!JN424","v":36602.197875262355},{"$f":"Calculations!JO424","v":40706.064553958313},{"$f":"Calculations!JP424","v":39200.506516199974},{"$f":"Calculations!JQ424","v":31699.06059348167},{"$f":"Calculations!JR424","v":21674.437181888108},{"$f":"Calculations!JS424","v":13769.155802108435},{"$f":"Calculations!JT424","v":2361.5602670894468},{"$f":"Calculations!JU424","v":8544.9417435888026},{"$f":"Calculations!JV424","v":11420.992287709727},{"$f":"Calculations!JW424","v":23611.558842819592},{"$f":"Calculations!JX424","v":27466.567723264314},{"$f":"Calculations!JY424","v":31339.463473716489},{"$f":"Calculations!JZ424","v":35603.697875006699},{"$f":"Calculations!KA424","v":39663.168858779209},{"$f":"Calculations!KB424","v":38167.386444342104},{"$f":"Calculations!KC424","v":30738.11482844947},{"$f":"Calculations!KD424","v":20808.199175937072},{"$f":"Calculations!KE424","v":12975.260415764391},{"$f":"Calculations!KF424","v":1681.5313457773127},{"$f":"Calculations!KG424","v":7892.7104870328258},{"$f":"Calculations!KH424","v":10637.286116350906},{"$f":"Calculations!KI424","v":22698.876964836396},{"$f":"Calculations!KJ424","v":26717.056729858901},{"$f":"Calculations!KK424","v":30599.759791897239},{"$f":"Calculations!KL424","v":34561.791051706066},{"$f":"Calculations!KM424","v":38576.80690338483},{"$f":"Calculations!KN424","v":37090.20085896302},{"$f":"Calculations!KO424","v":29731.878142326619},{"$f":"Calculations!KP424","v":19895.215467089954},{"$f":"Calculations!KQ424","v":12133.360128791013},{"$f":"Calculations!KR424","v":951.86366354750862},{"$f":"Calculations!KS424","v":7190.9519690123907},{"$f":"Calculations!KT424","v":9803.8663425797131},{"$f":"Calculations!KU424","v":21739.352616638014},{"$f":"Calculations!KV424","v":25918.398929978252},{"$f":"Calculations!KW424","v":31495.316117032402},{"$f":"Calculations!KX424","v":35262.169400465726},{"$f":"Calculations!KY424","v":39250.52467606611},{"$f":"Calculations!KZ424","v":37859.756396071825},{"$f":"Calculations!LA424","v":30590.07396242912},{"$f":"Calculations!LB424","v":20864.31760316058},{"$f":"Calculations!LC424","v":13260.806015903088},{"$f":"Calculations!LD424","v":1771.6098846750674},{"$f":"Calculations!LE424","v":8854.6856507175944},{"$f":"Calculations!LF424","v":11078.514354378822},{"$f":"Calculations!LG424","v":22904.110596704049},{"$f":"Calculations!LH424","v":27261.475893132487},{"$f":"Calculations!LI424","v":30904.843004863924},{"$f":"Calculations!LJ424","v":34634.676282158951},{"$f":"Calculations!LK424","v":38583.461093734455},{"$f":"Calculations!LL424","v":37205.74063853515},{"$f":"Calculations!LM424","v":30009.695408380663},{"$f":"Calculations!LN424","v":20379.479435661164},{"$f":"Calculations!LO424","v":12849.774905348782},{"$f":"Calculations!LP424","v":1495.863200496151},{"$f":"Calculations!LQ424","v":8651.7608106357457},{"$f":"Calculations!LR424","v":10678.451638236387},{"$f":"Calculations!LS424","v":22398.967730571807},{"$f":"Calculations!LT424","v":-235034.18443110195}]
[null,null,"add: Taxes",null,"EUR",null,null,{"$f":"SUM(I536:QJ536)","v":321100.80355888419},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},{"$f":"Calculations!AG336","v":218.29966137243889},{"$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":0},{"$f":"Calculations!IY336","v":0},{"$f":"Calculations!IZ336","v":0},{"$f":"Calculations!JA336","v":609.73015735263584},{"$f":"Calculations!JB336","v":7600.2556979405099},{"$f":"Calculations!JC336","v":6074.8895232729583},{"$f":"Calculations!JD336","v":4028.395412394565},{"$f":"Calculations!JE336","v":2590.5075868152212},{"$f":"Calculations!JF336","v":274.29890477516267},{"$f":"Calculations!JG336","v":1599.2050736999033},{"$f":"Calculations!JH336","v":2297.0048827288401},{"$f":"Calculations!JI336","v":4750.7638652780024},{"$f":"Calculations!JJ336","v":5505.8101865746394},{"$f":"Calculations!JK336","v":6392.6182584721128},{"$f":"Calculations!JL336","v":7308.0859703262931},{"$f":"Calculations!JM336","v":8034.9956924136777},{"$f":"Calculations!JN336","v":7795.6689841787766},{"$f":"Calculations!JO336","v":6289.0637640141167},{"$f":"Calculations!JP336","v":4266.0373140822103},{"$f":"Calculations!JQ336","v":2846.7954529663639},{"$f":"Calculations!JR336","v":556.81354058193824},{"$f":"Calculations!JS336","v":1890.6693291970757},{"$f":"Calculations!JT336","v":2600.7295863890622},{"$f":"Calculations!JU336","v":4999.9040088453412},{"$f":"Calculations!JV336","v":5789.9483575209742},{"$f":"Calculations!JW336","v":6683.2672479286985},{"$f":"Calculations!JX336","v":7543.5512440987241},{"$f":"Calculations!JY336","v":8265.9373509137331},{"$f":"Calculations!JZ336","v":8033.4078234744757},{"$f":"Calculations!KA336","v":6545.8267099650257},{"$f":"Calculations!KB336","v":4546.4887202354676},{"$f":"Calculations!KC336","v":3146.1661634545762},{"$f":"Calculations!KD336","v":882.61348850834133},{"$f":"Calculations!KE336","v":2225.9766794883526},{"$f":"Calculations!KF336","v":2915.5430327983572},{"$f":"Calculations!KG336","v":5294.0802923698338},{"$f":"Calculations!KH336","v":6119.6356740854817},{"$f":"Calculations!KI336","v":7020.0004628959032},{"$f":"Calculations!KJ336","v":7825.6503750886504},{"$f":"Calculations!KK336","v":8544.0368785118189},{"$f":"Calculations!KL336","v":8318.7388146137491},{"$f":"Calculations!KM336","v":6850.4993995322866},{"$f":"Calculations!KN336","v":4875.1261010657054},{"$f":"Calculations!KO336","v":3494.0516735883257},{"$f":"Calculations!KP336","v":1257.1874765015461},{"$f":"Calculations!KQ336","v":2610.6714631084255},{"$f":"Calculations!KR336","v":3280.3002537429388},{"$f":"Calculations!KS336","v":5638.9439305893202},{"$f":"Calculations!KT336","v":6500.5832097715647},{"$f":"Calculations!KU336","v":5617.0613979824457},{"$f":"Calculations!KV336","v":6368.5500344040829},{"$f":"Calculations!KW336","v":7065.6017690551553},{"$f":"Calculations!KX336","v":6760.7104458911599},{"$f":"Calculations!KY336","v":5293.2225663686377},{"$f":"Calculations!KZ336","v":3322.9938013681262},{"$f":"Calculations!LA336","v":1872.9858432179622},{"$f":"Calculations!LB336","v":0},{"$f":"Calculations!LC336","v":629.63680263802075},{"$f":"Calculations!LD336","v":1532.7837079649228},{"$f":"Calculations!LE336","v":3865.1954369658738},{"$f":"Calculations!LF336","v":4741.8018388816026},{"$f":"Calculations!LG336","v":5497.9991289719919},{"$f":"Calculations!LH336","v":6242.2642039892162},{"$f":"Calculations!LI336","v":6931.3453019898216},{"$f":"Calculations!LJ336","v":6629.4889566163183},{"$f":"Calculations!LK336","v":5176.8658597381018},{"$f":"Calculations!LL336","v":3225.9923533783572},{"$f":"Calculations!LM336","v":1790.6751776005553},{"$f":"Calculations!LN336","v":0},{"$f":"Calculations!LO336","v":514.92433843176286},{"$f":"Calculations!LP336","v":1468.6286330511796},{"$f":"Calculations!LQ336","v":3762.7967546273844},{"$f":"Calculations!LR336","v":4671.1564891689732},{"$f":"Calculations!LS336","v":5379.3470390584771}]
[null,null,"Total Project Cash Flows",null,null," ",null,{"$f":"SUM(I537:QJ537)","v":4330664.5753959613},{"$f":"SUM(I534:I536)","v":-569577.98755863681},-20829,-20829,-20829,35763.825870156805,-1162288.2740496001,-180176.74201563647,63471.56091840798,-94057.139237858704,-182110.07534896984,-54215.667541733274,-96330.542015636485,-715999.3347007921,-225296.93420839997,-75663.058682303134,-311660.50099119201,56377.096583422303,-163714.86423785871,-565521.82943034871,-11825.94031422316,-349452.5651172736,-26021.083333333336,98562.149146386801,-26479.416666666664,-17210.105205374333,-16707.23925257779,63129.774575127973,56606.887864611192,47223.954999368587,33027.074646571818,26669.26495301399,10467.170704794653,15563.006005840989,20762.923165845248,37536.978996748425,32953.488829357528,42836.427072269915,52943.019296140585,63451.165289172568,60283.841618797349,50858.695913304793,{"$f":"SUM(AX534:AX536)","v":36549.389444122833},26046.578199404124,9800.6632145602362,14992.452589685199,20036.647189115123,36724.116811509972,32557.823917469832,43052.711032201209,53270.238910082437,62967.574783721495,59798.429025474325,50437.862261145448,36196.523163010163,25745.002107952725,9441.9481826585215,14925.20455689787,19714.960440447088,36309.235829233483,32678.108777064073,43272.93543104417,52951.306135728868,62490.081243077846,59318.806023493751,50023.680909507275,35847.088954568477,25230.227647340827,8877.0218960802431,14734.103932312008,19296.954569408146,35772.805514982436,32679.672735921646,43372.080989760034,52343.262683353998,61893.595609196644,58719.883359385582,49492.005104148673,35376.010651623685,24705.377996906253,8601.8266802520557,14669.102875609478,18951.819170156901,35364.743529307176,32809.103428196046,43600.127795954533,51865.198673856081,61430.751841824254,58252.626295632057,48953.830793267829,34980.462710893829,24182.800523883307,8245.2655156173423,14605.152628534612,18635.217512242685,34959.966842516966,32941.371354800773,43840.110673034949,51392.023187528423,60575.474516104099,57795.470903300935,48194.85651346395,34359.053815210202,23662.39980266981,7889.2659886139891,14542.203484340847,{"$f":"SUM(DJ534:DJ536)","v":18320.162286430343},34560.299896186923,33076.446244947336,43989.120886335215,50923.644719583695,59697.049935698044,57343.744585565866,47440.405576536446,33740.798896160537,23144.079547371701,7451.8083223168278,14480.204756500854,18030.167329517019,34175.791757889347,33214.29702678106,43539.879953523938,50460.577975187443,58824.261948797081,56867.015057052784,46690.357163050372,33125.590765383735,22629.934209155115,7178.6314547417205,14309.523049513104,17694.386927356885,33794.313114986275,33354.891797278164,43094.566279651117,50009.665658602142,57956.976759523677,56018.41658707492,45944.589761424249,32513.321406684347,22120.831344373342,6823.8335735086257,13981.821951998674,17383.512260171963,33415.77921833306,33498.197791385799,42653.087791150028,49563.271425043422,57095.059961654668,55175.000495408494,45202.981127449231,31903.881936902653,21613.511961807541,6469.2715089299018,13655.042734105864,17073.874885812416,33040.104451162857,33644.181350384817,42215.351612818704,49121.301873217017,56238.376496141798,54336.633574634237,44465.40824302729,31297.162565989922,21107.87649307746,6032.9848875568541,13329.103845338541,16785.792158237342,32667.20229147777,33792.807889454343,41781.264028909442,{"$f":"SUM(FV534:FV536)","v":48683.662829235982},55386.790607841816,53503.181902806122,43731.747274106121,30693.052556267146,20603.824318477516,5760.5165084620012,13003.922598932313,16457.99146626563,32296.98527362405,33944.041864417886,41350.730443393411,48250.259306836786,54540.165801432537,52674.510799551164,43001.873527788521,30091.440180845406,20101.25372640957,5406.1513611696064,12679.415133077015,16151.582345833929,31929.364949028357,34097.846737649168,40923.655339378762,47820.995466754699,53698.364796492795,51850.48478133083,42275.6614085935,29492.21268118445,19600.061871944326,5051.6775287339078,12355.496371259354,15846.084289646016,31564.251846073617,34254.184943115586,40499.942237658855,47395.774575236304,52861.249481722261,51030.967515840544,41552.984373845546,28895.256223766839,19100.144734487545,4615.1909251745028,12032.079981702273,15558.742792567711,31201.555429090382,34413.017850536969,40079.493654367201,46974.498961665384,52028.680868276861,50215.821775523618,40833.71488816799,28300.455855863333,18601.397074527769,4342.0450990302779,11709.07833587767,15237.482043499447,30841.184056440954,34581.044231293548,39662.21105771482,46220.144842421418,51200.519042195774,49404.909390173962,40117.724377056002,{"$f":"SUM(IH534:IH536)","v":27707.695460365147},10325.752569022719,3986.7036885496559,11386.494048359791,14938.649406705648,30478.465823095787,34529.722591430836,-428238.68893960438,45446.593441878598,50376.623115893643,48598.091198603353,39404.883179504257,27116.857709658376,17606.982868326719,3630.8878800370185,11069.421038662947,14647.938935986569,29854.093254252122,34102.926995298432,38836.744191361286,45286.415827944031,56547.376719281223,46269.860824679039,36648.566388784457,25089.936192935053,14794.890663812181,4517.6529685804126,11450.290761014145,16825.844015389936,29986.846323917187,34565.367408050675,39343.824927614267,44637.193567676033,48501.733538137087,45489.570280214088,35965.097907563882,24521.232634854474,14325.969342690372,4252.2295962865228,11145.671329977864,16420.896296555067,29401.507200340566,34149.834971193013,38883.014717815211,43869.635225920429,47696.576682253683,44713.21315430713,35284.603548684936,23954.365339391647,13857.873904272732,3907.5080252656653,10808.253519831183,15931.36640872074,28818.512638921879,33737.057192754801,38425.410166985886,43105.827930217885,46895.545717998582,43940.700258495308,34607.004243392323,23389.267140678279,13390.547605292559,3562.5351266559342,10471.252222755329,{"$f":"SUM(KT534:KT536)","v":15442.810273169034},28239.935826409579,31535.460327960696,37863.866151436487,42327.771169520878,46011.235121957274,43152.978962440466,33913.067763797248,22737.303446378541,13260.806015903088,2401.2466873130879,10387.469358682518,14943.709791344696,27645.912435585651,32759.475022104478,37147.107208853136,41566.021584148773,45212.950050350773,42382.60649827325,33235.687761759022,22170.154613261719,12849.774905348782,2010.7875389279138,10120.389443686925,14441.248392863772,27070.124219740781,-229654.83739204347]
[]
[null,null,"Pre-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I537:$QJ537, $I$4:$QJ$4)","v":6.229045093059539E-2}]
[]
[null,"After-Tax Project IRR (Unlevered)",null,null,null,null,null,"25-Year"]
[null,null,"Total Uses of Funds",null,"EUR",null,null,{"$f":"SUM(I542:LT542)","v":-5093968.9665158978},{"$f":"I534","v":-512985.16168848},-20829,-20829,-20829,-20829,-1004845.6155600001,-158197.743116928,-83993.298672483565,-84079.340339150222,-160131.07645026135,-86172.465339150222,-86352.743116928003,-620630.22723248356,-234694.13200581691,-69685.65978359466,-273205.19817248354,-71529.40978359466,-157737.46533915022,-490540.97939397878,-57005.81689397867,-304622.07337696,-26021.083333333336,-26479.416666666664,-26479.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7777.9598204181602,{"$f":"IJ534","v":0},0,0,0,0,-467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I543:LT543)","v":9103532.7383529749},{"$f":"I535","v":-56592.825870156805},{"$f":"J535","v":0},0,0,56592.825870156805,-157442.65848960003,-21978.998898708465,147464.85959089154,-9977.7988987084827,-21978.99889870848,31956.797797416948,-9977.7988987084827,-95369.107468308488,9397.1977974169567,-5977.398898708474,-38455.302818708471,127906.50636701696,-5977.3988987084813,-74980.850036369928,45179.87657975551,-44830.491740313591,0,125041.56581305346,0,-17210.105205374333,-16925.538913950229,{"$f":"AI535","v":63129.774575127973},56606.887864611192,47223.954999368587,33027.074646571818,26669.26495301399,10467.170704794653,15563.006005840989,20762.923165845248,37536.978996748425,32953.488829357528,42836.427072269915,52943.019296140585,63451.165289172568,60283.841618797349,50858.695913304793,36549.389444122833,26046.578199404124,{"$f":"AZ535","v":9800.6632145602362},14992.452589685199,20036.647189115123,36724.116811509972,32557.823917469832,43052.711032201209,53270.238910082437,62967.574783721495,59798.429025474325,50437.862261145448,36196.523163010163,25745.002107952725,9441.9481826585215,14925.20455689787,19714.960440447088,36309.235829233483,32678.108777064073,43272.93543104417,52951.306135728868,62490.081243077846,59318.806023493751,50023.680909507275,35847.088954568477,25230.227647340827,8877.0218960802431,14734.103932312008,19296.954569408146,35772.805514982436,32679.672735921646,43372.080989760034,52343.262683353998,61893.595609196644,58719.883359385582,49492.005104148673,35376.010651623685,24705.377996906253,8601.8266802520557,14669.102875609478,18951.819170156901,35364.743529307176,32809.103428196046,43600.127795954533,51865.198673856081,61430.751841824254,58252.626295632057,48953.830793267829,34980.462710893829,24182.800523883307,8245.2655156173423,14605.152628534612,18635.217512242685,34959.966842516966,32941.371354800773,43840.110673034949,51392.023187528423,60575.474516104099,57795.470903300935,48194.85651346395,34359.053815210202,23662.39980266981,7889.2659886139891,14542.203484340847,18320.162286430343,34560.299896186923,{"$f":"DL535","v":33076.446244947336},43989.120886335215,50923.644719583695,59697.049935698044,57343.744585565866,47440.405576536446,33740.798896160537,23144.079547371701,7451.8083223168278,14480.204756500854,18030.167329517019,34175.791757889347,33214.29702678106,43539.879953523938,50460.577975187443,58824.261948797081,56867.015057052784,46690.357163050372,33125.590765383735,22629.934209155115,7178.6314547417205,14309.523049513104,17694.386927356885,33794.313114986275,33354.891797278164,43094.566279651117,50009.665658602142,57956.976759523677,56018.41658707492,45944.589761424249,32513.321406684347,22120.831344373342,6823.8335735086257,13981.821951998674,17383.512260171963,33415.77921833306,33498.197791385799,42653.087791150028,49563.271425043422,57095.059961654668,55175.000495408494,45202.981127449231,31903.881936902653,21613.511961807541,6469.2715089299018,13655.042734105864,17073.874885812416,33040.104451162857,33644.181350384817,42215.351612818704,49121.301873217017,56238.376496141798,54336.633574634237,44465.40824302729,31297.162565989922,21107.87649307746,6032.9848875568541,13329.103845338541,16785.792158237342,32667.20229147777,33792.807889454343,41781.264028909442,48683.662829235982,55386.790607841816,{"$f":"FX535","v":53503.181902806122},43731.747274106121,30693.052556267146,20603.824318477516,5760.5165084620012,13003.922598932313,16457.99146626563,32296.98527362405,33944.041864417886,41350.730443393411,48250.259306836786,54540.165801432537,52674.510799551164,43001.873527788521,30091.440180845406,20101.25372640957,5406.1513611696064,12679.415133077015,16151.582345833929,31929.364949028357,34097.846737649168,40923.655339378762,47820.995466754699,53698.364796492795,51850.48478133083,42275.6614085935,29492.21268118445,19600.061871944326,5051.6775287339078,12355.496371259354,15846.084289646016,31564.251846073617,34254.184943115586,40499.942237658855,47395.774575236304,52861.249481722261,51030.967515840544,41552.984373845546,28895.256223766839,19100.144734487545,4615.1909251745028,12032.079981702273,15558.742792567711,31201.555429090382,34413.017850536969,40079.493654367201,46974.498961665384,52028.680868276861,50215.821775523618,40833.71488816799,28300.455855863333,18601.397074527769,4342.0450990302779,11709.07833587767,15237.482043499447,30841.184056440954,34581.044231293548,39662.21105771482,46220.144842421418,51200.519042195774,49404.909390173962,40117.724377056002,27707.695460365147,18103.71238944088,{"$f":"IJ535","v":3986.7036885496559},11386.494048359791,14938.649406705648,30478.465823095787,34529.722591430836,39247.994823785128,45446.593441878598,50376.623115893643,48598.091198603353,39404.883179504257,27116.857709658376,17606.982868326719,3630.8878800370185,11069.421038662947,14647.938935986569,29854.093254252122,34102.926995298432,38836.744191361286,44676.685670591396,48947.12102134071,40194.971301406084,32620.170976389891,22499.428606119833,14520.591759037017,2918.447894880509,9153.2858782853036,12075.080150111931,24481.036137342548,28172.749149578562,32035.738957287977,36602.197875262355,40706.064553958313,39200.506516199974,31699.06059348167,21674.437181888108,13769.155802108435,2361.5602670894468,8544.9417435888026,11420.992287709727,23611.558842819592,27466.567723264314,31339.463473716489,35603.697875006699,39663.168858779209,38167.386444342104,30738.11482844947,20808.199175937072,12975.260415764391,1681.5313457773127,7892.7104870328258,10637.286116350906,22698.876964836396,26717.056729858901,30599.759791897239,34561.791051706066,38576.80690338483,37090.20085896302,29731.878142326619,19895.215467089954,12133.360128791013,951.86366354750862,7190.9519690123907,9803.8663425797131,21739.352616638014,{"$f":"KV535","v":25918.398929978252},31495.316117032402,35262.169400465726,39250.52467606611,37859.756396071825,30590.07396242912,20864.31760316058,13260.806015903088,1771.6098846750674,8854.6856507175944,11078.514354378822,22904.110596704049,27261.475893132487,30904.843004863924,34634.676282158951,38583.461093734455,37205.74063853515,30009.695408380663,20379.479435661164,12849.774905348782,1495.863200496151,8651.7608106357457,10678.451638236387,22398.967730571807,-235034.18443110195]
[null,null,"Total Project Cash Flows",null,null,null,null,{"$f":"SUM(I544:LT544)","v":4009563.7718370734},{"$f":"SUM(I542:I543)","v":-569577.98755863681},-20829,-20829,-20829,35763.825870156805,-1162288.2740496001,-180176.74201563647,63471.56091840798,-94057.139237858704,-182110.07534896984,-54215.667541733274,-96330.542015636485,-715999.3347007921,-225296.93420839997,-75663.058682303134,-311660.50099119201,56377.096583422303,-163714.86423785871,-565521.82943034871,-11825.94031422316,-349452.5651172736,-26021.083333333336,98562.149146386801,-26479.416666666664,-17210.105205374333,-16925.538913950229,63129.774575127973,56606.887864611192,47223.954999368587,33027.074646571818,26669.26495301399,10467.170704794653,15563.006005840989,20762.923165845248,37536.978996748425,32953.488829357528,42836.427072269915,52943.019296140585,63451.165289172568,60283.841618797349,50858.695913304793,{"$f":"SUM(AX542:AX543)","v":36549.389444122833},26046.578199404124,9800.6632145602362,14992.452589685199,20036.647189115123,36724.116811509972,32557.823917469832,43052.711032201209,53270.238910082437,62967.574783721495,59798.429025474325,50437.862261145448,36196.523163010163,25745.002107952725,9441.9481826585215,14925.20455689787,19714.960440447088,36309.235829233483,32678.108777064073,43272.93543104417,52951.306135728868,62490.081243077846,59318.806023493751,50023.680909507275,35847.088954568477,25230.227647340827,8877.0218960802431,14734.103932312008,19296.954569408146,35772.805514982436,32679.672735921646,43372.080989760034,52343.262683353998,61893.595609196644,58719.883359385582,49492.005104148673,35376.010651623685,24705.377996906253,8601.8266802520557,14669.102875609478,18951.819170156901,35364.743529307176,32809.103428196046,43600.127795954533,51865.198673856081,61430.751841824254,58252.626295632057,48953.830793267829,34980.462710893829,24182.800523883307,8245.2655156173423,14605.152628534612,18635.217512242685,34959.966842516966,32941.371354800773,43840.110673034949,51392.023187528423,60575.474516104099,57795.470903300935,48194.85651346395,34359.053815210202,23662.39980266981,7889.2659886139891,14542.203484340847,{"$f":"SUM(DJ542:DJ543)","v":18320.162286430343},34560.299896186923,33076.446244947336,43989.120886335215,50923.644719583695,59697.049935698044,57343.744585565866,47440.405576536446,33740.798896160537,23144.079547371701,7451.8083223168278,14480.204756500854,18030.167329517019,34175.791757889347,33214.29702678106,43539.879953523938,50460.577975187443,58824.261948797081,56867.015057052784,46690.357163050372,33125.590765383735,22629.934209155115,7178.6314547417205,14309.523049513104,17694.386927356885,33794.313114986275,33354.891797278164,43094.566279651117,50009.665658602142,57956.976759523677,56018.41658707492,45944.589761424249,32513.321406684347,22120.831344373342,6823.8335735086257,13981.821951998674,17383.512260171963,33415.77921833306,33498.197791385799,42653.087791150028,49563.271425043422,57095.059961654668,55175.000495408494,45202.981127449231,31903.881936902653,21613.511961807541,6469.2715089299018,13655.042734105864,17073.874885812416,33040.104451162857,33644.181350384817,42215.351612818704,49121.301873217017,56238.376496141798,54336.633574634237,44465.40824302729,31297.162565989922,21107.87649307746,6032.9848875568541,13329.103845338541,16785.792158237342,32667.20229147777,33792.807889454343,41781.264028909442,{"$f":"SUM(FV542:FV543)","v":48683.662829235982},55386.790607841816,53503.181902806122,43731.747274106121,30693.052556267146,20603.824318477516,5760.5165084620012,13003.922598932313,16457.99146626563,32296.98527362405,33944.041864417886,41350.730443393411,48250.259306836786,54540.165801432537,52674.510799551164,43001.873527788521,30091.440180845406,20101.25372640957,5406.1513611696064,12679.415133077015,16151.582345833929,31929.364949028357,34097.846737649168,40923.655339378762,47820.995466754699,53698.364796492795,51850.48478133083,42275.6614085935,29492.21268118445,19600.061871944326,5051.6775287339078,12355.496371259354,15846.084289646016,31564.251846073617,34254.184943115586,40499.942237658855,47395.774575236304,52861.249481722261,51030.967515840544,41552.984373845546,28895.256223766839,19100.144734487545,4615.1909251745028,12032.079981702273,15558.742792567711,31201.555429090382,34413.017850536969,40079.493654367201,46974.498961665384,52028.680868276861,50215.821775523618,40833.71488816799,28300.455855863333,18601.397074527769,4342.0450990302779,11709.07833587767,15237.482043499447,30841.184056440954,34581.044231293548,39662.21105771482,46220.144842421418,51200.519042195774,49404.909390173962,40117.724377056002,{"$f":"SUM(IH542:IH543)","v":27707.695460365147},10325.752569022719,3986.7036885496559,11386.494048359791,14938.649406705648,30478.465823095787,34529.722591430836,-428238.68893960438,45446.593441878598,50376.623115893643,48598.091198603353,39404.883179504257,27116.857709658376,17606.982868326719,3630.8878800370185,11069.421038662947,14647.938935986569,29854.093254252122,34102.926995298432,38836.744191361286,44676.685670591396,48947.12102134071,40194.971301406084,32620.170976389891,22499.428606119833,14520.591759037017,2918.447894880509,9153.2858782853036,12075.080150111931,24481.036137342548,28172.749149578562,32035.738957287977,36602.197875262355,40706.064553958313,39200.506516199974,31699.06059348167,21674.437181888108,13769.155802108435,2361.5602670894468,8544.9417435888026,11420.992287709727,23611.558842819592,27466.567723264314,31339.463473716489,35603.697875006699,39663.168858779209,38167.386444342104,30738.11482844947,20808.199175937072,12975.260415764391,1681.5313457773127,7892.7104870328258,10637.286116350906,22698.876964836396,26717.056729858901,30599.759791897239,34561.791051706066,38576.80690338483,37090.20085896302,29731.878142326619,19895.215467089954,12133.360128791013,951.86366354750862,7190.9519690123907,{"$f":"SUM(KT542:KT543)","v":9803.8663425797131},21739.352616638014,25918.398929978252,31495.316117032402,35262.169400465726,39250.52467606611,37859.756396071825,30590.07396242912,20864.31760316058,13260.806015903088,1771.6098846750674,8854.6856507175944,11078.514354378822,22904.110596704049,27261.475893132487,30904.843004863924,34634.676282158951,38583.461093734455,37205.74063853515,30009.695408380663,20379.479435661164,12849.774905348782,1495.863200496151,8651.7608106357457,10678.451638236387,22398.967730571807,-235034.18443110195]
[null,null,"After-Tax Project IRR (Unlevered)",null,"%",null,null,{"$f":"XIRR($I544:$LT544, $I$4:$LT$4)","v":6.033374965190888E-2}]
[]
[null,"LCOE Calculation",null,null,null,"Discount rate (OCC)",null,{"$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":88353755.473053217},{"$f":"I218+I225","v":0},{"$f":"J218+J225","v":0},0,0,0,0,0,0,0,0,0,-8722.5,-9013.25,0,0,0,0,0,0,0,0,0,0,0,448161.33307330613,418312.93989918451,385484.695481856,316966.17561691499,271095.86597551417,195518.60487618812,163229.59501408797,201837.71048776244,282291.60709778068,252866.23441784148,307405.2837361343,358432.28809047514,450813.20774393051,420654.42592767254,387572.15940522688,318363.87174199417,272121.25625466846,195144.55215137673,163237.20326124973,202253.91267440302,283255.14951105224,253826.57722070839,308860.10105662246,360450.92518862826,453273.0728032983,422828.50536348205,389536.42036566994,319680.75077122916,273095.79564154451,193022.58488073957,163261.18975588272,202648.82462542504,284201.92087136337,254812.26033244969,310345.714442653,360383.27331062552,455778.87819086568,425045.50997156865,391540.2730725141,321030.33349108422,272541.84377247689,{"$f":"BV218+BV225","v":190921.74029562756},163301.55600392271,205323.12446798274,285177.88418071799,255823.38050661958,311862.27011858852,362062.56821506971,458330.87086858682,427305.65812813467,393583.91486365581,322412.7524823295,269655.22954793571,188841.80813462433,163358.30514171295,203501.72310336333,286183.13501777319,256860.03702364326,313409.91738100548,363778.73537959595,460929.30238273874,429609.1724922611,393327.67938721378,322921.75522191759,266797.34952930862,186782.58022931736,163431.44193622892,203959.79226575958,287217.77187140682,257922.33170056363,314988.80861339066,365531.94365144474,456653.5758242209,431956.28002784151,389238.72747495963,319527.85613824648,263967.91768786934,184743.85048346376,163520.97278546498,204438.99996049923,288281.89615036495,259010.36890103988,314438.04691433348,367322.36555594724,451928.47091547702,434347.21202594286,385190.47819114139,316167.74092298863,261166.65084210585,182725.41485236317,163626.90571898338,207097.07118947641,289375.61219319887,260124.25554559889,315722.2112849062,369150.17731350055,447250.40108896169,436260.84080968035,381182.5263698395,312841.07328159414,258393.26862937788,180727.0713224361,161491.39784198647,205461.0193081813,290499.02727849409,{"$f":"EH218+EH225","v":261264.101122141},317038.68706269917,371015.5588569105,442618.89814365021,431738.73117549624,377214.47087827511,309547.52026708762,255647.49347785726,178748.61989100551,161460.27486041596,206003.93041224091,291652.2516353901,262430.01769670041,318387.6035540395,372918.69384910283,438033.49853912828,427261.63594894903,373285.91457666247,306286.75224674598,252929.05057874735,176789.86254627979,161446.17841048518,206568.17896055104,292835.39845439472,263622.11992446164,319769.09328753676,374859.76970120467,433493.74334919913,422829.10704340268,369396.46427846234,303058.44286910683,250237.66785877891,174850.60324753489,161449.10617234025,209214.75043026099,294048.58389849163,264840.52506103355,321183.29202710174,376838.97759099794,428999.17821595224,418440.70083260676,365545.73071102961,299862.26903130626,247573.07595298009,172930.64790549368,161469.05752089206,207760.91058931241,295291.92711454385,266085.35297398129,322630.33878528693,378856.51248174778,424549.35330428905,414095.97810629715,361733.32847665338,296697.91084674106,244935.00817771704,171029.80436290073,161506.03352566308,208389.51009129878,296565.55024499295,267356.72615461715,324110.37583694886,380912.57314140478,420143.82325690187,{"$f":"GT218+GT225","v":409794.50402623747},357958.87601398502,293565.05161305342,242323.20050400309,169147.88237529047,161560.03695080249,209039.67989196544,297869.57843985641,268654.76973005314,325623.54873323522,383007.36216218723,415782.14714970032,405535.848082699,354221.99555984937,290463.37778043363,239737.39153107384,167284.69359194642,161631.07225527003,211679.46112214346,299204.13986902352,269979.61147551402,327170.00631589722,385141.08598054107,411463.8884476822,401319.5840513733,350522.31311143696,287392.578920239,237177.32246022459,165440.05153705063,161719.14559318879,210404.98677356984,300569.36573485116,271331.38182691426,328749.90073192812,381524.5210099254,407188.61496124265,397145.28995071381,346859.45838887227,284352.34769392468,234642.73706890916,163613.77159102011,161824.26481436624,211120.2574282373,301886.70668887324,270013.58868913451,330363.38744853076,377553.06120325479,402955.89880291896,393012.54799970216,343233.06479815411,281342.37982228393,232133.38168509578,161805.67097202942,161946.43946498478,211857.36554210924,298702.19665720005,271111.49906935991,332010.62526841462,373621.13447408879,398765.31634456635,388920.94457603531,339642.76939446601,278362.37405499473,229649.00516187871,{"$f":"JF218+JF225","v":160015.56871771725},162085.68078846025,214495.05422319419,295549.38617380999,272237.25947289501,333691.77634542342,369728.34729856113,394616.44817495882,384870.07017472794,336088.21284585074,275412.03214046929,227189.35885234215,158243.2856670747,162242.00172647001,212604.7887380934,292427.95969208796,273390.98046188435,335407.00620049651,365874.3100700581,390508.87905781297,380859.51936712756,332569.03939724684,272491.05879600358,224754.19658467485,156488.64444251411,162415.4169201497,210326.38240908313,289337.60480646236,274572.7753757991,337156.48373796372,362058.63706022425,386442.19789022923,376888.89076033747,329084.89683488314,269599.16167822439,222343.27463753198,154751.46943211654,162605.94271145904,208070.65600593796,286278.01222113869,275782.76034256944,337102.42865882115,358280.94638035796,382415.99766154704,372957.78695704415,325635.43645102798,266736.05135383038,219956.35171564261,153031.5867720556,162813.59714471718,207357.46092880343,283248.87571914337,277021.05428999435,333567.3709862844,354540.85994318948,378429.87541260954,369065.81451574329,322220.31300908874,263901.44127062405,217593.18892565975,151328.8243291965,163038.39996830723,203626.3421739738,280249.8921316769,{"$f":"LR218+LR225","v":278287.77895742928},330067.50231621874,337419.85541092121]
[null,"CapEx",null,null,null,null,null,4688636.2026270078,{"$f":"I75-I72-I66-I71","v":476985.16168848},{"$f":"J75-J72-J66-J71","v":12285},12285,12285,12285,996301.61556000006,149653.743116928,74646.243116928003,74646.243116928003,149653.743116928,74646.243116928003,74646.243116928003,608341.92167692806,215643.74311692803,49643.743116927995,252630.64261692797,49643.743116927995,135638.743116928,468630.31272731209,32688.900227312006,280190.57337696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV75-BV72-BV66-BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH75-EH72-EH66-EH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT75-GT72-GT66-GT71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7777.9598204181602,0,0,0,0,0,467486.68376338953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF75-JF72-JF66-JF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR75-LR72-LR66-LR71","v":0},0,0]
[null,"OpEx",null,null,null,null,null,5720816.410146391,{"$f":"I356*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17850.981314534878,17784.71468448321,17509.812176772157,20501.067723333203,20212.282703022989,20116.832545244517,16108.798723291642,15964.977582587466,16550.784517230681,16380.032822017532,16676.101223275149,16795.414130008612,17658.510352706158,17590.970965508495,17315.215621128747,17105.569931620932,16816.355918126064,16569.970411917202,16685.488481892495,16538.720656293397,17122.834779933084,16960.471400548173,17258.48546013773,17380.016884932345,17728.847699975922,17661.298561825548,17386.857629484592,17178.546480212979,16890.474127494119,16642.848262048854,16764.159181163246,16612.5123341941,17194.801915674485,17042.926183667925,17342.907368900753,17453.655320742091,17801.31343995803,17733.747827340267,17460.601912135684,17253.596500831649,{"$f":"BU356*-1","v":16964.833354588936},16717.747244325994,16969.858739417996,16895.351477531349,17393.844195899735,17252.44546447121,17554.415437316384,17651.019144950707,18000.95587021461,17933.367058336837,17661.496895320171,17455.768551242694,17163.546155646316,16919.715904297384,17052.636279195885,16891.267528403507,17470.010077971117,17339.078743804905,17643.059363035052,17725.540255835531,18077.824532349106,18010.205794471429,17736.86880180387,17534.057454112168,17239.410823098355,16998.804020887423,17137.542157207219,16971.329554926437,17548.349257999056,17427.876760251922,17733.890083608516,17802.268183968154,18148.914845897249,18089.314849385795,17809.984213127238,17609.988000357509,17317.478077266598,17080.062637034076,17224.627995028874,17053.582297458521,17628.912701471534,17518.891520864439,17825.051611758543,17881.25373264325,18221.756631102915,18170.746342089718,17885.403522217402,17688.19442168971,17397.799937103395,17163.544091094707,17313.946710567659,17220.018135188257,17711.752674651918,17612.176332665429,17906.463877476301,17962.549009260063,18296.980830581339,18253.94689810606,17963.179588150455,17768.729856130842,17480.429752352851,17249.302049038986,17403.360916367939,17224.87100508828,{"$f":"EG356*-1","v":17796.922776764397},17707.785834937789,17990.225731114257,18046.20745749187,18374.641416651019,18332.035856580518,18043.366638646476,17851.648807570273,17565.422236518825,17337.391537448537,17491.960547187322,17314.015864537465,17884.477972986704,17805.776032320591,18076.391996621354,18132.283890263014,18454.793766563387,18412.612314752918,18126.02030381616,17937.007179538894,17652.833500660152,17427.868977343467,17582.962508501492,17405.569295544876,17974.474628270244,17906.204328732743,18165.018899650753,18220.834523553745,18537.494697072434,18495.733131823799,18211.197650755705,18024.862309831413,17742.721088033664,17520.792218856466,17676.424701881424,17581.465348542126,18066.970542008323,18009.129562144641,18256.16410221409,18311.9170110534,18622.802499874077,18581.456641513098,18298.957219011267,18115.273005997871,17835.144009606309,17616.220576775588,17772.406494987132,17596.135163466708,18162.024983573599,18114.612040219035,18349.886738205154,18405.590479683189,18710.776977936948,18669.842688395151,18389.359056934536,18208.299581726063,17930.162780457922,17714.214866977461,17870.968758006078,17695.26794922314,18259.698728746469,18222.713576842794,18446.247449814691,18501.915566010219,{"$f":"GS356*-1","v":18801.479482746905},18760.952665147372,18482.464758951821,18304.003894137164,18027.839457096987,17814.837443773136,17972.173901004331,17797.05007802237,18360.054097056658,18333.497529571825,18545.308424858584,18600.954453575079,18894.972952487959,18854.849550735285,18578.337503769282,18402.449382017254,18128.237675712146,17918.152238189414,18076.085912213392,17983.360345389723,18463.154990060779,18447.028838011982,18647.133435042211,18702.770911155661,18991.321951183039,18951.597949557385,18677.042093537766,18503.701105008193,18231.422691382821,18024.224797208954,18182.770397275886,18008.820164079923,18569.066930579254,18563.374063159292,18751.787875184316,18800.691829333551,19090.59270881852,19051.264131573698,18778.644994001159,18607.825783781751,18337.461418272884,18133.122323993193,18292.29461947428,18118.941106380764,18677.765520624987,18678.157007603309,18859.338803424402,18901.063884005584,19192.853162477044,19153.916073442611,18883.214375652838,18714.891841221532,18446.422470831989,18244.91371911257,18404.727540966971,18231.977443285712,18784.13537737992,18788.335095993411,18969.854982438104,19004.414672066454,19298.172998503804,19259.623500691123,18990.820155925285,18824.969444637907,{"$f":"JE356*-1","v":18558.376206029621},18359.669622809237,18520.139865057088,18429.755750234533,18893.523710297559,18901.53888831423,19083.406921685833,19110.813988986651,19406.623695732102,19368.457930944292,19101.534042438758,18938.130549041653,18673.394766647776,18477.462458318074,18638.604079519675,18466.158610437949,19006.002405403589,19017.84065000436,19200.06692072035,19220.333421638468,19518.278569794518,19480.492718240337,19215.42957733541,19054.448941502847,18791.552125658603,18598.366476272397,18760.194501013768,18584.786276636638,19121.64518146967,19137.314479985198,19319.909113579812,19333.046392618075,19633.212818546916,19595.803098458437,19332.582182725924,19174.000286622006,18912.924131714179,18722.457800221528,18884.987320606433,18706.623908304176,19240.527635477767,19260.036356163062,19440.870263937959,19449.028205680137,19751.503568632947,19714.466235887077,19453.069207276469,19296.862173141322,19037.588555776143,18849.814473287959,19013.060650436597,18913.131000473295,19362.727289224626,19386.084182071532,19561.07564831186,19568.356092312981,19873.229923217557,19836.561270961301,19576.969973964435,19423.114161724425,19165.625138913711,18980.516505992571,19144.494571547031,18960.242307943183,19488.323637094814,19515.537834682469,19684.697578352236,281643.60738486727]
[null,"Charging Cost",null,null,null,null,null,2382967.0296239266,{"$f":"(I231+I232*2/3)*-1","v":0},{"$f":"(J231+J232*2/3)*-1","v":0},{"$f":"(K231+K232*2/3)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8373.5114669421091,5814.4700964487374,9000.4031253363501,10057.855749055516,11372.018495717017,12876.019585959129,841.83754999999996,3326.9645734995893,2166.8081103937984,814.68149999999991,841.83754999999996,814.68149999999991,8768.4471312395744,6211.9777565920185,9390.5763099534597,10357.385820479885,11619.750774246846,12895.192869408231,841.83754999999996,3554.6855898987515,2586.8533931567117,814.68149999999991,841.83754999999996,814.68149999999991,9664.3494801148427,7052.142189524151,10123.74045410235,10896.457031672595,12034.387045401503,12762.640382584086,841.83754999999996,3871.6125326911142,3103.5802640977881,814.68149999999991,841.83754999999996,1048.2657396179827,10561.090890057361,7892.888657481044,10857.80056019022,11436.509162141438,12234.477457038283,12631.407362150165,{"$f":"(BW231+BW232*2/3)*-1","v":841.83754999999996},4633.3969239515545,3620.5135314156405,814.68149999999991,841.83754999999996,1787.4952657855235,11458.760580168964,8734.3008195009297,11592.829650480677,11977.595917452429,12108.637085158751,12501.480673750435,841.83754999999996,4506.4004893939036,4137.7046410544481,814.68149999999991,841.83754999999996,2526.7906130188258,12357.44785715191,9576.462396383231,12004.727526274248,12394.196940578817,11984.049365305647,12372.847313772101,841.83754999999996,4824.3246578709341,4655.2050618551002,814.68149999999991,841.83754999999996,3266.2253694047731,12298.403328425897,10419.457179019082,11881.174152692991,12266.631514394327,11860.701828212741,12245.494408044147,841.83754999999996,5142.6444449338242,5173.0662906773314,814.68149999999991,512.08187762993089,4005.873132945766,12171.791459995489,11263.369036728389,11758.850665685317,12140.33591193354,11738.582128736543,12119.409210548851,841.83754999999996,5889.4595736351484,5691.33985752432,814.68149999999991,1139.2096216077941,4745.8075188852245,12046.4399232948,12036.050457712889,11637.744822598994,12015.29749299811,11617.678044620754,11994.579102146075,507.20933515491402,5780.5975763969009,6210.0773306703941,814.68149999999991,{"$f":"(EI231+EI232*2/3)*-1","v":1766.3422791219257},5486.1021670346281,11922.336172611576,11912.0501268219,11517.844502648759,11891.503743213932,11497.977475272988,11870.991589310324,741.23210105284784,6100.2943768117148,6729.3303217922166,814.68149999999991,2393.5422765347012,6226.8307491025143,11799.46778711727,11789.284131648838,11399.13770570319,11768.942272778664,11379.468440553726,11748.634302880317,975.24132810274364,6420.5137141536561,7249.150491104012,814.68149999999991,3020.8720435508712,6968.0669760262381,11677.822469623912,11667.740185253391,11281.612551083725,11647.600815221689,11262.139079577264,11627.494996821037,1209.2603109993458,7153.5137292675881,7769.5895524973785,814.68149999999991,3648.3940194317956,7709.8846053071929,11557.388045353355,11547.406123003058,11165.25727637554,11527.467226176452,11145.977649524651,11507.561546998106,1443.3123441544024,7062.6474428566462,8290.6992786861665,814.68149999999991,4276.1706592103928,8452.3574483505199,11438.152460718764,11428.269901355663,11050.060236250356,11408.529482164982,11030.972524468401,11388.821949964331,1677.4207240154781,7384.6256926853994,8812.5315063568487,814.68149999999991,4904.2644399071587,9195.5593778093989,11320.103782118256,11310.319596653988,{"$f":"(GU231+GU232*2/3)*-1","v":10936.009901300913},11290.775679394546,10917.112194208919,11271.26432175837,1911.6087513848709,7707.2542027274367,9335.1381413251456,814.68149999999991,5532.7378667481935,9939.5643349354177,11203.230194740521,11193.543403932403,10823.094856887059,11174.194032566251,10804.385263122529,11154.87689671531,2145.8997337387755,8427.571000590804,9858.5711636990927,814.68149999999991,6161.6534793856144,10684.44633693512,11087.520001382354,11077.929635735367,10711.303801993314,11058.772873695536,10692.780449020927,11039.648026289133,2380.3169875470403,8354.5903911733913,10382.882633049348,814.68149999999991,6791.0738581210826,10628.191394152542,10972.961621277938,10963.466720947707,10600.625548097822,10944.500650944387,10582.286582022034,10925.566177886862,2614.8838405936413,8679.3624321224379,10897.223597448707,506.36846326389218,7421.0616301330592,10518.340465578394,10859.543588939816,10850.143203636531,10491.049018052583,10831.365927465178,10472.892603432056,10812.619933714333,2849.6236342982493,9004.9134647745668,10784.559483647299,1045.816159540989,8051.6794757083317,10409.58302541523,10747.254553011348,10737.947741904674,10382.563244974763,10719.357380256024,10364.587564638688,10700.797989633484,{"$f":"(JG231+JG232*2/3)*-1","v":3084.5597260389013},9713.6584967162344,10673.01686152898,1585.2666035575305,8682.9901344785903,10301.908188758194,10636.083275130646,10626.869106755536,10275.157371149104,10608.46379902753,10257.360626015328,10590.089154030937,3319.7154914762395,9548.6730122293557,10562.584567436103,2124.7734936473662,9315.0564116624537,10195.305179053979,10526.018628805761,10516.896180969254,10168.82064694124,10498.674085080804,10151.201055836198,10480.482346697931,3555.1143268794112,9449.8382460285393,10453.251548837343,2664.3905308722542,9947.9411843138314,10089.76332702226,10417.049598301122,10408.017957990036,10063.542429721818,10389.977250196673,10046.098229202269,10371.966597721364,3790.7796514538786,9351.9873101225094,10345.006863221533,3204.1714243671859,10327.071130161745,9985.2720695878525,10309.165277535021,10300.223540824576,9959.3121828013445,10282.362415535919,9942.041626977878,10264.531046385853,4026.7349096714079,9585.6500687175085,10237.839677002472,3744.1698966864078,10220.082481498059,9881.8209488235279,10202.354868988097,10193.502140951445,9856.1194743756314,10175.818810550494,9839.0208347379394,10158.164940086788,4263.0035736024474,9159.1978533375805,10131.739264434658,4284.4396891503575,{"$f":"(LS231+LS232*2/3)*-1","v":10114.158829270347},9414.0433513732332]
[null,"NPV of CapEx",null,null,null,null,null,{"$f":"SUM(I553:LT553)","v":4690387.2804739131},{"$f":"I$548*I550","v":543763.08432486712},13933.237500000001,13861.575000000001,13789.9125,13718.25,1106725.0446179002,165367.38614420543,82048.662226023356,81613.225807841285,162748.44563965918,80742.352971477114,80306.916553295043,650925.85619431303,229480.88330026425,52539.628132082129,265893.75135431672,51960.451129051304,141177.32512753588,485032.37367276795,33642.326483941935,286728.35342242243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$548*BU550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG$548*EG550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS$548*GS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2276.5773871885699,0,0,0,0,0,132111.6609847605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":2581585.8559728269},{"$f":"I$548*I551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17850.373885309593,17680.368871354796,17305.537965668693,20143.702317386877,19744.101552134107,19536.232295238129,15552.620056908394,15323.850914502435,15793.463719031573,15539.347113191448,15727.935538202757,15748.061870809099,16460.751455415895,16302.139402895571,15952.982634508258,15667.897972408111,15313.140747256022,15000.761776451645,15017.225575383665,14798.302080395792,15231.575946672729,14999.137646596848,15173.656571792733,15191.370682719831,15405.878691618955,15257.655138622818,14932.944734808178,14667.968606958835,14337.868594854357,14045.25428364857,14065.10330485751,13856.567585301822,14258.594644923662,14050.212936888713,14214.115671324729,14221.438698967728,14420.103690405378,14281.573596580463,13979.574156960563,13733.257594959307,{"$f":"BU$548*BU551","v":13424.642354902478},13151.947877573868,13272.408775236107,13137.052949917479,13445.764260566008,13258.664398784987,13412.035192879779,13407.17554953077,13593.217776893094,13463.182808449672,13181.736080508903,12952.192049841506,12661.073218484822,12408.399349675843,12432.928104006825,12243.436450434958,12589.064076915394,12421.82781773328,12565.870484762565,12550.972046245259,12725.745855770536,12604.190311503284,12340.490666049425,12128.220863868422,11854.856156806762,11621.212273333027,11647.716750337495,11467.462515863755,11788.184634138826,11638.964346941031,11774.244977617471,11750.696033606964,11909.625725389713,11801.270524888059,11551.260559399252,11354.920643813088,11101.173429344528,10885.111891458655,10913.209373106225,10741.809725066258,11039.427677471411,10906.536385066947,11032.405668532243,11002.632066155273,11146.744945049348,11050.699908314959,10813.716015806274,10632.096703307287,10396.54277908292,10196.726721549641,10226.07760454146,10111.272383552812,10339.342979255147,10221.240933727693,10331.410770410066,10303.314628297447,10433.922978991252,10348.661315986476,10124.411780875846,9956.3962143382632,9737.7156678458578,9552.9104944760147,9582.0074901542794,9428.4120670016819,{"$f":"EG$548*EG551","v":9684.7115549442606},9579.9939070655892,9676.0205564993521,9649.5111652994383,9767.8152669894971,9688.3196809080964,9480.1352688814404,9324.6919254377844,9121.6614463735295,8950.7269788906433,8977.8478245678725,8834.6786941947776,9072.53002254272,8979.9154971691769,9063.2151933994264,9038.2062745635067,9145.3037096085554,9071.1749507989716,8877.8906971757042,8734.0668415166419,8545.5526038544504,8387.4358347008329,8412.7149179265452,8279.2605924354702,8499.9960271675845,8418.316523972213,8490.1774366819736,8466.5869774098664,8563.481181155139,8494.3481295977526,8314.8843104641783,8181.7999515628362,8006.7510229175787,7860.4794254903036,7884.0418545327548,7795.9448877315317,7964.4946578175995,7892.6857030982528,7954.2789085832437,7932.0289970912072,8019.637109853049,7955.1547675412476,7788.510619636505,7665.3529321344431,7502.7951711835649,7367.4705245744553,7389.4327841811228,7273.4649778367693,7463.5857884403358,7400.6777696301842,7453.0673119341009,7432.0839738984696,7511.2440512482417,7451.0916792585285,7296.3395850786592,7182.3577595575789,7031.3881652160535,6906.1808538376536,6926.6514134286754,6818.5429029514034,6994.9922800590912,6940.102399989476,6984.2545160879426,6964.4675529897086,{"$f":"GS$548*GS551","v":7035.9451860077843},6979.8245757512377,6836.1046792539419,6730.6051683737223,6590.3866471282745,6474.5303986603949,6493.6102764923789,6392.8251780578412,6556.588985066508,6508.913878029286,6545.7054550347957,6527.0482850167045,6591.5426780718717,6539.1765469871516,6405.6917678655109,6308.0338978933059,6177.7904182097027,6070.5774461186293,6088.3607326875926,6021.7957905797712,6146.3924988379595,6105.2014550985341,6135.4277820119059,6117.8372837586239,6175.9868335780066,6127.1173362375284,6003.1287531229782,5912.7206727260764,5791.7327777632472,5692.5092972458806,5709.0836409500816,5621.4818115261896,5762.5516075846344,5727.180357238617,5751.5622287576653,5732.9238068657351,5787.3660051242541,5741.7533513843655,5626.57592655197,5542.8708668941417,5430.4715189051631,5338.6336075102599,5354.0806653649479,5272.4046384571602,5403.3118909290943,5371.9051646289863,5392.3736211272062,5372.7787966886235,5423.8971897963338,5381.3183622331107,5274.3169824291845,5196.8098046102014,5092.3805363958099,5007.3703127892741,5021.7661687741056,4945.6122836611703,5065.6677159001729,5037.2439525287737,5056.2425061120548,5035.9055952925346,5083.9172729712254,5044.1648364095245,4944.7506463153377,4872.9746540392534,{"$f":"JE$548*JE551","v":4775.942004656441},4697.2441010418233,4710.6596544668382,4660.3254093400901,4749.7289160227001,4724.0253820900189,4741.6573484008668,4720.7677951282822,4765.8748732473141,4728.7558697151535,4636.3828763124184,4569.9068733736667,4479.7390870015033,4406.8773925934056,4419.3787186894351,4352.9491711874471,4454.0697322357055,4430.8457761387199,4447.207257498736,4425.9320517901124,4468.3227469550557,4433.6576698814697,4347.8195976060661,4286.2451713547825,4202.4491397919101,4134.9837944812016,4146.6324792545302,4083.8988511870762,4177.3595665398179,4156.3948191460131,4171.5752091041595,4150.0610886467884,4189.9107135894956,4157.5325555143327,4077.7599335842274,4020.7189469832547,3942.8373777062943,3880.3619966630367,3891.2154479006931,3831.9796352121202,3918.3565557905799,3899.4492745902608,3913.1011339213915,3891.907180484362,3929.3790661915054,3899.1324346730926,3824.9898993637221,3772.142175589021,3699.7509686471249,3641.8900800902211,3652.0018162606925,3611.6160934281834,3675.9015832258265,3658.8671287653042,3670.3584038559152,3650.3060831355006,3685.5524332028162,3657.2927299962003,3588.3765259201386,3539.4077106923728,3472.1135289584986,3418.5202086899308,3427.9401273532831,3375.1447533339915,{"$f":"LQ$548*LQ551","v":3448.9126977128576},3433.5821318990393,3443.1414152386219,48976.213914450884]
[null,"NPV of charging cost",null,null,null,null,null,{"$f":"SUM(I555:LT555)","v":1059248.5279090346},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8373.2265349546924,5780.355654868511,8895.4019848626558,9882.5317244136204,11108.606154543986,12504.399442783944,812.77193847222327,3193.3592677100505,2067.6606140319582,772.86894066407547,793.9725564605418,763.87843536889216,8173.6922307928335,5756.8469389331549,8651.7952810192328,9486.8785398469172,10581.060481854223,11673.99286098118,757.66822169442662,3180.6154933836892,2301.129131196843,720.4705381149397,740.14338641957829,712.08956451496522,8398.0526114092663,6092.3693203887515,8694.9154316583463,9303.9821414313246,10215.667054349504,10770.664172485091,706.30038636011977,3229.3285713872428,2573.6087656476866,671.62460409603386,689.96368703565622,854.13895726980343,8555.1005116609995,6356.404260899938,8693.1383509276366,9103.0601244923073,9681.4086426276826,9937.2007974211665,658.415149914587,3602.7176356102768,2798.7241289122016,626.09029094704169,643.18603416929011,1357.726861295555,8652.953162184358,6557.1338753291757,8652.3595244877633,8887.3842571198129,8932.2066268235321,9168.2014957917072,613.77640166830543,3266.4113524533145,2981.6713685395948,583.64307982097375,599.57977836164093,1789.1515797536019,8698.9305917118945,6701.9530999485441,8352.3326265675169,8573.0047548332022,8240.9534095804102,8458.6824392000672,572.16403859140132,3259.7777327606655,3127.1554932103536,544.07367363523724,558.92990755699941,2155.92873315405,8070.4208436214276,6797.5395373399824,7705.9326244769363,7909.5242660027143,7603.1687409253454,7804.0449634403685,533.37288003806202,3239.2788299605932,3239.4335461160213,507.18696507759898,316.94129882857203,2464.8801948958012,7445.81643118386,6849.9173802883843,7109.5332913814455,7297.3658220329089,7014.7186258256625,7200.0458116757372,497.21165604966819,3458.1804428684341,3322.3541384848027,472.80107457852478,657.28457807004656,2722.1942724947585,6869.5282295220995,6823.565909568747,6559.268653221754,6732.5612715170037,6471.7885728104138,6642.7696758952479,279.26121120430412,3164.1372482662541,3379.3936421392596,440.74645350636371,950.02500013317501,2933.4808568210728,6337.8204039119537,6295.4137001769668,6051.5715319546189,6211.4491569337724,5970.8589087838782,6128.603859185886,380.44157417261289,3112.7464119702322,3413.6893158571334,410.86504816345149,1200.0839952346582,3103.8219502731918,5847.2458641311023,5808.1198406147951,5583.150459782998,5730.6510186189307,5508.6820004854671,5654.2148950556557,466.61233939056325,3054.0285855740403,3428.0696181134376,383.00952046099201,1411.9302492854595,3237.8179517892418,5394.6239548372259,5358.5249264172744,5150.9683765278996,5287.049529017756,5082.2612353671811,5216.5269726866536,539.35448291924013,3171.9994711149238,3425.0819383592207,357.04252143005357,1589.6189055097295,3339.630046193934,4977.019869169234,4943.7137596045031,4752.2229724477893,4877.7683158845648,4688.8316260261836,4812.7020286636925,600.10216155679768,2919.3864646528195,3407.0179601999039,332.83601398653354,1736.8274919134467,3413.0190173952269,4591.7256525023913,4560.9964792709015,4384.328549441957,4500.1533440060812,4325.8419128189125,4440.1213764903432,650.15550003192561,2845.5283781121379,3375.9368525449659,310.27064161080966,1856.8888417928697,3461.3807791878248,4236.2426735615009,4207.8911497379549,4044.8992833838029,4151.7557350947855,3990.9380489624941,4096.3687551394651,690.69230583907711,2768.4997516376679,3333.6864688922055,289.2351398291845,1952.82125300795,3487.7788937160872,3908.2654495767347,3882.1076937112471,3731.7337793827364,3830.3159147903757,3681.9479613614672,3779.2146870537094,722.77879949399562,2822.0038191683166,3281.9227202739767,269.62578759528179,2027.3561119860804,3494.974325832713,3605.6667209153693,3581.533066572832,3442.8008201271718,3533.7489842820828,3396.8674886404742,3486.6020444720762,747.37944091931854,2607.8986573706038,3222.1272739294645,251.34589586628286,2082.9631902333413,3240.8707094701899,3326.4836786959681,3304.2175759594916,3176.2262151700861,3260.1312219774341,3133.847405470121,3216.632730766225,765.36592616394353,2525.5952032350247,3152.4701269639595,145.63339209030366,2121.873804389294,2989.9225237598189,3068.9052563417645,3048.362258177825,2930.2806661325508,3007.687627945058,2891.1814492924609,2967.5553906751047,777.52542267225647,2442.6758305965213,2908.3582346997164,280.38839514993083,2146.1020154532603,2758.3947365346903,2831.2604029049362,2812.3072298362927,2703.3685693653729,2774.7804305974505,2667.2952720300464,2737.7540699752026,784.56810580895387,2456.2891729763073,2683.1382851454155,396.20264343742627,2157.4640286298268,2544.7851898869731,2612.007262337906,2594.520939376348,2494.0176836670821,2559.8984812978229,2460.7362453399264,2525.7377512591447,787.13405427472401,2250.8681502946297,2475.3489562129776,495.03746681023875,2157.5959421917041,2347.707866449181,2409.7231887422849,2393.5902490003027,2300.8695962467882,2361.6474683132974,2270.1640534899889,2330.130698157318,785.79955738223578,2076.5470736338125,2283.6419118005329,578.67361746504048,2147.9699817501123,2165.8839133142947,2223.0955330287798,2208.2112828601284,2122.6709252792766,2178.7408868319417,2094.3420130252298,2149.6635455618539,781.082882869061,1915.7184693943179,2106.7730693340777,648.72691335358365,2078.6555951912992,1998.1333594533653,2050.9131414068929,2037.1809823237295,1958.2652021602819,2009.9917066475275,1932.1290630887802,1983.1650782338002,773.44954997461878,1830.4577942850806,1943.5945419965983,706.66257459914777,1917.6535226632225,1843.3674730661892,1892.0585107239515,1879.3893137051653,1806.5853809629029,1854.3046836251153,1782.4723745971387,1829.5546446235269,763.31714887479529,1630.4442779451915,1793.0472035322662,753.80835959959074,1769.1142577501153,1637.0483436775587]
[null,"NPV of total kwh sold",null,null,null,null,null,{"$f":"SUM(I556:LT556)","v":42347159.806838319},{"$f":"I549*I548","v":0},{"$f":"J549*J548","v":0},0,0,0,0,0,0,0,0,0,-9383.9562500000011,-9644.1774999999998,0,0,0,0,0,0,0,0,0,0,0,448146.08313905576,415858.62985652743,380987.52662207378,311440.96358653507,264816.41815665638,189875.66130558861,157593.8663648779,193732.24725428651,269374.67829663336,239888.17559283099,289926.90929200861,336080.65902103361,420235.00381811027,389834.48414325196,357080.85096357565,291606.34112129302,247796.31910955746,176663.98104668953,146916.28035518579,180970.13420193963,251968.92789738125,224473.70006324816,271549.73204265087,315059.74094979034,393881.77347783657,365282.96574747993,334558.77775471209,272960.65019019501,231823.66594090319,162895.87241621449,136975.88258232575,169030.25129584651,235671.2224360907,210067.59508421028,254356.99962845299,293644.42779098504,369207.51412961027,342303.20582298865,313480.96190484101,255528.88439324757,215668.30059085251,{"$f":"BV549*BV548","v":150199.23081538509},127720.86310192282,159649.87538528,220447.79519899483,196602.64131742925,238270.97843830663,275011.67904868617,346103.36176083802,320792.75307029299,293753.09024009795,239230.48001068135,198917.20359493405,138490.7750522061,119103.11284227416,147505.82868812879,206226.43080293437,184016.18680601989,223219.13390492435,257581.80979926034,324467.64537979133,300655.9631496325,273659.15655209374,223363.38176883096,183465.91041553981,127693.69016423519,111077.95542150484,137814.85209990636,192939.86432842235,172249.83078772732,209133.77608277492,241275.70240121265,299663.82124806702,281803.53750136337,252453.78699203083,206031.5685543826,169213.64767787873,117737.1258235977,103603.89863959979,128773.2277977622,180525.43552561972,161249.1297845204,194614.19617385685,226019.54529082385,276456.95750882535,264152.09401684604,232890.49296413141,190043.47848175117,156067.44920426022,108555.73362019419,96642.404186910717,121603.52446748051,168924.76759679068,150963.32437387857,182160.80385527696,211744.4701190248,255046.24399482977,247328.19220786149,214842.19103329585,175295.0099939573,143941.55155479079,100089.24021179177,88914.537321469397,112463.60876499313,158083.46878131453,{"$f":"EH549*EH548","v":141345.08516286625},170518.86391390159,198386.21417395293,235292.73484639279,228170.12136469135,198191.62803277405,161690.12139370356,132756.83634127936,92282.053562790214,82870.400576269531,105115.91009114674,147950.85509909215,132350.2765933561,159634.47608684035,185884.80629618568,217068.22789755199,210495.12058384449,182830.62100008602,149140.20717155651,122440.3156967871,85082.89970851774,77245.269271285724,98257.733181815463,138479.69272835029,123937.73730614749,149457.39147181925,174184.27462278903,200254.43426859728,194188.4438402607,168659.35585749193,137563.52257041782,112924.65756293052,78444.487680336184,72009.556904578814,92769.665765662023,129625.95860512406,116069.07588382787,139940.76035122114,163232.37461603427,184742.21212088651,179144.21890504437,155585.74029823722,126884.65265715691,104147.74771510706,72323.20040990811,67135.801086490465,85879.182723731836,121348.61793476169,108708.48087756966,131040.89775292232,152980.3359436219,170430.85961787446,165264.76137906214,143524.80669037727,117034.02246046554,96052.285683929105,66678.809599886255,62598.508818758055,80299.027918643435,113609.41740124839,101822.54410215355,122717.0654795109,143382.62688014191,157227.46251899828,{"$f":"GT549*GT548","v":152459.94173439557},132398.16113348625,107947.44499992125,88585.411950863578,61474.212704121106,58374.013182433802,75088.51876956709,106372.69294856043,95380.09625681852,114931.26942951771,134396.73499490757,145046.29218623674,140646.6012687709,122133.47510207869,99565.704276629025,81698.363998809087,56675.190304262695,54440.340584809674,70881.663018241306,99605.191090159176,89352.053997486932,107648.07111957166,125982.96297975915,133808.25010906596,129748.0131943297,112664.01638504118,91834.170522233209,75346.158985402566,52250.182302283043,50777.087779363981,65678.250736336355,93275.902778601812,83711.277648899893,100834.41239541028,116338.85759396448,123440.35535427686,119693.38537393241,103928.21628456858,84702.445212021164,69487.30097945458,48170.081470832702,47365.307931739204,61433.580362205328,87333.146471089785,77656.879691541268,94459.4523929024,107322.48165005622,113875.27162464541,110417.4014874805,95869.27027266426,78124.033540627788,64083.510860174101,44408.043016259231,44187.405059295779,57468.499654984509,80553.405513514736,72686.31053101494,88494.415878093365,99004.404717770783,105050.87086654019,101859.79765924381,88434.769519715337,72056.042236740759,59099.477125796868,{"$f":"JF549*JF548","v":40939.308913290872},41227.03622220386,54239.283738820646,74299.505330358326,68039.736409805191,82912.452158172542,91330.577330662505,96909.83060287495,93964.971806493078,81576.360909388022,66458.900757352239,54502.625993824753,37741.045866500936,38469.020890646752,50116.42423589134,68530.693427338512,63695.626296757611,77688.503813548625,84251.131358761893,89399.262385889626,86681.623181344548,75249.433338397561,61296.104053566181,50262.909300196261,34792.195842342502,35899.256955804216,46218.001041776639,63209.37345753509,59633.908521703728,72799.184555243075,77720.056682109367,82470.368965479385,79962.419772989815,69412.828269781152,56533.97523972865,46352.608820147601,32073.338197351499,33504.642892128039,42622.470008927492,58300.860933616503,55835.86992649742,67852.718418649994,71694.902855928347,76078.127954489973,73763.691417673021,64028.572665241809,52141.44662660818,42746.15574004138,29566.562503593781,31273.005615263221,39596.59259823936,53773.157838274172,52284.062113737353,62589.186063359048,66136.503836370219,70180.999943756018,68045.14663005108,59061.632566947621,48089.857698347056,39419.964107720582,27255.351242065361,29193.033614032469,36247.869054983348,49596.744671553846,{"$f":"LR549*LR548","v":48962.214285274174},57733.632052297653,58675.384721252092]
[null,"Combined PV & BESS LCOE",null,null,null,null,null,{"$f":"(H553+H554+H555)/H556*1000","v":196.7362558045848}]

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

{"sheet":"Capex","index":7,"n_rows":202,"n_cols":9,"rows_kept":202,"cut":false,"hidden":false,"merged":[[8,6,9,6],[8,7,9,7],[31,6,32,6],[31,7,32,7],[39,6,40,6],[39,7,40,7],[47,6,48,6],[47,7,48,7],[82,6,83,6],[82,7,83,7],[10,6,11,6],[16,6,17,6],[18,6,19,6],[22,6,23,6],[26,6,27,6],[28,6,29,6],[37,6,38,6],[37,7,38,7],[35,6,36,6],[35,7,36,7],[118,0,119,1],[98,8,99,8],[118,5,119,5],[91,5,92,5],[91,3,92,3],[91,4,92,4],[94,0,95,0],[94,5,95,5],[91,0,92,0],[111,0,112,1],[111,5,112,5],[94,4,95,4],[111,4,112,4],[91,6,92,6],[91,7,92,7],[94,6,95,6],[94,7,95,7],[111,6,112,6],[111,7,112,7],[118,6,119,6],[118,7,119,7],[89,8,90,8],[82,5,83,5],[82,2,83,2],[82,4,83,4],[80,8,81,8],[80,5,81,5],[61,0,62,0],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[73,5,74,5],[80,3,81,3],[78,4,79,4],[78,5,79,5],[80,1,81,1],[80,0,81,0],[80,2,81,2],[78,8,79,8],[78,0,79,0],[78,3,79,3],[89,5,90,5],[84,3,85,3],[82,3,83,3],[89,0,90,0],[87,0,88,0],[78,1,79,1],[78,2,79,2],[87,3,88,3],[84,4,85,4],[84,1,85,1],[89,2,90,2],[84,0,85,0],[89,4,90,4],[82,0,83,1],[84,2,85,2],[89,3,90,3],[80,4,81,4],[87,5,88,5],[87,2,88,2],[39,8,40,8],[45,5,46,5],[45,8,46,8],[41,5,42,5],[39,5,40,5],[43,5,44,5],[37,5,38,5],[87,4,88,4],[84,8,85,8],[84,5,85,5],[37,4,38,4],[45,4,46,4],[49,8,50,8],[76,4,77,4],[49,4,50,4],[47,4,48,4],[73,8,74,8],[41,8,42,8],[37,8,38,8],[31,5,32,5],[41,4,42,4],[43,4,44,4],[73,4,74,4],[76,5,77,5],[43,8,44,8],[33,8,34,8],[33,5,34,5],[47,5,48,5],[49,5,50,5],[33,4,34,4],[39,4,40,4],[35,5,36,5],[35,8,36,8],[76,0,77,0],[47,0,48,0],[45,3,46,3],[73,0,74,0],[47,3,48,3],[76,3,77,3],[49,0,50,0],[73,3,74,3],[76,2,77,2],[47,2,48,2],[45,0,46,0],[73,2,74,2],[49,3,50,3],[45,2,46,2],[8,5,9,5],[10,0,11,0],[28,1,29,1],[8,0,9,0],[10,1,11,1],[10,2,11,2],[8,2,9,2],[8,4,9,4],[10,5,11,5],[8,3,9,3],[28,4,29,4],[10,3,11,3],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[16,2,17,2],[28,0,29,0],[28,5,29,5],[22,1,23,1],[22,2,23,2],[22,3,23,3],[39,0,40,0],[10,4,11,4],[28,2,29,2],[28,3,29,3],[31,0,32,0],[49,2,50,2],[73,1,74,1],[33,0,34,0],[41,2,42,2],[41,3,42,3],[43,3,44,3],[43,2,44,2],[39,2,40,2],[39,3,40,3],[33,3,34,3],[33,2,34,2],[37,0,38,0],[41,0,42,0],[43,0,44,0],[35,0,36,0],[41,1,42,1],[31,4,32,4],[35,4,36,4],[22,0,23,0],[22,4,23,4],[22,5,23,5],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[16,3,17,3],[16,4,17,4],[16,5,17,5],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[16,0,17,1]]}
[{"$f":"Inputs!$D$6&\" - Capital Expenses Detail\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Capital Expenses Detail"}]
[]
[]
[]
[]
[]
[]
[null,"Measure","Measure","Number","Cost /Unit","CapEx","PV","BESS","Comments and Assumptions"]
["Site Preparation",null,null,null,{"$f":"F9/D44","v":0.11448031135531135},{"$f":"F11+F15+F17+F19+F23+F27+F29","v":300030},{"$f":"G11+G15+G17+G19+G23+G27+G29","v":288022.75},14507.25]
[]
["Roads","EUR/meter","sq meter",{"$f":"D13+D14","v":700},{"$f":"F11/D11","v":30.714285714285715},{"$f":"F13+F14","v":21500},{"$f":"F11","v":21500},null,"Includes drainage tile"]
[]
["7m ",null,"sq meter",200,45,{"$f":"D13*E13","v":9000}]
["4m",null,"sq meter",500,25,{"$f":"D14*E14","v":12500}]
["Foundations","EUR/cubic meter","cubic meter",150,145,{"$f":"D15*E15","v":21750},{"$f":"0.333*F15","v":7242.75},{"$f":"0.667*F15","v":14507.25},"Foundations 1500m2"]
[]
["Mobile home for employee use (furnished), IT trailer, Garage",null,null,null,null,50000,50000]
[]
["Grading and tree removal",null,null,null,null,{"$f":"SUM(F21:F22)","v":136000},{"$f":"F19","v":136000}]
[]
["  Trees",null,"m2",0,10,{"$f":"D21*E21","v":0}]
["  Grading",null,"m2",34000,4,{"$f":"D22*E22","v":136000}]
["Water lines plus fire hydrant","EUR/meter","meter",200,50,{"$f":"D23*E23","v":10000},{"$f":"F23+F25","v":12500}]
[]
["    Hydrant",null,null,1,2500,{"$f":"D25*E25","v":2500}]
[]
["Drainage Pits, Septic tank and leach field",null,null,1,7500,{"$f":"D27*E27","v":7500},{"$f":"F27","v":7500}]
[]
["Fencing and Gates","EUR/meter","meter",666,80,{"$f":"D29*E29","v":53280},{"$f":"F29","v":53280}]
[]
[]
["Labour and Engineering",null,null,null,{"$f":"F32/$D44","v":0.35636774188156289},{"$f":"SUM(F34:F39)","v":933968.57792320009},{"$f":"SUM(G34:G39)","v":782677.24301694997},{"$f":"SUM(H34:H39)","v":151291.33490625003}]
[]
["      Construction Labor",null,null,null,{"$f":"F34/D$44","v":0.21893338150564712},{"$f":"'Construction Labor'!I93","v":573780.60624999995},null,null,"See detail in construction labor tab"]
[null,null,null,null,null,null,{"$f":"F34-H35","v":530186.46499999997},{"$f":"'Construction Labor'!I92","v":43594.141250000015}]
["Systems integrator",null,null,null,null,{"$f":"Inputs!$E93*F38","v":32744.361061200005},{"$f":"Inputs!$E93*G38","v":22953.707092450004},{"$f":"Inputs!$E93*H38","v":9790.6539687500026},0]
[null,null,null,{"$f":"SUM(F36:F39)","v":360187.97167320002}]
["      EPC Fee",null,null,null,{"$f":"F38/D$44","v":0.12494032761446888},{"$f":"Inputs!$E$91*(F40+F48+F9)+Inputs!$E$92*'Construction Labor'!I58","v":327443.61061200005},{"$f":"F38-H38","v":229537.07092450003},{"$f":"0.075*H48+0.25*H35","v":97906.539687500015},{"$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,{"$f":"F40/D44","v":0.263345775},{"$f":"SUM(F42:F47)","v":690176.60712000006},{"$f":"SUM(G42:G47)","v":690176.60712000006},0]
[]
["   Photovoltaic Modules","EUR/watt","watts",{"$f":"Inputs!E35*Inputs!E36","v":2633904},0.13,{"$f":"D42*E42*(1+Inputs!E$86)*(1+Inputs!$E89)","v":408663.37512000004},{"$f":"F42","v":408663.37512000004}]
[]
["Racks and Piles","EUR/watt","watts",{"$f":"Inputs!E31*1000000","v":2620800},0.09,{"$f":"D44*E44*(1+Inputs!E$86)*(1+Inputs!E89)","v":281513.23200000002},{"$f":"F44","v":281513.23200000002}]
[]
[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":0.6505938545482296},{"$f":"F52+F54+F58+F62+F74+F77+F79+F81+F60+F76","v":1705076.3740000001},{"$f":"SUM(G52:G82)","v":544969.64899999998},{"$f":"SUM(H52:H82)","v":1160106.7250000001}]
[]
["      Power Control System (PCS)"]
[]
["         Inverters (PV)","330kVA (price in EUR/watt)",6,null,10159,{"$f":"C52*E52*(1+Inputs!E$86)*(1+Inputs!E89)","v":72748.599000000002},{"$f":"F52","v":72748.599000000002}]
[]
["        Transformers",null,null,null,null,{"$f":"(C54*E54+C55*E55+C56*E56)*(1+Inputs!E86)*(1+Inputs!E89)","v":23870},{"$f":"F54","v":23870}]
[null,"60kVA 30kv-230V",1,null,20000]
[null,"30kVA 30kV-230V",0,null,20000]
[]
["         Converters (storage DC to AC)","2.66MVA (price in EUR/watt)",1,null,0.09,{"$f":"C58*E58*(1+Inputs!E$86)*2660000*(1+Inputs!E89)","v":285723.89999999997},null,{"$f":"F58","v":285723.89999999997}]
[]
["         Converters (storage DC Boost)","500kVa",792,null,25,{"$f":"C60*E60*(1+Inputs!E$86)*(1+Inputs!E89)","v":23631.3},{"$f":"F60","v":23631.3}]
[]
["       Wiring, Conduit, Electrical components",null,"watts DC",{"$f":"Inputs!E31*1000000","v":2620800},{"$f":"F62/D62","v":4.2144764957264956E-2},{"$f":"SUM(F64:F72)*(1+Inputs!E89)","v":110453}]
[null,null,null,null,null,null,{"$f":"F62-H71","v":107953}]
["             Switchgear 1.5kV",null,"units",3,2500,{"$f":"D64*E64","v":7500}]
["             Switchgear 15kV",null,"units",1,40000,{"$f":"D65*E65","v":40000}]
["             Combiner Boxes (small-including components)",null,"units",{"$f":"Inputs!E33/28*1.02","v":136.38857142857145},200,{"$f":"ROUNDUP(D66*E66,-3)","v":28000}]
["             Combiner Boxes (large-including components)",null,"units",{"$f":"D66/9","v":15.154285714285717},500,{"$f":"ROUNDUP(D67*E67,-3)","v":8000}]
["             M4 connectors",null,"units",{"$f":"Inputs!E33*2","v":7488},0.75,{"$f":"ROUNDUP(D68*E68,-3)","v":6000}]
["             Wire for DC (PV Wire 4mm2 to combiner boxes) 325m/array",null,"meters",4000,0.8,{"$f":"D69*E69","v":3200}]
["             Wire for DC (Wire 13mm/130mm2 from combiner boxes to inverters) 125m/array",null,"meters",2000,0.8,{"$f":"D70*E70","v":1600}]
["             Wire and conduit for AC 15kV",null,"meters",500,15,{"$f":"D71*E71","v":7500},null,{"$f":"F71/3","v":2500}]
[]
[]
["       Batteries","eur/kwh","Kwh",{"$f":"Inputs!E54","v":5015},145,{"$f":"D74*E74*(1+Inputs!E$86)*(1+Inputs!E90)","v":871882.82500000019},null,{"$f":"F74","v":871882.82500000019},"Includes BESS containers, HVAC, Fire suppression, Battery Management Software System. Does not include inverter."]
[]
["       Transmission Line and Substation Panel",null,null,0,0,225000,{"$f":"F76","v":225000}]
["       Shipping Container",null,null,2,4000,{"$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,{"$f":"F83/D44","v":6.3339438339438336E-2},{"$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,{"$f":"F92/D44","v":1.4481271211245421},{"$f":"F9+F32+F40+F48+F83","v":3795251.5590432002},{"$f":"G9+G32+G40+G48+G83","v":2471846.2491369499},{"$f":"H9+H32+H40+H48+H83","v":1325905.3099062501}]
[]
[null,null,null,null,"Per MWp",{"$f":"F92/(Inputs!$E$10*1000000)","v":1.4481271211245421},{"$f":"G92/(Inputs!$E$10*1000000)","v":0.94316477760109507},{"$f":"H92/(Inputs!$E$10*1000000)","v":0.50591625072735424}]
["  Finance and Operating Costs",null,null,null,{"$f":"F95/D44","v":0.31419900942036361},{"$f":"SUM(F98:F110)","v":823452.76388888899},{"$f":"SUM(G98:G110)","v":561791.28875717975},{"$f":"SUM(H98:H110)","v":261661.47513170922}]
[]
[]
["         Financing Fees",null,null,null,null,{"$f":"Calculations!H66","v":36000},{"$f":"F98*(G$92/F$92)","v":23446.789648737824},{"$f":"F98-G98","v":12553.210351262176}]
[]
["         Construction Loan Interest",null,null,null,null,{"$f":"Calculations!H72","v":296270.76388888893},{"$f":"F100*(G$92/F$92)","v":192961.06333260136},{"$f":"F100-G100","v":103309.70055628757}]
[]
["         Legal Fees",null,null,null,null,25000,{"$f":"F102*(G$92/F$92)","v":16282.49281162349},{"$f":"F102-G102","v":8717.5071883765104}]
[]
["         Developer Fee",null,null,{"$f":"Inputs!E31*1000000","v":2620800},{"$f":"Inputs!E87","v":0.15},{"$f":"D104*E104","v":393120},{"$f":"F104*(G$92/F$92)","v":256038.94296421704},{"$f":"F104-G104","v":137081.05703578296},{"$f":"F104/15.52/1000000*1.09","v":2.7609587628865982E-2}]
[]
["         Energy Production License/ Grid Interconnection Fee",null,null,null,null,0]
[]
["         Development Phase Costs",null,null,null,null,0]
[]
["         Operating Costs During Construction",null,null,null,null,{"$f":"Calculations!H71","v":73062},{"$f":"F110","v":73062},{"$f":"F110-G110","v":0}]
[]
[" Total Capital and Financing Costs (Development and Construction Phases)",null,null,null,{"$f":"F112/D44","v":1.7623261305449056},{"$f":"F92+F95","v":4618704.3229320887},{"$f":"G92+G95","v":3033637.5378941298},{"$f":"H92+H95","v":1587566.7850379592}]
[]
[]
["         Debt Service Reserve Account",null,null,null,null,{"$f":"Inputs!E142","v":107221.09632501297},{"$f":"F115*(G$92/F$92)","v":69833.069206656539},{"$f":"F115-G115","v":37388.027118356433}]
[]
["         Operating Capital",null,null,null,null,{"$f":"Inputs!E141","v":74074.59},{"$f":"F117*(G$92/F$92)","v":48244.759167958284},{"$f":"F117-G117","v":25829.830832041713}]
[]
["Total Project Costs",null,null,null,null,{"$f":"F112+F115+F117","v":4800000.0092571015},{"$f":"G112+G115+G117","v":3151715.3662687447},1650784.6429883575]
[]
[null,null,null,null,null,null,{"$f":"G119/F119","v":0.65660736670634656},{"$f":"H119/F119","v":0.34391346662598243}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Debt plus Subsidy",null,{"$f":"D212+D218+F223","v":0}]

{"sheet":"Construction Labor","index":8,"n_rows":93,"n_cols":51,"rows_kept":93,"cut":false,"hidden":false,"merged":[[59,2,60,2],[59,1,60,1],[59,3,60,3],[59,4,60,4],[59,5,60,5],[2,9,2,14],[5,36,5,38],[5,15,5,17],[5,18,5,20],[5,21,5,26],[5,27,5,35],[7,21,7,23],[7,24,7,26],[7,27,7,32],[7,33,7,35],[2,39,2,50],[2,15,2,26],[2,27,2,38]]}
[{"$f":"Inputs!$D$6&\" - Construction Labor Detail\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Construction Labor Detail"}]
[]
[null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Labor","Units","Unit Labor and Cost","Hours/unit","Person-Hours","hourly","Hours Required","Actual Hours","Totals",157.5,75,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,150,157.5,150,157.5,176,168,176,168,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design",null,null,"Procurement",null,null,"Land Prep",null,null,null,null,null,"Installation",null,null,null,null,null,null,null,null,"Testing"]
["General Laborers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads, Trenches, Concrete",null,null,"Fences, Drainage, Buried Cable"]
["       Installation of Fencing",{"$f":"Capex!D29","v":666},"1 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",1,{"$f":"B9*D9","v":666},15,0,{"$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",{"$f":"Capex!D27","v":1},"0.25 person-hours per meter @ EUR 9/hr + PR Tax 26.5%",0.25,{"$f":"B12*D12","v":0.25},15,{"$f":"E12","v":0.25},{"$f":"SUM(J13:AM13)","v":965.5},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,1,{"$f":"AH12","v":1},1,{"$f":"AJ12","v":1},{"$f":"AK12","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J13:AY13)","v":1873},{"$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$5*AH12","v":157.5},176,168,176,168,120,157.5,135,157.5,150,157.5,150,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J14:AY14)","v":28095},{"$f":"J13*$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":2362.5},2640,2520,2640,2520,1800,2362.5,2025,2362.5,2250,2362.5,2250,0,0,0,0,0,0]
["       Installation of Solar Racks",{"$f":"B18/28","v":134.38285714285715},"4 person-hours per rack @ EUR 9/hr + PR Tax 26.5%",4,{"$f":"B15*D15","v":537.53142857142859},15,{"$f":"E15","v":537.53142857142859},{"$f":"SUM(J16:AM16)","v":965.5},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,1,{"$f":"AH15","v":1},1,{"$f":"AJ15","v":1},{"$f":"AK15","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J16:AY16)","v":1415.5},{"$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$5*AH15","v":157.5},176,168,176,168,120,157.5,135,157.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J17:AY17)","v":21232.5},{"$f":"J16*$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":2362.5},2640,2520,2640,2520,1800,2362.5,2025,2362.5,0,0,0,0,0,0,0,0,0]
["       Installation of Solar Modules",{"$f":"Inputs!E35","v":3762.72},"0.5 hr per module @ 9 EUR/hr +26.5% PR tax (2.5 cents/w)",0.5,{"$f":"B18*D18","v":1881.36},15,{"$f":"E18","v":1881.36},{"$f":"SUM(J19:AM19)","v":965.5},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V18","v":0},0,0,0,0,null,null,null,null,null,null,1,{"$f":"AH18","v":1},{"$f":"AI18","v":1},{"$f":"AJ18","v":1},{"$f":"AK18","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J19:AY19)","v":1415.5},{"$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$5*AH18","v":157.5},176,168,176,168,120,157.5,135,157.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J20:AY20)","v":21232.5},{"$f":"J19*$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":2362.5},2640,2520,2640,2520,1800,2362.5,2025,2362.5,0,0,0,0,0,0,0,0,0]
["       Installation of Piles",{"$f":"B18/1.75","v":2150.1257142857144},"Two people,3 piles/hr  @EUR 11.39/hr x 2",{"$f":"2/3","v":0.66666666666666663},{"$f":"B21*D21","v":1433.4171428571428},15,{"$f":"E21","v":1433.4171428571428},{"$f":"SUM(J22:AM22)","v":965.5},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V21","v":0},0,0,0,0,null,null,null,null,null,null,1,{"$f":"AH21","v":1},{"$f":"AI21","v":1},{"$f":"AJ21","v":1},{"$f":"AK21","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J22:AY22)","v":1415.5},{"$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$5*AH21","v":157.5},176,168,176,168,120,157.5,135,157.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22*$F21","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AH22*$F21","v":2362.5},2640,2520,2640,2520,1800,2362.5,2025,2362.5]
["       Installation of Wiring (Panels)",{"$f":"B18","v":3762.72},"4 panels per hour",0.25,{"$f":"B24*D24","v":940.68},15,{"$f":"E24","v":940.68},{"$f":"SUM(J25:AM25)","v":965.5},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V24","v":0},{"$f":"W24","v":0},{"$f":"X24","v":0},0,0,null,null,null,null,null,null,1,{"$f":"AH24","v":1},1,{"$f":"AJ24","v":1},{"$f":"AK24","v":1},1,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J25:AY25)","v":1415.5},{"$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$5*AH24","v":157.5},176,168,176,168,120,157.5,135,157.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J26:AY26)","v":21232.5},{"$f":"J25*$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":2362.5},2640,2520,2640,2520,1800,2362.5,2025,2362.5,0,0,0,0,0,0,0,0,0]
[]
["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,{"$f":"AH9+AH12+AH15+AH18+AH21+AH24","v":5},5,5,5,5,5,5,5,5]
["Total Hours",null,null,null,null,null,{"$f":"SUM(G9:G24)","v":4793.238571428572},{"$f":"SUM(H9:H24)","v":4827.5},{"$f":"SUM(J29:AY29)","v":7077.5},null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"V10+V13+V16+V19+V22+V25","v":0},0,0,0,0,0,null,null,null,null,null,null,787.5,880,840,880,840,600,787.5,675,787.5]
["Total Cost for General Laborers",null,null,null,null,null,null,null,{"$f":"SUM(J30:AY30)","v":106162.5},{"$f":"J22*$F21","v":0},0,0,0,0,0,0,0,0,{"$f":"S11+S14+S17+S20+S23+S26","v":0},{"$f":"T11+T14+T17+T20+T23+T26","v":0},{"$f":"U11+U14+U17+U20+U23+U26","v":0},{"$f":"V11+V14+V17+V20+V23+V26","v":0},0,0,0,0,0,null,null,null,null,null,null,11812.5,13200,12600,13200,12600,9000,11812.5,10125,11812.5,{"$f":"AQ22*$F21","v":0},0,0,0,0,0,0,0,0]
[]
["Electricians"]
[]
["       Installation of Wiring (Junction Boxes)",{"$f":"Capex!D67+Capex!D68","v":7503.1542857142858},"2 person-hours per box (junior electrician)",2,{"$f":"B34*D34","v":15006.308571428572},20,{"$f":"E34","v":15006.308571428572},{"$f":"SUM(J35:AM35)","v":724.125},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V34","v":0},0,0,0,0,null,null,null,null,null,null,0.75,{"$f":"AH34","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J35:AY35)","v":1061.625},{"$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$5*AH34","v":118.125},132,126,132,126,90,118.125,101.25,118.125,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J36:AY36)","v":21232.5},{"$f":"J35*$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":2362.5},2640,2520,2640,2520,1800,2362.5,2025,2362.5,0,0,0,0,0,0,0,0,0]
["       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,{"$f":"AO43","v":0},1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J44:AY44)","v":457.5},{"$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$5*AH43","v":0},0,0,0,0,0,0,0,0,150,157.5,150,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J45:AY45)","v":9150},{"$f":"J44*$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},0,0,0,0,0,0,0,0,3000,3150,3000,0,0,0,0,0,0]
["       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,{"$f":"AH34+AH37+AH40+AH43+AH46+AH49","v":1.75},1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.5,1.5,1.5]
[null,null,null,null,null,null,null,null,null,{"$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,275.625,308,294,308,294,210,275.625,236.25,275.625,225,236.25,225]
[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,11418.75,12760,12180,12760,12180,8700,11418.75,9787.5,11418.75,7500,7875,7500]
[]
["Total Non-Administrative Labor",null,null,null,{"$f":"SUM(E9:E49)","v":24869.297142857144},null,null,null,{"$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":6.75},6.75,6.75,6.75,6.75,6.75,6.75,6.75,6.75,1.5,1.5,1.5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J57:AY57)","v":10240.875},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,1063.125,1188,1134,1188,1134,810,1063.125,911.25,1063.125,225,236.25,225]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J58:AY58)","v":231661.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,23231.25,25960,24780,25960,24780,17700,23231.25,19912.5,23231.25,7500,7875,7500,{"$f":"AT51*$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},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:AY72)","v":2071.4499999999998},{"$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$5*AB71","v":22.05},18.900000000000002,157.5,150,157.5,150,157.5,176,168,176,168,120,157.5,135,157.5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$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},{"$f":"SUM(J78:AM78)","v":790.25},null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,{"$f":"AT79/(AT$5*$F77)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J78:AY78)","v":1015.25},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB$5*AB77","v":0},0,78.75,75,78.75,75,78.75,88,84,88,84,60,78.75,67.5,78.75,0,0,0,{"$f":"AT79/$F77","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J79:AY79)","v":25381.25},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},0,1968.75,1875,1968.75,1875,1968.75,2200,2100,2200,2100,1500,1968.75,1687.5,1968.75,0,0,0,{"$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,{"$f":"H80","v":24.779999999999998},{"$f":"SUM(J83:AM83)","v":24.779999999999998},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,{"$f":"G62+G65+G68+G71+G74+G77+G80","v":5889.7},3659.2150000000006,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB62+AB65+AB68+AB71+AB74+AB77+AB80","v":0.84000000000000008},0.84000000000000008,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,2.31,0.81,0.81,0.81]
[null,null,null,null,null,null,0,0,4917.46,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,132.30000000000001,113.40000000000002,363.82499999999999,346.5,363.82499999999999,346.5,363.82499999999999,406.55999999999995,388.08,406.55999999999995,388.08,277.2,363.82499999999999,311.85000000000002,363.82499999999999,121.5,127.57499999999999,121.5]
[null,null,null,null,null,null,0,0,{"$f":"SUM(J85:AY85)","v":102522.37500000004},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,4035.6750000000002,3476.5500000000006,6697.4250000000002,6384.3000000000011,6697.4250000000002,6384.3000000000011,6267.9750000000004,6975.6,6669.6,6975.6,6669.6,4833.6000000000004,6267.9750000000004,5407.35,6267.9750000000004,4106.1000000000013,4299.2250000000004,4106.1000000000013,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G15:G80)","v":34885.985714285722},{"$f":"SUM(H15:H80)","v":42520.59}]
["     Total Labor",null,null,null,{"$f":"E56+E83","v":33453.672142857147},null,null,null,{"$f":"MAX(J87:AY87)","v":9.06},{"$f":"J56+J83","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"AB56+AB83","v":0.84000000000000008},0.84000000000000008,2.31,2.31,2.31,2.31,9.06,9.06,9.06,9.06,9.06,9.06,9.06,9.06,9.06,2.31,2.31,2.31]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J88:AY88)","v":15547.605000000003},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,132.30000000000001,113.40000000000002,363.82499999999999,346.5,363.82499999999999,346.5,1426.95,1594.56,1522.08,1594.56,1522.08,1087.2,1426.95,1223.0999999999999,1426.95,346.5,363.82499999999999,346.5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J89:AY89)","v":334183.62499999994},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,4035.6750000000002,3476.5500000000006,6697.4250000000002,6384.3000000000011,6697.4250000000002,6384.3000000000011,29499.224999999999,32935.599999999999,31449.599999999999,32935.599999999999,31449.599999999999,22533.599999999999,29499.224999999999,25319.85,29499.224999999999,11606.100000000002,12174.225,11606.100000000002,0,0,0,0,0,0]
["`",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA90","v":0},0,{"$f":"B91","v":0.6},{"$f":"AD90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["    Supplement for transportation and logistics",0.6,null,null,null,null,null,null,{"$f":"SUM(J91:AY91)","v":196002.84},{"$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},0,4018.4549999999999,3830.5800000000004,4018.4549999999999,3830.5800000000004,17699.535,19761.359999999997,18869.759999999998,19761.359999999997,18869.759999999998,13520.159999999998,17699.535,15191.909999999998,17699.535,6963.6600000000008,7304.5349999999999,6963.6600000000008]
["   Supplement for BESS Installation",null,null,null,null,null,null,null,{"$f":"0.05*Capex!F74","v":43594.141250000015}]
["Total Construction Labor",0,null,null,{"$f":"E87","v":33453.672142857147},null,{"$f":"G86","v":34885.985714285722},{"$f":"H86","v":42520.59},{"$f":"I89+I91+I92","v":573780.60624999995},{"$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},3476.5500000000006,10715.880000000001,10214.880000000001,10715.880000000001,10214.880000000001,47198.759999999995,52696.959999999992,50319.360000000001,52696.959999999992,50319.360000000001,36053.759999999995,47198.759999999995,40511.759999999995,47198.759999999995,18569.760000000002,19478.760000000002,18569.760000000002,0,0,0,0,0,0]

{"sheet":"OpEx","index":9,"n_rows":49,"n_cols":454,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Inputs!$D$6&\" - Operating Expenses\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Operating Expenses"}]
[null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Inputs!$E$16, -1)+1","v":"2026-07-01"},{"$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":3000},{"$f":"B9/Inputs!$E$10/1000","v":1.1446886446886446},"1 Euro per kw total",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"CP$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"FB$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"GH$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"HN$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"JZ$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"LX$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"MZ$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"NZ$5*$B9/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"QL$5*$B9/12","v":250}]
["      Software",{"$f":"ROUND(Inputs!E10*1000*1,-2)","v":2600},{"$f":"B10/Inputs!$E$10/1000","v":0.99206349206349209},"1 Euro per kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B10/12*0.1","v":21.666666666666668},21.666666666666668,21.666666666666668,21.666666666666668,21.666666666666668,21.666666666666668,{"$f":"AO$5*$B10/12","v":216.66666666666666},{"$f":"AP$5*$B10/12","v":216.66666666666666},{"$f":"AQ$5*$B10/12","v":216.66666666666666},{"$f":"AR$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"FB$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"FL$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"FV$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"GF$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"GP$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"GZ$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,{"$f":"NY$5*$B10/12","v":216.66666666666666},216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666,216.66666666666666]
["      Electrical Parts Replacement",{"$f":"B9","v":3000},{"$f":"B11/Inputs!$E$10/1000","v":1.1446886446886446},"1 Euro per kw (includes inverter maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"CP$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"CZ$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"DJ$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"DT$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"ED$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"EN$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"HN$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"HX$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"IH$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"IR$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"JB$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,{"$f":"JL$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"JZ$5*$B11/12","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250]
["      Warranty",{"$f":"0.02*(Capex!F42+Capex!F74)","v":25610.924002400003},{"$f":"B12/Inputs!$E$10/1000","v":9.7721779618437115},"2% of capital costs for panels plus batteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B12*AI5/12","v":2134.2436668666669},{"$f":"$B12*AJ5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,{"$f":"$B12*CV5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,{"$f":"$B12*FH5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,{"$f":"$B12*HT5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,{"$f":"$B12*KF5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,{"$f":"$B12*MR5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,{"$f":"$B12*PD5/12","v":2134.2436668666669},2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669,2134.2436668666669]
["      Battery system maintenance (parts)",{"$f":"Capex!F74*0.03","v":26156.484750000003},{"$f":"B13/Inputs!$E$10/1000","v":9.9803436927655689},"3% of Capital Costs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B13/12","v":2179.7070625000001},2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,{"$f":"AU$5*$B13/12","v":2179.7070625000001},2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,{"$f":"OO$5*$B13/12","v":2179.7070625000001},2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001,2179.7070625000001]
["      Bandwidth Consumption/internet access",{"$f":"Inputs!E11*100*12","v":1200},{"$f":"B14/Inputs!$E$10/1000","v":0.45787545787545786},"EUR 100 per site per month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(Calculations!AG245:AR245)","v":29735.874749999999},{"$f":"B15/Inputs!$E$10/1000","v":11.346106055402929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999,2477.9895624999999]
["      Computing Infrastructure Repairs & Replacement",{"$f":"Inputs!E11*125*12","v":1500},{"$f":"B16/Inputs!$E$10/1000","v":0.57234432234432231},"EUR 0 per site per month first 4 years, 125/month thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
["      Tools and Misc supplies",{"$f":"Inputs!E11*150*12","v":1800},{"$f":"B17/Inputs!$E$10/1000","v":0.68681318681318682},"150/month/site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!$E10*1000000*0.1","v":262080}]
[null,{"$f":"SUM(B9:B18)","v":94603.283502400009},{"$f":"SUM(C9:C18)","v":36.097101458485959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,{"$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":13043.802241839529},{"$f":"B23/Inputs!$E$10/1000","v":4.9770307699326652},"2% of revenues",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.02*Calculations!AG233","v":1612.7917350380028},{"$f":"0.02*Calculations!AH233","v":1546.5251049863364},{"$f":"0.02*Calculations!AI233","v":1353.0907472752801},{"$f":"0.02*Calculations!AJ233","v":1062.8781438363269},{"$f":"0.02*Calculations!AK233","v":855.56127352611281},{"$f":"0.02*Calculations!AL233","v":528.64296574764251},{"$f":"0.02*Calculations!AM233","v":642.27581046143325},{"$f":"0.02*Calculations!AN233","v":742.85911975725583},{"$f":"0.02*Calculations!AO233","v":1084.2616044004715},{"$f":"0.02*Calculations!AP233","v":994.97805918732286},{"$f":"0.02*Calculations!AQ233","v":1209.5783104449413},{"$f":"0.02*Calculations!AR233","v":1410.3593671784015},{"$f":"0.02*Calculations!AS233","v":1615.3276182060267},{"$f":"0.02*Calculations!AT233","v":1547.7882310083655},{"$f":"0.02*Calculations!AU233","v":1353.5010366286174},{"$f":"0.02*Calculations!AV233","v":1062.3871971208007},{"$f":"0.02*Calculations!AW233","v":854.64133362593282},{"$f":"0.02*Calculations!AX233","v":526.78767741707247},{"$f":"0.02*Calculations!AY233","v":642.30574739236545},{"$f":"0.02*Calculations!AZ233","v":739.94237179326592},{"$f":"0.02*Calculations!BA233","v":1079.6520454329539},{"$f":"0.02*Calculations!BB233","v":998.75681604804356},{"$f":"0.02*Calculations!BC233","v":1215.3027256375979},{"$f":"0.02*Calculations!BD233","v":1418.3023004322145},{"$f":"0.02*Calculations!BE233","v":1607.0886482641215},{"$f":"0.02*Calculations!BF233","v":1539.5395101137462},{"$f":"0.02*Calculations!BG233","v":1346.5667277727912},{"$f":"0.02*Calculations!BH233","v":1056.7874285011803},{"$f":"0.02*Calculations!BI233","v":850.18322578231925},{"$f":"0.02*Calculations!BJ233","v":521.08921033705235},{"$f":"0.02*Calculations!BK233","v":642.40012945144747},{"$f":"0.02*Calculations!BL233","v":735.15773248230016},{"$f":"0.02*Calculations!BM233","v":1073.0428639626848},{"$f":"0.02*Calculations!BN233","v":1002.6352819561231},{"$f":"0.02*Calculations!BO233","v":1221.1483171889511},{"$f":"0.02*Calculations!BP233","v":1413.3644190302896},{"$f":"0.02*Calculations!BQ233","v":1599.0136631042712},{"$f":"0.02*Calculations!BR233","v":1531.4480504865078},{"$f":"0.02*Calculations!BS233","v":1339.7702852819241},{"$f":"0.02*Calculations!BT233","v":1051.2967239778895},{"$f":"0.02*Calculations!BU233","v":844.00172773517636},{"$f":"0.02*Calculations!BV233","v":515.44746747223201},{"$f":"0.02*Calculations!BW233","v":642.558962564235},{"$f":"0.02*Calculations!BX233","v":730.98800067758737},{"$f":"0.02*Calculations!BY233","v":1066.5444190459762},{"$f":"0.02*Calculations!BZ233","v":1006.6138376174468},{"$f":"0.02*Calculations!CA233","v":1227.1156604626221},{"$f":"0.02*Calculations!CB233","v":1405.1875180969457},{"$f":"0.02*Calculations!CC233","v":1591.1018500903363},{"$f":"0.02*Calculations!CD233","v":1523.513038212566},{"$f":"0.02*Calculations!CE233","v":1333.1110251958994},{"$f":"0.02*Calculations!CF233","v":1045.9145311184216},{"$f":"0.02*Calculations!CG233","v":835.16028552204261},{"$f":"0.02*Calculations!CH233","v":509.86188417311109},{"$f":"0.02*Calculations!CI233","v":642.78225907161209},{"$f":"0.02*Calculations!CJ233","v":725.81795827923611},{"$f":"0.02*Calculations!CK233","v":1060.156057846845},{"$f":"0.02*Calculations!CL233","v":1010.6928736806318},{"$f":"0.02*Calculations!CM233","v":1233.2053429107805},{"$f":"0.02*Calculations!CN233","v":1397.1543857112576},{"$f":"0.02*Calculations!CO233","v":1583.3524128725624},{"$f":"0.02*Calculations!CP233","v":1515.7336749948843},{"$f":"0.02*Calculations!CQ233","v":1323.8648323273239},{"$f":"0.02*Calculations!CR233","v":1039.5853346356248},{"$f":"0.02*Calculations!CS233","v":826.40685362181046},{"$f":"0.02*Calculations!CT233","v":504.33190141087579},{"$f":"0.02*Calculations!CU233","v":643.07003773067356},{"$f":"0.02*Calculations!CV233","v":721.26188544989213},{"$f":"0.02*Calculations!CW233","v":1053.8771385225095},{"$f":"0.02*Calculations!CX233","v":1014.872790775378},{"$f":"0.02*Calculations!CY233","v":1239.4179641319697},{"$f":"0.02*Calculations!CZ233","v":1389.2642144916094},{"$f":"0.02*Calculations!DA233","v":1567.7091745846265},{"$f":"0.02*Calculations!DB233","v":1508.109178073169},{"$f":"0.02*Calculations!DC233","v":1310.2466918146113},{"$f":"0.02*Calculations!DD233","v":1028.7823290448855},{"$f":"0.02*Calculations!DE233","v":817.74055595397374},{"$f":"0.02*Calculations!DF233","v":498.85696572145019},{"$f":"0.02*Calculations!DG233","v":643.42232371624766},{"$f":"0.02*Calculations!DH233","v":716.7810761458959},{"$f":"0.02*Calculations!DI233","v":1047.7070301589094},{"$f":"0.02*Calculations!DJ233","v":1019.1539995518117},{"$f":"0.02*Calculations!DK233","v":1243.8459404459209},{"$f":"0.02*Calculations!DL233","v":1381.5162113306262},{"$f":"0.02*Calculations!DM233","v":1551.6490691583094},{"$f":"0.02*Calculations!DN233","v":1500.6387801451119},{"$f":"0.02*Calculations!DO233","v":1296.7641102727966},{"$f":"0.02*Calculations!DP233","v":1018.0868597451049},{"$f":"0.02*Calculations!DQ233","v":809.16052515878721},{"$f":"0.02*Calculations!DR233","v":493.43652915010165},{"$f":"0.02*Calculations!DS233","v":643.83914862305585},{"$f":"0.02*Calculations!DT233","v":712.84687324364893},{"$f":"0.02*Calculations!DU233","v":1041.6451127073126},{"$f":"0.02*Calculations!DV233","v":1023.5369207208225},{"$f":"0.02*Calculations!DW233","v":1236.3563155316931},{"$f":"0.02*Calculations!DX233","v":1373.9095973154576},{"$f":"0.02*Calculations!DY233","v":1535.7488307389506},{"$f":"0.02*Calculations!DZ233","v":1492.7148982636727},{"$f":"0.02*Calculations!EA233","v":1283.4157383080649},{"$f":"0.02*Calculations!EB233","v":1007.4978562884544},{"$f":"0.02*Calculations!EC233","v":800.66590251046114},{"$f":"0.02*Calculations!ED233","v":488.07004919659994},{"$f":"0.02*Calculations!EE233","v":642.12891652555015},{"$f":"0.02*Calculations!EF233","v":708.04345524589371},{"$f":"0.02*Calculations!EG233","v":1035.6907769220106},{"$f":"0.02*Calculations!EH233","v":1028.0219850954004},{"$f":"0.02*Calculations!EI233","v":1228.99373127187},{"$f":"0.02*Calculations!EJ233","v":1366.4436076494792},{"$f":"0.02*Calculations!EK233","v":1520.0068679634035},{"$f":"0.02*Calculations!EL233","v":1477.4013078929045},{"$f":"0.02*Calculations!EM233","v":1270.2002399588619},{"$f":"0.02*Calculations!EN233","v":997.0142588826576},{"$f":"0.02*Calculations!EO233","v":792.25583783121317},{"$f":"0.02*Calculations!EP233","v":482.7569887609219},{"$f":"0.02*Calculations!EQ233","v":637.32599849970779},{"$f":"0.02*Calculations!ER233","v":703.78576584985137},{"$f":"0.02*Calculations!ES233","v":1029.8434242990888},{"$f":"0.02*Calculations!ET233","v":1032.6096336329767},{"$f":"0.02*Calculations!EU233","v":1221.7574479337407},{"$f":"0.02*Calculations!EV233","v":1359.1174915753995},{"$f":"0.02*Calculations!EW233","v":1504.4216053094167},{"$f":"0.02*Calculations!EX233","v":1462.2401534989478},{"$f":"0.02*Calculations!EY233","v":1257.1162925621877},{"$f":"0.02*Calculations!EZ233","v":986.63501828492258},{"$f":"0.02*Calculations!FA233","v":783.92948940618055},{"$f":"0.02*Calculations!FB233","v":477.4968160894955},{"$f":"0.02*Calculations!FC233","v":632.59034724752212},{"$f":"0.02*Calculations!FD233","v":699.60158429090313},{"$f":"0.02*Calculations!FE233","v":1024.1024670162722},{"$f":"0.02*Calculations!FF233","v":1037.3003174787716},{"$f":"0.02*Calculations!FG233","v":1214.646738396782},{"$f":"0.02*Calculations!FH233","v":1351.9305122997755},{"$f":"0.02*Calculations!FI233","v":1488.9914829379504},{"$f":"0.02*Calculations!FJ233","v":1447.2299176893134},{"$f":"0.02*Calculations!FK233","v":1244.1625866212189},{"$f":"0.02*Calculations!FL233","v":976.35909569692774},{"$f":"0.02*Calculations!FM233","v":775.68602389917771},{"$f":"0.02*Calculations!FN233","v":472.2890047219795},{"$f":"0.02*Calculations!FO233","v":627.92148774693749},{"$f":"0.02*Calculations!FP233","v":695.89843440763934},{"$f":"0.02*Calculations!FQ233","v":1018.4673278738373},{"$f":"0.02*Calculations!FR233","v":1042.0944980101549},{"$f":"0.02*Calculations!FS233","v":1207.6608880796039},{"$f":"0.02*Calculations!FT233","v":1344.881946918915},{"$f":"0.02*Calculations!FU233","v":1473.7149565370617},{"$f":"0.02*Calculations!FV233","v":1432.3690981760801},{"$f":"0.02*Calculations!FW233","v":1231.3378256742485},{"$f":"0.02*Calculations!FX233","v":966.18546266085468},{"$f":"0.02*Calculations!FY233","v":767.52461626929289},{"$f":"0.02*Calculations!FZ233","v":467.13303343857427},{"$f":"0.02*Calculations!GA233","v":623.31895165011815},{"$f":"0.02*Calculations!GB233","v":691.45207012969342},{"$f":"0.02*Calculations!GC233","v":1012.9374402365838},{"$f":"0.02*Calculations!GD233","v":1046.9926468820215},{"$f":"0.02*Calculations!GE233","v":1200.799194868139},{"$f":"0.02*Calculations!GF233","v":1337.9710863461708},{"$f":"0.02*Calculations!GG233","v":1458.5904971673413},{"$f":"0.02*Calculations!GH233","v":1417.6562076255448},{"$f":"0.02*Calculations!GI233","v":1218.6407261649288},{"$f":"0.02*Calculations!GJ233","v":956.11310095645706},{"$f":"0.02*Calculations!GK233","v":759.44444968831294},{"$f":"0.02*Calculations!GL233","v":462.02838620785514},{"$f":"0.02*Calculations!GM233","v":618.78227723646967},{"$f":"0.02*Calculations!GN233","v":687.4859184535344},{"$f":"0.02*Calculations!GO233","v":1007.5122479768611},{"$f":"0.02*Calculations!GP233","v":1051.9952460731877},{"$f":"0.02*Calculations!GQ233","v":1194.0609690450831},{"$f":"0.02*Calculations!GR233","v":1331.1972352406115},{"$f":"0.02*Calculations!GS233","v":1443.6165911088922},{"$f":"0.02*Calculations!GT233","v":1403.0897735093595},{"$f":"0.02*Calculations!GU233","v":1206.07001731381},{"$f":"0.02*Calculations!GV233","v":946.14100249915157},{"$f":"0.02*Calculations!GW233","v":751.44471545897306},{"$f":"0.02*Calculations!GX233","v":456.97455213512563},{"$f":"0.02*Calculations!GY233","v":614.31100936632026},{"$f":"0.02*Calculations!GZ233","v":683.59163638435689},{"$f":"0.02*Calculations!HA233","v":1002.1912054186441},{"$f":"0.02*Calculations!HB233","v":1057.102787933813},{"$f":"0.02*Calculations!HC233","v":1187.4455332205703},{"$f":"0.02*Calculations!HD233","v":1324.5597119370659},{"$f":"0.02*Calculations!HE233","v":1428.7917397098304},{"$f":"0.02*Calculations!HF233","v":1388.6683379571562},{"$f":"0.02*Calculations!HG233","v":1193.624440991154},{"$f":"0.02*Calculations!HH233","v":936.2681692391252},{"$f":"0.02*Calculations!HI233","v":743.52461293401871},{"$f":"0.02*Calculations!HJ233","v":451.97102541128459},{"$f":"0.02*Calculations!HK233","v":609.90469943526102},{"$f":"0.02*Calculations!HL233","v":680.11543261159397},{"$f":"0.02*Calculations!HM233","v":996.97377728265178},{"$f":"0.02*Calculations!HN233","v":1062.3157752338527},{"$f":"0.02*Calculations!HO233","v":1180.9522222640803},{"$f":"0.02*Calculations!HP233","v":1318.0578483775305},{"$f":"0.02*Calculations!HQ233","v":1414.1144592362928},{"$f":"0.02*Calculations!HR233","v":1374.3904576106363},{"$f":"0.02*Calculations!HS233","v":1181.302751591016},{"$f":"0.02*Calculations!HT233","v":926.49361306144556},{"$f":"0.02*Calculations!HU233","v":735.68334943607306},{"$f":"0.02*Calculations!HV233","v":447.0173052622041},{"$f":"0.02*Calculations!HW233","v":605.5629053291384},{"$f":"0.02*Calculations!HX233","v":676.01712213317489},{"$f":"0.02*Calculations!HY233","v":991.85943863250532},{"$f":"0.02*Calculations!HZ233","v":1067.6347212125422},{"$f":"0.02*Calculations!IA233","v":1174.5803832375691},{"$f":"0.02*Calculations!IB233","v":1304.9524873868036},{"$f":"0.02*Calculations!IC233","v":1399.5832807239387},{"$f":"0.02*Calculations!ID233","v":1360.2547034791144},{"$f":"0.02*Calculations!IE233","v":1169.1037159065779},{"$f":"0.02*Calculations!IF233","v":916.81635568716695},{"$f":"0.02*Calculations!IG233","v":727.92014017830309},{"$f":"0.02*Calculations!IH233","v":442.11289589860866},{"$f":"0.02*Calculations!II233","v":601.28519137969556},{"$f":"0.02*Calculations!IJ233","v":672.33612828617936},{"$f":"0.02*Calculations!IK233","v":986.7560925304042},{"$f":"0.02*Calculations!IL233","v":1068.6157295087285},{"$f":"0.02*Calculations!IM233","v":1168.3293753298178},{"$f":"0.02*Calculations!IN233","v":1291.5226059109991},{"$f":"0.02*Calculations!IO233","v":1385.1967498309293},{"$f":"0.02*Calculations!IP233","v":1346.2596607964974},{"$f":"0.02*Calculations!IQ233","v":1157.0261130067252},{"$f":"0.02*Calculations!IR233","v":907.23542857541906},{"$f":"0.02*Calculations!IS233","v":720.23420818587385},{"$f":"0.02*Calculations!IT233","v":437.25730646645468},{"$f":"0.02*Calculations!IU233","v":597.07112832085716},{"$f":"0.02*Calculations!IV233","v":668.72548063960005},{"$f":"0.02*Calculations!IW233","v":976.47896473380467},{"$f":"0.02*Calculations!IX233","v":1062.1468333472976},{"$f":"0.02*Calculations!IY233","v":1162.1985697919913},{"$f":"0.02*Calculations!IZ233","v":1278.2264094203399},{"$f":"0.02*Calculations!JA233","v":1370.9534266923729},{"$f":"0.02*Calculations!JB233","v":1332.4039288796901},{"$f":"0.02*Calculations!JC233","v":1145.0687341138496},{"$f":"0.02*Calculations!JD233","v":897.74987282647271},{"$f":"0.02*Calculations!JE233","v":712.62478421818639},{"$f":"0.02*Calculations!JF233","v":432.45005099780423},{"$f":"0.02*Calculations!JG233","v":592.92029324565544},{"$f":"0.02*Calculations!JH233","v":665.4724784230998},{"$f":"0.02*Calculations!JI233","v":966.30413848612784},{"$f":"0.02*Calculations!JJ233","v":1055.7874665027969},{"$f":"0.02*Calculations!JK233","v":1156.1873498744001},{"$f":"0.02*Calculations!JL233","v":1265.0625671752143},{"$f":"0.02*Calculations!JM233","v":1356.8518857762151},{"$f":"0.02*Calculations!JN233","v":1318.6861209884084},{"$f":"0.02*Calculations!JO233","v":1133.2303824828714},{"$f":"0.02*Calculations!JP233","v":888.35873908576787},{"$f":"0.02*Calculations!JQ233","v":705.09110669188931},{"$f":"0.02*Calculations!JR233","v":427.69064836218672},{"$f":"0.02*Calculations!JS233","v":588.83226956378951},{"$f":"0.02*Calculations!JT233","v":660.79125048206276},{"$f":"0.02*Calculations!JU233","v":956.23059544770558},{"$f":"0.02*Calculations!JV233","v":1049.5369900484752},{"$f":"0.02*Calculations!JW233","v":1150.2951107644647},{"$f":"0.02*Calculations!JX233","v":1252.0297616825849},{"$f":"0.02*Calculations!JY233","v":1342.8907157405672},{"$f":"0.02*Calculations!JZ233","v":1305.1048641863886},{"$f":"0.02*Calculations!KA233","v":1121.509873281462},{"$f":"0.02*Calculations!KB233","v":879.06108744889877},{"$f":"0.02*Calculations!KC233","v":697.6324216046545},{"$f":"0.02*Calculations!KD233","v":422.97862221844588},{"$f":"0.02*Calculations!KE233","v":584.80664695981693},{"$f":"0.02*Calculations!KF233","v":653.80287258268947},{"$f":"0.02*Calculations!KG233","v":946.25732741572097},{"$f":"0.02*Calculations!KH233","v":1043.3947759312493},{"$f":"0.02*Calculations!KI233","v":1144.5212595258631},{"$f":"0.02*Calculations!KJ233","v":1239.1266885641253},{"$f":"0.02*Calculations!KK233","v":1329.0685192924514},{"$f":"0.02*Calculations!KL233","v":1291.6587992039751},{"$f":"0.02*Calculations!KM233","v":1109.9060334714618},{"$f":"0.02*Calculations!KN233","v":869.85598736754378},{"$f":"0.02*Calculations!KO233","v":690.24798245971544},{"$f":"0.02*Calculations!KP233","v":418.31350096706484},{"$f":"0.02*Calculations!KQ233","v":580.84302135197152},{"$f":"0.02*Calculations!KR233","v":646.88405904971455},{"$f":"0.02*Calculations!KS233","v":936.38333622330572},{"$f":"0.02*Calculations!KT233","v":1037.3602069085987},{"$f":"0.02*Calculations!KU233","v":1136.7259646834943},{"$f":"0.02*Calculations!KV233","v":1226.3520564256758},{"$f":"0.02*Calculations!KW233","v":1315.3839130479548},{"$f":"0.02*Calculations!KX233","v":1278.3465803020858},{"$f":"0.02*Calculations!KY233","v":1098.417701691478},{"$f":"0.02*Calculations!KZ233","v":860.74251755633315},{"$f":"0.02*Calculations!LA233","v":682.93705019115293},{"$f":"0.02*Calculations!LB233","v":413.69481770296733},{"$f":"0.02*Calculations!LC233","v":576.94099485160496},{"$f":"0.02*Calculations!LD233","v":639.9476448883056},{"$f":"0.02*Calculations!LE233","v":926.60763363963588},{"$f":"0.02*Calculations!LF233","v":1031.4326764865418},{"$f":"0.02*Calculations!LG233","v":1124.9559927268708},{"$f":"0.02*Calculations!LH233","v":1213.7045867279915},{"$f":"0.02*Calculations!LI233","v":1301.8355273937739},{"$f":"0.02*Calculations!LJ233","v":1265.1668751375178},{"$f":"0.02*Calculations!LK233","v":1087.0437281406496},{"$f":"0.02*Calculations!LL233","v":851.71976590064185},{"$f":"0.02*Calculations!LM233","v":675.69889308992731},{"$f":"0.02*Calculations!LN233","v":409.12211016878666},{"$f":"0.02*Calculations!LO233","v":573.10017572324637},{"$f":"0.02*Calculations!LP233","v":633.25236211940057},{"$f":"0.02*Calculations!LQ233","v":916.92924127102901},{"$f":"0.02*Calculations!LR233","v":1025.6115888586855},{"$f":"0.02*Calculations!LS233","v":1113.3031825284504},{"$f":"0.02*Calculations!LT233","v":1155.1492890434286},{"$f":"0.02*Calculations!LU233","v":0},{"$f":"0.02*Calculations!LV233","v":0},{"$f":"0.02*Calculations!LW233","v":0},{"$f":"0.02*Calculations!LX233","v":0},{"$f":"0.02*Calculations!LY233","v":0},{"$f":"0.02*Calculations!LZ233","v":0},{"$f":"0.02*Calculations!MA233","v":0},{"$f":"0.02*Calculations!MB233","v":0},{"$f":"0.02*Calculations!MC233","v":0},{"$f":"0.02*Calculations!MD233","v":0},{"$f":"0.02*Calculations!ME233","v":0},{"$f":"0.02*Calculations!MF233","v":0},{"$f":"0.02*Calculations!MG233","v":0},{"$f":"0.02*Calculations!MH233","v":0},{"$f":"0.02*Calculations!MI233","v":0},{"$f":"0.02*Calculations!MJ233","v":0},{"$f":"0.02*Calculations!MK233","v":0},{"$f":"0.02*Calculations!ML233","v":0},{"$f":"0.02*Calculations!MM233","v":0},{"$f":"0.02*Calculations!MN233","v":0},{"$f":"0.02*Calculations!MO233","v":0},{"$f":"0.02*Calculations!MP233","v":0},{"$f":"0.02*Calculations!MQ233","v":0},{"$f":"0.02*Calculations!MR233","v":0},{"$f":"0.02*Calculations!MS233","v":0},{"$f":"0.02*Calculations!MT233","v":0},{"$f":"0.02*Calculations!MU233","v":0},{"$f":"0.02*Calculations!MV233","v":0},{"$f":"0.02*Calculations!MW233","v":0},{"$f":"0.02*Calculations!MX233","v":0},{"$f":"0.02*Calculations!MY233","v":0},{"$f":"0.02*Calculations!MZ233","v":0},{"$f":"0.02*Calculations!NA233","v":0},{"$f":"0.02*Calculations!NB233","v":0},{"$f":"0.02*Calculations!NC233","v":0},{"$f":"0.02*Calculations!ND233","v":0},{"$f":"0.02*Calculations!NE233","v":0},{"$f":"0.02*Calculations!NF233","v":0},{"$f":"0.02*Calculations!NG233","v":0},{"$f":"0.02*Calculations!NH233","v":0},{"$f":"0.02*Calculations!NI233","v":0},{"$f":"0.02*Calculations!NJ233","v":0},{"$f":"0.02*Calculations!NK233","v":0},{"$f":"0.02*Calculations!NL233","v":0},{"$f":"0.02*Calculations!NM233","v":0},{"$f":"0.02*Calculations!NN233","v":0},{"$f":"0.02*Calculations!NO233","v":0},{"$f":"0.02*Calculations!NP233","v":0},{"$f":"0.02*Calculations!NQ233","v":0},{"$f":"0.02*Calculations!NR233","v":0},{"$f":"0.02*Calculations!NS233","v":0},{"$f":"0.02*Calculations!NT233","v":0},{"$f":"0.02*Calculations!NU233","v":0},{"$f":"0.02*Calculations!NV233","v":0},{"$f":"0.02*Calculations!NW233","v":0},{"$f":"0.02*Calculations!NX233","v":0},{"$f":"0.02*Calculations!NY233","v":0},{"$f":"0.02*Calculations!NZ233","v":0},{"$f":"0.02*Calculations!OA233","v":0},{"$f":"0.02*Calculations!OB233","v":0},{"$f":"0.02*Calculations!OC233","v":0},{"$f":"0.02*Calculations!OD233","v":0},{"$f":"0.02*Calculations!OE233","v":0},{"$f":"0.02*Calculations!OF233","v":0},{"$f":"0.02*Calculations!OG233","v":0},{"$f":"0.02*Calculations!OH233","v":0},{"$f":"0.02*Calculations!OI233","v":0},{"$f":"0.02*Calculations!OJ233","v":0},{"$f":"0.02*Calculations!OK233","v":0},{"$f":"0.02*Calculations!OL233","v":0},{"$f":"0.02*Calculations!OM233","v":0},{"$f":"0.02*Calculations!ON233","v":0},{"$f":"0.02*Calculations!OO233","v":0},{"$f":"0.02*Calculations!OP233","v":0},{"$f":"0.02*Calculations!OQ233","v":0},{"$f":"0.02*Calculations!OR233","v":0},{"$f":"0.02*Calculations!OS233","v":0},{"$f":"0.02*Calculations!OT233","v":0},{"$f":"0.02*Calculations!OU233","v":0},{"$f":"0.02*Calculations!OV233","v":0},{"$f":"0.02*Calculations!OW233","v":0},{"$f":"0.02*Calculations!OX233","v":0},{"$f":"0.02*Calculations!OY233","v":0},{"$f":"0.02*Calculations!OZ233","v":0},{"$f":"0.02*Calculations!PA233","v":0},{"$f":"0.02*Calculations!PB233","v":0},{"$f":"0.02*Calculations!PC233","v":0},{"$f":"0.02*Calculations!PD233","v":0},{"$f":"0.02*Calculations!PE233","v":0},{"$f":"0.02*Calculations!PF233","v":0},{"$f":"0.02*Calculations!PG233","v":0},{"$f":"0.02*Calculations!PH233","v":0},{"$f":"0.02*Calculations!PI233","v":0},{"$f":"0.02*Calculations!PJ233","v":0},{"$f":"0.02*Calculations!PK233","v":0},{"$f":"0.02*Calculations!PL233","v":0},{"$f":"0.02*Calculations!PM233","v":0},{"$f":"0.02*Calculations!PN233","v":0},{"$f":"0.02*Calculations!PO233","v":0},{"$f":"0.02*Calculations!PP233","v":0},{"$f":"0.02*Calculations!PQ233","v":0},{"$f":"0.02*Calculations!PR233","v":0},{"$f":"0.02*Calculations!PS233","v":0},{"$f":"0.02*Calculations!PT233","v":0},{"$f":"0.02*Calculations!PU233","v":0},{"$f":"0.02*Calculations!PV233","v":0},{"$f":"0.02*Calculations!PW233","v":0},{"$f":"0.02*Calculations!PX233","v":0},{"$f":"0.02*Calculations!PY233","v":0},{"$f":"0.02*Calculations!PZ233","v":0},{"$f":"0.02*Calculations!QA233","v":0},{"$f":"0.02*Calculations!QB233","v":0},{"$f":"0.02*Calculations!QC233","v":0},{"$f":"0.02*Calculations!QD233","v":0},{"$f":"0.02*Calculations!QE233","v":0},{"$f":"0.02*Calculations!QF233","v":0},{"$f":"0.02*Calculations!QG233","v":0},{"$f":"0.02*Calculations!QH233","v":0},{"$f":"0.02*Calculations!QI233","v":0},{"$f":"0.02*Calculations!QJ233","v":0}]
["      Travel",9300,{"$f":"B24/Inputs!$E$10/1000","v":3.5485347985347984},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B24/12","v":775},775,775,775,775,775,{"$f":"AO$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"CP$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"FA$5*$B24/12","v":775},{"$f":"FB$5*$B24/12","v":775},775,{"$f":"FD$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"HP$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"KA$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"KX$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"LX$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,{"$f":"MH$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,{"$f":"MR$5*$B24/12","v":775},775,775,775,775,775,775,{"$f":"MY$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"NY$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"OO$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"PU$5*$B24/12","v":775},775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,{"$f":"QL$5*$B24/12","v":775}]
["      Accounting",2400,{"$f":"B25/Inputs!$E$10/1000","v":0.91575091575091572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$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",{"$f":"ROUND(Capex!F92*0.003,-2)","v":11400},{"$f":"B26/Inputs!$E$10/1000","v":4.3498168498168495},"0.3% of capex",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"B26/12","v":950},{"$f":"T26","v":950},{"$f":"U26","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,{"$f":"CS$5*$B26/12","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,{"$f":"FA$5*$B26/12","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950]
["      Legal",500,{"$f":"B27/Inputs!$E$10/1000","v":0.19078144078144077},null,null,null,null,null,null,{"$f":"Calculations!H553","v":4690387.2804739131},null,null,0,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"CP$5*$B27/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"FA$5*$B27/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"FT$5*$B27/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"LW$5*$B27/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664]
["      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":"2544*12","v":30528},{"$f":"B29/Inputs!$E$10/1000","v":11.648351648351648},null,null,null,null,null,null,null,0,{"$f":"$B29/12*L5","v":2544},{"$f":"$B29/12*M5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,{"$f":"$B29/12*BY5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,{"$f":"$B29/12*EK5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,{"$f":"$B29/12*GW5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,{"$f":"$B29/12*JI5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,{"$f":"$B29/12*LU5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,{"$f":"$B29/12*OG5","v":2544},2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544,2544]
["      Permits and Fees",6000,{"$f":"B30/Inputs!$E$10/1000","v":2.2893772893772892},"Estimate 1000 per  Ha per year + 1000 EUR/MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$5*$B30/12","v":500},500,500,500,500,500,{"$f":"AO$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"DA$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"FM$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"HY$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"KK$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"MW$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"NY$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"OO$5*$B30/12","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
["      Misc Professional Consulting",500,{"$f":"B31/Inputs!$E$10/1000","v":0.19078144078144077},null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,{"$f":"AO$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"CP$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"FA$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,{"$f":"FD$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"HO$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"KH$5*$B31/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664]
["      Misc Admin Overhead incl Software",500,{"$f":"B32/Inputs!$E$10/1000","v":0.19078144078144077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600,600,600,2200,2200,2200,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"FA$5*$B32/12","v":41.666666666666664},41.666666666666664,41.666666666666664,{"$f":"FD$5*$B32/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"LW$5*$B32/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,{"$f":"NW$5*$B32/12","v":41.666666666666664},{"$f":"NX$5*$B32/12","v":41.666666666666664},41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664,41.666666666666664]
[null,{"$f":"SUM(B23:B32)","v":74171.802241839527},{"$f":"SUM(C24:C32)","v":23.324175824175821},{"$f":"Calculations!H553","v":4690387.2804739131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Cost per kw",{"$f":"B33/(Inputs!E$10*1000)","v":28.301206594108486},{"$f":"B34/Inputs!$E$10/1000","v":1.0798689939754458E-2}]
[null,null,{"$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":168775.08574423954},{"$f":"C19+C33","v":59.421277282661777},null,null,null,null,null,null,null,{"$f":"SUM(K9:K32)","v":0},2544,2544,2544,2544,2544,2544,2544,2544,3494,3494,3494,3494,3494,3494,3494,3494,3494,3494,3494,3494,3594,3594,3594,14737.065360238003,14670.798730186336,14477.36437247528,17387.151769036325,17179.834898726112,17002.916590947643,12994.882768994765,13095.466078290587,13436.868562933803,13347.585017720654,13562.185268978274,13762.966325711734,14467.934576739359,14400.395189541698,14206.107995161949,13914.994155654133,13707.248292159264,13379.394635950404,13494.912705925697,13592.549330326598,13932.259003966285,13851.363774581376,14067.909684170929,14270.909258965547,14459.695606797453,14392.146468647077,14199.173686306123,13909.394387034512,13702.790184315651,13373.696168870383,13495.007087984779,13587.764691015631,13925.649822496016,13855.242240489455,14073.755275722282,14265.971377563621,14451.620621637603,14384.055009019839,14192.377243815255,13903.903682511222,{"$f":"SUM(BW9:BW32)","v":13696.608686268508},13368.054426005563,13620.165921097567,13708.594959210919,14044.151377579308,13984.220796150779,14204.722618995953,14382.794476630277,14568.708808623667,14501.119996745898,14310.717983729231,14023.521489651754,13812.767244055374,13487.468842706443,13620.389217604943,13703.424916812568,14037.763016380177,13988.299832213963,14210.812301444112,14374.761344244589,14560.959371405894,14493.340633528216,14301.471790860656,14017.192293168957,13804.013812155143,13481.938859944208,13620.676996264005,13698.868843983224,14031.484097055842,13992.47974930871,14217.024922665301,14366.871173024942,14545.316133117958,14485.716136606501,14287.853650347943,14006.389287578217,13795.347514487305,13476.463924254782,13621.029282249579,13694.388034679227,14025.313988692242,13996.760958085144,14221.452898979252,14359.123169863959,14529.256027691641,14478.245738678443,14274.371068806127,13995.693818278436,13786.76748369212,13471.043487683433,13621.446107156387,13690.45383177698,14019.252071240644,14001.143879254154,14213.963274065025,14351.51655584879,14513.355789272282,14470.321856797005,14261.022696841397,13985.104814821787,13778.272861043793,13465.677007729932,13619.735875058881,13685.650413779225,{"$f":"SUM(EI9:EI32)","v":14013.297735455342},14005.628943628732,14206.600689805202,14344.05056618281,14497.613826496736,14455.008266426235,14247.807198492193,13974.62121741599,13769.862796364545,13460.363947294254,13614.932957033039,13681.392724383182,14007.450382832421,14010.216592166309,14199.364406467072,14336.724450108732,14482.028563842749,14439.847112032279,14234.72325109552,13964.241976818254,13761.536447939512,13455.103774622827,13610.197305780854,13677.208542824235,14001.709425549603,14014.907276012103,14192.253696930113,14329.537470833107,14466.598441471282,14424.836876222646,14221.76954515455,13953.966054230259,13753.292982432509,13449.895963255311,13605.528446280268,13673.505392940971,13996.074286407169,14019.701456543486,14185.267846612935,14322.488905452246,14451.321915070394,14409.976056709411,14208.944784207581,13943.792421194186,13745.131574802625,13444.739991971906,13600.92591018345,13669.059028663025,13990.544398769916,14024.599605415353,14178.406153401471,14315.578044879503,14436.197455700672,14395.263166158877,14196.247684698261,13933.720059489789,13737.051408221645,13439.635344741188,13596.389235769801,13665.092876986866,13985.119206510193,14029.602204606519,14171.667927578415,14308.804193773944,{"$f":"SUM(GU9:GU32)","v":14421.223549642224},14380.69673204269,14183.676975847142,13923.747961032483,13729.051673992304,13434.581510668457,13591.917967899652,13661.198594917689,13979.798163951977,14034.709746467144,14165.052491753902,14302.166670470398,14406.398698243162,14366.275296490488,14171.231399524486,13913.875127772457,13721.131571467351,13429.577983944617,13587.511657968593,13657.722391144925,13974.580735815984,14039.922733767184,14158.559180797412,14295.664806910861,14391.721417769624,14351.997416143968,14158.909710124348,13904.100571594778,13713.290307969404,13424.624263795537,13583.169863862469,13653.624080666506,13969.466397165837,14045.241679745874,14152.187341770901,14282.559445920135,14377.19023925727,14337.861662012447,14146.71067443991,13894.423314220499,13705.527098711635,13419.71985443194,13578.892149913027,13649.94308681951,13964.363051063736,14046.22268804206,14145.93633386315,14269.129564444331,14362.803708364261,14323.866619329829,14134.633071540056,13884.842387108751,13697.841166719205,13414.864264999786,13574.678086854188,13646.332439172931,13954.085923267136,14039.753791880628,14139.805528325323,14255.833367953672,14348.560385225705,14310.010887413022,14122.675692647181,13875.356831359804,{"$f":"SUM(JG9:JG32)","v":13690.231742751517},13410.057009531136,13570.527251778987,13643.079436956432,13943.91109701946,14033.394425036129,14133.794308407732,14242.669525708547,14334.458844309547,14296.29307952174,14110.837341016204,13865.9656976191,13682.69806522522,13405.297606895518,13566.439228097121,13638.398209015395,13933.837553981037,14027.143948581806,14127.902069297796,14229.636720215916,14320.497674273898,14282.711822719721,14099.116831814794,13856.668045982231,13675.239380137986,13400.585580751778,13562.413605493148,13631.409831116021,13923.864285949052,14021.00173446458,14122.128218059195,14216.733647097457,14306.675477825784,14269.265757737307,14087.512992004793,13847.462945900876,13667.854940993047,13395.920459500396,13558.449979885303,13624.491017583046,13913.990294756637,14014.967165441931,14114.332923216825,14203.959014959008,14292.990871581287,14255.953538835418,14076.02466022481,13838.349476089665,13660.544008724484,13391.3017762363,13554.547953384938,13617.554603421637,13904.214592172968,14009.039635019873,14102.562951260203,14191.311545261324,14279.442485927106,14242.77383367085,14064.650686673982,13829.326724433973,13653.30585162326,13386.729068702118,13550.707134256578,13610.859320652733,{"$f":"SUM(LS9:LS32)","v":13894.536199804361},14003.218547392016,14090.910141061782,14132.756247576761,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,{"$f":"SUM(OE9:OE32)","v":12977.606958533332},12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,12977.606958533332,275057.6069585334]
[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":46645.83},{"$f":"B38/Inputs!$E$10/1000","v":17.798317307692308}]
["Admin",{"$f":"Payroll!P35/Inputs!E10","v":0},{"$f":"B39","v":0}]
["Maint",{"$f":"Payroll!P46/Inputs!E10","v":17.798317307692308},{"$f":"B40","v":17.798317307692308}]
[null,null,{"$f":"B41/Inputs!$E$10/1000","v":0}]
["Total Including Payroll",{"$f":"B36+B38","v":215420.91574423952},{"$f":"C36+C38","v":77.219594590354092}]
[null,{"$f":"B42/Inputs!E10/1000","v":82.196625360286745},3.2878650144114699E-3]
[]
["PV",{"$f":"1.07*C45","v":41.932410980106937},{"$f":"C42-C46-C47","v":39.189169140286857}]
["BESS",{"$f":"1.07*C46","v":28.228818967835679},{"$f":"C13+C15+C40/5+C26*Capex!H121","v":26.382073801715585}]
["Land",12.463736263736264,{"$f":"C29","v":11.648351648351648}]
[]
[null,null,{"$f":"C46/(C45+C46+C47)","v":0.34164999106342253}]

{"sheet":"Payroll","index":10,"n_rows":64,"n_cols":469,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,9,3,15],[8,1,8,4],[4,13,4,17],[4,9,4,12],[4,5,4,8]]}
[{"$f":"Inputs!$D$6&\" - Payroll\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Payroll"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start",{"$f":"EOMONTH(Inputs!$E$16, -1)+1","v":"2026-07-01"},{"$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"},{"$f":"EOMONTH(QY2, 0)","v":"2063-10-31"},"2063-11-30","2063-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["  Indexing Factor (Annual Increase)",2.5000000000000001E-2,null,null,null,"Head Office",null,null,null,"Santa Maria",null,null,null,"Total",null,null,null,null,null,1,{"$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,6.25E-2,1,{"$f":"$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},{"$f":"F17+J17","v":6.25E-2},{"$f":"G17+K17","v":1},{"$f":"H17+L17","v":0},{"$f":"I17+M17","v":0},0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N17","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N17","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N17","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N17","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N17","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2]
["Storage Systems Engineer",null,null,null,null,6.25E-2,1,{"$f":"$E18*F18","v":0},{"$f":"I$8*F18*$B18","v":0},0,0,0,0,6.25E-2,1,0,0,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N18","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2]
["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,{"$f":"E64/2","v":0.29391304347826086},2,0,0,0.29391304347826086,2,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},{"$f":"$E$64/2","v":0.29391304347826086},{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"$E$64/2","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086]
["Gardener (vegetation removal)",null,null,null,null,0,0,{"$f":"$E22*F22","v":0},{"$f":"I$8*F22*$B22","v":0},{"$f":"J21","v":0.29391304347826086},1,0,0,0.29391304347826086,1,0,0,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AR21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"AX21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"BJ21","v":0.29391304347826086},{"$f":"BK21","v":0.29391304347826086},{"$f":"BL21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"DW21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"GI21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"IU21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"LG21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"NS21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,{"$f":"QE21","v":0.29391304347826086},0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086,0.29391304347826086]
["SysAdmin",null,null,null,null,6.25E-2,1,0,0,0,0,0,0,6.25E-2,1,0,0,0,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":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},{"$f":"$N23","v":6.25E-2},{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$N23","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2]
["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,{"$f":"SUM(F17:F24)","v":0.1875},3,0,0,0.91782608695652179,4,0,0,{"$f":"SUM(N17:N24)","v":1.1053260869565218},{"$f":"SUM(O17:O24)","v":7},{"$f":"SUM(P17:P24)","v":0},{"$f":"SUM(Q17:Q24)","v":0},{"$f":"SUM(R24:R24)","v":0}]
[]
["Total Employees",null,null,null,null,{"$f":"F14+F25","v":0.1875},3,0,0,0.91782608695652179,4,0,0,{"$f":"N14+N25","v":1.1053260869565218},{"$f":"O14+O25","v":7},{"$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},6.25E-2,{"$f":"G17","v":1},{"$f":"$E38*F38","v":5.8110937500000004},{"$f":"I$8*F38*$B38","v":0},{"$f":"F38","v":6.25E-2},{"$f":"K17","v":0},{"$f":"$E38*J38","v":5.8110937500000004},{"$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},0,0,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,{"$f":"CY$5*$E38/12*CY17*1000","v":561.59059787442186},575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,651.27292008520885,651.27292008520885,651.27292008520885,{"$f":"FK$5*$E38/12*FK17*1000","v":651.27292008520885},651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,{"$f":"HW$5*$E38/12*HW17*1000","v":736.85553061766461},736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,{"$f":"KI$5*$E38/12*KI17*1000","v":833.68439905470473},854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,{"$f":"MU$5*$E38/12*MU17*1000","v":920.23158638953942},920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,{"$f":"PG$5*$E38/12*PG17*1000","v":920.23158638953942},920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942]
["Storage Systems Engineer",70,{"$f":"B39*C$8","v":3.5},{"$f":"(B39+C39)*D$8","v":19.477500000000003},92.977500000000006,6.25E-2,1,5.8110937500000004,0,{"$f":"F39","v":6.25E-2},0,5.8110937500000004,0,0.125,1,11.622187500000001,0,0,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},0,0,0,0,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,508.77336425781249,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,521.49269836425788,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,534.53001582336424,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,547.89326621894827,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,561.59059787442186,{"$f":"CY$5*$E39/12*CY18*1000","v":561.59059787442186},575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,575.63036282128235,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,590.02112189181446,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,604.77164993910969,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,619.89094118758726,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,635.38821471727704,651.27292008520885,651.27292008520885,651.27292008520885,{"$f":"FK$5*$E39/12*FK18*1000","v":651.27292008520885},651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,651.27292008520885,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,667.55474308733903,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,684.2436116645224,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,701.34970195613539,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,718.88344450503882,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,{"$f":"HW$5*$E39/12*HW18*1000","v":736.85553061766461},736.85553061766461,736.85553061766461,736.85553061766461,736.85553061766461,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,755.27691888310619,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,774.15884185518371,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,793.51281290156317,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,813.35063322410224,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,833.68439905470473,{"$f":"KI$5*$E39/12*KI18*1000","v":833.68439905470473},854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,854.52650903107235,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,875.88967175684911,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,897.78691355077012,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,{"$f":"MU$5*$E39/12*MU18*1000","v":920.23158638953942},920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,{"$f":"PG$5*$E39/12*PG18*1000","v":920.23158638953942},920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942,920.23158638953942]
["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":0.29391304347826086},2,3.9039000000000001,0,0.29391304347826086,2,3.9039000000000001,0,0,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},0,0,0,0,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,{"$f":"CY$5*$E42/12*CY21*1000","v":377.27726128010846},386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,437.52595674792667,437.52595674792667,437.52595674792667,{"$f":"FK$5*$E42/12*FK21*1000","v":437.52595674792667},437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,{"$f":"HW$5*$E42/12*HW21*1000","v":495.02046081743237},495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,{"$f":"KI$5*$E42/12*KI21*1000","v":560.07021491774447},574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,{"$f":"MU$5*$E42/12*MU21*1000","v":618.21272288132025},618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,{"$f":"PG$5*$E42/12*PG21*1000","v":618.21272288132025},618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025]
["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},{"$f":"J22","v":0.29391304347826086},1,{"$f":"$E43*J43","v":3.9039000000000001},{"$f":"M$8*J43*$B43","v":0},0.29391304347826086,1,3.9039000000000001,0,0,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},0,0,0,0,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,341.79457812499993,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,350.33944257812493,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,359.0979286425781,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,368.07537685864247,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,377.27726128010846,{"$f":"CY$5*$E43/12*CY22*1000","v":377.27726128010846},386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,386.70919281211116,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,396.37692263241394,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,406.28634569822424,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,416.44350434067974,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,426.85459194919673,437.52595674792667,437.52595674792667,437.52595674792667,{"$f":"FK$5*$E43/12*FK22*1000","v":437.52595674792667},437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,437.52595674792667,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,448.46410566662473,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,459.67570830829038,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,471.16760101599755,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,482.94679104139738,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,{"$f":"HW$5*$E43/12*HW22*1000","v":495.02046081743237},495.02046081743237,495.02046081743237,495.02046081743237,495.02046081743237,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,507.39597233786805,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,520.08087164631468,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,533.08289343747253,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,546.40996577340923,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,560.07021491774447,{"$f":"KI$5*$E43/12*KI22*1000","v":560.07021491774447},574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,574.071970290688,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,588.4237695479552,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,603.13436378665381,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,{"$f":"MU$5*$E43/12*MU22*1000","v":618.21272288132025},618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,{"$f":"PG$5*$E43/12*PG22*1000","v":618.21272288132025},618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025,618.21272288132025]
["Sys Admin",40,2,11.13,53.13,6.25E-2,1,3.3206250000000002,0,{"$f":"J23","v":0},{"$f":"K23","v":0},0,0,6.25E-2,1,3.3206250000000002,0,0,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},0,0,0,0,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,290.72763671874998,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,297.99582763671873,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,305.4457233276367,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,313.0818664108275,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,320.9089130710982,{"$f":"CY$5*$E44/12*CY23*1000","v":320.9089130710982},328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,328.93163589787559,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,337.15492679532252,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,345.58379996520557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,354.22339496433557,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,363.07897983844396,372.15595433440507,372.15595433440507,372.15595433440507,{"$f":"FK$5*$E44/12*FK23*1000","v":372.15595433440507},372.15595433440507,372.15595433440507,372.15595433440507,372.15595433440507,372.15595433440507,372.15595433440507,372.15595433440507,372.15595433440507,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,381.45985319276514,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,390.9963495225843,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,400.77125826064878,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,410.79053971716496,421.0603032100941,421.0603032100941,421.0603032100941,421.0603032100941,421.0603032100941,421.0603032100941,421.0603032100941,{"$f":"HW$5*$E44/12*HW23*1000","v":421.0603032100941},421.0603032100941,421.0603032100941,421.0603032100941,421.0603032100941,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,431.58681079034636,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,442.37648106010499,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,453.43589308660751,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,464.77179041377269,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,476.39108517411694,{"$f":"KI$5*$E44/12*KI23*1000","v":476.39108517411694},488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,488.30086230346984,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,500.50838386105659,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,513.02109345758288,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,{"$f":"MU$5*$E44/12*MU23*1000","v":525.84662079402244},525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,{"$f":"PG$5*$E44/12*PG23*1000","v":525.84662079402244},525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244,525.84662079402244]
["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,{"$f":"SUM(F38:F45)","v":0.1875},3,14.9428125,0,1.0428260869565218,4,31.703017500000001,0,1.2303260869565218,7,46.645830000000004,0,0]
[]
["Gross Payroll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,{"$f":"SUM(CF32:CF45)","v":3302.1697308204275},3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,{"$f":"SUM(ER32:ER45)","v":3736.1019538090536},3736.1019538090536,3736.1019538090536,3736.1019538090536,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,{"$f":"SUM(HD32:HD45)","v":4332.7328456046789},4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,{"$f":"SUM(JP32:JP45)","v":4902.0895257780994},4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"SUM(MB32:MB45)","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"SUM(ON32:ON45)","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"SUM(QZ32:QZ45)","v":5546.2643497904501},5546.2643497904501]
["Payroll Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Payroll",null,null,null,null,{"$f":"F35+F46","v":0.1875},3,14.9428125,0,1.0428260869565218,4,31.703017500000001,0,1.2303260869565218,8,46.645830000000004,0,0,null,{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3066.3928667968753,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3143.052688466797,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3221.6290056784669,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,{"$f":"CG48+CG49","v":3302.1697308204275},3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3302.1697308204275,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3384.7239740909381,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3469.3420734432111,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3556.0756252792908,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3644.9775159112723,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,3736.1019538090536,{"$f":"ES48+ES49","v":3736.1019538090536},3736.1019538090536,3736.1019538090536,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3829.5045026542803,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,3925.2421152206371,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4023.3731681011523,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4123.9574973036815,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4227.0564347362733,4332.7328456046789,{"$f":"HE48+HE49","v":4332.7328456046789},4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4332.7328456046789,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4441.0511667447954,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4552.0774459134145,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4665.87938206125,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4782.5263666127803,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,{"$f":"JQ48+JQ49","v":4902.0895257780994},4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,4902.0895257780994,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5024.6417639225519,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5150.2578080206158,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5279.0142532211294,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5410.9896095516569,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"LZ48+LZ49","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"NY48+NY49","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"OH48+OH49","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"ON48+ON49","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"QK48+QK49","v":5546.2643497904501},5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,5546.2643497904501,{"$f":"QV48+QV49","v":5546.2643497904501},{"$f":"QW48+QW49","v":5546.2643497904501},{"$f":"QX48+QX49","v":5546.2643497904501},{"$f":"QY48+QY49","v":5546.2643497904501},5546.2643497904501,5546.2643497904501]
[]
[]
[null,"Solar Panel Technicians "]
[null,"Panels","Min/panel/yr","Minutes/yr","hours/yr"]
[null,{"$f":"Inputs!E33","v":3744},2,{"$f":"B55*C55","v":7488},{"$f":"D55/60","v":124.8},"once every 3 months x 0.5 minutes per panel (cleaning)=2 minute/year/panel"]
[null,{"$f":"B55","v":3744},5,{"$f":"B56*C56","v":18720},312,"0.4 minutes per panel per month(inspection)=5 minutes/year/panel"]
[null,{"$f":"B56","v":3744},2.5,{"$f":"B57*C57","v":9360},156,"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":3.4},{"$f":"120*52","v":6240},{"$f":"B61*C61","v":21216},353.6,"2 person-hours per week per hectare (vegetation maintenance)"]
[null,"Total",null,null,{"$f":"SUM(E55:E61)","v":946.4}]
[null,"Hours/ee/yr",null,null,{"$f":"35*46","v":1610}]
[null,"FTEs",null,null,{"$f":"E62/E63","v":0.58782608695652172}]

{"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$40","v":151.12200000000001},{"$f":"L2*Inputs!$E$40","v":504.30600000000004},{"$f":"M2*Inputs!$E$40","v":784.47600000000011},{"$f":"N2*Inputs!$E$40","v":967.86000000000013},{"$f":"O2*Inputs!$E$40","v":1178.412},{"$f":"P2*Inputs!$E$40","v":1102.0020000000002},{"$f":"Q2*Inputs!$E$40","v":995.02800000000013},{"$f":"R2*Inputs!$E$40","v":702.97199999999998},{"$f":"S2*Inputs!$E$40","v":336.20400000000001},{"$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$40","v":54.336000000000006},{"$f":"K3*Inputs!$E$40","v":342.99600000000004},{"$f":"L3*Inputs!$E$40","v":606.18600000000004},{"$f":"M3*Inputs!$E$40","v":979.74599999999998},{"$f":"N3*Inputs!$E$40","v":1095.21},{"$f":"O3*Inputs!$E$40","v":1039.1760000000002},{"$f":"P3*Inputs!$E$40","v":1158.0360000000001},{"$f":"Q3*Inputs!$E$40","v":1069.74},{"$f":"R3*Inputs!$E$40","v":784.47600000000011},{"$f":"S3*Inputs!$E$40","v":412.61400000000003},{"$f":"T3*Inputs!$E$40","v":30.564},{"$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$40","v":13.584000000000001},{"$f":"J4*Inputs!$E$40","v":230.92800000000003},{"$f":"K4*Inputs!$E$40","v":512.79600000000005},{"$f":"L4*Inputs!$E$40","v":896.5440000000001},{"$f":"M4*Inputs!$E$40","v":928.80600000000004},{"$f":"N4*Inputs!$E$40","v":1344.816},{"$f":"O4*Inputs!$E$40","v":1405.944},{"$f":"P4*Inputs!$E$40","v":1441.6020000000001},{"$f":"Q4*Inputs!$E$40","v":1319.346},{"$f":"R4*Inputs!$E$40","v":1083.3240000000001},{"$f":"S4*Inputs!$E$40","v":558.64200000000005},{"$f":"T4*Inputs!$E$40","v":166.404},{"$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$40","v":105.27600000000001},{"$f":"J5*Inputs!$E$40","v":431.29200000000003},{"$f":"K5*Inputs!$E$40","v":781.08},{"$f":"L5*Inputs!$E$40","v":1270.1040000000003},{"$f":"M5*Inputs!$E$40","v":1478.9580000000003},{"$f":"N5*Inputs!$E$40","v":1604.61},{"$f":"O5*Inputs!$E$40","v":1484.0520000000001},{"$f":"P5*Inputs!$E$40","v":1450.0919999999999},{"$f":"Q5*Inputs!$E$40","v":1404.2460000000001},{"$f":"R5*Inputs!$E$40","v":1091.8140000000001},{"$f":"S5*Inputs!$E$40","v":619.77},{"$f":"T5*Inputs!$E$40","v":237.72},{"$f":"U5*Inputs!$E$40","v":6.7920000000000007},{"$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$40","v":54.336000000000006},{"$f":"I6*Inputs!$E$40","v":191.874},{"$f":"J6*Inputs!$E$40","v":517.89},{"$f":"K6*Inputs!$E$40","v":818.43600000000015},{"$f":"L6*Inputs!$E$40","v":1183.5060000000001},{"$f":"M6*Inputs!$E$40","v":1456.884},{"$f":"N6*Inputs!$E$40","v":1460.28},{"$f":"O6*Inputs!$E$40","v":1574.046},{"$f":"P6*Inputs!$E$40","v":1475.5620000000001},{"$f":"Q6*Inputs!$E$40","v":1375.38},{"$f":"R6*Inputs!$E$40","v":1022.196},{"$f":"S6*Inputs!$E$40","v":587.50800000000004},{"$f":"T6*Inputs!$E$40","v":273.37800000000004},{"$f":"U6*Inputs!$E$40","v":45.846000000000004},{"$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$40","v":101.88000000000001},{"$f":"I7*Inputs!$E$40","v":220.74},{"$f":"J7*Inputs!$E$40","v":500.91000000000008},{"$f":"K7*Inputs!$E$40","v":736.93200000000002},{"$f":"L7*Inputs!$E$40","v":1159.7340000000002},{"$f":"M7*Inputs!$E$40","v":1416.1320000000001},{"$f":"N7*Inputs!$E$40","v":1618.194},{"$f":"O7*Inputs!$E$40","v":1738.7520000000002},{"$f":"P7*Inputs!$E$40","v":1737.0540000000001},{"$f":"Q7*Inputs!$E$40","v":1536.6900000000003},{"$f":"R7*Inputs!$E$40","v":1344.816},{"$f":"S7*Inputs!$E$40","v":838.81200000000013},{"$f":"T7*Inputs!$E$40","v":390.54},{"$f":"U7*Inputs!$E$40","v":86.598000000000013},{"$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$40","v":84.9},{"$f":"I8*Inputs!$E$40","v":195.27},{"$f":"J8*Inputs!$E$40","v":553.548},{"$f":"K8*Inputs!$E$40","v":896.5440000000001},{"$f":"L8*Inputs!$E$40","v":1249.7280000000001},{"$f":"M8*Inputs!$E$40","v":1596.1200000000001},{"$f":"N8*Inputs!$E$40","v":1662.3419999999999},{"$f":"O8*Inputs!$E$40","v":1703.0940000000001},{"$f":"P8*Inputs!$E$40","v":1723.4700000000003},{"$f":"Q8*Inputs!$E$40","v":1501.0320000000002},{"$f":"R8*Inputs!$E$40","v":1324.44},{"$f":"S8*Inputs!$E$40","v":879.56399999999996},{"$f":"T8*Inputs!$E$40","v":456.762},{"$f":"U8*Inputs!$E$40","v":122.256},{"$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$40","v":1.6980000000000002},{"$f":"I9*Inputs!$E$40","v":140.934},{"$f":"J9*Inputs!$E$40","v":443.178},{"$f":"K9*Inputs!$E$40","v":791.26800000000003},{"$f":"L9*Inputs!$E$40","v":1141.056},{"$f":"M9*Inputs!$E$40","v":1608.0060000000003},{"$f":"N9*Inputs!$E$40","v":1653.8520000000001},{"$f":"O9*Inputs!$E$40","v":1723.4700000000003},{"$f":"P9*Inputs!$E$40","v":1818.5580000000002},{"$f":"Q9*Inputs!$E$40","v":1670.8320000000001},{"$f":"R9*Inputs!$E$40","v":1321.0440000000001},{"$f":"S9*Inputs!$E$40","v":849},{"$f":"T9*Inputs!$E$40","v":358.27800000000002},{"$f":"U9*Inputs!$E$40","v":47.544000000000011},{"$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$40","v":79.805999999999997},{"$f":"J10*Inputs!$E$40","v":412.61400000000003},{"$f":"K10*Inputs!$E$40","v":877.8660000000001},{"$f":"L10*Inputs!$E$40","v":1266.7080000000001},{"$f":"M10*Inputs!$E$40","v":1502.73},{"$f":"N10*Inputs!$E$40","v":1568.9520000000002},{"$f":"O10*Inputs!$E$40","v":1533.2940000000001},{"$f":"P10*Inputs!$E$40","v":1555.3680000000002},{"$f":"Q10*Inputs!$E$40","v":1424.6220000000003},{"$f":"R10*Inputs!$E$40","v":1012.008},{"$f":"S10*Inputs!$E$40","v":626.56200000000001},{"$f":"T10*Inputs!$E$40","v":200.364},{"$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$40","v":8.49},{"$f":"J11*Inputs!$E$40","v":249.60600000000002},{"$f":"K11*Inputs!$E$40","v":682.596},{"$f":"L11*Inputs!$E$40","v":986.53800000000001},{"$f":"M11*Inputs!$E$40","v":1246.3320000000001},{"$f":"N11*Inputs!$E$40","v":1341.42},{"$f":"O11*Inputs!$E$40","v":1253.124},{"$f":"P11*Inputs!$E$40","v":1307.46},{"$f":"Q11*Inputs!$E$40","v":1051.0620000000001},{"$f":"R11*Inputs!$E$40","v":731.83799999999997},{"$f":"S11*Inputs!$E$40","v":298.84800000000001},{"$f":"T11*Inputs!$E$40","v":3.3960000000000004},{"$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$40","v":108.67200000000001},{"$f":"K12*Inputs!$E$40","v":483.93000000000006},{"$f":"L12*Inputs!$E$40","v":796.36200000000008},{"$f":"M12*Inputs!$E$40","v":1052.76},{"$f":"N12*Inputs!$E$40","v":1200.4860000000001},{"$f":"O12*Inputs!$E$40","v":1161.432},{"$f":"P12*Inputs!$E$40","v":1091.8140000000001},{"$f":"Q12*Inputs!$E$40","v":961.0680000000001},{"$f":"R12*Inputs!$E$40","v":545.05799999999999},{"$f":"S12*Inputs!$E$40","v":120.55800000000001},{"$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$40","v":1.6980000000000002},{"$f":"K13*Inputs!$E$40","v":222.43800000000002},{"$f":"L13*Inputs!$E$40","v":490.72200000000004},{"$f":"M13*Inputs!$E$40","v":631.65600000000006},{"$f":"N13*Inputs!$E$40","v":607.88400000000001},{"$f":"O13*Inputs!$E$40","v":750.51600000000008},{"$f":"P13*Inputs!$E$40","v":672.40800000000002},{"$f":"Q13*Inputs!$E$40","v":646.9380000000001},{"$f":"R13*Inputs!$E$40","v":359.97600000000006},{"$f":"S13*Inputs!$E$40","v":40.752000000000002},{"$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},{"$f":"SUM(C15:C26)","v":0},0,0,0,0,242.81400000000002,955.97400000000005,3504.672,7298.0040000000008,11551.494000000001,14682.606000000002,16125.906000000003,16545.312000000005,16533.426000000003,14955.984,11323.962000000001,6168.8340000000007,2117.4059999999999,309.03600000000006,0,0,0,0,{"$f":"SUM(B27:Y27)","v":122315.43000000002}]
[]
[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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},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,{"$f":"B44*1000","v":{"$error":"#VALUE!"}},{"$f":"C44*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2533000,5675000,7873000,9201000,9734000,9668000,8291000,6319000,3163000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B45*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1306000,4595000,7708000,9502000,10719000,10855000,10089000,9045000,7317000,3806000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B46*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3293000,5905000,8433000,10537000,11711000,11754000,10860000,9599000,7523000,4707000,1314000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B47*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3427000,6544000,8962000,10605000,11533000,11806000,11385000,10097000,8390000,5399000,2027000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B48*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1671000,4431000,7357000,9491000,10820000,11515000,11493000,10817000,9531000,7483000,4827000,2018000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B49*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1653000,4250000,7069000,9127000,10655000,11271000,11333000,10755000,9520000,7526000,5044000,2217000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B50*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1466000,3998000,6652000,8782000,10277000,11079000,10996000,10506000,9479000,7648000,5130000,2296000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B51*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1161000,3703000,6564000,8983000,10373000,11309000,11435000,10808000,9638000,7660000,4932000,2038000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B52*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3557000,6678000,8858000,10633000,11034000,11257000,10637000,9251000,7181000,4260000,1330000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B53*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3437000,6675000,8895000,10433000,11028000,10916000,9955000,8446000,6517000,2693000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B54*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2512000,5704000,7765000,9500000,9971000,9988000,8941000,7346000,4742000,1045000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B55*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4323000,7355000,8709000,9791000,9612000,8713000,7053000,4278000,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,{"$f":"IF(B57>10000,10000/B57,1)*B29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5136202131859458,5.2334801762114536,5.8681569922520005,6.1949788066514504,7.129648654201767,6.7128671907323127,7.0679049571824875,6.5516695679696149,6.2598798608915587,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B58>10000,10000/B58,1)*B30","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4502297090352219,4.3960826985854187,4.631551634665283,6.0724058093033051,6.0173523649594181,5.6379548595117459,6.7598374467241547,6.9651741293532332,6.3140631406314061,6.384655806621125,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B59>10000,10000/B59,1)*B31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1299726692985121,5.114309906858594,6.2611170401992169,5.1912309006358539,6.7628725130219447,7.044410413476264,7.8176795580110499,8.0945931867902914,8.4806593114449011,6.9895899723815589,7.4581430745814306,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B60>10000,10000/B60,1)*B32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4117303764225273,7.0293398533007343,8.3463512608792687,8.2131070249882132,8.1938784357929411,7.4030154158902253,7.5010979358805452,8.1905516490046555,7.66388557806913,6.7605112057788475,6.9067587567834234,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B61>10000,10000/B61,1)*B33","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.762417713943746,6.8833220491988261,6.5515835258937072,7.3437993888947419,7.9297597042513859,7.468519322622666,8.065779169929522,8.0336507349542394,8.4985835694050991,8.0449017773620195,7.1680132587528487,7.9781962338949457,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B62>10000,10000/B62,1)*B34","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8644888082274651,6.9411764705882346,6.1394822464280665,7.4832913334063758,7.8273111215391831,8.455327832490461,9.0355598694079244,9.5118549511854944,9.5063025210084025,10.523518469306405,9.7938144329896897,10.374379792512403,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B63>10000,10000/B63,1)*B35","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8444747612551167,8.1540770385192598,7.9374624173181001,8.3807788658619913,9.1466381239661381,8.8365375936456356,9.1214987268097492,9.6611460118027797,9.3258782572001255,10.198744769874477,10.09746588693957,11.716027874564459,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B64>10000,10000/B64,1)*B36","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1490094745908701,7.0483391844450445,7.099329677026204,7.4807970611154406,9.1294707413477294,8.6126094261207893,8.8762571053782242,9.909326424870466,10.209587051255447,10.156657963446476,10.13787510137875,10.353287536800785,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B65>10000,10000/B65,1)*B37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8315996626370534,7.7418388739143458,8.4217656355836539,8.3231449261732351,8.3741163675910819,8.0216754019721073,8.6114505969728299,9.0692898065074044,8.2996797103467497,8.6619718309859159,8.8721804511278197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B66>10000,10000/B66,1)*B38","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2769857433808554,6.0224719101123592,6.5317594154019112,7.035368542125946,7.163583605368153,6.760718211799194,7.7348066298342548,7.3289130949561923,6.6134724566518335,6.5354623096917939,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B67>10000,10000/B67,1)*B39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5477707006369426,4.9964936886395508,6.0399227301996135,6.5263157894736841,7.0905626316317321,6.8482178614337208,7.1915893076837039,7.7048734004900625,6.7692956558414172,6.7942583732057411,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B68>10000,10000/B68,1)*B40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0303030303030303,3.9292997960571037,4.2714433344815701,3.6564191604534777,4.5984186433624643,4.5449328589464022,5.4019566142067204,4.9555867227676478,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"SUM(B70:B81)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C70:C81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},69.572318041566064,80.083914338476063,85.534353010538254,86.826758060349746,88.543154333172922,93.990239647598216,97.363608237360111,94.572135123712087,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(B82:Y82)","v":{"$error":"#VALUE!"}}]

{"sheet":"Production Forecast","index":12,"n_rows":858,"n_cols":111,"rows_kept":858,"cut":false,"hidden":false,"merged":[[4,12,4,13],[4,1,5,2],[4,10,4,11],[4,3,4,9],[20,3,20,7],[20,8,20,10]]}
[{"$f":"Inputs!$D$6&\" - Electricity Production Forecast by Month\"","v":"Força Açoreana, S.A.:  Azores Photovoltaic Energy Venture - Electricity Production Forecast by Month"}]
[]
[]
[]
[null,"Monthly Production",null,"Production",null,null,null,null,null,null,"Excess",null,"Totals"]
[null,null,null,"Gross","Losses","Curtailed","Net","Used Internally",null,"Prod Sold","Amount","%","(Figures in Kwh unless noted)"]
[1,"January","kWh",{"$f":"E7+F7+G7","v":220006.04793247217},{"$f":"G7/0.915-G7","v":18700.514074260136},0,{"$f":"'Detailed Production Projections'!B39","v":201305.53385821203},{"$f":"'Detailed Production Projections'!B31","v":-10139.90625},null,{"$f":"'Detailed Production Projections'!B35*-1","v":-82458.354127898434},{"$f":"SUM(G7:J7)","v":108707.2734803136},{"$f":"K7/G7","v":0.54001135188305704},"Projected Demand (2028)",{"$f":"'Detailed Production Projections'!B529","v":25389345.382693723}]
[2,"February","kWh",223861.96633075411,19028.267138114083,0,{"$f":"'Detailed Production Projections'!B82","v":204833.69919264002},{"$f":"'Detailed Production Projections'!B74","v":-11002.933090912},null,{"$f":"'Detailed Production Projections'!B78*-1","v":-131908.61396239992},61922.1521393281,0.30230451524039581,"Projected Renewables Production",{"$f":"'Detailed Production Projections'!B534","v":8936522.0715849232}]
[3,"March","kWh",324090.74805308861,27547.71358451253,0,{"$f":"'Detailed Production Projections'!B125","v":296543.03446857608},{"$f":"'Detailed Production Projections'!B117","v":-12799.999318544},null,{"$f":"'Detailed Production Projections'!B121*-1","v":-204223.05156789673},79519.983582135348,0.26815663947271667,"   Wind",{"$f":"'Detailed Production Projections'!B532","v":6805064.6162277823}]
[4,"April","kWh",378977.08441691805,32213.052175438032,0,{"$f":"'Detailed Production Projections'!B168","v":346764.03224148002},{"$f":"'Detailed Production Projections'!B160","v":-13280.57930736},null,{"$f":"'Detailed Production Projections'!B164*-1","v":-174898.9148777583},158584.53805636172,0.45732695236951909,"   PV",{"$f":"'Detailed Production Projections'!B533","v":2131457.4553571427}]
[5,"May","kWh",393943.64076617709,33485.209465125052,0,{"$f":"'Detailed Production Projections'!B211","v":360458.43130105204},{"$f":"'Detailed Production Projections'!B203","v":-15773.1875},null,{"$f":"'Detailed Production Projections'!B207*-1","v":-226907.27657979203},117777.96722126001,0.32674493643038904,"Minimum Non-Renewables Production",{"$f":"'Detailed Production Projections'!B536","v":6351000}]
[6,"June","kWh",{"$f":"E12+F12+G12","v":425280.37229586887},{"$f":"G12/0.915-G12","v":36148.831645148864},0,{"$f":"'Detailed Production Projections'!B254","v":389131.54065072001},{"$f":"'Detailed Production Projections'!B246","v":-15264.375},null,{"$f":"'Detailed Production Projections'!B250*-1","v":-280596.95811583521},{"$f":"SUM(G12:J12)","v":93270.207534884801},0.23968812031765646,"Net Projected Demand (Surplus)",{"$f":"'Detailed Production Projections'!B538","v":11004176.524080157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12","v":425280.37229586887},36148.831645148864,0,389131.54065072001,-15264.375,0,-280596.95811583521,93270.207534884801,0.23968812031765646,{"$f":"M10","v":"   PV"},{"$f":"N10","v":2131457.4553571427},0,0,0,0,0,0,0,0,0,0,0,0,0,0,425280.37229586887,36148.831645148864,0,389131.54065072001,-15264.375,0,-280596.95811583521,{"$f":"AJ12","v":93270.207534884801},0.23968812031765646,"   PV",2131457.4553571427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425280.37229586887,36148.831645148864,0,389131.54065072001,-15264.375,0,-280596.95811583521,93270.207534884801,0.23968812031765646,"   PV",2131457.4553571427,0,0,0,{"$f":"BP12","v":0},0,0,0,0,0,0,0,0,0]
[7,"July","kWh",456516.71729357378,38803.920969953761,0,{"$f":"'Detailed Production Projections'!B297","v":417712.79632362002},{"$f":"'Detailed Production Projections'!B289","v":-15773.1875},null,{"$f":"'Detailed Production Projections'!B293*-1","v":-372451.30182279687},29488.307000823144,7.0594693914948409E-2,"PV Production Net of Curtailment",{"$f":"'Detailed Production Projections'!B546","v":3597411.5250014761}]
[8,"August","kWh",444068.78732720012,37745.846922811994,0,{"$f":"'Detailed Production Projections'!B340","v":406322.94040438812},{"$f":"'Detailed Production Projections'!B332","v":-14697.378821068001},null,{"$f":"'Detailed Production Projections'!B336*-1","v":-341460.91440310283},50164.647180217318,0.12346004173500896,"PV Production Sold Directly",{"$f":"J19*-1","v":2691956.3480747514}]
[9,"September","kWh",381988.68037652469,32469.0378320046,0,{"$f":"'Detailed Production Projections'!B383","v":349519.64254452009},{"$f":"'Detailed Production Projections'!B375","v":-13083.75},null,{"$f":"'Detailed Production Projections'!B379*-1","v":-312786.51951413404},23649.37303038605,6.7662500620043725E-2,"PV Production Stored",{"$f":"E35","v":750923.5058202974}]
[10,"October","kWh",299806.17039547535,25483.524483615416,0,{"$f":"'Detailed Production Projections'!B426","v":274322.64591185993},{"$f":"'Detailed Production Projections'!B418","v":-11622.495497476002},null,{"$f":"'Detailed Production Projections'!B422*-1","v":-242278.63105052506},20421.519363858853,7.444343246244535E-2]
[11,"November","kWh",238238.75180459014,20250.293903390149,0,{"$f":"'Detailed Production Projections'!B469","v":217988.45790119999},{"$f":"'Detailed Production Projections'!B461","v":-10903.125},null,{"$f":"'Detailed Production Projections'!B465*-1","v":-199667.7956704715},7417.5372307284852,3.4027201725012307E-2,"Excess as % of Available Production (2028)",{"$f":"L19","v":0.20873995110136567}]
[12,"December","kWh",144818.32809093769,12309.557887729694,0,{"$f":"'Detailed Production Projections'!B512","v":132508.770203208},{"$f":"'Detailed Production Projections'!B504","v":-10190.753821068001},null,{"$f":"'Detailed Production Projections'!B508*-1","v":-122318.01638214003},0,0,"Weekday Excess as% of Available Production",{"$f":"'Detailed Production Projections'!C563","v":0.15089563934979508}]
[null,"Total","kWh",{"$f":"SUM(D7:D18)","v":3931597.2950835805},{"$f":"SUM(E7:E18)","v":334185.77008210437},0,3597411.5250014761,-154531.671106428,null,-2691956.3480747514,750923.5058202974,0.20873995110136567,"Saturday Excess",{"$f":"'Detailed Production Projections'!AB563","v":0.28670885688324821}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sunday Excess",{"$f":"'Detailed Production Projections'!BA563","v":0.45718286593275975}]
[null,null,null,"Storage",null,null,null,null,"Usage",null,null,null,"Gwh/MWp",{"$f":"(D19-E19)/Inputs!E10/1000000","v":1.3726387076470834}]
[null,null,null,"Purchased","Prod Stored","Storage Used","Losses","Storage Sold","Storage Used","Prod Used","Total Used",null,"MWp",{"$f":"Inputs!E10","v":2.6208}]
[1,"January","kWh",{"$f":"(H7-J23+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K7))*(1+Inputs!$E$66*2)","v":-31968.31202896612},{"$f":"K7","v":108707.2734803136},{"$f":"J23-K23","v":-16899.84375},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},{"$f":"SUM(D23:G23)","v":45248.309639159976},{"$f":"K23-J23","v":16899.84375},{"$f":"H7*-1","v":10139.90625},{"$f":"Inputs!$E$81*24*31","v":27039.75},null,"Peak Production in MW",2]
[2,"February","kWh",{"$f":"(H8-J24+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*28-K8))*(1+Inputs!$E$66*2)","v":8405.5144022296336},{"$f":"K8","v":61922.1521393281},{"$f":"J24-K24","v":-13420.066909088},{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*28","v":-13178.794378750004},{"$f":"SUM(D24:G24)","v":43728.805253719729},{"$f":"K24-J24","v":13420.066909088},{"$f":"H8*-1","v":11002.933090912},{"$f":"Inputs!$E$81*24*28","v":24423},null,"Available Storage in MW Y1",{"$f":"3480*(0.95-0.25)/2/1000","v":1.218}]
[3,"March","kWh",{"$f":"(H9-J25+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K9))*(1+Inputs!$E$66*2)","v":-4655.0669896917498},79519.983582135348,-14239.750681456,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},46034.357848800086,14239.750681456,12799.999318544,{"$f":"Inputs!$E$81*24*31","v":27039.75},null,"Available storage in MW Y25",{"$f":"0.78*N24","v":0.95004}]
[4,"April","kWh",{"$f":"(H10-J26+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K10))*(1+Inputs!$E$66*2)","v":-99966.015546923401},158584.53805636172,-12886.92069264,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-14120.136834375004},31611.464982423317,12886.92069264,13280.57930736,{"$f":"Inputs!$E$81*24*30","v":26167.5},null,"Available Storage in Minutes of Peak Production Y1",{"$f":"N24/N23*60","v":36.54}]
[5,"May","kWh",{"$f":"(H11-J27+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K11))*(1+Inputs!$E$66*2)","v":-55242.039276972486},117777.96722126001,-11266.5625,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},36678.557382100022,11266.5625,15773.1875,{"$f":"Inputs!$E$81*24*31","v":27039.75},null,"Available Storage in Minutes of Peak Production Y25",{"$f":"N25/N23*60","v":28.501200000000001}]
[6,"June","kWh",{"$f":"(H12-J28+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K12))*(1+Inputs!$E$66*2)","v":-29761.497430274918},93270.207534884801,-10903.125,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-14120.136834375004},38485.448270234876,10903.125,15264.375,{"$f":"Inputs!$E$81*24*30","v":26167.5}]
[7,"July","kWh",{"$f":"(H13-J29+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K13))*(1+Inputs!$E$66*2)","v":45795.654620617992},29488.307000823144,-11266.5625,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},49426.591059253631,11266.5625,15773.1875,{"$f":"Inputs!$E$81*24*31","v":27039.75}]
[8,"August","kWh",{"$f":"(H14-J30+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K14))*(1+Inputs!$E$66*2)","v":24596.170226790597},50164.647180217318,-12342.371178931999,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},47827.638165888406,12342.371178931999,14697.378821068001,{"$f":"Inputs!$E$81*24*31","v":27039.75}]
[9,"September","kWh",{"$f":"(H15-J31+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K15))*(1+Inputs!$E$66*2)","v":54902.767778222784},23649.37303038605,-13083.75,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-14120.136834375004},51348.253974233827,13083.75,13083.75,{"$f":"Inputs!$E$81*24*30","v":26167.5},null,null,null,"Decreases over time due to battery degradation"]
[10,"October","kWh",{"$f":"(H16-J32+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K16))*(1+Inputs!$E$66*2)","v":65671.594855805874},20421.519363858853,-15417.254502523998,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},56085.051654953226,15417.254502523998,11622.495497476002,{"$f":"Inputs!$E$81*24*31","v":27039.75}]
[11,"November","kWh",{"$f":"(H17-J33+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*30-K17))*(1+Inputs!$E$66*2)","v":78469.263495135659},7417.5372307284852,-15264.375,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*30","v":-14120.136834375004},56502.288891489137,15264.375,10903.125,{"$f":"Inputs!$E$81*24*30","v":26167.5}]
[12,"December","kWh",{"$f":"(H18-J34+(Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*31-K18))*(1+Inputs!$E$66*2)","v":92318.690008488033},0,-16848.996178932,{"$f":"Inputs!$E$54*(Inputs!$E$58-Inputs!$E$57)*Inputs!$E$66*-2*31","v":-14590.808062187505},60878.88576736852,16848.996178932,10190.753821068001,{"$f":"Inputs!$E$81*24*31","v":27039.75}]
[null,"Total","kWh",{"$f":"SUM(D23:D34)","v":148566.72411446189},750923.5058202974,-163839.578893572,-171794.99815156258,563855.6528896247,163839.578893572,154531.671106428,318371.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":594,"n_cols":102,"rows_kept":594,"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)",{"$f":"4*AB11+4*BA11+19*C11+BZ11*4","v":2409399.788093077},80573.020245361433,2579.3099049352795,2431.9193633920631,2431.9193633920631,2358.2248372286667,2358.2248372286667,2431.9193633920631,2505.6138895554595,2726.6974680456465,3242.5459975371346,3758.4208343331902,3979.5044128233772,3905.8098866599807,3832.1153604965857,3905.8098866599807,3832.1153604965857,3758.4208343331902,3758.4208343331902,3832.1153604965857,4126.8934651501677,4353.7400226235113,4132.3704339888818,3689.6101886639935,3468.2335773441541,3173.0647622510346,71424.581570359267,2450.3444096885164,2310.3233952224596,2310.3233952224596,2240.313595367234,2216.7313469949477,2261.6850079546198,2280.1086394954682,2069.5633782466457,2448.1222281405367,2837.6077299215576,3004.5258316816503,2960.603894088265,3832.1153604965857,3632.4031945937827,3448.9038244469284,3382.5787508998701,3382.5787508998701,3525.5461316568599,3796.741987938155,3918.3660203611616,3719.1333905899946,3320.6491697975944,3156.0925553831808,2919.2195812709519,67630.499042081676,2579.3099049352795,2431.9193633920631,2431.9193633920631,2358.2248372286667,2358.2248372286667,2431.9193633920631,2280.1086394954682,1862.6070404219815,2203.3100053264825,2553.846956929402,2704.0732485134854,2664.5435046794396,3448.9038244469284,3269.1628751344047,3104.0134420022341,3044.3208758098835,3044.3208758098835,3172.9915184911724,3417.0677891443393,3526.5294183250467,3347.2200515309937,3320.6491697975944,3156.0925553831808,2919.2195812709519,80573.020245361433,2579.3099049352795,2431.9193633920631,2431.9193633920631,2358.2248372286667,2358.2248372286667,2431.9193633920631,2505.6138895554595,2726.6974680456465,3242.5459975371346,3758.4208343331902,3979.5044128233772,3905.8098866599807,3832.1153604965857,3905.8098866599807,3832.1153604965857,3758.4208343331902,3758.4208343331902,3832.1153604965857,4126.8934651501677,4353.7400226235113,4132.3704339888818,3689.6101886639935,3468.2335773441541,3173.0647622510346]
["Self-Consumption",{"$f":"4*AB12+4*BA12+19*C12+BZ12*4","v":27039.75},{"$f":"SUM(D12:AA12)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC12:AZ12)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB12:BY12)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA12","v":872.25},{"$f":"BB12","v":36.34375},{"$f":"BC12","v":36.34375},{"$f":"BD12","v":36.34375},{"$f":"BE12","v":36.34375},{"$f":"BF12","v":36.34375},{"$f":"BG12","v":36.34375},{"$f":"BH12","v":36.34375},{"$f":"BI12","v":36.34375},{"$f":"BJ12","v":36.34375},{"$f":"BK12","v":36.34375},{"$f":"BL12","v":36.34375},{"$f":"BM12","v":36.34375},{"$f":"BN12","v":36.34375},null,{"$f":"BP12","v":36.34375},{"$f":"BQ12","v":36.34375},{"$f":"BR12","v":36.34375},{"$f":"BS12","v":36.34375},{"$f":"BT12","v":36.34375},{"$f":"BU12","v":36.34375},{"$f":"BV12","v":36.34375},{"$f":"BW12","v":36.34375},{"$f":"BX12","v":36.34375},{"$f":"BY12","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B11:B12)","v":2436439.538093077},81445.270245361433,2615.6536549352795,2468.2631133920631,2468.2631133920631,2394.5685872286667,2394.5685872286667,2468.2631133920631,2541.9576395554595,2763.0412180456465,3278.8897475371346,3794.7645843331902,4015.8481628233772,3942.1536366599807,3868.4591104965857,3942.1536366599807,3868.4591104965857,3794.7645843331902,3794.7645843331902,3868.4591104965857,4163.2372151501677,4390.0837726235113,4168.7141839888818,3725.9539386639935,3504.5773273441541,3209.4085122510346,72296.831570359267,2486.6881596885164,2346.6671452224596,2346.6671452224596,2276.657345367234,2253.0750969949477,{"$f":"SUM(AH11:AH12)","v":2298.0287579546198},2316.4523894954682,2105.9071282466457,2484.4659781405367,2873.9514799215576,3040.8695816816503,2996.947644088265,3868.4591104965857,3668.7469445937827,3485.2475744469284,3418.9225008998701,3418.9225008998701,3561.8898816568599,3833.085737938155,3954.7097703611616,3755.4771405899946,3356.9929197975944,3192.4363053831808,2955.5633312709519,68502.749042081676,2615.6536549352795,2468.2631133920631,2468.2631133920631,2394.5685872286667,2394.5685872286667,2468.2631133920631,2316.4523894954682,1898.9507904219815,2239.6537553264825,2590.190706929402,2740.4169985134854,2700.8872546794396,{"$f":"SUM(BN11:BN12)","v":3485.2475744469284},3305.5066251344047,3140.3571920022341,3080.6646258098835,3080.6646258098835,3209.3352684911724,3453.4115391443393,3562.8731683250467,3383.5638015309937,3356.9929197975944,3192.4363053831808,2955.5633312709519,81445.270245361433,2615.6536549352795,2468.2631133920631,2468.2631133920631,2394.5685872286667,2394.5685872286667,2468.2631133920631,2541.9576395554595,2763.0412180456465,3278.8897475371346,3794.7645843331902,4015.8481628233772,3942.1536366599807,3868.4591104965857,3905.8098866599807,3868.4591104965857,3794.7645843331902,3794.7645843331902,3868.4591104965857,4163.2372151501677,{"$f":"SUM(CT11:CT12)","v":4390.0837726235113},4168.7141839888818,3725.9539386639935,3504.5773273441541,3209.4085122510346]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:U13)","v":34889.826520632669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL13:AT13)","v":30333.957218685369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK13:BS13)","v":27333.270871816836}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB16+4*BA16+19*C16+BZ16*4","v":1389689.3955306329},44828.690178407509,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2009.1459495457545,2260.2891932389739,2511.442382109165,2511.442382109165,2260.2891932389739,2762.5756806254121,2762.5756806254121,1758.0027058525347,2009.1459495457545,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156,44828.690178407509,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2009.1459495457545,2260.2891932389739,2511.442382109165,2511.442382109165,2260.2891932389739,2762.5756806254121,2762.5756806254121,1758.0027058525347,2009.1459495457545,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156,44828.690178407509,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2009.1459495457545,2260.2891932389739,2511.442382109165,2511.442382109165,2260.2891932389739,2762.5756806254121,2762.5756806254121,1758.0027058525347,2009.1459495457545,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156,44828.690178407509,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2009.1459495457545,2260.2891932389739,2511.442382109165,2511.442382109165,2260.2891932389739,2762.5756806254121,2762.5756806254121,1758.0027058525347,2009.1459495457545,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156]
["   PV",119273.03228021979,{"$f":"SUM(D17:AA17)","v":3847.5171703296705},{"$f":"Inputs!$E$43/Inputs!$E$31*D28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*M28","v":86.493818681318686},{"$f":"Inputs!$E$43/Inputs!$E$31*N28","v":288.63667582417582},{"$f":"Inputs!$E$43/Inputs!$E$31*O28","v":448.99038461538464},{"$f":"Inputs!$E$43/Inputs!$E$31*P28","v":553.94917582417588},{"$f":"Inputs!$E$43/Inputs!$E$31*Q28","v":674.45741758241752},{"$f":"Inputs!$E$43/Inputs!$E$31*R28","v":630.72458791208794},{"$f":"Inputs!$E$43/Inputs!$E$31*S28","v":569.49862637362639},{"$f":"Inputs!$E$43/Inputs!$E$31*T28","v":402.34203296703294},{"$f":"Inputs!$E$43/Inputs!$E$31*U28","v":192.42445054945054},{"$f":"Inputs!$E$43/Inputs!$E$31*V28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z28","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA28","v":0},{"$f":"C17","v":3847.5171703296705},{"$f":"D17","v":0},0,0,0,0,0,0,0,0,86.493818681318686,288.63667582417582,448.99038461538464,553.94917582417588,674.45741758241752,630.72458791208794,569.49862637362639,402.34203296703294,192.42445054945054,0,0,0,0,0,0,3847.5171703296705,0,0,0,0,0,0,0,0,0,86.493818681318686,288.63667582417582,448.99038461538464,553.94917582417588,674.45741758241752,630.72458791208794,569.49862637362639,402.34203296703294,192.42445054945054,0,0,0,0,0,0,3847.5171703296705,0,0,0,0,0,0,0,0,0,86.493818681318686,288.63667582417582,448.99038461538464,553.94917582417588,674.45741758241752,{"$f":"BP17","v":630.72458791208794},569.49862637362639,402.34203296703294,192.42445054945054,0,0,0,0,0,0]
["Total Projected Renewables Production",{"$f":"SUM(B16:B17)","v":1508962.4278108526},48676.207348737182,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2095.6397682270731,2548.9258690631495,2960.4327667245498,3065.3915579333407,2934.7466108213912,3393.3002685375,3332.0743069990385,2160.3447388195677,2201.5704000952051,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156,48676.207348737182,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,{"$f":"SUM(AH16:AH17)","v":1004.5729747728773},1255.6398214247743,1255.6398214247743,1883.5377113657273,2095.6397682270731,2548.9258690631495,2960.4327667245498,3065.3915579333407,2934.7466108213912,3393.3002685375,3332.0743069990385,2160.3447388195677,2201.5704000952051,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156,48676.207348737182,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2095.6397682270731,2548.9258690631495,2960.4327667245498,{"$f":"SUM(BN16:BN17)","v":3065.3915579333407},2934.7466108213912,3393.3002685375,3332.0743069990385,2160.3447388195677,2201.5704000952051,2511.442382109165,2511.442382109165,2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156,48676.207348737182,1255.6398214247743,1255.6398214247743,1255.6398214247743,1004.5729747728773,753.42973107965781,1004.5729747728773,1255.6398214247743,1255.6398214247743,1883.5377113657273,2095.6397682270731,2548.9258690631495,2960.4327667245498,3065.3915579333407,2934.7466108213912,3393.3002685375,3332.0743069990385,2160.3447388195677,2201.5704000952051,2511.442382109165,{"$f":"SUM(CT16:CT17)","v":2511.442382109165},2260.2891932389739,2260.2891932389739,2009.1459495457545,1506.8594621593156]
[]
["Minimum Non-Renewables Production",{"$f":"4*AB20+4*BA20+19*C20+BZ20*4","v":539400},{"$f":"SUM(D20:AA20)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC20:AZ20)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB20:BY20)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA20:CX20)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",{"$f":"4*AB21+4*BA21+19*C21+BZ21*4","v":-150896.24278108531},-4867.6207348737189,{"$f":"0.1*D18*-1","v":-125.56398214247743},-125.56398214247743,-125.56398214247743,-100.45729747728774,-75.34297310796579,-100.45729747728774,-125.56398214247743,-125.56398214247743,-188.35377113657273,-209.56397682270733,-254.89258690631496,-296.04327667245497,-306.53915579333409,-293.47466108213911,-339.33002685375004,-333.20743069990385,-216.03447388195679,-220.15704000952053,-251.14423821091651,-251.14423821091651,-226.02891932389741,-226.02891932389741,-200.91459495457548,-150.68594621593158,-4867.6207348737189,{"$f":"0.1*AC18*-1","v":-125.56398214247743},-125.56398214247743,-125.56398214247743,-100.45729747728774,-75.34297310796579,-100.45729747728774,-125.56398214247743,-125.56398214247743,-188.35377113657273,-209.56397682270733,-254.89258690631496,-296.04327667245497,-306.53915579333409,-293.47466108213911,-339.33002685375004,-333.20743069990385,-216.03447388195679,-220.15704000952053,-251.14423821091651,-251.14423821091651,-226.02891932389741,-226.02891932389741,-200.91459495457548,-150.68594621593158,-4867.6207348737189,{"$f":"0.1*BB18*-1","v":-125.56398214247743},-125.56398214247743,-125.56398214247743,-100.45729747728774,-75.34297310796579,-100.45729747728774,-125.56398214247743,-125.56398214247743,-188.35377113657273,-209.56397682270733,-254.89258690631496,-296.04327667245497,-306.53915579333409,-293.47466108213911,-339.33002685375004,-333.20743069990385,-216.03447388195679,-220.15704000952053,-251.14423821091651,-251.14423821091651,-226.02891932389741,-226.02891932389741,-200.91459495457548,-150.68594621593158,-4867.6207348737189,{"$f":"0.1*CA18*-1","v":-125.56398214247743},-125.56398214247743,-125.56398214247743,-100.45729747728774,-75.34297310796579,-100.45729747728774,-125.56398214247743,-125.56398214247743,-188.35377113657273,-209.56397682270733,-254.89258690631496,-296.04327667245497,-306.53915579333409,-293.47466108213911,-339.33002685375004,-333.20743069990385,-216.03447388195679,-220.15704000952053,-251.14423821091651,-251.14423821091651,-226.02891932389741,-226.02891932389741,-200.91459495457548,-150.68594621593158]
["Net Projected Demand (Surplus)",{"$f":"4*AB22+4*BA22+19*C22+BZ22*4","v":538973.35306330933},{"$f":"C13-C18-C20-C21","v":20236.68363149797},760.57781565298274,613.18727410976635,613.18727410976635,765.45290993307708,991.48182925697472,839.14743609647348,686.88180027316275,907.96537876334969,858.70580730797997,1183.6887929288246,996.81488066654254,552.764146607886,384.60670835657913,575.88168692072873,89.48886881283579,70.89770803405554,1125.4543193955792,1162.0457504109013,1177.9390712519191,1404.7856287252628,1409.4539100738052,966.69366474891706,971.34597275297506,1128.2349963076506,11088.244956495804,631.61232040621962,491.59130594016273,491.59130594016273,647.54166807164438,849.98833902325566,668.91308065903013,{"$f":"AI13-AI18-AI20-AI21","v":461.37655021317136},250.83128896434886,64.282037911382076,262.87568851719186,21.836299524815701,-392.44184596382985,384.60670835657913,302.47499485453062,-293.72266723682151,-304.94437539926457,749.61223596225909,855.47652157117534,847.78759403990648,969.41162646291309,996.21686667491815,597.73264588251789,659.20495079200168,874.38981532756793,7294.1624282182129,760.57781565298274,613.18727410976635,613.18727410976635,765.45290993307708,991.48182925697472,839.14743609647348,461.37655021317136,43.874951139684711,-180.53018490267209,-20.885084474963719,-278.61628364334922,-688.50223537265515,1.395172306921836,{"$f":"BO13-BO18-BO20-BO21","v":-60.765324604847422},-638.6130496815158,-643.20225048925113,411.35436087227259,502.9219084054879,468.11339524609076,577.57502442679811,624.30352761591723,597.73264588251789,659.20495079200168,874.38981532756793,20236.68363149797,760.57781565298274,613.18727410976635,613.18727410976635,765.45290993307708,991.48182925697472,839.14743609647348,686.88180027316275,907.96537876334969,858.70580730797997,1183.6887929288246,996.81488066654254,552.764146607886,384.60670835657913,539.53793692072873,89.48886881283579,70.89770803405554,1125.4543193955792,1162.0457504109013,1177.9390712519191,1404.7856287252628,{"$f":"CU13-CU18-CU20-CU21","v":1409.4539100738052},966.69366474891706,971.34597275297506,1128.2349963076506]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D25","v":"V"},{"$f":"E25","v":"SV"},"SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB28+4*BA28+19*C28+BZ28*4","v":208393.842},{"$f":"SUM(D28:AA28)","v":6722.3820000000005},{"$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},{"$f":"'Hourly Production'!K15","v":151.12200000000001},{"$f":"'Hourly Production'!L15","v":504.30600000000004},{"$f":"'Hourly Production'!M15","v":784.47600000000011},{"$f":"'Hourly Production'!N15","v":967.86000000000013},{"$f":"'Hourly Production'!O15","v":1178.412},{"$f":"'Hourly Production'!P15","v":1102.0020000000002},{"$f":"'Hourly Production'!Q15","v":995.02800000000013},{"$f":"'Hourly Production'!R15","v":702.97199999999998},{"$f":"'Hourly Production'!S15","v":336.20400000000001},{"$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(AC28:AZ28)","v":6722.3820000000005},{"$f":"D28","v":0},{"$f":"E28","v":0},0,0,0,0,0,0,0,151.12200000000001,504.30600000000004,784.47600000000011,967.86000000000013,1178.412,1102.0020000000002,995.02800000000013,702.97199999999998,336.20400000000001,0,0,0,0,0,0,{"$f":"SUM(BB28:BY28)","v":6722.3820000000005},{"$f":"AC28","v":0},{"$f":"AD28","v":0},{"$f":"AE28","v":0},{"$f":"AF28","v":0},{"$f":"AG28","v":0},{"$f":"AH28","v":0},{"$f":"AI28","v":0},{"$f":"AJ28","v":0},{"$f":"AK28","v":0},{"$f":"AL28","v":151.12200000000001},{"$f":"AM28","v":504.30600000000004},{"$f":"AN28","v":784.47600000000011},{"$f":"AO28","v":967.86000000000013},{"$f":"AP28","v":1178.412},{"$f":"AQ28","v":1102.0020000000002},{"$f":"AR28","v":995.02800000000013},{"$f":"AS28","v":702.97199999999998},{"$f":"AT28","v":336.20400000000001},{"$f":"AU28","v":0},{"$f":"AV28","v":0},{"$f":"AW28","v":0},{"$f":"AX28","v":0},{"$f":"AY28","v":0},0,{"$f":"SUM(CA28:CX28)","v":6722.3820000000005},{"$f":"BB28","v":0},{"$f":"BC28","v":0},{"$f":"BD28","v":0},{"$f":"BE28","v":0},{"$f":"BF28","v":0},{"$f":"BG28","v":0},{"$f":"BH28","v":0},{"$f":"BI28","v":0},{"$f":"BJ28","v":0},{"$f":"BK28","v":151.12200000000001},{"$f":"BL28","v":504.30600000000004},{"$f":"BM28","v":784.47600000000011},{"$f":"BN28","v":967.86000000000013},{"$f":"BO28","v":1178.412},{"$f":"BP28","v":1102.0020000000002},{"$f":"BQ28","v":995.02800000000013},{"$f":"BR28","v":702.97199999999998},{"$f":"BS28","v":336.20400000000001},{"$f":"BT28","v":0},{"$f":"BU28","v":0},{"$f":"BV28","v":0},{"$f":"BW28","v":0},{"$f":"BX28","v":0},{"$f":"BY28","v":0}]
["AC Losses",{"$f":"4*AB29+4*BA29+19*C29+BZ29*4","v":-7088.3081417879976},{"$f":"SUM(D29:AA29)","v":-228.65510134799993},{"$f":"Inputs!$E$51*D28*-1","v":0},{"$f":"Inputs!$E$51*E28*-1","v":0},{"$f":"Inputs!$E$51*F28*-1","v":0},{"$f":"Inputs!$E$51*G28*-1","v":0},{"$f":"Inputs!$E$51*H28*-1","v":0},{"$f":"Inputs!$E$51*I28*-1","v":0},{"$f":"Inputs!$E$51*J28*-1","v":0},{"$f":"Inputs!$E$51*K28*-1","v":0},{"$f":"Inputs!$E$51*L28*-1","v":0},{"$f":"Inputs!$E$51*M28*-1","v":-5.1402637079999991},{"$f":"Inputs!$E$51*N28*-1","v":-17.153464283999995},{"$f":"Inputs!$E$51*O28*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*P28*-1","v":-32.920790039999993},{"$f":"Inputs!$E$51*Q28*-1","v":-40.08250576799999},{"$f":"Inputs!$E$51*R28*-1","v":-37.48349602799999},{"$f":"Inputs!$E$51*S28*-1","v":-33.844882391999995},{"$f":"Inputs!$E$51*T28*-1","v":-23.910889607999991},{"$f":"Inputs!$E$51*U28*-1","v":-11.435642855999996},{"$f":"Inputs!$E$51*V28*-1","v":0},{"$f":"Inputs!$E$51*W28*-1","v":0},{"$f":"Inputs!$E$51*X28*-1","v":0},{"$f":"Inputs!$E$51*Y28*-1","v":0},{"$f":"Inputs!$E$51*Z28*-1","v":0},{"$f":"Inputs!$E$51*AA28*-1","v":0},{"$f":"SUM(AC29:AZ29)","v":-228.65510134799993},{"$f":"Inputs!$E$51*AC28*-1","v":0},{"$f":"Inputs!$E$51*AD28*-1","v":0},{"$f":"Inputs!$E$51*AE28*-1","v":0},{"$f":"Inputs!$E$51*AF28*-1","v":0},{"$f":"Inputs!$E$51*AG28*-1","v":0},{"$f":"Inputs!$E$51*AH28*-1","v":0},{"$f":"Inputs!$E$51*AI28*-1","v":0},{"$f":"Inputs!$E$51*AJ28*-1","v":0},{"$f":"Inputs!$E$51*AK28*-1","v":0},{"$f":"Inputs!$E$51*AL28*-1","v":-5.1402637079999991},{"$f":"Inputs!$E$51*AM28*-1","v":-17.153464283999995},{"$f":"Inputs!$E$51*AN28*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*AO28*-1","v":-32.920790039999993},{"$f":"Inputs!$E$51*AP28*-1","v":-40.08250576799999},{"$f":"Inputs!$E$51*AQ28*-1","v":-37.48349602799999},{"$f":"Inputs!$E$51*AR28*-1","v":-33.844882391999995},{"$f":"Inputs!$E$51*AS28*-1","v":-23.910889607999991},{"$f":"Inputs!$E$51*AT28*-1","v":-11.435642855999996},{"$f":"Inputs!$E$51*AU28*-1","v":0},{"$f":"Inputs!$E$51*AV28*-1","v":0},{"$f":"Inputs!$E$51*AW28*-1","v":0},{"$f":"Inputs!$E$51*AX28*-1","v":0},{"$f":"Inputs!$E$51*AY28*-1","v":0},{"$f":"Inputs!$E$51*AZ28*-1","v":0},-228.65510134799993,{"$f":"Inputs!$E$51*BB28*-1","v":0},{"$f":"Inputs!$E$51*BC28*-1","v":0},{"$f":"Inputs!$E$51*BD28*-1","v":0},{"$f":"Inputs!$E$51*BE28*-1","v":0},{"$f":"Inputs!$E$51*BF28*-1","v":0},{"$f":"Inputs!$E$51*BG28*-1","v":0},{"$f":"Inputs!$E$51*BH28*-1","v":0},{"$f":"Inputs!$E$51*BI28*-1","v":0},{"$f":"Inputs!$E$51*BJ28*-1","v":0},{"$f":"Inputs!$E$51*BK28*-1","v":-5.1402637079999991},{"$f":"Inputs!$E$51*BL28*-1","v":-17.153464283999995},{"$f":"Inputs!$E$51*BM28*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*BN28*-1","v":-32.920790039999993},{"$f":"Inputs!$E$51*BO28*-1","v":-40.08250576799999},{"$f":"Inputs!$E$51*BP28*-1","v":-37.48349602799999},{"$f":"Inputs!$E$51*BQ28*-1","v":-33.844882391999995},{"$f":"Inputs!$E$51*BR28*-1","v":-23.910889607999991},{"$f":"Inputs!$E$51*BS28*-1","v":-11.435642855999996},{"$f":"Inputs!$E$51*BT28*-1","v":0},{"$f":"Inputs!$E$51*BU28*-1","v":0},{"$f":"Inputs!$E$51*BV28*-1","v":0},{"$f":"Inputs!$E$51*BW28*-1","v":0},{"$f":"Inputs!$E$51*BX28*-1","v":0},{"$f":"Inputs!$E$51*BY28*-1","v":0},-228.65510134799993,{"$f":"Inputs!$E$51*CA28*-1","v":0},{"$f":"Inputs!$E$51*CB28*-1","v":0},{"$f":"Inputs!$E$51*CC28*-1","v":0},{"$f":"Inputs!$E$51*CD28*-1","v":0},{"$f":"Inputs!$E$51*CE28*-1","v":0},{"$f":"Inputs!$E$51*CF28*-1","v":0},{"$f":"Inputs!$E$51*CG28*-1","v":0},{"$f":"Inputs!$E$51*CH28*-1","v":0},{"$f":"Inputs!$E$51*CI28*-1","v":0},{"$f":"Inputs!$E$51*CJ28*-1","v":-5.1402637079999991},{"$f":"Inputs!$E$51*CK28*-1","v":-17.153464283999995},{"$f":"Inputs!$E$51*CL28*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*CM28*-1","v":-32.920790039999993},{"$f":"Inputs!$E$51*CN28*-1","v":-40.08250576799999},{"$f":"Inputs!$E$51*CO28*-1","v":-37.48349602799999},{"$f":"Inputs!$E$51*CP28*-1","v":-33.844882391999995},{"$f":"Inputs!$E$51*CQ28*-1","v":-23.910889607999991},{"$f":"Inputs!$E$51*CR28*-1","v":-11.435642855999996},{"$f":"Inputs!$E$51*CS28*-1","v":0},{"$f":"Inputs!$E$51*CT28*-1","v":0},{"$f":"Inputs!$E$51*CU28*-1","v":0},{"$f":"Inputs!$E$51*CV28*-1","v":0},{"$f":"Inputs!$E$51*CW28*-1","v":0},{"$f":"Inputs!$E$51*CX28*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB30+4*BA30+19*C30+BZ30*4","v":201305.53385821203},{"$f":"SUM(D30:AA30)","v":6493.7268986520012},{"$f":"D28+D29","v":0},{"$f":"E28+E29","v":0},0,0,0,0,0,0,0,145.98173629200002,487.15253571600005,757.79283333600017,934.93920996000008,1138.3294942320001,1064.5185039720002,961.18311760800009,679.06111039200005,324.76835714399999,0,0,0,0,0,0,{"$f":"SUM(AC30:AZ30)","v":6493.7268986520012},{"$f":"AC28+AC29","v":0},{"$f":"AD28+AD29","v":0},{"$f":"AE28+AE29","v":0},{"$f":"AF28+AF29","v":0},{"$f":"AG28+AG29","v":0},{"$f":"AH28+AH29","v":0},{"$f":"AI28+AI29","v":0},{"$f":"AJ28+AJ29","v":0},{"$f":"AK28+AK29","v":0},{"$f":"AL28+AL29","v":145.98173629200002},{"$f":"AM28+AM29","v":487.15253571600005},{"$f":"AN28+AN29","v":757.79283333600017},{"$f":"AO28+AO29","v":934.93920996000008},{"$f":"AP28+AP29","v":1138.3294942320001},{"$f":"AQ28+AQ29","v":1064.5185039720002},{"$f":"AR28+AR29","v":961.18311760800009},{"$f":"AS28+AS29","v":679.06111039200005},{"$f":"AT28+AT29","v":324.76835714399999},{"$f":"AU28+AU29","v":0},{"$f":"AV28+AV29","v":0},{"$f":"AW28+AW29","v":0},{"$f":"AX28+AX29","v":0},{"$f":"AY28+AY29","v":0},{"$f":"AZ28+AZ29","v":0},6493.7268986520012,{"$f":"BB28+BB29","v":0},{"$f":"BC28+BC29","v":0},{"$f":"BD28+BD29","v":0},{"$f":"BE28+BE29","v":0},{"$f":"BF28+BF29","v":0},{"$f":"BG28+BG29","v":0},{"$f":"BH28+BH29","v":0},{"$f":"BI28+BI29","v":0},{"$f":"BJ28+BJ29","v":0},{"$f":"BK28+BK29","v":145.98173629200002},{"$f":"BL28+BL29","v":487.15253571600005},{"$f":"BM28+BM29","v":757.79283333600017},{"$f":"BN28+BN29","v":934.93920996000008},{"$f":"BO28+BO29","v":1138.3294942320001},{"$f":"BP28+BP29","v":1064.5185039720002},{"$f":"BQ28+BQ29","v":961.18311760800009},{"$f":"BR28+BR29","v":679.06111039200005},{"$f":"BS28+BS29","v":324.76835714399999},{"$f":"BT28+BT29","v":0},{"$f":"BU28+BU29","v":0},{"$f":"BV28+BV29","v":0},{"$f":"BW28+BW29","v":0},{"$f":"BX28+BX29","v":0},{"$f":"BY28+BY29","v":0},6493.7268986520012,{"$f":"CA28+CA29","v":0},{"$f":"CB28+CB29","v":0},{"$f":"CC28+CC29","v":0},{"$f":"CD28+CD29","v":0},{"$f":"CE28+CE29","v":0},{"$f":"CF28+CF29","v":0},{"$f":"CG28+CG29","v":0},{"$f":"CH28+CH29","v":0},{"$f":"CI28+CI29","v":0},{"$f":"CJ28+CJ29","v":145.98173629200002},{"$f":"CK28+CK29","v":487.15253571600005},{"$f":"CL28+CL29","v":757.79283333600017},{"$f":"CM28+CM29","v":934.93920996000008},{"$f":"CN28+CN29","v":1138.3294942320001},{"$f":"CO28+CO29","v":1064.5185039720002},{"$f":"CP28+CP29","v":961.18311760800009},{"$f":"CQ28+CQ29","v":679.06111039200005},{"$f":"CR28+CR29","v":324.76835714399999},{"$f":"CS28+CS29","v":0},{"$f":"CT28+CT29","v":0},{"$f":"CU28+CU29","v":0},{"$f":"CV28+CV29","v":0},{"$f":"CW28+CW29","v":0},{"$f":"CX28+CX29","v":0}]
["PV Production used internally",{"$f":"4*AB31+4*BA31+19*C31+BZ31*4","v":-10139.90625},{"$f":"SUM(D31:AA31)","v":-327.09375},{"$f":"IF(D30>Inputs!$E$81,Inputs!$E$81,D30)*-1","v":0},{"$f":"IF(E30>Inputs!$E$81,Inputs!$E$81,E30)*-1","v":0},{"$f":"IF(F30>Inputs!$E$81,Inputs!$E$81,F30)*-1","v":0},{"$f":"IF(G30>Inputs!$E$81,Inputs!$E$81,G30)*-1","v":0},{"$f":"IF(H30>Inputs!$E$81,Inputs!$E$81,H30)*-1","v":0},{"$f":"IF(I30>Inputs!$E$81,Inputs!$E$81,I30)*-1","v":0},{"$f":"IF(J30>Inputs!$E$81,Inputs!$E$81,J30)*-1","v":0},{"$f":"IF(K30>Inputs!$E$81,Inputs!$E$81,K30)*-1","v":0},{"$f":"IF(L30>Inputs!$E$81,Inputs!$E$81,L30)*-1","v":0},{"$f":"IF(M30>Inputs!$E$81,Inputs!$E$81,M30)*-1","v":-36.34375},{"$f":"IF(N30>Inputs!$E$81,Inputs!$E$81,N30)*-1","v":-36.34375},{"$f":"IF(O30>Inputs!$E$81,Inputs!$E$81,O30)*-1","v":-36.34375},{"$f":"IF(P30>Inputs!$E$81,Inputs!$E$81,P30)*-1","v":-36.34375},{"$f":"IF(Q30>Inputs!$E$81,Inputs!$E$81,Q30)*-1","v":-36.34375},{"$f":"IF(R30>Inputs!$E$81,Inputs!$E$81,R30)*-1","v":-36.34375},{"$f":"IF(S30>Inputs!$E$81,Inputs!$E$81,S30)*-1","v":-36.34375},{"$f":"IF(T30>Inputs!$E$81,Inputs!$E$81,T30)*-1","v":-36.34375},{"$f":"IF(U30>Inputs!$E$81,Inputs!$E$81,U30)*-1","v":-36.34375},{"$f":"IF(V30>Inputs!$E$81,Inputs!$E$81,V30)*-1","v":0},{"$f":"IF(W30>Inputs!$E$81,Inputs!$E$81,W30)*-1","v":0},{"$f":"IF(X30>Inputs!$E$81,Inputs!$E$81,X30)*-1","v":0},{"$f":"IF(Y30>Inputs!$E$81,Inputs!$E$81,Y30)*-1","v":0},{"$f":"IF(Z30>Inputs!$E$81,Inputs!$E$81,Z30)*-1","v":0},{"$f":"IF(AA30>Inputs!$E$81,Inputs!$E$81,AA30)*-1","v":0},{"$f":"SUM(AC31:AZ31)","v":-327.09375},{"$f":"IF(AC30>Inputs!$E$81,Inputs!$E$81,AC30)*-1","v":0},{"$f":"IF(AD30>Inputs!$E$81,Inputs!$E$81,AD30)*-1","v":0},{"$f":"IF(AE30>Inputs!$E$81,Inputs!$E$81,AE30)*-1","v":0},{"$f":"IF(AF30>Inputs!$E$81,Inputs!$E$81,AF30)*-1","v":0},{"$f":"IF(AG30>Inputs!$E$81,Inputs!$E$81,AG30)*-1","v":0},{"$f":"IF(AH30>Inputs!$E$81,Inputs!$E$81,AH30)*-1","v":0},{"$f":"IF(AI30>Inputs!$E$81,Inputs!$E$81,AI30)*-1","v":0},{"$f":"IF(AJ30>Inputs!$E$81,Inputs!$E$81,AJ30)*-1","v":0},{"$f":"IF(AK30>Inputs!$E$81,Inputs!$E$81,AK30)*-1","v":0},{"$f":"IF(AL30>Inputs!$E$81,Inputs!$E$81,AL30)*-1","v":-36.34375},{"$f":"IF(AM30>Inputs!$E$81,Inputs!$E$81,AM30)*-1","v":-36.34375},{"$f":"IF(AN30>Inputs!$E$81,Inputs!$E$81,AN30)*-1","v":-36.34375},{"$f":"IF(AO30>Inputs!$E$81,Inputs!$E$81,AO30)*-1","v":-36.34375},{"$f":"IF(AP30>Inputs!$E$81,Inputs!$E$81,AP30)*-1","v":-36.34375},{"$f":"IF(AQ30>Inputs!$E$81,Inputs!$E$81,AQ30)*-1","v":-36.34375},{"$f":"IF(AR30>Inputs!$E$81,Inputs!$E$81,AR30)*-1","v":-36.34375},{"$f":"IF(AS30>Inputs!$E$81,Inputs!$E$81,AS30)*-1","v":-36.34375},{"$f":"IF(AT30>Inputs!$E$81,Inputs!$E$81,AT30)*-1","v":-36.34375},{"$f":"IF(AU30>Inputs!$E$81,Inputs!$E$81,AU30)*-1","v":0},{"$f":"IF(AV30>Inputs!$E$81,Inputs!$E$81,AV30)*-1","v":0},{"$f":"IF(AW30>Inputs!$E$81,Inputs!$E$81,AW30)*-1","v":0},{"$f":"IF(AX30>Inputs!$E$81,Inputs!$E$81,AX30)*-1","v":0},{"$f":"IF(AY30>Inputs!$E$81,Inputs!$E$81,AY30)*-1","v":0},{"$f":"IF(AZ30>Inputs!$E$81,Inputs!$E$81,AZ30)*-1","v":0},{"$f":"SUM(BB31:BY31)","v":-327.09375},{"$f":"IF(BB30>Inputs!$E$81,Inputs!$E$81,BB30)*-1","v":0},{"$f":"IF(BC30>Inputs!$E$81,Inputs!$E$81,BC30)*-1","v":0},{"$f":"IF(BD30>Inputs!$E$81,Inputs!$E$81,BD30)*-1","v":0},{"$f":"IF(BE30>Inputs!$E$81,Inputs!$E$81,BE30)*-1","v":0},{"$f":"IF(BF30>Inputs!$E$81,Inputs!$E$81,BF30)*-1","v":0},{"$f":"IF(BG30>Inputs!$E$81,Inputs!$E$81,BG30)*-1","v":0},{"$f":"IF(BH30>Inputs!$E$81,Inputs!$E$81,BH30)*-1","v":0},{"$f":"IF(BI30>Inputs!$E$81,Inputs!$E$81,BI30)*-1","v":0},{"$f":"IF(BJ30>Inputs!$E$81,Inputs!$E$81,BJ30)*-1","v":0},{"$f":"IF(BK30>Inputs!$E$81,Inputs!$E$81,BK30)*-1","v":-36.34375},{"$f":"IF(BL30>Inputs!$E$81,Inputs!$E$81,BL30)*-1","v":-36.34375},{"$f":"IF(BM30>Inputs!$E$81,Inputs!$E$81,BM30)*-1","v":-36.34375},{"$f":"IF(BN30>Inputs!$E$81,Inputs!$E$81,BN30)*-1","v":-36.34375},{"$f":"IF(BO30>Inputs!$E$81,Inputs!$E$81,BO30)*-1","v":-36.34375},{"$f":"IF(BP30>Inputs!$E$81,Inputs!$E$81,BP30)*-1","v":-36.34375},{"$f":"IF(BQ30>Inputs!$E$81,Inputs!$E$81,BQ30)*-1","v":-36.34375},{"$f":"IF(BR30>Inputs!$E$81,Inputs!$E$81,BR30)*-1","v":-36.34375},{"$f":"IF(BS30>Inputs!$E$81,Inputs!$E$81,BS30)*-1","v":-36.34375},{"$f":"IF(BT30>Inputs!$E$81,Inputs!$E$81,BT30)*-1","v":0},{"$f":"IF(BU30>Inputs!$E$81,Inputs!$E$81,BU30)*-1","v":0},{"$f":"IF(BV30>Inputs!$E$81,Inputs!$E$81,BV30)*-1","v":0},{"$f":"IF(BW30>Inputs!$E$81,Inputs!$E$81,BW30)*-1","v":0},{"$f":"IF(BX30>Inputs!$E$81,Inputs!$E$81,BX30)*-1","v":0},{"$f":"IF(BY30>Inputs!$E$81,Inputs!$E$81,BY30)*-1","v":0},{"$f":"SUM(CA31:CX31)","v":-327.09375},{"$f":"IF(CA30>Inputs!$E$81,Inputs!$E$81,CA30)*-1","v":0},{"$f":"IF(CB30>Inputs!$E$81,Inputs!$E$81,CB30)*-1","v":0},{"$f":"IF(CC30>Inputs!$E$81,Inputs!$E$81,CC30)*-1","v":0},{"$f":"IF(CD30>Inputs!$E$81,Inputs!$E$81,CD30)*-1","v":0},{"$f":"IF(CE30>Inputs!$E$81,Inputs!$E$81,CE30)*-1","v":0},{"$f":"IF(CF30>Inputs!$E$81,Inputs!$E$81,CF30)*-1","v":0},{"$f":"IF(CG30>Inputs!$E$81,Inputs!$E$81,CG30)*-1","v":0},{"$f":"IF(CH30>Inputs!$E$81,Inputs!$E$81,CH30)*-1","v":0},{"$f":"IF(CI30>Inputs!$E$81,Inputs!$E$81,CI30)*-1","v":0},{"$f":"IF(CJ30>Inputs!$E$81,Inputs!$E$81,CJ30)*-1","v":-36.34375},{"$f":"IF(CK30>Inputs!$E$81,Inputs!$E$81,CK30)*-1","v":-36.34375},{"$f":"IF(CL30>Inputs!$E$81,Inputs!$E$81,CL30)*-1","v":-36.34375},{"$f":"IF(CM30>Inputs!$E$81,Inputs!$E$81,CM30)*-1","v":-36.34375},{"$f":"IF(CN30>Inputs!$E$81,Inputs!$E$81,CN30)*-1","v":-36.34375},{"$f":"IF(CO30>Inputs!$E$81,Inputs!$E$81,CO30)*-1","v":-36.34375},{"$f":"IF(CP30>Inputs!$E$81,Inputs!$E$81,CP30)*-1","v":-36.34375},{"$f":"IF(CQ30>Inputs!$E$81,Inputs!$E$81,CQ30)*-1","v":-36.34375},{"$f":"IF(CR30>Inputs!$E$81,Inputs!$E$81,CR30)*-1","v":-36.34375},{"$f":"IF(CS30>Inputs!$E$81,Inputs!$E$81,CS30)*-1","v":0},{"$f":"IF(CT30>Inputs!$E$81,Inputs!$E$81,CT30)*-1","v":0},{"$f":"IF(CU30>Inputs!$E$81,Inputs!$E$81,CU30)*-1","v":0},{"$f":"IF(CV30>Inputs!$E$81,Inputs!$E$81,CV30)*-1","v":0},{"$f":"IF(CW30>Inputs!$E$81,Inputs!$E$81,CW30)*-1","v":0},{"$f":"IF(CX30>Inputs!$E$81,Inputs!$E$81,CX30)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB32+4*BA32+19*C32+BZ32*4","v":191165.62760821203},{"$f":"SUM(D32:AA32)","v":6166.6331486520012},{"$f":"D30+D31","v":0},{"$f":"E30+E31","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,721.44908333600017,898.59545996000008,1101.9857442320001,1028.1747539720002,924.83936760800009,642.71736039200005,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(AC32:AZ32)","v":6166.6331486520012},{"$f":"AC30+AC31","v":0},{"$f":"AD30+AD31","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,721.44908333600017,898.59545996000008,1101.9857442320001,1028.1747539720002,924.83936760800009,642.71736039200005,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(BB32:BY32)","v":6166.6331486520012},{"$f":"BB30+BB31","v":0},{"$f":"BC30+BC31","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,721.44908333600017,898.59545996000008,1101.9857442320001,1028.1747539720002,924.83936760800009,642.71736039200005,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(CA32:CX32)","v":6166.6331486520012},{"$f":"CA30+CA31","v":0},{"$f":"CB30+CB31","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,721.44908333600017,898.59545996000008,1101.9857442320001,1028.1747539720002,924.83936760800009,642.71736039200005,288.42460714399999,0,0,0,0,0,0]
[]
["Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB35+4*BA35+19*C35+BZ35*4","v":82458.354127898434},{"$f":"SUM(D35:AA35)","v":3165.2278582760855},{"$f":"IF(D22<0,0,IF(D22>D32,D32,D22))","v":0},{"$f":"IF(E22<0,0,IF(E22>E32,E32,E22))","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,575.88168692072873,89.48886881283579,70.89770803405554,642.71736039200005,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(AC35:AZ35)","v":1749.6979565639256},{"$f":"IF(AC22<0,0,IF(AC22>AC32,AC32,AC22))","v":0},{"$f":"IF(AD22<0,0,IF(AD22>AD32,AD32,AD22))","v":0},0,0,0,0,0,0,0,109.63798629200002,21.836299524815701,0,384.60670835657913,302.47499485453062,0,0,642.71736039200005,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(BB35:BY35)","v":701.17414032319448},{"$f":"IF(BB22<0,0,IF(BB22>BB32,BB32,BB22))","v":0},0,0,0,0,0,0,0,0,0,0,0,1.395172306921836,0,0,0,411.35436087227259,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(CA35:CX35)","v":3128.8841082760855},{"$f":"IF(CA22<0,0,IF(CA22>CA32,CA32,CA22))","v":0},{"$f":"IF(CB22<0,0,IF(CB22>CB32,CB32,CB22))","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,539.53793692072873,89.48886881283579,70.89770803405554,642.71736039200005,288.42460714399999,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B22-B35","v":456514.99893541087},{"$f":"C22-C35","v":17071.455773221885},760.57781565298274,613.18727410976635,613.18727410976635,765.45290993307708,991.48182925697472,839.14743609647348,686.88180027316275,907.96537876334969,858.70580730797997,1074.0508066368245,546.00609495054255,0,0,0,0,0,482.73695900357916,873.6211432669013,1177.9390712519191,1404.7856287252628,1409.4539100738052,966.69366474891706,971.34597275297506,1128.2349963076506,9338.5469999318793,631.61232040621962,491.59130594016273,491.59130594016273,647.54166807164438,849.98833902325566,668.91308065903013,461.37655021317136,250.83128896434886,64.282037911382076,153.23770222519184,0,-392.44184596382985,0,0,-293.72266723682151,-304.94437539926457,106.89487557025905,567.05191442717535,847.78759403990648,969.41162646291309,996.21686667491815,597.73264588251789,659.20495079200168,874.38981532756793,6592.9882878950184,760.57781565298274,613.18727410976635,613.18727410976635,765.45290993307708,991.48182925697472,839.14743609647348,461.37655021317136,43.874951139684711,-180.53018490267209,-20.885084474963719,-278.61628364334922,-688.50223537265515,0,{"$f":"BO22-BO35","v":-60.765324604847422},-638.6130496815158,-643.20225048925113,0,214.49730126148791,468.11339524609076,577.57502442679811,624.30352761591723,597.73264588251789,659.20495079200168,874.38981532756793,17107.799523221885,760.57781565298274,613.18727410976635,613.18727410976635,765.45290993307708,991.48182925697472,839.14743609647348,686.88180027316275,907.96537876334969,858.70580730797997,1074.0508066368245,546.00609495054255,0,0,0,0,0,482.73695900357916,873.6211432669013,1177.9390712519191,1404.7856287252628,1409.4539100738052,966.69366474891706,971.34597275297506,1128.2349963076506]
[]
["Summary"]
["Produced",{"$f":"B30","v":201305.53385821203},{"$f":"SUM(D39:AA39)","v":6493.7268986520012},{"$f":"D30","v":0},0,0,0,0,0,0,0,0,145.98173629200002,487.15253571600005,757.79283333600017,934.93920996000008,1138.3294942320001,1064.5185039720002,961.18311760800009,679.06111039200005,324.76835714399999,0,0,0,0,0,0,6493.7268986520012,0,0,0,0,0,0,0,{"$f":"AJ30","v":0},0,145.98173629200002,487.15253571600005,757.79283333600017,934.93920996000008,1138.3294942320001,1064.5185039720002,961.18311760800009,679.06111039200005,324.76835714399999,0,0,0,0,0,0,6493.7268986520012,0,0,0,0,0,0,0,0,0,145.98173629200002,487.15253571600005,757.79283333600017,934.93920996000008,1138.3294942320001,{"$f":"BP30","v":1064.5185039720002},961.18311760800009,679.06111039200005,324.76835714399999,0,0,0,0,0,0,6493.7268986520012,0,0,0,0,0,0,0,0,0,145.98173629200002,487.15253571600005,757.79283333600017,934.93920996000008,1138.3294942320001,1064.5185039720002,961.18311760800009,679.06111039200005,324.76835714399999,0,0,0,0,0,0]
["Used",{"$f":"B31","v":-10139.90625},{"$f":"C31","v":-327.09375},{"$f":"D31","v":0},0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-327.09375,0,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-327.09375,0,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP31","v":-36.34375},-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-327.09375,0,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB41+4*BA41+18*C41+BZ41*4","v":79293.126269622357},{"$f":"SUM(D41:AA41)","v":3165.2278582760855},{"$f":"D35","v":0},{"$f":"E35","v":0},0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,575.88168692072873,89.48886881283579,70.89770803405554,642.71736039200005,288.42460714399999,0,0,0,0,0,0,1749.6979565639256,0,0,0,0,0,0,0,0,0,109.63798629200002,21.836299524815701,0,384.60670835657913,302.47499485453062,0,0,642.71736039200005,288.42460714399999,0,0,0,0,0,0,701.17414032319448,0,0,0,0,0,0,0,0,0,0,0,0,1.395172306921836,0,0,{"$f":"BQ35","v":0},411.35436087227259,288.42460714399999,0,0,0,0,0,0,3128.8841082760855,0,0,0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,539.53793692072873,89.48886881283579,70.89770803405554,642.71736039200005,288.42460714399999,0,0,0,0,0,0]
["  Ponta",6345.3413571680003,{"$f":"SUM(D42:AA42)","v":288.42460714399999},{"$f":"IF(D25=\"P\",D41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288.42460714399999,0,0,0,0,0,0,{"$f":"SUM(AC42:AZ42)","v":0},{"$f":"IF(AC25=\"P\",AC41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB42:BY42)","v":0},{"$f":"IF(BB25=\"P\",BB41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA42:CX42)","v":288.42460714399999},{"$f":"IF(CA25=\"P\",CA41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288.42460714399999,0,0,0,0,0,0]
["  Cheia",68494.636426575453,2876.8032511320853,{"$f":"IF(D25=\"C\",D41,0)","v":0},0,0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,575.88168692072873,89.48886881283579,70.89770803405554,642.71736039200005,0,0,0,0,0,0,0,1337.5849754173948,{"$f":"IF(AC25=\"C\",AC41,0)","v":0},0,0,0,0,0,0,0,0,0,21.836299524815701,0,384.60670835657913,0,0,0,642.71736039200005,288.42460714399999,0,0,0,0,0,0,0,{"$f":"IF(BB25=\"C\",BB41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2840.4595011320853,{"$f":"IF(CA25=\"C\",CA41,0)","v":0},0,0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,539.53793692072873,89.48886881283579,70.89770803405554,642.71736039200005,0,0,0,0,0,0,0]
["  Vazio",4453.1484858789008,0,{"$f":"IF(D25=\"V\",D41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,412.11298114653061,{"$f":"IF(AC25=\"V\",AC41,0)","v":0},0,0,0,0,0,0,0,0,109.63798629200002,0,0,0,302.47499485453062,0,0,0,0,0,0,0,0,0,0,701.17414032319448,{"$f":"IF(BB25=\"V\",BB41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.395172306921836,0,0,0,411.35436087227259,288.42460714399999,0,0,0,0,0,0,0,{"$f":"IF(CA25=\"V\",CA41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D25=\"SV\",D41,0)","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,{"$f":"IF(AC25=\"SV\",AC41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB25=\"SV\",BB41,0)","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,{"$f":"IF(CA25=\"SV\",CA41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",105705.86818993767,3001.4052903759152,{"$f":"D39+D40-D41","v":0},{"$f":"E39+E40-E41","v":0},0,0,0,0,0,0,0,0,0,168.68493672811417,513.98875160342095,526.10405731127139,938.6858851591644,853.94165957394455,0,0,0,0,0,0,0,0,4416.9351920880754,0,0,0,0,0,0,0,0,0,0,428.97248619118432,721.44908333600017,513.98875160342095,799.51074937746944,1028.1747539720002,924.83936760800009,0,0,0,0,0,0,0,0,5465.4590083288067,0,0,0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,721.44908333600017,897.20028765307825,1101.9857442320001,1028.1747539720002,{"$f":"BQ39+BQ40-BQ41","v":924.83936760800009},231.36299951972745,0,0,0,0,0,0,0,3037.7490403759157,0,0,0,0,0,0,0,0,0,0,0,168.68493672811417,513.98875160342095,562.44780731127139,938.6858851591644,853.94165957394455,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B46=0,0,B46/B39)","v":0.52510165102759054},0.46220072651946009,0,0,0,0,0,0,0,0,0,0,0,0.22260033258102932,0.54975633295496418,0.46217203364849951,0.88179386422751604,0.88842765122536005,0,0,0,0,0,0,0,0,0.68018493247767531,0,0,0,0,0,{"$f":"IF(AH46=0,0,AH46/AH39)","v":0},0,0,0,0,0.88057118610846463,0.95203999246072912,0.54975633295496418,0.70235441796830322,0.96585897768390883,0.96218852647927788,0,0,0,0,0,0,0,0,0.84165211959612174,0,0,0,0,0,0,0,0,0,0.75103906198715575,0.92539554382780087,0.95203999246072912,{"$f":"IF(BN46=0,0,BN46/BN39)","v":0.95963489186795747},0.96807273273322314,0.96585897768390883,0.96218852647927788,0.34071013047142262,0,0,0,0,0,0,0,0.46779747405245919,0,0,0,0,0,0,0,0,0,0,0,0.22260033258102932,0.54975633295496418,0.49409930091527637,0.88179386422751604,0.88842765122536005,0,0,0,{"$f":"IF(CT46=0,0,CT46/CT39)","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)",{"$f":"4*AB54+4*BA54+16*C54+BZ54*4","v":1945291.4015749081},72394.840996572239,2318.2257532092162,2185.7564577235357,2185.7564577235357,2119.5206886484279,2119.5206886484279,2185.7564577235357,2251.990731688953,2450.6957962497436,2914.3409468915879,3377.9693393025232,3576.6911620942196,3510.4561405739587,3444.2246213712247,3510.4561405739587,3444.2246213712247,3377.9693393025232,3377.9693393025232,3444.2246213712247,3709.1612051347461,3907.8662696955362,3709.1612051347461,3311.7510760131672,3113.0460114523767,2848.1059253713238,63870.733296439212,2191.1965157466811,2065.9840934373055,2065.9840934373055,2003.3785148482968,1982.2903199551574,2022.4896914702056,2038.9648437304709,1850.686803700155,2189.2093516378177,2537.5029511261073,2686.7678306041139,2647.491067615641,3426.8316701352451,3248.2410196339656,3084.1485031217217,3024.837954984765,3024.837954984765,3152.6851365244256,3395.199377795534,3503.9604788973325,3325.7986488902884,2969.4580329638397,2822.3048904414095,2610.4835507566559,60477.912114426646,2306.5226481544014,2174.7200983550583,2174.7200983550583,2108.8194893139962,2108.8194893139962,2174.7200983550583,2038.9648437304709,1665.6181233301397,1970.2884164740367,2283.752656013497,2418.0910475437022,2382.7419608540768,3084.1485031217217,2923.4169176705695,2775.7336528095493,2722.3541594862877,2722.3541594862877,2837.4166228719828,3055.6794400159811,3153.5644310075977,2993.2187840012598,2969.4580329638397,2822.3048904414095,2610.4835507566559,72394.840996572239,2318.2257532092162,2185.7564577235357,2185.7564577235357,2119.5206886484279,2119.5206886484279,2185.7564577235357,2251.990731688953,2450.6957962497436,2914.3409468915879,3377.9693393025232,3576.6911620942196,3510.4561405739587,3444.2246213712247,3510.4561405739587,3444.2246213712247,3377.9693393025232,3377.9693393025232,3444.2246213712247,3709.1612051347461,3907.8662696955362,3709.1612051347461,3311.7510760131672,3113.0460114523767,2848.1059253713238]
["Self-Consumption",{"$f":"4*AB55+4*BA55+16*C55+BZ55*4","v":24423},{"$f":"SUM(D55:AA55)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC55:AZ55)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB55:BY55)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA55","v":872.25},{"$f":"BB55","v":36.34375},{"$f":"BC55","v":36.34375},{"$f":"BD55","v":36.34375},{"$f":"BE55","v":36.34375},{"$f":"BF55","v":36.34375},{"$f":"BG55","v":36.34375},{"$f":"BH55","v":36.34375},{"$f":"BI55","v":36.34375},{"$f":"BJ55","v":36.34375},{"$f":"BK55","v":36.34375},{"$f":"BL55","v":36.34375},{"$f":"BM55","v":36.34375},{"$f":"BN55","v":36.34375},{"$f":"BO55","v":36.34375},{"$f":"BP55","v":36.34375},{"$f":"BQ55","v":36.34375},{"$f":"BR55","v":36.34375},{"$f":"BS55","v":36.34375},{"$f":"BT55","v":36.34375},{"$f":"BU55","v":36.34375},{"$f":"BV55","v":36.34375},{"$f":"BW55","v":36.34375},{"$f":"BX55","v":36.34375},{"$f":"BY55","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B54:B55)","v":1969714.4015749081},73267.090996572239,2354.5695032092162,2222.1002077235357,2222.1002077235357,2155.8644386484279,2155.8644386484279,2222.1002077235357,2288.334481688953,2487.0395462497436,2950.6846968915879,3414.3130893025232,3613.0349120942196,3546.7998905739587,3480.5683713712247,3546.7998905739587,3480.5683713712247,3414.3130893025232,3414.3130893025232,3480.5683713712247,3745.5049551347461,3944.2100196955362,3745.5049551347461,3348.0948260131672,3149.3897614523767,2884.4496753713238,64742.983296439212,2227.5402657466811,2102.3278434373055,2102.3278434373055,2039.7222648482968,2018.6340699551574,{"$f":"SUM(AH54:AH55)","v":2058.8334414702058},2075.3085937304709,1887.030553700155,2225.5531016378177,2573.8467011261073,2723.1115806041139,2683.834817615641,3463.1754201352451,3284.5847696339656,3120.4922531217217,3061.181704984765,3061.181704984765,3189.0288865244256,3431.543127795534,3540.3042288973325,3362.1423988902884,3005.8017829638397,2858.6486404414095,2646.8273007566559,61350.162114426646,2342.8663981544014,2211.0638483550583,2211.0638483550583,2145.1632393139962,2145.1632393139962,2211.0638483550583,2075.3085937304709,1701.9618733301397,2006.6321664740367,2320.096406013497,2454.4347975437022,2419.0857108540768,{"$f":"SUM(BN54:BN55)","v":3120.4922531217217},2959.7606676705695,2812.0774028095493,2758.6979094862877,2758.6979094862877,2873.7603728719828,3092.0231900159811,3189.9081810075977,3029.5625340012598,3005.8017829638397,2858.6486404414095,2646.8273007566559,73267.090996572239,2354.5695032092162,2222.1002077235357,2222.1002077235357,2155.8644386484279,2155.8644386484279,2222.1002077235357,2288.334481688953,2487.0395462497436,2950.6846968915879,3414.3130893025232,3613.0349120942196,3546.7998905739587,3480.5683713712247,3546.7998905739587,3480.5683713712247,3414.3130893025232,3414.3130893025232,3480.5683713712247,3745.5049551347461,{"$f":"SUM(CT54:CT55)","v":3944.2100196955362},3745.5049551347461,3348.0948260131672,3149.3897614523767,2884.4496753713238]
[null,{"$f":"4*AB57+4*BA57+16*C57+BZ57*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L56:V56)","v":38087.468727289714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK56:AU56)","v":32817.534068164103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ56:BT56)","v":29575.758786347691}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB59+4*BA59+16*C59+BZ59*4","v":820902.97454699816},29317.963376678508,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1231.8336632331855,1313.9814510029232,1478.2291323782888,1642.4833178993936,1642.4833178993936,1478.2291323782888,1806.7244951290195,1806.7244951290195,1149.7337696275576,1313.9814510029232,1642.4833178993936,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242,29317.963376678508,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1231.8336632331855,1313.9814510029232,1478.2291323782888,1642.4833178993936,1642.4833178993936,1478.2291323782888,1806.7244951290195,1806.7244951290195,1149.7337696275576,1313.9814510029232,1642.4833178993936,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242,29317.963376678508,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1231.8336632331855,1313.9814510029232,1478.2291323782888,1642.4833178993936,1642.4833178993936,1478.2291323782888,1806.7244951290195,1806.7244951290195,1149.7337696275576,1313.9814510029232,1642.4833178993936,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242,29317.963376678508,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1231.8336632331855,1313.9814510029232,1478.2291323782888,1642.4833178993936,1642.4833178993936,1478.2291323782888,1806.7244951290195,1806.7244951290195,1149.7337696275576,1313.9814510029232,1642.4833178993936,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242]
["   PV",121363.46153846155,{"$f":"SUM(D60:AA60)","v":4334.4093406593411},{"$f":"Inputs!$E$43/Inputs!$E$31*D71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L71","v":31.098901098901099},{"$f":"Inputs!$E$43/Inputs!$E$31*M71","v":196.3118131868132},{"$f":"Inputs!$E$43/Inputs!$E$31*N71","v":346.94711538461536},{"$f":"Inputs!$E$43/Inputs!$E$31*O71","v":560.75206043956041},{"$f":"Inputs!$E$43/Inputs!$E$31*P71","v":626.83722527472526},{"$f":"Inputs!$E$43/Inputs!$E$31*Q71","v":594.76648351648362},{"$f":"Inputs!$E$43/Inputs!$E$31*R71","v":662.79532967032969},{"$f":"Inputs!$E$43/Inputs!$E$31*S71","v":612.25961538461536},{"$f":"Inputs!$E$43/Inputs!$E$31*T71","v":448.99038461538464},{"$f":"Inputs!$E$43/Inputs!$E$31*U71","v":236.15728021978023},{"$f":"Inputs!$E$43/Inputs!$E$31*V71","v":17.493131868131869},{"$f":"Inputs!$E$43/Inputs!$E$31*W71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z71","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA71","v":0},{"$f":"C60","v":4334.4093406593411},{"$f":"D60","v":0},{"$f":"E60","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},{"$f":"H60","v":0},{"$f":"I60","v":0},{"$f":"J60","v":0},{"$f":"K60","v":0},{"$f":"L60","v":31.098901098901099},{"$f":"M60","v":196.3118131868132},{"$f":"N60","v":346.94711538461536},{"$f":"O60","v":560.75206043956041},{"$f":"P60","v":626.83722527472526},{"$f":"Q60","v":594.76648351648362},{"$f":"R60","v":662.79532967032969},{"$f":"S60","v":612.25961538461536},{"$f":"T60","v":448.99038461538464},{"$f":"U60","v":236.15728021978023},{"$f":"V60","v":17.493131868131869},{"$f":"W60","v":0},{"$f":"X60","v":0},{"$f":"Y60","v":0},{"$f":"Z60","v":0},{"$f":"AA60","v":0},{"$f":"AB60","v":4334.4093406593411},{"$f":"AC60","v":0},{"$f":"AD60","v":0},{"$f":"AE60","v":0},{"$f":"AF60","v":0},{"$f":"AG60","v":0},{"$f":"AH60","v":0},{"$f":"AI60","v":0},{"$f":"AJ60","v":0},{"$f":"AK60","v":31.098901098901099},{"$f":"AL60","v":196.3118131868132},{"$f":"AM60","v":346.94711538461536},{"$f":"AN60","v":560.75206043956041},{"$f":"AO60","v":626.83722527472526},{"$f":"AP60","v":594.76648351648362},{"$f":"AQ60","v":662.79532967032969},{"$f":"AR60","v":612.25961538461536},{"$f":"AS60","v":448.99038461538464},{"$f":"AT60","v":236.15728021978023},{"$f":"AU60","v":17.493131868131869},{"$f":"AV60","v":0},{"$f":"AW60","v":0},{"$f":"AX60","v":0},{"$f":"AY60","v":0},{"$f":"AZ60","v":0},{"$f":"BA60","v":4334.4093406593411},{"$f":"BB60","v":0},{"$f":"BC60","v":0},{"$f":"BD60","v":0},{"$f":"BE60","v":0},{"$f":"BF60","v":0},{"$f":"BG60","v":0},{"$f":"BH60","v":0},{"$f":"BI60","v":0},{"$f":"BJ60","v":31.098901098901099},{"$f":"BK60","v":196.3118131868132},{"$f":"BL60","v":346.94711538461536},{"$f":"BM60","v":560.75206043956041},{"$f":"BN60","v":626.83722527472526},{"$f":"BO60","v":594.76648351648362},{"$f":"BP60","v":662.79532967032969},{"$f":"BQ60","v":612.25961538461536},{"$f":"BR60","v":448.99038461538464},{"$f":"BS60","v":236.15728021978023},{"$f":"BT60","v":17.493131868131869},{"$f":"BU60","v":0},{"$f":"BV60","v":0},{"$f":"BW60","v":0},{"$f":"BX60","v":0},{"$f":"BY60","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B59:B60)","v":942266.43608545966},33652.37271733785,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1262.9325643320865,1510.2932641897364,1825.176247762904,2203.235378338954,2269.3205431741189,2072.9956158947725,2469.5198247993494,2418.9841105136347,1598.7241542429424,1550.1387312227034,1659.9764497675255,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242,33652.37271733785,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,{"$f":"SUM(AH59:AH60)","v":656.99072550146161},821.18844321180222,821.18844321180222,1262.9325643320865,1510.2932641897364,1825.176247762904,2203.235378338954,2269.3205431741189,2072.9956158947725,2469.5198247993494,2418.9841105136347,1598.7241542429424,1550.1387312227034,1659.9764497675255,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242,33652.37271733785,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1262.9325643320865,1510.2932641897364,1825.176247762904,2203.235378338954,{"$f":"SUM(BN59:BN60)","v":2269.3205431741189},2072.9956158947725,2469.5198247993494,2418.9841105136347,1598.7241542429424,1550.1387312227034,1659.9764497675255,1642.4833178993936,1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242,33652.37271733785,821.18844321180222,821.18844321180222,821.18844321180222,656.99072550146161,492.74304412609621,656.99072550146161,821.18844321180222,821.18844321180222,1262.9325643320865,1510.2932641897364,1825.176247762904,2203.235378338954,2269.3205431741189,2072.9956158947725,2469.5198247993494,2418.9841105136347,1598.7241542429424,1550.1387312227034,1659.9764497675255,{"$f":"SUM(CT59:CT60)","v":1642.4833178993936},1478.2291323782888,1478.2291323782888,1313.9814510029232,985.48608825219242]
[null,{"$f":"4*AB62+4*BA62+16*C62+BZ62*4","v":0}]
["Minimum Non-Renewables Production",487200,{"$f":"SUM(D63:AA63)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC63:AZ63)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB63:BY63)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA63:CX63)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-94226.643608545972,-3365.2372717337844,{"$f":"0.1*D61*-1","v":-82.118844321180234},-82.118844321180234,-82.118844321180234,-65.69907255014617,-49.274304412609624,-65.69907255014617,-82.118844321180234,-82.118844321180234,-126.29325643320865,-151.02932641897365,-182.5176247762904,-220.32353783389541,-226.93205431741191,-207.29956158947726,-246.95198247993494,-241.8984110513635,-159.87241542429425,-155.01387312227035,-165.99764497675255,-164.24833178993936,-147.82291323782889,-147.82291323782889,-131.39814510029234,-98.548608825219247,-3365.2372717337844,{"$f":"0.1*AC61*-1","v":-82.118844321180234},-82.118844321180234,-82.118844321180234,-65.69907255014617,-49.274304412609624,-65.69907255014617,-82.118844321180234,-82.118844321180234,-126.29325643320865,-151.02932641897365,-182.5176247762904,-220.32353783389541,-226.93205431741191,-207.29956158947726,-246.95198247993494,-241.8984110513635,-159.87241542429425,-155.01387312227035,-165.99764497675255,-164.24833178993936,-147.82291323782889,-147.82291323782889,-131.39814510029234,-98.548608825219247,-3365.2372717337844,{"$f":"0.1*BB61*-1","v":-82.118844321180234},-82.118844321180234,-82.118844321180234,-65.69907255014617,-49.274304412609624,-65.69907255014617,-82.118844321180234,-82.118844321180234,-126.29325643320865,-151.02932641897365,-182.5176247762904,-220.32353783389541,-226.93205431741191,-207.29956158947726,-246.95198247993494,-241.8984110513635,-159.87241542429425,-155.01387312227035,-165.99764497675255,-164.24833178993936,-147.82291323782889,-147.82291323782889,-131.39814510029234,-98.548608825219247,-3365.2372717337844,{"$f":"0.1*CA61*-1","v":-82.118844321180234},-82.118844321180234,-82.118844321180234,-65.69907255014617,-49.274304412609624,-65.69907255014617,-82.118844321180234,-82.118844321180234,-126.29325643320865,-151.02932641897365,-182.5176247762904,-220.32353783389541,-226.93205431741191,-207.29956158947726,-246.95198247993494,-241.8984110513635,-159.87241542429425,-155.01387312227035,-165.99764497675255,-164.24833178993936,-147.82291323782889,-147.82291323782889,-131.39814510029234,-98.548608825219247]
["Net Projected Demand (Surplus)",634474.6090979944,{"$f":"C56-C61-C63-C64","v":25579.955550968174},890.49990431859419,758.03060883291369,758.03060883291369,839.57278569711252,987.39569893494127,905.8085547722203,824.26488279833097,1022.9699473591215,1089.0453889927101,1330.0491515317603,1245.376289107606,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,1250.4613504838751,1360.4435132707915,1526.5261503439731,1740.975033586082,1690.0987359942862,1292.6886068727074,1241.8064555497458,1272.5121959443504,17055.847850835147,763.4706668560591,638.2582445466835,638.2582445466835,723.43061189698142,850.16533024167074,742.54178851889037,{"$f":"AI56-AI61-AI63-AI64","v":611.23899483984883},422.96095480953301,363.91379373893983,489.58276335534453,355.45295761750026,-24.077022889417577,695.78693127853808,693.88871532867029,172.92441080230719,159.09600552249378,897.32996616611683,1068.9040284239925,1212.564323004761,1337.0692427878782,1306.7361797498286,950.3955638233798,951.06533453877864,1034.8898213296825,13663.02666882258,878.79679926377935,746.99424946443628,746.99424946443628,828.87158636268077,976.69449960050952,894.7721954037429,611.23899483984883,237.89227443951773,144.99285857515886,235.83246824273425,86.776174557088552,-288.82612965098178,353.10376426501466,{"$f":"BO56-BO61-BO63-BO64","v":369.06461336527428},-135.49043950986515,-143.38778997598354,594.84617066763951,753.63551477154965,873.04438522520809,986.67319489814349,974.15631486079985,950.3955638233798,951.06533453877864,1034.8898213296825,25579.955550968174,890.49990431859419,758.03060883291369,758.03060883291369,839.57278569711252,987.39569893494127,905.8085547722203,824.26488279833097,1022.9699473591215,1089.0453889927101,1330.0491515317603,1245.376289107606,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,1250.4613504838751,1360.4435132707915,1526.5261503439731,1740.975033586082,{"$f":"CU56-CU61-CU63-CU64","v":1690.0987359942862},1292.6886068727074,1241.8064555497458,1272.5121959443504]
[]
["FORÇA PRODUCTION AND SALES"]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D68","v":"V"},{"$f":"E68","v":"SV"},{"$f":"F68","v":"SV"},{"$f":"G68","v":"SV"},{"$f":"H68","v":"SV"},{"$f":"I68","v":"SV"},{"$f":"J68","v":"C"},{"$f":"K68","v":"C"},{"$f":"L68","v":"C"},{"$f":"M68","v":"C"},{"$f":"N68","v":"C"},{"$f":"O68","v":"C"},{"$f":"P68","v":"C"},{"$f":"Q68","v":"C"},{"$f":"R68","v":"C"},{"$f":"S68","v":"C"},{"$f":"T68","v":"C"},{"$f":"U68","v":"P"},{"$f":"V68","v":"P"},{"$f":"W68","v":"P"},{"$f":"X68","v":"P"},{"$f":"Y68","v":"V"},{"$f":"Z68","v":"V"},{"$f":"AA68","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB71+4*BA71+16*C71+BZ71*4","v":212046.24},{"$f":"SUM(D71:AA71)","v":7573.08},{"$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":54.336000000000006},{"$f":"'Hourly Production'!K16*1","v":342.99600000000004},{"$f":"'Hourly Production'!L16*1","v":606.18600000000004},{"$f":"'Hourly Production'!M16*1","v":979.74599999999998},{"$f":"'Hourly Production'!N16*1","v":1095.21},{"$f":"'Hourly Production'!O16*1","v":1039.1760000000002},{"$f":"'Hourly Production'!P16*1","v":1158.0360000000001},{"$f":"'Hourly Production'!Q16*1","v":1069.74},{"$f":"'Hourly Production'!R16*1","v":784.47600000000011},{"$f":"'Hourly Production'!S16*1","v":412.61400000000003},{"$f":"'Hourly Production'!T16*1","v":30.564},{"$f":"'Hourly Production'!U16*1","v":0},{"$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(AC71:AZ71)","v":7573.08},{"$f":"D71","v":0},{"$f":"E71","v":0},0,0,0,0,0,0,54.336000000000006,342.99600000000004,606.18600000000004,979.74599999999998,1095.21,1039.1760000000002,1158.0360000000001,1069.74,784.47600000000011,412.61400000000003,30.564,0,0,0,{"$f":"Z71","v":0},{"$f":"AA71","v":0},{"$f":"SUM(BB71:BY71)","v":7573.08},{"$f":"AC71","v":0},0,0,0,0,0,0,0,54.336000000000006,342.99600000000004,606.18600000000004,979.74599999999998,1095.21,1039.1760000000002,1158.0360000000001,1069.74,784.47600000000011,412.61400000000003,30.564,0,0,0,{"$f":"AY71","v":0},0,{"$f":"SUM(CA71:CX71)","v":7573.08},{"$f":"BB71","v":0},0,0,0,0,0,0,0,54.336000000000006,342.99600000000004,606.18600000000004,979.74599999999998,1095.21,1039.1760000000002,1158.0360000000001,1069.74,784.47600000000011,412.61400000000003,30.564,0,0,0,0,0]
["AC Losses",{"$f":"4*AB72+4*BA72+16*C72+BZ72*4","v":-7212.5408073599992},{"$f":"SUM(D72:AA72)","v":-257.59074311999996},{"$f":"Inputs!$E$51*D71*-1","v":0},{"$f":"Inputs!$E$51*E71*-1","v":0},{"$f":"Inputs!$E$51*F71*-1","v":0},{"$f":"Inputs!$E$51*G71*-1","v":0},{"$f":"Inputs!$E$51*H71*-1","v":0},{"$f":"Inputs!$E$51*I71*-1","v":0},{"$f":"Inputs!$E$51*J71*-1","v":0},{"$f":"Inputs!$E$51*K71*-1","v":0},{"$f":"Inputs!$E$51*L71*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*M71*-1","v":-11.666665943999998},{"$f":"Inputs!$E$51*N71*-1","v":-20.618810603999993},{"$f":"Inputs!$E$51*O71*-1","v":-33.325080443999987},{"$f":"Inputs!$E$51*P71*-1","v":-37.25247293999999},{"$f":"Inputs!$E$51*Q71*-1","v":-35.346532463999992},{"$f":"Inputs!$E$51*R71*-1","v":-39.389436503999988},{"$f":"Inputs!$E$51*S71*-1","v":-36.386136359999988},{"$f":"Inputs!$E$51*T71*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*U71*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*V71*-1","v":-1.0396038959999996},{"$f":"Inputs!$E$51*W71*-1","v":0},{"$f":"Inputs!$E$51*X71*-1","v":0},{"$f":"Inputs!$E$51*Y71*-1","v":0},{"$f":"Inputs!$E$51*Z71*-1","v":0},{"$f":"Inputs!$E$51*AA71*-1","v":0},{"$f":"SUM(AC72:AZ72)","v":-257.59074311999996},{"$f":"Inputs!$E$51*AC71*-1","v":0},{"$f":"Inputs!$E$51*AD71*-1","v":0},{"$f":"Inputs!$E$51*AE71*-1","v":0},{"$f":"Inputs!$E$51*AF71*-1","v":0},{"$f":"Inputs!$E$51*AG71*-1","v":0},{"$f":"Inputs!$E$51*AH71*-1","v":0},{"$f":"Inputs!$E$51*AI71*-1","v":0},{"$f":"Inputs!$E$51*AJ71*-1","v":0},{"$f":"Inputs!$E$51*AK71*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*AL71*-1","v":-11.666665943999998},{"$f":"Inputs!$E$51*AM71*-1","v":-20.618810603999993},{"$f":"Inputs!$E$51*AN71*-1","v":-33.325080443999987},{"$f":"Inputs!$E$51*AO71*-1","v":-37.25247293999999},{"$f":"Inputs!$E$51*AP71*-1","v":-35.346532463999992},{"$f":"Inputs!$E$51*AQ71*-1","v":-39.389436503999988},{"$f":"Inputs!$E$51*AR71*-1","v":-36.386136359999988},{"$f":"Inputs!$E$51*AS71*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*AT71*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*AU71*-1","v":-1.0396038959999996},{"$f":"Inputs!$E$51*AV71*-1","v":0},{"$f":"Inputs!$E$51*AW71*-1","v":0},{"$f":"Inputs!$E$51*AX71*-1","v":0},{"$f":"Inputs!$E$51*AY71*-1","v":0},{"$f":"Inputs!$E$51*AZ71*-1","v":0},{"$f":"SUM(BB72:BY72)","v":-257.59074311999996},{"$f":"Inputs!$E$51*BB71*-1","v":0},{"$f":"Inputs!$E$51*BC71*-1","v":0},{"$f":"Inputs!$E$51*BD71*-1","v":0},{"$f":"Inputs!$E$51*BE71*-1","v":0},{"$f":"Inputs!$E$51*BF71*-1","v":0},{"$f":"Inputs!$E$51*BG71*-1","v":0},{"$f":"Inputs!$E$51*BH71*-1","v":0},{"$f":"Inputs!$E$51*BI71*-1","v":0},{"$f":"Inputs!$E$51*BJ71*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*BK71*-1","v":-11.666665943999998},{"$f":"Inputs!$E$51*BL71*-1","v":-20.618810603999993},{"$f":"Inputs!$E$51*BM71*-1","v":-33.325080443999987},{"$f":"Inputs!$E$51*BN71*-1","v":-37.25247293999999},{"$f":"Inputs!$E$51*BO71*-1","v":-35.346532463999992},{"$f":"Inputs!$E$51*BP71*-1","v":-39.389436503999988},{"$f":"Inputs!$E$51*BQ71*-1","v":-36.386136359999988},{"$f":"Inputs!$E$51*BR71*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*BS71*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*BT71*-1","v":-1.0396038959999996},{"$f":"Inputs!$E$51*BU71*-1","v":0},{"$f":"Inputs!$E$51*BV71*-1","v":0},{"$f":"Inputs!$E$51*BW71*-1","v":0},{"$f":"Inputs!$E$51*BX71*-1","v":0},{"$f":"Inputs!$E$51*BY71*-1","v":0},{"$f":"SUM(CA72:CX72)","v":-257.59074311999996},{"$f":"Inputs!$E$51*CA71*-1","v":0},{"$f":"Inputs!$E$51*CB71*-1","v":0},{"$f":"Inputs!$E$51*CC71*-1","v":0},{"$f":"Inputs!$E$51*CD71*-1","v":0},{"$f":"Inputs!$E$51*CE71*-1","v":0},{"$f":"Inputs!$E$51*CF71*-1","v":0},{"$f":"Inputs!$E$51*CG71*-1","v":0},{"$f":"Inputs!$E$51*CH71*-1","v":0},{"$f":"Inputs!$E$51*CI71*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*CJ71*-1","v":-11.666665943999998},{"$f":"Inputs!$E$51*CK71*-1","v":-20.618810603999993},{"$f":"Inputs!$E$51*CL71*-1","v":-33.325080443999987},{"$f":"Inputs!$E$51*CM71*-1","v":-37.25247293999999},{"$f":"Inputs!$E$51*CN71*-1","v":-35.346532463999992},{"$f":"Inputs!$E$51*CO71*-1","v":-39.389436503999988},{"$f":"Inputs!$E$51*CP71*-1","v":-36.386136359999988},{"$f":"Inputs!$E$51*CQ71*-1","v":-26.683166663999994},{"$f":"Inputs!$E$51*CR71*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*CS71*-1","v":-1.0396038959999996},{"$f":"Inputs!$E$51*CT71*-1","v":0},{"$f":"Inputs!$E$51*CU71*-1","v":0},{"$f":"Inputs!$E$51*CV71*-1","v":0},{"$f":"Inputs!$E$51*CW71*-1","v":0},{"$f":"Inputs!$E$51*CX71*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB73+4*BA73+16*C73+BZ73*4","v":204833.69919264002},{"$f":"SUM(D73:AA73)","v":7315.4892568800005},{"$f":"D71+D72","v":0},{"$f":"E71+E72","v":0},{"$f":"F71+F72","v":0},{"$f":"G71+G72","v":0},{"$f":"H71+H72","v":0},{"$f":"I71+I72","v":0},{"$f":"J71+J72","v":0},{"$f":"K71+K72","v":0},{"$f":"L71+L72","v":52.487815296000008},{"$f":"M71+M72","v":331.32933405600005},{"$f":"N71+N72","v":585.567189396},{"$f":"O71+O72","v":946.42091955599994},{"$f":"P71+P72","v":1057.9575270600001},{"$f":"Q71+Q72","v":1003.8294675360002},{"$f":"R71+R72","v":1118.646563496},{"$f":"S71+S72","v":1033.3538636400001},{"$f":"T71+T72","v":757.79283333600017},{"$f":"U71+U72","v":398.57934740400003},{"$f":"V71+V72","v":29.524396104000001},{"$f":"W71+W72","v":0},{"$f":"X71+X72","v":0},{"$f":"Y71+Y72","v":0},{"$f":"Z71+Z72","v":0},{"$f":"AA71+AA72","v":0},{"$f":"SUM(AC73:AZ73)","v":7315.4892568800005},{"$f":"AC71+AC72","v":0},{"$f":"AD71+AD72","v":0},{"$f":"AE71+AE72","v":0},{"$f":"AF71+AF72","v":0},{"$f":"AG71+AG72","v":0},{"$f":"AH71+AH72","v":0},{"$f":"AI71+AI72","v":0},{"$f":"AJ71+AJ72","v":0},{"$f":"AK71+AK72","v":52.487815296000008},{"$f":"AL71+AL72","v":331.32933405600005},{"$f":"AM71+AM72","v":585.567189396},{"$f":"AN71+AN72","v":946.42091955599994},{"$f":"AO71+AO72","v":1057.9575270600001},{"$f":"AP71+AP72","v":1003.8294675360002},{"$f":"AQ71+AQ72","v":1118.646563496},{"$f":"AR71+AR72","v":1033.3538636400001},{"$f":"AS71+AS72","v":757.79283333600017},{"$f":"AT71+AT72","v":398.57934740400003},{"$f":"AU71+AU72","v":29.524396104000001},{"$f":"AV71+AV72","v":0},{"$f":"AW71+AW72","v":0},{"$f":"AX71+AX72","v":0},{"$f":"AY71+AY72","v":0},{"$f":"AZ71+AZ72","v":0},7315.4892568800005,{"$f":"BB71+BB72","v":0},{"$f":"BC71+BC72","v":0},{"$f":"BD71+BD72","v":0},{"$f":"BE71+BE72","v":0},{"$f":"BF71+BF72","v":0},{"$f":"BG71+BG72","v":0},{"$f":"BH71+BH72","v":0},{"$f":"BI71+BI72","v":0},{"$f":"BJ71+BJ72","v":52.487815296000008},{"$f":"BK71+BK72","v":331.32933405600005},{"$f":"BL71+BL72","v":585.567189396},{"$f":"BM71+BM72","v":946.42091955599994},{"$f":"BN71+BN72","v":1057.9575270600001},{"$f":"BO71+BO72","v":1003.8294675360002},{"$f":"BP71+BP72","v":1118.646563496},{"$f":"BQ71+BQ72","v":1033.3538636400001},{"$f":"BR71+BR72","v":757.79283333600017},{"$f":"BS71+BS72","v":398.57934740400003},{"$f":"BT71+BT72","v":29.524396104000001},{"$f":"BU71+BU72","v":0},{"$f":"BV71+BV72","v":0},{"$f":"BW71+BW72","v":0},{"$f":"BX71+BX72","v":0},{"$f":"BY71+BY72","v":0},7315.4892568800005,{"$f":"CA71+CA72","v":0},{"$f":"CB71+CB72","v":0},{"$f":"CC71+CC72","v":0},{"$f":"CD71+CD72","v":0},{"$f":"CE71+CE72","v":0},{"$f":"CF71+CF72","v":0},{"$f":"CG71+CG72","v":0},{"$f":"CH71+CH72","v":0},{"$f":"CI71+CI72","v":52.487815296000008},{"$f":"CJ71+CJ72","v":331.32933405600005},{"$f":"CK71+CK72","v":585.567189396},{"$f":"CL71+CL72","v":946.42091955599994},{"$f":"CM71+CM72","v":1057.9575270600001},{"$f":"CN71+CN72","v":1003.8294675360002},{"$f":"CO71+CO72","v":1118.646563496},{"$f":"CP71+CP72","v":1033.3538636400001},{"$f":"CQ71+CQ72","v":757.79283333600017},{"$f":"CR71+CR72","v":398.57934740400003},{"$f":"CS71+CS72","v":29.524396104000001},{"$f":"CT71+CT72","v":0},{"$f":"CU71+CU72","v":0},{"$f":"CV71+CV72","v":0},{"$f":"CW71+CW72","v":0},{"$f":"CX71+CX72","v":0}]
["PV Production used internally",-11002.933090912,{"$f":"SUM(D74:AA74)","v":-392.961896104},{"$f":"IF(D73>Inputs!$E$81,Inputs!$E$81,D73)*-1","v":0},{"$f":"IF(E73>Inputs!$E$81,Inputs!$E$81,E73)*-1","v":0},{"$f":"IF(F73>Inputs!$E$81,Inputs!$E$81,F73)*-1","v":0},{"$f":"IF(G73>Inputs!$E$81,Inputs!$E$81,G73)*-1","v":0},{"$f":"IF(H73>Inputs!$E$81,Inputs!$E$81,H73)*-1","v":0},{"$f":"IF(I73>Inputs!$E$81,Inputs!$E$81,I73)*-1","v":0},{"$f":"IF(J73>Inputs!$E$81,Inputs!$E$81,J73)*-1","v":0},{"$f":"IF(K73>Inputs!$E$81,Inputs!$E$81,K73)*-1","v":0},{"$f":"IF(L73>Inputs!$E$81,Inputs!$E$81,L73)*-1","v":-36.34375},{"$f":"IF(M73>Inputs!$E$81,Inputs!$E$81,M73)*-1","v":-36.34375},{"$f":"IF(N73>Inputs!$E$81,Inputs!$E$81,N73)*-1","v":-36.34375},{"$f":"IF(O73>Inputs!$E$81,Inputs!$E$81,O73)*-1","v":-36.34375},{"$f":"IF(P73>Inputs!$E$81,Inputs!$E$81,P73)*-1","v":-36.34375},{"$f":"IF(Q73>Inputs!$E$81,Inputs!$E$81,Q73)*-1","v":-36.34375},{"$f":"IF(R73>Inputs!$E$81,Inputs!$E$81,R73)*-1","v":-36.34375},{"$f":"IF(S73>Inputs!$E$81,Inputs!$E$81,S73)*-1","v":-36.34375},{"$f":"IF(T73>Inputs!$E$81,Inputs!$E$81,T73)*-1","v":-36.34375},{"$f":"IF(U73>Inputs!$E$81,Inputs!$E$81,U73)*-1","v":-36.34375},{"$f":"IF(V73>Inputs!$E$81,Inputs!$E$81,V73)*-1","v":-29.524396104000001},{"$f":"IF(W73>Inputs!$E$81,Inputs!$E$81,W73)*-1","v":0},{"$f":"IF(X73>Inputs!$E$81,Inputs!$E$81,X73)*-1","v":0},{"$f":"IF(Y73>Inputs!$E$81,Inputs!$E$81,Y73)*-1","v":0},{"$f":"IF(Z73>Inputs!$E$81,Inputs!$E$81,Z73)*-1","v":0},{"$f":"IF(AA73>Inputs!$E$81,Inputs!$E$81,AA73)*-1","v":0},{"$f":"SUM(AC74:AZ74)","v":-392.961896104},{"$f":"IF(AC73>Inputs!$E$81,Inputs!$E$81,AC73)*-1","v":0},{"$f":"IF(AD73>Inputs!$E$81,Inputs!$E$81,AD73)*-1","v":0},{"$f":"IF(AE73>Inputs!$E$81,Inputs!$E$81,AE73)*-1","v":0},{"$f":"IF(AF73>Inputs!$E$81,Inputs!$E$81,AF73)*-1","v":0},{"$f":"IF(AG73>Inputs!$E$81,Inputs!$E$81,AG73)*-1","v":0},{"$f":"IF(AH73>Inputs!$E$81,Inputs!$E$81,AH73)*-1","v":0},{"$f":"IF(AI73>Inputs!$E$81,Inputs!$E$81,AI73)*-1","v":0},{"$f":"IF(AJ73>Inputs!$E$81,Inputs!$E$81,AJ73)*-1","v":0},{"$f":"IF(AK73>Inputs!$E$81,Inputs!$E$81,AK73)*-1","v":-36.34375},{"$f":"IF(AL73>Inputs!$E$81,Inputs!$E$81,AL73)*-1","v":-36.34375},{"$f":"IF(AM73>Inputs!$E$81,Inputs!$E$81,AM73)*-1","v":-36.34375},{"$f":"IF(AN73>Inputs!$E$81,Inputs!$E$81,AN73)*-1","v":-36.34375},{"$f":"IF(AO73>Inputs!$E$81,Inputs!$E$81,AO73)*-1","v":-36.34375},{"$f":"IF(AP73>Inputs!$E$81,Inputs!$E$81,AP73)*-1","v":-36.34375},{"$f":"IF(AQ73>Inputs!$E$81,Inputs!$E$81,AQ73)*-1","v":-36.34375},{"$f":"IF(AR73>Inputs!$E$81,Inputs!$E$81,AR73)*-1","v":-36.34375},{"$f":"IF(AS73>Inputs!$E$81,Inputs!$E$81,AS73)*-1","v":-36.34375},{"$f":"IF(AT73>Inputs!$E$81,Inputs!$E$81,AT73)*-1","v":-36.34375},{"$f":"IF(AU73>Inputs!$E$81,Inputs!$E$81,AU73)*-1","v":-29.524396104000001},{"$f":"IF(AV73>Inputs!$E$81,Inputs!$E$81,AV73)*-1","v":0},{"$f":"IF(AW73>Inputs!$E$81,Inputs!$E$81,AW73)*-1","v":0},{"$f":"IF(AX73>Inputs!$E$81,Inputs!$E$81,AX73)*-1","v":0},{"$f":"IF(AY73>Inputs!$E$81,Inputs!$E$81,AY73)*-1","v":0},{"$f":"IF(AZ73>Inputs!$E$81,Inputs!$E$81,AZ73)*-1","v":0},{"$f":"SUM(BB74:BY74)","v":-392.961896104},{"$f":"IF(BB73>Inputs!$E$81,Inputs!$E$81,BB73)*-1","v":0},{"$f":"IF(BC73>Inputs!$E$81,Inputs!$E$81,BC73)*-1","v":0},{"$f":"IF(BD73>Inputs!$E$81,Inputs!$E$81,BD73)*-1","v":0},{"$f":"IF(BE73>Inputs!$E$81,Inputs!$E$81,BE73)*-1","v":0},{"$f":"IF(BF73>Inputs!$E$81,Inputs!$E$81,BF73)*-1","v":0},{"$f":"IF(BG73>Inputs!$E$81,Inputs!$E$81,BG73)*-1","v":0},{"$f":"IF(BH73>Inputs!$E$81,Inputs!$E$81,BH73)*-1","v":0},{"$f":"IF(BI73>Inputs!$E$81,Inputs!$E$81,BI73)*-1","v":0},{"$f":"IF(BJ73>Inputs!$E$81,Inputs!$E$81,BJ73)*-1","v":-36.34375},{"$f":"IF(BK73>Inputs!$E$81,Inputs!$E$81,BK73)*-1","v":-36.34375},{"$f":"IF(BL73>Inputs!$E$81,Inputs!$E$81,BL73)*-1","v":-36.34375},{"$f":"IF(BM73>Inputs!$E$81,Inputs!$E$81,BM73)*-1","v":-36.34375},{"$f":"IF(BN73>Inputs!$E$81,Inputs!$E$81,BN73)*-1","v":-36.34375},{"$f":"IF(BO73>Inputs!$E$81,Inputs!$E$81,BO73)*-1","v":-36.34375},{"$f":"IF(BP73>Inputs!$E$81,Inputs!$E$81,BP73)*-1","v":-36.34375},{"$f":"IF(BQ73>Inputs!$E$81,Inputs!$E$81,BQ73)*-1","v":-36.34375},{"$f":"IF(BR73>Inputs!$E$81,Inputs!$E$81,BR73)*-1","v":-36.34375},{"$f":"IF(BS73>Inputs!$E$81,Inputs!$E$81,BS73)*-1","v":-36.34375},{"$f":"IF(BT73>Inputs!$E$81,Inputs!$E$81,BT73)*-1","v":-29.524396104000001},{"$f":"IF(BU73>Inputs!$E$81,Inputs!$E$81,BU73)*-1","v":0},{"$f":"IF(BV73>Inputs!$E$81,Inputs!$E$81,BV73)*-1","v":0},{"$f":"IF(BW73>Inputs!$E$81,Inputs!$E$81,BW73)*-1","v":0},{"$f":"IF(BX73>Inputs!$E$81,Inputs!$E$81,BX73)*-1","v":0},{"$f":"IF(BY73>Inputs!$E$81,Inputs!$E$81,BY73)*-1","v":0},{"$f":"SUM(CA74:CX74)","v":-392.961896104},{"$f":"IF(CA73>Inputs!$E$81,Inputs!$E$81,CA73)*-1","v":0},{"$f":"IF(CB73>Inputs!$E$81,Inputs!$E$81,CB73)*-1","v":0},{"$f":"IF(CC73>Inputs!$E$81,Inputs!$E$81,CC73)*-1","v":0},{"$f":"IF(CD73>Inputs!$E$81,Inputs!$E$81,CD73)*-1","v":0},{"$f":"IF(CE73>Inputs!$E$81,Inputs!$E$81,CE73)*-1","v":0},{"$f":"IF(CF73>Inputs!$E$81,Inputs!$E$81,CF73)*-1","v":0},{"$f":"IF(CG73>Inputs!$E$81,Inputs!$E$81,CG73)*-1","v":0},{"$f":"IF(CH73>Inputs!$E$81,Inputs!$E$81,CH73)*-1","v":0},{"$f":"IF(CI73>Inputs!$E$81,Inputs!$E$81,CI73)*-1","v":-36.34375},{"$f":"IF(CJ73>Inputs!$E$81,Inputs!$E$81,CJ73)*-1","v":-36.34375},{"$f":"IF(CK73>Inputs!$E$81,Inputs!$E$81,CK73)*-1","v":-36.34375},{"$f":"IF(CL73>Inputs!$E$81,Inputs!$E$81,CL73)*-1","v":-36.34375},{"$f":"IF(CM73>Inputs!$E$81,Inputs!$E$81,CM73)*-1","v":-36.34375},{"$f":"IF(CN73>Inputs!$E$81,Inputs!$E$81,CN73)*-1","v":-36.34375},{"$f":"IF(CO73>Inputs!$E$81,Inputs!$E$81,CO73)*-1","v":-36.34375},{"$f":"IF(CP73>Inputs!$E$81,Inputs!$E$81,CP73)*-1","v":-36.34375},{"$f":"IF(CQ73>Inputs!$E$81,Inputs!$E$81,CQ73)*-1","v":-36.34375},{"$f":"IF(CR73>Inputs!$E$81,Inputs!$E$81,CR73)*-1","v":-36.34375},{"$f":"IF(CS73>Inputs!$E$81,Inputs!$E$81,CS73)*-1","v":-29.524396104000001},{"$f":"IF(CT73>Inputs!$E$81,Inputs!$E$81,CT73)*-1","v":0},{"$f":"IF(CU73>Inputs!$E$81,Inputs!$E$81,CU73)*-1","v":0},{"$f":"IF(CV73>Inputs!$E$81,Inputs!$E$81,CV73)*-1","v":0},{"$f":"IF(CW73>Inputs!$E$81,Inputs!$E$81,CW73)*-1","v":0},{"$f":"IF(CX73>Inputs!$E$81,Inputs!$E$81,CX73)*-1","v":0}]
["Net PV Production Available",193830.76610172802,{"$f":"SUM(D75:AA75)","v":6922.5273607760009},{"$f":"D73+D74","v":0},{"$f":"E73+E74","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,910.07716955599994,1021.6137770600001,967.48571753600015,1082.302813496,997.0101136400001,721.44908333600017,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(AC75:AZ75)","v":6922.5273607760009},{"$f":"AC73+AC74","v":0},{"$f":"AD73+AD74","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,910.07716955599994,1021.6137770600001,967.48571753600015,1082.302813496,997.0101136400001,721.44908333600017,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(BB75:BY75)","v":6922.5273607760009},{"$f":"BB73+BB74","v":0},{"$f":"BC73+BC74","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,910.07716955599994,1021.6137770600001,967.48571753600015,1082.302813496,997.0101136400001,721.44908333600017,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(CA75:CX75)","v":6922.5273607760009},{"$f":"CA73+CA74","v":0},{"$f":"CB73+CB74","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,910.07716955599994,1021.6137770600001,967.48571753600015,1082.302813496,997.0101136400001,721.44908333600017,362.23559740400003,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB78+4*BA78+16*C78+BZ78*4","v":131908.61396239992},{"$f":"SUM(D78:AA78)","v":5497.437457232144},{"$f":"IF(D65<0,0,IF(D65>D75,D75,D65))","v":0},{"$f":"IF(E65<0,0,IF(E65>E75,E75,E65))","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(AC78:AZ78)","v":3471.9633506415098},{"$f":"IF(AC65<0,0,IF(AC65>AC75,AC75,AC65))","v":0},{"$f":"IF(AD65<0,0,IF(AD65>AD75,AD75,AD65))","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,355.45295761750026,0,695.78693127853808,693.88871532867029,172.92441080230719,159.09600552249378,721.44908333600017,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(BB78:BY78)","v":2018.0028537977514},{"$f":"IF(BB65<0,0,IF(BB65>BB75,BB75,BB65))","v":0},0,0,0,0,0,0,0,16.144065296000008,235.83246824273425,86.776174557088552,0,353.10376426501466,369.06461336527428,0,0,594.84617066763951,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(CA78:CX78)","v":5497.437457232144},{"$f":"IF(CA65<0,0,IF(CA65>CA75,CA75,CA65))","v":0},{"$f":"IF(CB65<0,0,IF(CB65>CB75,CB75,CB65))","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,362.23559740400003,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B65-B78","v":502565.99513559451},{"$f":"C65-C78","v":20082.518093736031},890.49990431859419,758.03060883291369,758.03060883291369,839.57278569711252,987.39569893494127,905.8085547722203,824.26488279833097,1022.9699473591215,1072.9013236967101,1035.0635674757602,696.152849711606,0,0,0,0,0,529.01226714787492,998.2079158667915,1526.5261503439731,1740.975033586082,1690.0987359942862,1292.6886068727074,1241.8064555497458,1272.5121959443504,13583.884500193637,763.4706668560591,638.2582445466835,638.2582445466835,723.43061189698142,850.16533024167074,742.54178851889037,611.23899483984883,422.96095480953301,347.76972844293982,194.59717929934448,0,-24.077022889417577,0,0,0,0,175.88088283011666,706.66843101999245,1212.564323004761,1337.0692427878782,1306.7361797498286,950.3955638233798,951.06533453877864,1034.8898213296825,11645.02381502483,878.79679926377935,746.99424946443628,746.99424946443628,828.87158636268077,976.69449960050952,894.7721954037429,611.23899483984883,237.89227443951773,128.84879327915885,0,0,-288.82612965098178,0,{"$f":"BO65-BO78","v":0},-135.49043950986515,-143.38778997598354,0,391.39991736754962,873.04438522520809,986.67319489814349,974.15631486079985,950.3955638233798,951.06533453877864,1034.8898213296825,20082.518093736031,890.49990431859419,758.03060883291369,758.03060883291369,839.57278569711252,987.39569893494127,905.8085547722203,824.26488279833097,1022.9699473591215,1072.9013236967101,1035.0635674757602,696.152849711606,0,0,0,0,0,529.01226714787492,998.2079158667915,1526.5261503439731,1740.975033586082,1690.0987359942862,1292.6886068727074,1241.8064555497458,1272.5121959443504]
[]
["Summary"]
["Produced",{"$f":"B73","v":204833.69919264002},{"$f":"SUM(D82:AA82)","v":7315.4892568800005},{"$f":"D73","v":0},0,0,0,0,0,0,0,52.487815296000008,331.32933405600005,585.567189396,946.42091955599994,1057.9575270600001,1003.8294675360002,1118.646563496,1033.3538636400001,757.79283333600017,398.57934740400003,29.524396104000001,0,0,0,0,0,7315.4892568800005,0,0,0,0,0,0,0,{"$f":"AJ73","v":0},52.487815296000008,331.32933405600005,585.567189396,946.42091955599994,1057.9575270600001,1003.8294675360002,1118.646563496,1033.3538636400001,757.79283333600017,398.57934740400003,29.524396104000001,0,0,0,0,0,7315.4892568800005,0,0,0,0,0,0,0,0,52.487815296000008,331.32933405600005,585.567189396,946.42091955599994,1057.9575270600001,1003.8294675360002,{"$f":"BP73","v":1118.646563496},1033.3538636400001,757.79283333600017,398.57934740400003,29.524396104000001,0,0,0,0,0,7315.4892568800005,0,0,0,0,0,0,0,0,52.487815296000008,331.32933405600005,585.567189396,946.42091955599994,1057.9575270600001,1003.8294675360002,1118.646563496,1033.3538636400001,757.79283333600017,398.57934740400003,29.524396104000001,0,0,0,0,0]
["Used",{"$f":"B74","v":-11002.933090912},{"$f":"C74","v":-392.961896104},{"$f":"D74","v":0},0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-29.524396104000001,0,0,0,0,0,-392.961896104,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-29.524396104000001,0,0,0,0,0,-392.961896104,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP74","v":-36.34375},-36.34375,-36.34375,-36.34375,-29.524396104000001,0,0,0,0,0,-392.961896104,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-29.524396104000001,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB84+4*BA84+16*C84+BZ84*4","v":131908.61396239992},{"$f":"SUM(D84:AA84)","v":5497.437457232144},{"$f":"D78","v":0},{"$f":"E78","v":0},0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,362.23559740400003,0,0,0,0,0,0,3471.9633506415098,0,0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,355.45295761750026,0,695.78693127853808,693.88871532867029,172.92441080230719,159.09600552249378,721.44908333600017,362.23559740400003,0,0,0,0,0,0,2018.0028537977514,0,0,0,0,0,0,0,0,16.144065296000008,235.83246824273425,86.776174557088552,0,353.10376426501466,369.06461336527428,0,{"$f":"BQ78","v":0},594.84617066763951,362.23559740400003,0,0,0,0,0,0,5497.437457232144,0,0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,362.23559740400003,0,0,0,0,0,0]
["  Ponta",7244.7119480800011,{"$f":"SUM(D85:AA85)","v":362.23559740400003},{"$f":"IF(D68=\"P\",D84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,362.23559740400003,0,0,0,0,0,0,{"$f":"SUM(AC85:AZ85)","v":0},{"$f":"IF(AC68=\"P\",AC84,0)","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,{"$f":"SUM(BB85:BY85)","v":0},{"$f":"IF(BB68=\"P\",BB84,0)","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,{"$f":"SUM(CA85:CX85)","v":362.23559740400003},{"$f":"IF(CA68=\"P\",CA84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,362.23559740400003,0,0,0,0,0,0]
["  Cheia",111880.119497197,5135.2018598281438,{"$f":"IF(D68=\"C\",D84,0)","v":0},0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,0,0,0,0,0,0,0,2294.0205751585322,{"$f":"IF(AC68=\"C\",AC84,0)","v":0},0,0,0,0,0,0,0,0,0,355.45295761750026,0,695.78693127853808,0,0,159.09600552249378,721.44908333600017,362.23559740400003,0,0,0,0,0,0,0,{"$f":"IF(BB68=\"C\",BB84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5135.2018598281438,{"$f":"IF(CA68=\"C\",CA84,0)","v":0},0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,0,0,0,0,0,0,0]
["  Vazio",12783.782517122916,0,{"$f":"IF(D68=\"V\",D84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1177.9427754829776,{"$f":"IF(AC68=\"V\",AC84,0)","v":0},0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,0,0,0,693.88871532867029,172.92441080230719,0,0,0,0,0,0,0,0,0,2018.0028537977514,{"$f":"IF(BB68=\"V\",BB84,0)","v":0},0,0,0,0,0,0,0,16.144065296000008,235.83246824273425,86.776174557088552,0,353.10376426501466,369.06461336527428,0,0,594.84617066763951,362.23559740400003,0,0,0,0,0,0,0,{"$f":"IF(CA68=\"V\",CA84,0)","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,{"$f":"IF(D68=\"SV\",D84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC68=\"SV\",AC84,0)","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,{"$f":"IF(BB68=\"SV\",BB84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA68=\"SV\",CA84,0)","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",61922.1521393281,1425.089903543857,{"$f":"D82+D83-D84","v":0},{"$f":"E82+E83-E84","v":0},0,0,0,0,0,0,0,0,0,71.189119487099788,308.43389454548242,11.38188126733678,549.30228444418981,484.78272379974817,0,0,0,0,0,0,0,0,3450.5640101344911,0,0,0,0,0,0,0,0,0,0,193.77048177849974,910.07716955599994,325.826845781462,273.59700220732987,909.37840269369281,837.91410811750632,0,0,0,0,0,0,0,0,4904.5245069782495,0,0,0,0,0,0,0,0,0,59.153115813265799,462.44726483891145,910.07716955599994,668.51001279498541,598.42110417072581,1082.302813496,{"$f":"BQ82+BQ83-BQ84","v":997.0101136400001},126.60291266836066,0,0,0,0,0,0,0,1425.089903543857,0,0,0,0,0,0,0,0,0,0,0,71.189119487099788,308.43389454548242,11.38188126733678,549.30228444418981,484.78272379974817,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B89=0,0,B89/B82)","v":0.30230451524039581},0.1948044557927007,0,0,0,0,0,0,0,0,0,0,0,7.5219300436107389E-2,0.29153712380363844,1.133846099903278E-2,0.49104185572921932,0.46913525062179168,0,0,0,0,0,0,0,0,0.47167918494164118,0,0,0,0,0,{"$f":"IF(AH89=0,0,AH89/AH82)","v":0},0,0,0,0,0.33091075676280607,0.96159874612973462,0.30797724620090855,0.27255326831448878,0.81292736452137193,0.81086851039192409,0,0,0,0,0,0,0,0,0.67043014277762625,0,0,0,0,0,0,0,0,0,0.17853268555831509,0.78974244666255278,0.96159874612973462,{"$f":"IF(BN89=0,0,BN89/BN82)","v":0.63188738271255018},0.59613821223998364,0.9675109626346875,0.96482932780453468,0.16706797306464602,0,0,0,0,0,0,0,0.1948044557927007,0,0,0,0,0,0,0,0,0,0,0,7.5219300436107389E-2,0.29153712380363844,1.133846099903278E-2,0.49104185572921932,0.46913525062179168,0,0,0,{"$f":"IF(CT89=0,0,CT89/CT82)","v":0},0,0,0,0]
[]
["MARCH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"AB97*5+5*BA97+16*C97+BZ97*5","v":2001550.4755953411},67279.013103782912,2154.4058354312906,2031.296930549503,2031.296930549503,1969.7424781086083,1969.7424781086083,2031.296930549503,2092.8513829903964,2277.5147403130786,2708.3959073993369,3139.2770744855952,3323.9404318082761,3262.3859793673823,3200.8315269264886,3262.3859793673823,3200.8315269264886,3139.2770744855952,3139.2770744855952,3200.8315269264886,3447.049336690065,3631.709279898495,3447.049336690065,3077.722622044701,2893.0592647220183,2646.8414549584427,61223.866208146377,1960.5093102424746,1848.4694927718042,1848.4694927718042,1792.4656550788338,1792.4656550788338,1848.4694927718042,1904.4947585212606,2072.5384136849007,2464.6402757333972,2856.7421377818914,3024.7857929455317,2968.7712412243186,2912.7514875382481,2968.7712412243186,2912.7514875382481,2856.7421377818914,2856.7421377818914,2912.7514875382481,3136.8148963879594,3304.8611868013986,3136.8148963879594,2800.7275860606783,2632.6902204864923,2408.6257240121836,56514.37387503362,1809.700901762284,1706.2894216615819,1706.2894216615819,1654.5836816112317,1654.5836816112317,1706.2894216615819,1757.9951617119334,1913.1123818629856,2275.0525622154428,2636.9927425678993,2792.1099627189524,2740.4042226686011,2688.6984826182511,2740.4042226686011,2688.6984826182511,2636.9927425678993,2636.9927425678993,2688.6984826182511,2895.5214428196546,3050.6386629707072,2895.5214428196546,2585.2870025175484,2430.1697823664954,2223.3468221650915,67279.013103782912,2154.4058354312906,2031.296930549503,2031.296930549503,1969.7424781086083,1969.7424781086083,2031.296930549503,2092.8513829903964,2277.5147403130786,2708.3959073993369,3139.2770744855952,3323.9404318082761,3262.3859793673823,3200.8315269264886,3262.3859793673823,3200.8315269264886,3139.2770744855952,3139.2770744855952,3200.8315269264886,3447.049336690065,3631.709279898495,3447.049336690065,3077.722622044701,2893.0592647220183,2646.8414549584427]
["Self-Consumption",{"$f":"AB98*5+5*BA98+16*C98+BZ98*5","v":27039.75},{"$f":"SUM(D98:AA98)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC98:AZ98)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB98:BY98)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA98","v":872.25},{"$f":"BB98","v":36.34375},{"$f":"BC98","v":36.34375},{"$f":"BD98","v":36.34375},{"$f":"BE98","v":36.34375},{"$f":"BF98","v":36.34375},{"$f":"BG98","v":36.34375},{"$f":"BH98","v":36.34375},{"$f":"BI98","v":36.34375},{"$f":"BJ98","v":36.34375},{"$f":"BK98","v":36.34375},{"$f":"BL98","v":36.34375},{"$f":"BM98","v":36.34375},{"$f":"BN98","v":36.34375},{"$f":"BO98","v":36.34375},{"$f":"BP98","v":36.34375},{"$f":"BQ98","v":36.34375},{"$f":"BR98","v":36.34375},{"$f":"BS98","v":36.34375},{"$f":"BT98","v":36.34375},{"$f":"BU98","v":36.34375},{"$f":"BV98","v":36.34375},{"$f":"BW98","v":36.34375},{"$f":"BX98","v":36.34375},{"$f":"BY98","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B97:B98)","v":2028590.2255953411},68151.263103782912,2190.7495854312906,2067.640680549503,2067.640680549503,2006.0862281086083,2006.0862281086083,2067.640680549503,2129.1951329903964,2313.8584903130786,2744.7396573993369,3175.6208244855952,3360.2841818082761,3298.7297293673823,3237.1752769264886,3298.7297293673823,3237.1752769264886,3175.6208244855952,3175.6208244855952,3237.1752769264886,3483.393086690065,3668.053029898495,3483.393086690065,3114.066372044701,2929.4030147220183,2683.1852049584427,62096.116208146377,1996.8530602424746,1884.8132427718042,1884.8132427718042,1828.8094050788338,1828.8094050788338,{"$f":"SUM(AH97:AH98)","v":1884.8132427718042},1940.8385085212606,2108.8821636849007,2500.9840257333972,2893.0858877818914,3061.1295429455317,3005.1149912243186,2949.0952375382481,3005.1149912243186,2949.0952375382481,2893.0858877818914,2893.0858877818914,2949.0952375382481,3173.1586463879594,3341.2049368013986,3173.1586463879594,2837.0713360606783,2669.0339704864923,2444.9694740121836,57386.62387503362,1846.044651762284,1742.6331716615819,1742.6331716615819,1690.9274316112317,1690.9274316112317,1742.6331716615819,1794.3389117119334,1949.4561318629856,2311.3963122154428,2673.3364925678993,2828.4537127189524,2776.7479726686011,{"$f":"SUM(BN97:BN98)","v":2725.0422326182511},2776.7479726686011,2725.0422326182511,2673.3364925678993,2673.3364925678993,2725.0422326182511,2931.8651928196546,3086.9824129707072,2931.8651928196546,2621.6307525175484,2466.5135323664954,2259.6905721650915,68151.263103782912,2190.7495854312906,2067.640680549503,2067.640680549503,2006.0862281086083,2006.0862281086083,2067.640680549503,2129.1951329903964,2313.8584903130786,2744.7396573993369,3175.6208244855952,3360.2841818082761,3298.7297293673823,3237.1752769264886,3298.7297293673823,3237.1752769264886,3175.6208244855952,3175.6208244855952,3237.1752769264886,3483.393086690065,{"$f":"SUM(CT97:CT98)","v":3668.053029898495},3483.393086690065,3114.066372044701,2929.4030147220183,2683.1852049584427]
[null,{"$f":"AB100*5+5*BA100+16*C100+BZ100*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K99:V99)","v":37738.12317918177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ99:AU99)","v":34380.92773716084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI99:BT99)","v":31769.803470512688}]
["Projected Renewables Production"]
["   Wind",{"$f":"AB102*5+5*BA102+16*C102+BZ102*5","v":611215.75063304906},19716.637117195132,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,552.29768811180838,828.43052630602824,883.65460241094434,994.11663156723444,1104.5740350747044,1104.5740350747044,994.11663156723444,1215.0069961750912,1215.0069961750912,773.20182455229303,883.65460241094434,1104.5740350747044,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262,19716.637117195132,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,552.29768811180838,828.43052630602824,883.65460241094434,994.11663156723444,1104.5740350747044,1104.5740350747044,994.11663156723444,1215.0069961750912,1215.0069961750912,773.20182455229303,883.65460241094434,1104.5740350747044,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262,19716.637117195132,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,552.29768811180838,828.43052630602824,883.65460241094434,994.11663156723444,1104.5740350747044,1104.5740350747044,994.11663156723444,1215.0069961750912,1215.0069961750912,773.20182455229303,883.65460241094434,1104.5740350747044,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262,19716.637117195132,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,552.29768811180838,828.43052630602824,883.65460241094434,994.11663156723444,1104.5740350747044,1104.5740350747044,994.11663156723444,1215.0069961750912,1215.0069961750912,773.20182455229303,883.65460241094434,1104.5740350747044,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262]
["   PV",175701.01648351649,{"$f":"SUM(D103:AA103)","v":5667.7747252747258},{"$f":"Inputs!$E$43/Inputs!$E$31*D114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K114","v":7.7747252747252746},{"$f":"Inputs!$E$43/Inputs!$E$31*L114","v":132.17032967032966},{"$f":"Inputs!$E$43/Inputs!$E$31*M114","v":293.49587912087912},{"$f":"Inputs!$E$43/Inputs!$E$31*N114","v":513.13186813186815},{"$f":"Inputs!$E$43/Inputs!$E$31*O114","v":531.59684065934061},{"$f":"Inputs!$E$43/Inputs!$E$31*P114","v":769.69780219780216},{"$f":"Inputs!$E$43/Inputs!$E$31*Q114","v":804.68406593406587},{"$f":"Inputs!$E$43/Inputs!$E$31*R114","v":825.0927197802198},{"$f":"Inputs!$E$43/Inputs!$E$31*S114","v":755.12019230769226},{"$f":"Inputs!$E$43/Inputs!$E$31*T114","v":620.03434065934061},{"$f":"Inputs!$E$43/Inputs!$E$31*U114","v":319.73557692307691},{"$f":"Inputs!$E$43/Inputs!$E$31*V114","v":95.240384615384613},{"$f":"Inputs!$E$43/Inputs!$E$31*W114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z114","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA114","v":0},{"$f":"C103","v":5667.7747252747258},{"$f":"D103","v":0},{"$f":"E103","v":0},{"$f":"F103","v":0},{"$f":"G103","v":0},{"$f":"H103","v":0},{"$f":"I103","v":0},{"$f":"J103","v":0},{"$f":"K103","v":7.7747252747252746},{"$f":"L103","v":132.17032967032966},{"$f":"M103","v":293.49587912087912},{"$f":"N103","v":513.13186813186815},{"$f":"O103","v":531.59684065934061},{"$f":"P103","v":769.69780219780216},{"$f":"Q103","v":804.68406593406587},{"$f":"R103","v":825.0927197802198},{"$f":"S103","v":755.12019230769226},{"$f":"T103","v":620.03434065934061},{"$f":"U103","v":319.73557692307691},{"$f":"V103","v":95.240384615384613},{"$f":"W103","v":0},{"$f":"X103","v":0},{"$f":"Y103","v":0},{"$f":"Z103","v":0},{"$f":"AA103","v":0},{"$f":"AB103","v":5667.7747252747258},{"$f":"AC103","v":0},{"$f":"AD103","v":0},{"$f":"AE103","v":0},{"$f":"AF103","v":0},{"$f":"AG103","v":0},{"$f":"AH103","v":0},{"$f":"AI103","v":0},{"$f":"AJ103","v":7.7747252747252746},{"$f":"AK103","v":132.17032967032966},{"$f":"AL103","v":293.49587912087912},{"$f":"AM103","v":513.13186813186815},{"$f":"AN103","v":531.59684065934061},{"$f":"AO103","v":769.69780219780216},{"$f":"AP103","v":804.68406593406587},{"$f":"AQ103","v":825.0927197802198},{"$f":"AR103","v":755.12019230769226},{"$f":"AS103","v":620.03434065934061},{"$f":"AT103","v":319.73557692307691},{"$f":"AU103","v":95.240384615384613},{"$f":"AV103","v":0},{"$f":"AW103","v":0},{"$f":"AX103","v":0},{"$f":"AY103","v":0},{"$f":"AZ103","v":0},{"$f":"BA103","v":5667.7747252747258},{"$f":"BB103","v":0},{"$f":"BC103","v":0},{"$f":"BD103","v":0},{"$f":"BE103","v":0},{"$f":"BF103","v":0},{"$f":"BG103","v":0},{"$f":"BH103","v":0},{"$f":"BI103","v":7.7747252747252746},{"$f":"BJ103","v":132.17032967032966},{"$f":"BK103","v":293.49587912087912},{"$f":"BL103","v":513.13186813186815},{"$f":"BM103","v":531.59684065934061},{"$f":"BN103","v":769.69780219780216},{"$f":"BO103","v":804.68406593406587},{"$f":"BP103","v":825.0927197802198},{"$f":"BQ103","v":755.12019230769226},{"$f":"BR103","v":620.03434065934061},{"$f":"BS103","v":319.73557692307691},{"$f":"BT103","v":95.240384615384613},{"$f":"BU103","v":0},{"$f":"BV103","v":0},{"$f":"BW103","v":0},{"$f":"BX103","v":0},{"$f":"BY103","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B102:B103)","v":786916.76711656549},25384.411842469857,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,560.07241338653364,960.60085597635793,1177.1504815318235,1507.2484996991025,1636.170875734045,1874.2718372725067,1798.8006975013004,2040.099715955311,1970.1271884827834,1393.2361652116338,1203.3901793340212,1199.8144196900889,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262,25384.411842469857,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,{"$f":"SUM(AH102:AH103)","v":441.8296140298819},552.29768811180838,560.07241338653364,960.60085597635793,1177.1504815318235,1507.2484996991025,1636.170875734045,1874.2718372725067,1798.8006975013004,2040.099715955311,1970.1271884827834,1393.2361652116338,1203.3901793340212,1199.8144196900889,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262,25384.411842469857,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,560.07241338653364,960.60085597635793,1177.1504815318235,1507.2484996991025,1636.170875734045,{"$f":"SUM(BN102:BN103)","v":1874.2718372725067},1798.8006975013004,2040.099715955311,1970.1271884827834,1393.2361652116338,1203.3901793340212,1199.8144196900889,1104.5740350747044,994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262,25384.411842469857,552.29768811180838,552.29768811180838,552.29768811180838,441.8296140298819,331.37221052241131,441.8296140298819,552.29768811180838,560.07241338653364,960.60085597635793,1177.1504815318235,1507.2484996991025,1636.170875734045,1874.2718372725067,1798.8006975013004,2040.099715955311,1970.1271884827834,1393.2361652116338,1203.3901793340212,1199.8144196900889,{"$f":"SUM(CT102:CT103)","v":1104.5740350747044},994.11663156723444,994.11663156723444,883.65460241094434,662.74442104482262]
[null,{"$f":"AB105*5+5*BA105+16*C105+BZ105*5","v":0}]
["Minimum Non-Renewables Production",539400,{"$f":"SUM(D106:AA106)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC106:AZ106)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB106:BY106)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA106:CX106)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-78691.676711656575,-2538.4411842469863,{"$f":"0.1*D104*-1","v":-55.22976881118084},-55.22976881118084,-55.22976881118084,-44.182961402988191,-33.137221052241131,-44.182961402988191,-55.22976881118084,-56.007241338653365,-96.060085597635805,-117.71504815318235,-150.72484996991025,-163.61708757340452,-187.42718372725068,-179.88006975013005,-204.00997159553111,-197.01271884827835,-139.32361652116339,-120.33901793340213,-119.9814419690089,-110.45740350747045,-99.411663156723449,-99.411663156723449,-88.365460241094439,-66.274442104482262,-2538.4411842469863,{"$f":"0.1*AC104*-1","v":-55.22976881118084},-55.22976881118084,-55.22976881118084,-44.182961402988191,-33.137221052241131,-44.182961402988191,-55.22976881118084,-56.007241338653365,-96.060085597635805,-117.71504815318235,-150.72484996991025,-163.61708757340452,-187.42718372725068,-179.88006975013005,-204.00997159553111,-197.01271884827835,-139.32361652116339,-120.33901793340213,-119.9814419690089,-110.45740350747045,-99.411663156723449,-99.411663156723449,-88.365460241094439,-66.274442104482262,-2538.4411842469863,{"$f":"0.1*BB104*-1","v":-55.22976881118084},-55.22976881118084,-55.22976881118084,-44.182961402988191,-33.137221052241131,-44.182961402988191,-55.22976881118084,-56.007241338653365,-96.060085597635805,-117.71504815318235,-150.72484996991025,-163.61708757340452,-187.42718372725068,-179.88006975013005,-204.00997159553111,-197.01271884827835,-139.32361652116339,-120.33901793340213,-119.9814419690089,-110.45740350747045,-99.411663156723449,-99.411663156723449,-88.365460241094439,-66.274442104482262,-2538.4411842469863,{"$f":"0.1*CA104*-1","v":-55.22976881118084},-55.22976881118084,-55.22976881118084,-44.182961402988191,-33.137221052241131,-44.182961402988191,-55.22976881118084,-56.007241338653365,-96.060085597635805,-117.71504815318235,-150.72484996991025,-163.61708757340452,-187.42718372725068,-179.88006975013005,-204.00997159553111,-197.01271884827835,-139.32361652116339,-120.33901793340213,-119.9814419690089,-110.45740350747045,-99.411663156723449,-99.411663156723449,-88.365460241094439,-66.274442104482262]
["Net Projected Demand (Surplus)",780965.13519043219,{"$f":"C99-C104-C106-C107","v":27905.292445560044},968.68166613066307,845.57276124887551,845.57276124887551,883.43957548171466,982.85123863843819,944.99402792260935,907.12721368976884,1084.7933182651982,1155.1988870206148,1391.1853911069541,1278.760532079084,1101.1759412067418,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1196.7082757951248,1429.1241155258695,1678.5601089689851,1948.9363983312608,1863.6881182795541,1494.3614036341901,1409.1138725521685,1361.7152260181024,21850.145549923502,774.78514094184709,662.74532347117668,662.74532347117668,706.16275245194015,805.57441560866368,762.16659014491051,{"$f":"AI99-AI104-AI106-AI107","v":718.77058922063304},879.81699163702024,911.4432553546751,1108.6504544032503,979.6058932163395,807.56120306367814,537.25058399299201,661.1943634731482,388.00549317846816,394.97141814738643,914.17333909142098,1141.044076137629,1368.3256686668794,1622.0883052341644,1553.4536779774485,1217.3663676501674,1148.7448283166425,1123.4994950718433,17140.653216810748,623.97673246165652,520.56525236095433,520.56525236095433,568.28077898433799,667.69244214106152,619.98651903468817,572.27099241130588,720.39095981510536,721.8555418367207,888.90105918925815,746.93006298976013,579.19418450796059,313.1975790729951,{"$f":"BO99-BO104-BO106-BO107","v":432.82734491743065},163.95248825847119,175.2220229333943,694.42394387742888,916.991071217632,1127.0322150985746,1367.8657814034732,1312.1602244091437,1001.9257841070374,946.22439019664546,938.22059322475116,27905.292445560044,968.68166613066307,845.57276124887551,845.57276124887551,883.43957548171466,982.85123863843819,944.99402792260935,907.12721368976884,1084.7933182651982,1155.1988870206148,1391.1853911069541,1278.760532079084,1101.1759412067418,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1196.7082757951248,1429.1241155258695,1678.5601089689851,1948.9363983312608,{"$f":"CU99-CU104-CU106-CU107","v":1863.6881182795541},1494.3614036341901,1409.1138725521685,1361.7152260181024]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D111","v":"V"},{"$f":"E111","v":"SV"},{"$f":"F111","v":"SV"},{"$f":"G111","v":"SV"},{"$f":"H111","v":"SV"},{"$f":"I111","v":"SV"},{"$f":"J111","v":"C"},{"$f":"K111","v":"C"},{"$f":"L111","v":"C"},{"$f":"M111","v":"C"},{"$f":"N111","v":"C"},{"$f":"O111","v":"C"},{"$f":"P111","v":"C"},{"$f":"Q111","v":"C"},{"$f":"R111","v":"C"},{"$f":"S111","v":"C"},{"$f":"T111","v":"C"},{"$f":"U111","v":"P"},{"$f":"V111","v":"P"},{"$f":"W111","v":"P"},{"$f":"X111","v":"P"},{"$f":"Y111","v":"V"},{"$f":"Z111","v":"V"},{"$f":"AA111","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"AB114*5+5*BA114+16*C114+BZ114*5","v":306984.81600000005},{"$f":"SUM(D114:AA114)","v":9902.7360000000008},{"$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},{"$f":"'Hourly Production'!I17*1","v":13.584000000000001},{"$f":"'Hourly Production'!J17*1","v":230.92800000000003},{"$f":"'Hourly Production'!K17*1","v":512.79600000000005},{"$f":"'Hourly Production'!L17*1","v":896.5440000000001},{"$f":"'Hourly Production'!M17*1","v":928.80600000000004},{"$f":"'Hourly Production'!N17*1","v":1344.816},{"$f":"'Hourly Production'!O17*1","v":1405.944},{"$f":"'Hourly Production'!P17*1","v":1441.6020000000001},{"$f":"'Hourly Production'!Q17*1","v":1319.346},{"$f":"'Hourly Production'!R17*1","v":1083.3240000000001},{"$f":"'Hourly Production'!S17*1","v":558.64200000000005},{"$f":"'Hourly Production'!T17*1","v":166.404},{"$f":"'Hourly Production'!U17*1","v":0},{"$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(AC114:AZ114)","v":9902.7360000000008},{"$f":"D114","v":0},0,0,0,0,0,0,13.584000000000001,230.92800000000003,512.79600000000005,896.5440000000001,928.80600000000004,1344.816,1405.944,1441.6020000000001,1319.346,1083.3240000000001,558.64200000000005,166.404,0,0,0,0,0,{"$f":"SUM(BB114:BY114)","v":9902.7360000000008},{"$f":"AC114","v":0},0,0,0,0,0,0,13.584000000000001,230.92800000000003,512.79600000000005,896.5440000000001,928.80600000000004,1344.816,1405.944,1441.6020000000001,1319.346,1083.3240000000001,558.64200000000005,166.404,0,0,0,0,0,{"$f":"SUM(CA114:CX114)","v":9902.7360000000008},{"$f":"BB114","v":0},0,0,0,0,0,0,13.584000000000001,230.92800000000003,512.79600000000005,896.5440000000001,928.80600000000004,1344.816,1405.944,1441.6020000000001,1319.346,1083.3240000000001,558.64200000000005,166.404,0,0,0,0,0]
["AC Losses",{"$f":"4*AB115+4*BA115+19*C115+BZ115*4","v":-10441.781531423996},{"$f":"SUM(D115:AA115)","v":-336.83166230399985},{"$f":"Inputs!$E$51*D114*-1","v":0},{"$f":"Inputs!$E$51*E114*-1","v":0},{"$f":"Inputs!$E$51*F114*-1","v":0},{"$f":"Inputs!$E$51*G114*-1","v":0},{"$f":"Inputs!$E$51*H114*-1","v":0},{"$f":"Inputs!$E$51*I114*-1","v":0},{"$f":"Inputs!$E$51*J114*-1","v":0},{"$f":"Inputs!$E$51*K114*-1","v":-0.46204617599999992},{"$f":"Inputs!$E$51*L114*-1","v":-7.8547849919999981},{"$f":"Inputs!$E$51*M114*-1","v":-17.442243143999995},{"$f":"Inputs!$E$51*N114*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*O114*-1","v":-31.592407283999989},{"$f":"Inputs!$E$51*P114*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*Q114*-1","v":-47.821779215999982},{"$f":"Inputs!$E$51*R114*-1","v":-49.034650427999985},{"$f":"Inputs!$E$51*S114*-1","v":-44.876234843999988},{"$f":"Inputs!$E$51*T114*-1","v":-36.848182535999989},{"$f":"Inputs!$E$51*U114*-1","v":-19.001648987999996},{"$f":"Inputs!$E$51*V114*-1","v":-5.6600656559999978},{"$f":"Inputs!$E$51*W114*-1","v":0},{"$f":"Inputs!$E$51*X114*-1","v":0},{"$f":"Inputs!$E$51*Y114*-1","v":0},{"$f":"Inputs!$E$51*Z114*-1","v":0},{"$f":"Inputs!$E$51*AA114*-1","v":0},{"$f":"SUM(AC115:AZ115)","v":-336.83166230399985},{"$f":"Inputs!$E$51*AC114*-1","v":0},{"$f":"Inputs!$E$51*AD114*-1","v":0},{"$f":"Inputs!$E$51*AE114*-1","v":0},{"$f":"Inputs!$E$51*AF114*-1","v":0},{"$f":"Inputs!$E$51*AG114*-1","v":0},{"$f":"Inputs!$E$51*AH114*-1","v":0},{"$f":"Inputs!$E$51*AI114*-1","v":0},{"$f":"Inputs!$E$51*AJ114*-1","v":-0.46204617599999992},{"$f":"Inputs!$E$51*AK114*-1","v":-7.8547849919999981},{"$f":"Inputs!$E$51*AL114*-1","v":-17.442243143999995},{"$f":"Inputs!$E$51*AM114*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*AN114*-1","v":-31.592407283999989},{"$f":"Inputs!$E$51*AO114*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*AP114*-1","v":-47.821779215999982},{"$f":"Inputs!$E$51*AQ114*-1","v":-49.034650427999985},{"$f":"Inputs!$E$51*AR114*-1","v":-44.876234843999988},{"$f":"Inputs!$E$51*AS114*-1","v":-36.848182535999989},{"$f":"Inputs!$E$51*AT114*-1","v":-19.001648987999996},{"$f":"Inputs!$E$51*AU114*-1","v":-5.6600656559999978},{"$f":"Inputs!$E$51*AV114*-1","v":0},{"$f":"Inputs!$E$51*AW114*-1","v":0},{"$f":"Inputs!$E$51*AX114*-1","v":0},{"$f":"Inputs!$E$51*AY114*-1","v":0},{"$f":"Inputs!$E$51*AZ114*-1","v":0},{"$f":"SUM(BB115:BY115)","v":-336.83166230399985},{"$f":"Inputs!$E$51*BB114*-1","v":0},{"$f":"Inputs!$E$51*BC114*-1","v":0},{"$f":"Inputs!$E$51*BD114*-1","v":0},{"$f":"Inputs!$E$51*BE114*-1","v":0},{"$f":"Inputs!$E$51*BF114*-1","v":0},{"$f":"Inputs!$E$51*BG114*-1","v":0},{"$f":"Inputs!$E$51*BH114*-1","v":0},{"$f":"Inputs!$E$51*BI114*-1","v":-0.46204617599999992},{"$f":"Inputs!$E$51*BJ114*-1","v":-7.8547849919999981},{"$f":"Inputs!$E$51*BK114*-1","v":-17.442243143999995},{"$f":"Inputs!$E$51*BL114*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*BM114*-1","v":-31.592407283999989},{"$f":"Inputs!$E$51*BN114*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*BO114*-1","v":-47.821779215999982},{"$f":"Inputs!$E$51*BP114*-1","v":-49.034650427999985},{"$f":"Inputs!$E$51*BQ114*-1","v":-44.876234843999988},{"$f":"Inputs!$E$51*BR114*-1","v":-36.848182535999989},{"$f":"Inputs!$E$51*BS114*-1","v":-19.001648987999996},{"$f":"Inputs!$E$51*BT114*-1","v":-5.6600656559999978},{"$f":"Inputs!$E$51*BU114*-1","v":0},{"$f":"Inputs!$E$51*BV114*-1","v":0},{"$f":"Inputs!$E$51*BW114*-1","v":0},{"$f":"Inputs!$E$51*BX114*-1","v":0},{"$f":"Inputs!$E$51*BY114*-1","v":0},{"$f":"SUM(CA115:CX115)","v":-336.83166230399985},{"$f":"Inputs!$E$51*CA114*-1","v":0},{"$f":"Inputs!$E$51*CB114*-1","v":0},{"$f":"Inputs!$E$51*CC114*-1","v":0},{"$f":"Inputs!$E$51*CD114*-1","v":0},{"$f":"Inputs!$E$51*CE114*-1","v":0},{"$f":"Inputs!$E$51*CF114*-1","v":0},{"$f":"Inputs!$E$51*CG114*-1","v":0},{"$f":"Inputs!$E$51*CH114*-1","v":-0.46204617599999992},{"$f":"Inputs!$E$51*CI114*-1","v":-7.8547849919999981},{"$f":"Inputs!$E$51*CJ114*-1","v":-17.442243143999995},{"$f":"Inputs!$E$51*CK114*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*CL114*-1","v":-31.592407283999989},{"$f":"Inputs!$E$51*CM114*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*CN114*-1","v":-47.821779215999982},{"$f":"Inputs!$E$51*CO114*-1","v":-49.034650427999985},{"$f":"Inputs!$E$51*CP114*-1","v":-44.876234843999988},{"$f":"Inputs!$E$51*CQ114*-1","v":-36.848182535999989},{"$f":"Inputs!$E$51*CR114*-1","v":-19.001648987999996},{"$f":"Inputs!$E$51*CS114*-1","v":-5.6600656559999978},{"$f":"Inputs!$E$51*CT114*-1","v":0},{"$f":"Inputs!$E$51*CU114*-1","v":0},{"$f":"Inputs!$E$51*CV114*-1","v":0},{"$f":"Inputs!$E$51*CW114*-1","v":0},{"$f":"Inputs!$E$51*CX114*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB116+4*BA116+19*C116+BZ116*4","v":296543.03446857608},{"$f":"SUM(D116:AA116)","v":9565.9043376960017},{"$f":"D114+D115","v":0},{"$f":"E114+E115","v":0},{"$f":"F114+F115","v":0},{"$f":"G114+G115","v":0},{"$f":"H114+H115","v":0},{"$f":"I114+I115","v":0},{"$f":"J114+J115","v":0},{"$f":"K114+K115","v":13.121953824000002},{"$f":"L114+L115","v":223.07321500800003},{"$f":"M114+M115","v":495.35375685600008},{"$f":"N114+N115","v":866.04895238400013},{"$f":"O114+O115","v":897.21359271599999},{"$f":"P114+P115","v":1299.073428576},{"$f":"Q114+Q115","v":1358.1222207840001},{"$f":"R114+R115","v":1392.567349572},{"$f":"S114+S115","v":1274.469765156},{"$f":"T114+T115","v":1046.4758174640001},{"$f":"U114+U115","v":539.64035101200011},{"$f":"V114+V115","v":160.743934344},{"$f":"W114+W115","v":0},{"$f":"X114+X115","v":0},{"$f":"Y114+Y115","v":0},{"$f":"Z114+Z115","v":0},{"$f":"AA114+AA115","v":0},{"$f":"SUM(AC116:AZ116)","v":9565.9043376960017},{"$f":"AC114+AC115","v":0},{"$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":13.121953824000002},{"$f":"AK114+AK115","v":223.07321500800003},{"$f":"AL114+AL115","v":495.35375685600008},{"$f":"AM114+AM115","v":866.04895238400013},{"$f":"AN114+AN115","v":897.21359271599999},{"$f":"AO114+AO115","v":1299.073428576},{"$f":"AP114+AP115","v":1358.1222207840001},{"$f":"AQ114+AQ115","v":1392.567349572},{"$f":"AR114+AR115","v":1274.469765156},{"$f":"AS114+AS115","v":1046.4758174640001},{"$f":"AT114+AT115","v":539.64035101200011},{"$f":"AU114+AU115","v":160.743934344},{"$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},9565.9043376960017,{"$f":"BB114+BB115","v":0},{"$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":13.121953824000002},{"$f":"BJ114+BJ115","v":223.07321500800003},{"$f":"BK114+BK115","v":495.35375685600008},{"$f":"BL114+BL115","v":866.04895238400013},{"$f":"BM114+BM115","v":897.21359271599999},{"$f":"BN114+BN115","v":1299.073428576},{"$f":"BO114+BO115","v":1358.1222207840001},{"$f":"BP114+BP115","v":1392.567349572},{"$f":"BQ114+BQ115","v":1274.469765156},{"$f":"BR114+BR115","v":1046.4758174640001},{"$f":"BS114+BS115","v":539.64035101200011},{"$f":"BT114+BT115","v":160.743934344},{"$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},9565.9043376960017,{"$f":"CA114+CA115","v":0},{"$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":13.121953824000002},{"$f":"CI114+CI115","v":223.07321500800003},{"$f":"CJ114+CJ115","v":495.35375685600008},{"$f":"CK114+CK115","v":866.04895238400013},{"$f":"CL114+CL115","v":897.21359271599999},{"$f":"CM114+CM115","v":1299.073428576},{"$f":"CN114+CN115","v":1358.1222207840001},{"$f":"CO114+CO115","v":1392.567349572},{"$f":"CP114+CP115","v":1274.469765156},{"$f":"CQ114+CQ115","v":1046.4758174640001},{"$f":"CR114+CR115","v":539.64035101200011},{"$f":"CS114+CS115","v":160.743934344},{"$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}]
["PV Production used internally",{"$f":"4*AB117+4*BA117+19*C117+BZ117*4","v":-12799.999318544},{"$f":"SUM(D117:AA117)","v":-412.903203824},{"$f":"IF(D116>Inputs!$E$81,Inputs!$E$81,D116)*-1","v":0},{"$f":"IF(E116>Inputs!$E$81,Inputs!$E$81,E116)*-1","v":0},{"$f":"IF(F116>Inputs!$E$81,Inputs!$E$81,F116)*-1","v":0},{"$f":"IF(G116>Inputs!$E$81,Inputs!$E$81,G116)*-1","v":0},{"$f":"IF(H116>Inputs!$E$81,Inputs!$E$81,H116)*-1","v":0},{"$f":"IF(I116>Inputs!$E$81,Inputs!$E$81,I116)*-1","v":0},{"$f":"IF(J116>Inputs!$E$81,Inputs!$E$81,J116)*-1","v":0},{"$f":"IF(K116>Inputs!$E$81,Inputs!$E$81,K116)*-1","v":-13.121953824000002},{"$f":"IF(L116>Inputs!$E$81,Inputs!$E$81,L116)*-1","v":-36.34375},{"$f":"IF(M116>Inputs!$E$81,Inputs!$E$81,M116)*-1","v":-36.34375},{"$f":"IF(N116>Inputs!$E$81,Inputs!$E$81,N116)*-1","v":-36.34375},{"$f":"IF(O116>Inputs!$E$81,Inputs!$E$81,O116)*-1","v":-36.34375},{"$f":"IF(P116>Inputs!$E$81,Inputs!$E$81,P116)*-1","v":-36.34375},{"$f":"IF(Q116>Inputs!$E$81,Inputs!$E$81,Q116)*-1","v":-36.34375},{"$f":"IF(R116>Inputs!$E$81,Inputs!$E$81,R116)*-1","v":-36.34375},{"$f":"IF(S116>Inputs!$E$81,Inputs!$E$81,S116)*-1","v":-36.34375},{"$f":"IF(T116>Inputs!$E$81,Inputs!$E$81,T116)*-1","v":-36.34375},{"$f":"IF(U116>Inputs!$E$81,Inputs!$E$81,U116)*-1","v":-36.34375},{"$f":"IF(V116>Inputs!$E$81,Inputs!$E$81,V116)*-1","v":-36.34375},{"$f":"IF(W116>Inputs!$E$81,Inputs!$E$81,W116)*-1","v":0},{"$f":"IF(X116>Inputs!$E$81,Inputs!$E$81,X116)*-1","v":0},{"$f":"IF(Y116>Inputs!$E$81,Inputs!$E$81,Y116)*-1","v":0},{"$f":"IF(Z116>Inputs!$E$81,Inputs!$E$81,Z116)*-1","v":0},{"$f":"IF(AA116>Inputs!$E$81,Inputs!$E$81,AA116)*-1","v":0},{"$f":"SUM(AC117:AZ117)","v":-412.903203824},{"$f":"IF(AC116>Inputs!$E$81,Inputs!$E$81,AC116)*-1","v":0},{"$f":"IF(AD116>Inputs!$E$81,Inputs!$E$81,AD116)*-1","v":0},{"$f":"IF(AE116>Inputs!$E$81,Inputs!$E$81,AE116)*-1","v":0},{"$f":"IF(AF116>Inputs!$E$81,Inputs!$E$81,AF116)*-1","v":0},{"$f":"IF(AG116>Inputs!$E$81,Inputs!$E$81,AG116)*-1","v":0},{"$f":"IF(AH116>Inputs!$E$81,Inputs!$E$81,AH116)*-1","v":0},{"$f":"IF(AI116>Inputs!$E$81,Inputs!$E$81,AI116)*-1","v":0},{"$f":"IF(AJ116>Inputs!$E$81,Inputs!$E$81,AJ116)*-1","v":-13.121953824000002},{"$f":"IF(AK116>Inputs!$E$81,Inputs!$E$81,AK116)*-1","v":-36.34375},{"$f":"IF(AL116>Inputs!$E$81,Inputs!$E$81,AL116)*-1","v":-36.34375},{"$f":"IF(AM116>Inputs!$E$81,Inputs!$E$81,AM116)*-1","v":-36.34375},{"$f":"IF(AN116>Inputs!$E$81,Inputs!$E$81,AN116)*-1","v":-36.34375},{"$f":"IF(AO116>Inputs!$E$81,Inputs!$E$81,AO116)*-1","v":-36.34375},{"$f":"IF(AP116>Inputs!$E$81,Inputs!$E$81,AP116)*-1","v":-36.34375},{"$f":"IF(AQ116>Inputs!$E$81,Inputs!$E$81,AQ116)*-1","v":-36.34375},{"$f":"IF(AR116>Inputs!$E$81,Inputs!$E$81,AR116)*-1","v":-36.34375},{"$f":"IF(AS116>Inputs!$E$81,Inputs!$E$81,AS116)*-1","v":-36.34375},{"$f":"IF(AT116>Inputs!$E$81,Inputs!$E$81,AT116)*-1","v":-36.34375},{"$f":"IF(AU116>Inputs!$E$81,Inputs!$E$81,AU116)*-1","v":-36.34375},{"$f":"IF(AV116>Inputs!$E$81,Inputs!$E$81,AV116)*-1","v":0},{"$f":"IF(AW116>Inputs!$E$81,Inputs!$E$81,AW116)*-1","v":0},{"$f":"IF(AX116>Inputs!$E$81,Inputs!$E$81,AX116)*-1","v":0},{"$f":"IF(AY116>Inputs!$E$81,Inputs!$E$81,AY116)*-1","v":0},{"$f":"IF(AZ116>Inputs!$E$81,Inputs!$E$81,AZ116)*-1","v":0},{"$f":"SUM(BB117:BY117)","v":-412.903203824},{"$f":"IF(BB116>Inputs!$E$81,Inputs!$E$81,BB116)*-1","v":0},{"$f":"IF(BC116>Inputs!$E$81,Inputs!$E$81,BC116)*-1","v":0},{"$f":"IF(BD116>Inputs!$E$81,Inputs!$E$81,BD116)*-1","v":0},{"$f":"IF(BE116>Inputs!$E$81,Inputs!$E$81,BE116)*-1","v":0},{"$f":"IF(BF116>Inputs!$E$81,Inputs!$E$81,BF116)*-1","v":0},{"$f":"IF(BG116>Inputs!$E$81,Inputs!$E$81,BG116)*-1","v":0},{"$f":"IF(BH116>Inputs!$E$81,Inputs!$E$81,BH116)*-1","v":0},{"$f":"IF(BI116>Inputs!$E$81,Inputs!$E$81,BI116)*-1","v":-13.121953824000002},{"$f":"IF(BJ116>Inputs!$E$81,Inputs!$E$81,BJ116)*-1","v":-36.34375},{"$f":"IF(BK116>Inputs!$E$81,Inputs!$E$81,BK116)*-1","v":-36.34375},{"$f":"IF(BL116>Inputs!$E$81,Inputs!$E$81,BL116)*-1","v":-36.34375},{"$f":"IF(BM116>Inputs!$E$81,Inputs!$E$81,BM116)*-1","v":-36.34375},{"$f":"IF(BN116>Inputs!$E$81,Inputs!$E$81,BN116)*-1","v":-36.34375},{"$f":"IF(BO116>Inputs!$E$81,Inputs!$E$81,BO116)*-1","v":-36.34375},{"$f":"IF(BP116>Inputs!$E$81,Inputs!$E$81,BP116)*-1","v":-36.34375},{"$f":"IF(BQ116>Inputs!$E$81,Inputs!$E$81,BQ116)*-1","v":-36.34375},{"$f":"IF(BR116>Inputs!$E$81,Inputs!$E$81,BR116)*-1","v":-36.34375},{"$f":"IF(BS116>Inputs!$E$81,Inputs!$E$81,BS116)*-1","v":-36.34375},{"$f":"IF(BT116>Inputs!$E$81,Inputs!$E$81,BT116)*-1","v":-36.34375},{"$f":"IF(BU116>Inputs!$E$81,Inputs!$E$81,BU116)*-1","v":0},{"$f":"IF(BV116>Inputs!$E$81,Inputs!$E$81,BV116)*-1","v":0},{"$f":"IF(BW116>Inputs!$E$81,Inputs!$E$81,BW116)*-1","v":0},{"$f":"IF(BX116>Inputs!$E$81,Inputs!$E$81,BX116)*-1","v":0},{"$f":"IF(BY116>Inputs!$E$81,Inputs!$E$81,BY116)*-1","v":0},{"$f":"SUM(CA117:CX117)","v":-412.903203824},{"$f":"IF(CA116>Inputs!$E$81,Inputs!$E$81,CA116)*-1","v":0},{"$f":"IF(CB116>Inputs!$E$81,Inputs!$E$81,CB116)*-1","v":0},{"$f":"IF(CC116>Inputs!$E$81,Inputs!$E$81,CC116)*-1","v":0},{"$f":"IF(CD116>Inputs!$E$81,Inputs!$E$81,CD116)*-1","v":0},{"$f":"IF(CE116>Inputs!$E$81,Inputs!$E$81,CE116)*-1","v":0},{"$f":"IF(CF116>Inputs!$E$81,Inputs!$E$81,CF116)*-1","v":0},{"$f":"IF(CG116>Inputs!$E$81,Inputs!$E$81,CG116)*-1","v":0},{"$f":"IF(CH116>Inputs!$E$81,Inputs!$E$81,CH116)*-1","v":-13.121953824000002},{"$f":"IF(CI116>Inputs!$E$81,Inputs!$E$81,CI116)*-1","v":-36.34375},{"$f":"IF(CJ116>Inputs!$E$81,Inputs!$E$81,CJ116)*-1","v":-36.34375},{"$f":"IF(CK116>Inputs!$E$81,Inputs!$E$81,CK116)*-1","v":-36.34375},{"$f":"IF(CL116>Inputs!$E$81,Inputs!$E$81,CL116)*-1","v":-36.34375},{"$f":"IF(CM116>Inputs!$E$81,Inputs!$E$81,CM116)*-1","v":-36.34375},{"$f":"IF(CN116>Inputs!$E$81,Inputs!$E$81,CN116)*-1","v":-36.34375},{"$f":"IF(CO116>Inputs!$E$81,Inputs!$E$81,CO116)*-1","v":-36.34375},{"$f":"IF(CP116>Inputs!$E$81,Inputs!$E$81,CP116)*-1","v":-36.34375},{"$f":"IF(CQ116>Inputs!$E$81,Inputs!$E$81,CQ116)*-1","v":-36.34375},{"$f":"IF(CR116>Inputs!$E$81,Inputs!$E$81,CR116)*-1","v":-36.34375},{"$f":"IF(CS116>Inputs!$E$81,Inputs!$E$81,CS116)*-1","v":-36.34375},{"$f":"IF(CT116>Inputs!$E$81,Inputs!$E$81,CT116)*-1","v":0},{"$f":"IF(CU116>Inputs!$E$81,Inputs!$E$81,CU116)*-1","v":0},{"$f":"IF(CV116>Inputs!$E$81,Inputs!$E$81,CV116)*-1","v":0},{"$f":"IF(CW116>Inputs!$E$81,Inputs!$E$81,CW116)*-1","v":0},{"$f":"IF(CX116>Inputs!$E$81,Inputs!$E$81,CX116)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB118+4*BA118+19*C118+BZ118*4","v":283743.03515003208},{"$f":"SUM(D118:AA118)","v":9153.0011338720014},{"$f":"D116+D117","v":0},{"$f":"E116+E117","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,1262.729678576,1321.7784707840001,1356.223599572,1238.126015156,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(AC118:AZ118)","v":9153.0011338720014},{"$f":"AC116+AC117","v":0},{"$f":"AD116+AD117","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,1262.729678576,1321.7784707840001,1356.223599572,1238.126015156,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(BB118:BY118)","v":9153.0011338720014},{"$f":"BB116+BB117","v":0},{"$f":"BC116+BC117","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,1262.729678576,1321.7784707840001,1356.223599572,1238.126015156,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(CA118:CX118)","v":9153.0011338720014},{"$f":"CA116+CA117","v":0},{"$f":"CB116+CB117","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,1262.729678576,1321.7784707840001,1356.223599572,1238.126015156,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB121+4*BA121+19*C121+BZ121*4","v":204223.05156789673},{"$f":"SUM(D121:AA121)","v":7107.8749821992433},{"$f":"IF(D108<0,0,IF(D108>D118,D118,D108))","v":0},{"$f":"IF(E108<0,0,IF(E108>E118,E118,E108))","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(AC121:AZ121)","v":5806.2978605510943},{"$f":"IF(AC108<0,0,IF(AC108>AC118,AC118,AC108))","v":0},{"$f":"IF(AD108<0,0,IF(AD108>AD118,AD118,AD108))","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,807.56120306367814,537.25058399299201,661.1943634731482,388.00549317846816,394.97141814738643,914.17333909142098,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(BB121:BY121)","v":4379.1838837774412},{"$f":"IF(BB108<0,0,IF(BB108>BB118,BB118,BB108))","v":0},0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,746.93006298976013,579.19418450796059,313.1975790729951,432.82734491743065,163.95248825847119,175.2220229333943,694.42394387742888,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(CA121:CX121)","v":7107.8749821992433},{"$f":"IF(CA108<0,0,IF(CA108>CA118,CA118,CA108))","v":0},{"$f":"IF(CB108<0,0,IF(CB108>CB118,CB118,CB108))","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B118-B121","v":79519.983582135348},{"$f":"C108-C121","v":20797.417463360802},968.68166613066307,845.57276124887551,845.57276124887551,883.43957548171466,982.85123863843819,944.99402792260935,907.12721368976884,1084.7933182651982,968.46942201261481,932.17538425095404,449.05532969508386,240.30609849074176,0,0,0,0,186.57620833112469,925.82751451386935,1554.159924624985,1948.9363983312608,1863.6881182795541,1494.3614036341901,1409.1138725521685,1361.7152260181024,16043.847689372407,774.78514094184709,662.74532347117668,662.74532347117668,706.16275245194015,805.57441560866368,762.16659014491051,718.77058922063304,879.81699163702024,724.71379034667507,649.64044754725023,149.90069083233936,0,0,0,0,0,0,637.74747512562885,1243.9254843228794,1622.0883052341644,1553.4536779774485,1217.3663676501674,1148.7448283166425,1123.4994950718433,12761.469333033307,623.97673246165652,520.56525236095433,520.56525236095433,568.28077898433799,667.69244214106152,619.98651903468817,572.27099241130588,720.39095981510536,535.12607682872067,429.89105233325807,0,0,0,{"$f":"BO108-BO121","v":0},0,0,0,413.69447020563189,1002.6320307545747,1367.8657814034732,1312.1602244091437,1001.9257841070374,946.22439019664546,938.22059322475116,20797.417463360802,968.68166613066307,845.57276124887551,845.57276124887551,883.43957548171466,982.85123863843819,944.99402792260935,907.12721368976884,1084.7933182651982,968.46942201261481,932.17538425095404,449.05532969508386,240.30609849074176,0,0,0,0,186.57620833112469,925.82751451386935,1554.159924624985,1948.9363983312608,1863.6881182795541,1494.3614036341901,1409.1138725521685,1361.7152260181024]
[]
["Summary"]
["Produced",{"$f":"B116","v":296543.03446857608},{"$f":"SUM(D125:AA125)","v":9565.9043376960017},{"$f":"D116","v":0},0,0,0,0,0,0,13.121953824000002,223.07321500800003,495.35375685600008,866.04895238400013,897.21359271599999,1299.073428576,1358.1222207840001,1392.567349572,1274.469765156,1046.4758174640001,539.64035101200011,160.743934344,0,0,0,0,0,9565.9043376960017,0,0,0,0,0,0,0,{"$f":"AJ116","v":13.121953824000002},223.07321500800003,495.35375685600008,866.04895238400013,897.21359271599999,1299.073428576,1358.1222207840001,1392.567349572,1274.469765156,1046.4758174640001,539.64035101200011,160.743934344,0,0,0,0,0,9565.9043376960017,0,0,0,0,0,0,0,13.121953824000002,223.07321500800003,495.35375685600008,866.04895238400013,897.21359271599999,1299.073428576,1358.1222207840001,{"$f":"BP116","v":1392.567349572},1274.469765156,1046.4758174640001,539.64035101200011,160.743934344,0,0,0,0,0,9565.9043376960017,0,0,0,0,0,0,0,13.121953824000002,223.07321500800003,495.35375685600008,866.04895238400013,897.21359271599999,1299.073428576,1358.1222207840001,1392.567349572,1274.469765156,1046.4758174640001,539.64035101200011,160.743934344,0,0,0,0,0]
["Used",{"$f":"B117","v":-12799.999318544},{"$f":"C117","v":-412.903203824},{"$f":"D117","v":0},0,0,0,0,0,0,-13.121953824000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,-412.903203824,0,0,0,0,0,0,0,-13.121953824000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,-412.903203824,0,0,0,0,0,0,0,-13.121953824000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP117","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,-412.903203824,0,0,0,0,0,0,0,-13.121953824000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB127+4*BA127+19*C127+BZ127*4","v":204223.05156789673},{"$f":"SUM(D127:AA127)","v":7107.8749821992433},{"$f":"D121","v":0},{"$f":"E121","v":0},0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0,5806.2978605510943,0,0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,807.56120306367814,537.25058399299201,661.1943634731482,388.00549317846816,394.97141814738643,914.17333909142098,503.29660101200011,124.400184344,0,0,0,0,0,4379.1838837774412,0,0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,746.93006298976013,579.19418450796059,313.1975790729951,432.82734491743065,163.95248825847119,{"$f":"BQ121","v":175.2220229333943},694.42394387742888,503.29660101200011,124.400184344,0,0,0,0,0,7107.8749821992433,0,0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0]
["  Ponta",14437.026063188001,{"$f":"SUM(D128:AA128)","v":627.69678535600008},{"$f":"IF(D111=\"P\",D127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,503.29660101200011,124.400184344,0,0,0,0,0,{"$f":"SUM(AC128:AZ128)","v":0},{"$f":"IF(AC111=\"P\",AC127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB128:BY128)","v":0},{"$f":"IF(BB111=\"P\",BB127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA128:CX128)","v":627.69678535600008},{"$f":"IF(CA111=\"P\",CA127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,503.29660101200011,124.400184344,0,0,0,0,0]
["  Cheia",165489.53265553649,6480.1781968432433,{"$f":"IF(D111=\"C\",D127,0)","v":0},0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,0,0,0,0,0,0,0,4111.3585320354778,{"$f":"IF(AC111=\"C\",AC127,0)","v":0},0,0,0,0,0,0,0,0,0,829.70520238400013,807.56120306367814,537.25058399299201,0,0,394.97141814738643,914.17333909142098,503.29660101200011,124.400184344,0,0,0,0,0,0,{"$f":"IF(BB111=\"C\",BB127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6480.1781968432433,{"$f":"IF(CA111=\"C\",CA127,0)","v":0},0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,0,0,0,0,0,0,0]
["  Vazio",24296.492849172231,0,{"$f":"IF(D111=\"V\",D127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1694.9393285156164,{"$f":"IF(AC111=\"V\",AC127,0)","v":0},0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,0,0,0,661.1943634731482,388.00549317846816,0,0,0,0,0,0,0,0,0,4379.1838837774412,{"$f":"IF(BB111=\"V\",BB127,0)","v":0},0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,746.93006298976013,579.19418450796059,313.1975790729951,432.82734491743065,163.95248825847119,175.2220229333943,694.42394387742888,503.29660101200011,124.400184344,0,0,0,0,0,0,{"$f":"IF(CA111=\"V\",CA127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D111=\"SV\",D127,0)","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,{"$f":"IF(AC111=\"SV\",AC127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB111=\"SV\",BB127,0)","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,{"$f":"IF(CA111=\"SV\",CA127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",79519.983582135275,2045.1261516727568,{"$f":"D125+D126-D127","v":0},{"$f":"E125+E126-E127","v":0},0,0,0,0,0,0,0,0,0,0,437.39905519476747,366.96936916778816,680.1380670052913,560.61966030490976,0,0,0,0,0,0,0,0,3346.7032733209071,0,0,0,0,0,0,0,0,0,0,0,53.308639652321858,725.47909458300796,660.58410731085189,968.2181063935318,843.15459700861356,95.958728372579117,0,0,0,0,0,0,0,4773.8172500945602,0,0,0,0,0,0,0,0,0,0,82.77513939424,281.67565820803941,949.53209950300493,888.95112586656944,1192.2711113135288,{"$f":"BQ125+BQ126-BQ127","v":1062.9039922226057},315.70812358657122,0,0,0,0,0,0,0,2045.1261516727582,0,0,0,0,0,0,0,0,0,0,0,0,437.39905519476747,366.96936916778816,680.1380670052913,560.61966030490976,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B132=0,0,B132/B125)","v":0.26815663947271645},0.21379328911053444,0,0,0,0,0,0,0,0,0,0,0,0,0.33670079425320049,0.27020349387697123,0.48840586935657299,0.4398846293825478,0,0,0,0,0,0,0,0,0.34985748917984455,0,0,0,0,0,{"$f":"IF(AH132=0,0,AH132/AH125)","v":0},0,0,0,0,0,5.9415773551700905E-2,0.55845888201889671,0.48639518388081304,0.69527560494011997,0.66157285175408476,9.1697033769134559E-2,0,0,0,0,0,0,0,0.49904505434813484,0,0,0,0,0,0,0,0,0,0,9.5577899108800116E-2,0.31394492960741377,{"$f":"IF(BN132=0,0,BN132/BN125)","v":0.7309302758534979},0.65454427610602428,0.85616764724518957,0.83399702470972481,0.30168697481385603,0,0,0,0,0,0,0,0.21379328911053458,0,0,0,0,0,0,0,0,null,0,0,0,0.33670079425320049,0.27020349387697123,0.48840586935657299,0.4398846293825478,0,0,0,{"$f":"IF(CT132=0,0,CT132/CT125)","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)",{"$f":"4*AB140+4*BA140+18*C140+BZ140*4","v":1844955.5142030977},63261.776602999314,2285.001332616026,2285.001332616026,2154.4298278951101,2023.8583231741948,1958.5724822162972,1958.5724822162972,2023.8583231741948,2154.4298278951101,2350.287084976484,2807.2873514996891,3133.7161133019786,3068.430360941521,3068.430360941521,3068.430360941521,3003.1266790159275,3003.1266790159275,3003.1266790159275,3003.1266790159275,3003.1266790159275,3003.1266790159275,2937.8588562206055,2807.2873514996891,2676.7158467787731,2480.8489099986909,60997.671552121225,2285.001332616026,2285.001332616026,2154.4298278951101,2023.8583231741948,1958.5724822162972,1958.5724822162972,2023.8583231741948,2154.4298278951101,2350.287084976484,2526.5586163497196,2820.3445019717806,2761.5873248473681,2792.2716284567841,2792.2716284567841,2732.8452779044937,2732.8452779044937,2732.8452779044937,3003.1266790159275,3003.1266790159275,3003.1266790159275,2937.8588562206055,2807.2873514996891,2676.7158467787731,2480.8489099986909,52301.435682156924,2170.7512659852255,2170.7512659852255,2046.708336500355,1922.6654070154839,1860.6438581054826,1860.6438581054826,1922.6654070154839,1626.5945200608082,1762.7153137323626,1899.9720794949894,2120.8990654827785,2076.7136682852206,2102.580536227958,2102.580536227958,2055.0996489841791,2055.0996489841791,2057.8324942620834,2264.3575159780089,2732.8452779044937,2762.8765446946531,2761.5873248473681,2807.2873514996891,2676.7158467787731,2480.8489099986909,63261.776602999314,2285.001332616026,2285.001332616026,2154.4298278951101,2023.8583231741948,1958.5724822162972,1958.5724822162972,2023.8583231741948,2154.4298278951101,2350.287084976484,2807.2873514996891,3133.7161133019786,3068.430360941521,3068.430360941521,3068.430360941521,3003.1266790159275,3003.1266790159275,3003.1266790159275,3003.1266790159275,3003.1266790159275,3003.1266790159275,2937.8588562206055,2807.2873514996891,2676.7158467787731,2480.8489099986909]
["Self-Consumption",{"$f":"4*AB141+4*BA141+18*C141+BZ141*4","v":26167.5},{"$f":"SUM(D141:AA141)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC141:AZ141)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB141:BY141)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA141","v":872.25},{"$f":"BB141","v":36.34375},{"$f":"BC141","v":36.34375},{"$f":"BD141","v":36.34375},{"$f":"BE141","v":36.34375},{"$f":"BF141","v":36.34375},{"$f":"BG141","v":36.34375},{"$f":"BH141","v":36.34375},{"$f":"BI141","v":36.34375},{"$f":"BJ141","v":36.34375},{"$f":"BK141","v":36.34375},{"$f":"BL141","v":36.34375},{"$f":"BM141","v":36.34375},{"$f":"BN141","v":36.34375},{"$f":"BO141","v":36.34375},{"$f":"BP141","v":36.34375},{"$f":"BQ141","v":36.34375},{"$f":"BR141","v":36.34375},{"$f":"BS141","v":36.34375},{"$f":"BT141","v":36.34375},{"$f":"BU141","v":36.34375},{"$f":"BV141","v":36.34375},{"$f":"BW141","v":36.34375},{"$f":"BX141","v":36.34375},{"$f":"BY141","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B140:B141)","v":1871123.0142030977},64134.026602999314,2321.345082616026,2321.345082616026,2190.7735778951101,2060.202073174195,1994.9162322162972,1994.9162322162972,2060.202073174195,2190.7735778951101,2386.630834976484,2843.6311014996891,3170.0598633019786,3104.774110941521,3104.774110941521,3104.774110941521,3039.4704290159275,3039.4704290159275,3039.4704290159275,3039.4704290159275,3039.4704290159275,3039.4704290159275,2974.2026062206055,2843.6311014996891,2713.0595967787731,2517.1926599986909,61869.921552121225,2321.345082616026,2321.345082616026,2190.7735778951101,2060.202073174195,1994.9162322162972,{"$f":"SUM(AH140:AH141)","v":1994.9162322162972},2060.202073174195,2190.7735778951101,2386.630834976484,2562.9023663497196,2856.6882519717806,2797.9310748473681,2828.6153784567841,2828.6153784567841,2769.1890279044937,2769.1890279044937,2769.1890279044937,3039.4704290159275,3039.4704290159275,3039.4704290159275,2974.2026062206055,2843.6311014996891,2713.0595967787731,2517.1926599986909,53173.685682156924,2207.0950159852255,2207.0950159852255,2083.052086500355,1959.0091570154839,1896.9876081054826,1896.9876081054826,1959.0091570154839,1662.9382700608082,1799.0590637323626,1936.3158294949894,2157.2428154827785,2113.0574182852206,{"$f":"SUM(BN140:BN141)","v":2138.924286227958},2138.924286227958,2091.4433989841791,2091.4433989841791,2094.1762442620834,2300.7012659780089,2769.1890279044937,2799.2202946946531,2797.9310748473681,2843.6311014996891,2713.0595967787731,2517.1926599986909,64134.026602999314,2321.345082616026,2321.345082616026,2190.7735778951101,2060.202073174195,1994.9162322162972,1994.9162322162972,2060.202073174195,2190.7735778951101,2386.630834976484,2843.6311014996891,3170.0598633019786,3104.774110941521,3104.774110941521,3104.774110941521,3039.4704290159275,3039.4704290159275,3039.4704290159275,3039.4704290159275,3039.4704290159275,{"$f":"SUM(CT140:CT141)","v":3039.4704290159275},2974.2026062206055,2843.6311014996891,2713.0595967787731,2517.1926599986909]
[null,{"$f":"4*AB143+4*BA143+18*C143+BZ143*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K142:W142)","v":38142.24028459339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ142:AV142)","v":35878.135233715286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI142:BU142)","v":28092.635600319667}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB145+4*BA145+18*C145+BZ145*4","v":575255.72163949464},19175.190721316489,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,537.11919960821649,805.67879941232479,859.39071937314623,966.8301949579494,1074.238399216433,1074.238399216433,966.8301949579494,1181.6622391380765,1181.6622391380765,751.96687945150302,859.39071937314623,1074.238399216433,1074.238399216433,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546,19175.190721316489,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,537.11919960821649,805.67879941232479,859.39071937314623,966.8301949579494,1074.238399216433,1074.238399216433,966.8301949579494,1181.6622391380765,1181.6622391380765,751.96687945150302,859.39071937314623,1074.238399216433,1074.238399216433,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546,19175.190721316489,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,537.11919960821649,805.67879941232479,859.39071937314623,966.8301949579494,1074.238399216433,1074.238399216433,966.8301949579494,1181.6622391380765,1181.6622391380765,751.96687945150302,859.39071937314623,1074.238399216433,1074.238399216433,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546,19175.190721316489,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,537.11919960821649,805.67879941232479,859.39071937314623,966.8301949579494,1074.238399216433,1074.238399216433,966.8301949579494,1181.6622391380765,1181.6622391380765,751.96687945150302,859.39071937314623,1074.238399216433,1074.238399216433,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546]
["   PV",205456.83379120877,{"$f":"SUM(D146:AA146)","v":6848.5611263736255},{"$f":"Inputs!$E$43/Inputs!$E$31*D157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K157","v":60.254120879120883},{"$f":"Inputs!$E$43/Inputs!$E$31*L157","v":246.84752747252747},{"$f":"Inputs!$E$43/Inputs!$E$31*M157","v":447.0467032967033},{"$f":"Inputs!$E$43/Inputs!$E$31*N157","v":726.93681318681331},{"$f":"Inputs!$E$43/Inputs!$E$31*O157","v":846.47321428571445},{"$f":"Inputs!$E$43/Inputs!$E$31*P157","v":918.38942307692298},{"$f":"Inputs!$E$43/Inputs!$E$31*Q157","v":849.38873626373629},{"$f":"Inputs!$E$43/Inputs!$E$31*R157","v":829.95192307692298},{"$f":"Inputs!$E$43/Inputs!$E$31*S157","v":803.71222527472526},{"$f":"Inputs!$E$43/Inputs!$E$31*T157","v":624.89354395604391},{"$f":"Inputs!$E$43/Inputs!$E$31*U157","v":354.72184065934061},{"$f":"Inputs!$E$43/Inputs!$E$31*V157","v":136.05769230769229},{"$f":"Inputs!$E$43/Inputs!$E$31*W157","v":3.8873626373626373},{"$f":"Inputs!$E$43/Inputs!$E$31*X157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z157","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA157","v":0},{"$f":"C146","v":6848.5611263736255},{"$f":"D146","v":0},{"$f":"E146","v":0},{"$f":"F146","v":0},{"$f":"G146","v":0},{"$f":"H146","v":0},{"$f":"I146","v":0},{"$f":"J146","v":0},{"$f":"K146","v":60.254120879120883},{"$f":"L146","v":246.84752747252747},{"$f":"M146","v":447.0467032967033},{"$f":"N146","v":726.93681318681331},{"$f":"O146","v":846.47321428571445},{"$f":"P146","v":918.38942307692298},{"$f":"Q146","v":849.38873626373629},{"$f":"R146","v":829.95192307692298},{"$f":"S146","v":803.71222527472526},{"$f":"T146","v":624.89354395604391},{"$f":"U146","v":354.72184065934061},{"$f":"V146","v":136.05769230769229},{"$f":"W146","v":3.8873626373626373},{"$f":"X146","v":0},{"$f":"Y146","v":0},{"$f":"Z146","v":0},{"$f":"AA146","v":0},{"$f":"AB146","v":6848.5611263736255},{"$f":"AC146","v":0},{"$f":"AD146","v":0},{"$f":"AE146","v":0},{"$f":"AF146","v":0},{"$f":"AG146","v":0},{"$f":"AH146","v":0},{"$f":"AI146","v":0},{"$f":"AJ146","v":60.254120879120883},{"$f":"AK146","v":246.84752747252747},{"$f":"AL146","v":447.0467032967033},{"$f":"AM146","v":726.93681318681331},{"$f":"AN146","v":846.47321428571445},{"$f":"AO146","v":918.38942307692298},{"$f":"AP146","v":849.38873626373629},{"$f":"AQ146","v":829.95192307692298},{"$f":"AR146","v":803.71222527472526},{"$f":"AS146","v":624.89354395604391},{"$f":"AT146","v":354.72184065934061},{"$f":"AU146","v":136.05769230769229},{"$f":"AV146","v":3.8873626373626373},{"$f":"AW146","v":0},{"$f":"AX146","v":0},{"$f":"AY146","v":0},{"$f":"AZ146","v":0},{"$f":"BA146","v":6848.5611263736255},{"$f":"BB146","v":0},{"$f":"BC146","v":0},{"$f":"BD146","v":0},{"$f":"BE146","v":0},{"$f":"BF146","v":0},{"$f":"BG146","v":0},{"$f":"BH146","v":0},{"$f":"BI146","v":60.254120879120883},{"$f":"BJ146","v":246.84752747252747},{"$f":"BK146","v":447.0467032967033},{"$f":"BL146","v":726.93681318681331},{"$f":"BM146","v":846.47321428571445},{"$f":"BN146","v":918.38942307692298},{"$f":"BO146","v":849.38873626373629},{"$f":"BP146","v":829.95192307692298},{"$f":"BQ146","v":803.71222527472526},{"$f":"BR146","v":624.89354395604391},{"$f":"BS146","v":354.72184065934061},{"$f":"BT146","v":136.05769230769229},{"$f":"BU146","v":3.8873626373626373},{"$f":"BV146","v":0},{"$f":"BW146","v":0},{"$f":"BX146","v":0},{"$f":"BY146","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B145:B146)","v":780712.55543070345},26023.751847690113,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,597.37332048733742,1052.5263268848523,1306.4374226698496,1693.7670081447627,1920.7116135021474,1992.6278222933561,1816.2189312216856,2011.6141622149994,1985.3744644128019,1376.8604234075469,1214.1125600324867,1210.2960915241254,1078.1257618537957,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546,26023.751847690113,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,{"$f":"SUM(AH145:AH146)","v":429.69535968657311},537.11919960821649,597.37332048733742,1052.5263268848523,1306.4374226698496,1693.7670081447627,1920.7116135021474,1992.6278222933561,1816.2189312216856,2011.6141622149994,1985.3744644128019,1376.8604234075469,1214.1125600324867,1210.2960915241254,1078.1257618537957,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546,26023.751847690113,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,597.37332048733742,1052.5263268848523,1306.4374226698496,1693.7670081447627,1920.7116135021474,{"$f":"SUM(BN145:BN146)","v":1992.6278222933561},1816.2189312216856,2011.6141622149994,1985.3744644128019,1376.8604234075469,1214.1125600324867,1210.2960915241254,1078.1257618537957,966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546,26023.751847690113,537.11919960821649,537.11919960821649,537.11919960821649,429.69535968657311,322.27151976492985,429.69535968657311,537.11919960821649,597.37332048733742,1052.5263268848523,1306.4374226698496,1693.7670081447627,1920.7116135021474,1992.6278222933561,1816.2189312216856,2011.6141622149994,1985.3744644128019,1376.8604234075469,1214.1125600324867,1210.2960915241254,{"$f":"SUM(CT145:CT146)","v":1078.1257618537957},966.8301949579494,966.8301949579494,859.39071937314623,644.51579218038546]
[null,{"$f":"4*AB148+4*BA148+18*C148+BZ148*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB192+4*BA192+18*C192+BZ192*4","v":522000},{"$f":"SUM(D149:AA149)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC149:AZ149)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB149:BY149)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA149:CX149)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-78071.255543070351,-2602.3751847690119,{"$f":"0.1*D147*-1","v":-53.711919960821653},-53.711919960821653,-53.711919960821653,-42.969535968657311,-32.227151976492983,-42.969535968657311,-53.711919960821653,-59.737332048733748,-105.25263268848524,-130.64374226698496,-169.37670081447629,-192.07116135021477,-199.26278222933561,-181.62189312216856,-201.16141622149996,-198.5374464412802,-137.68604234075471,-121.41125600324868,-121.02960915241255,-107.81257618537957,-96.683019495794952,-96.683019495794952,-85.939071937314623,-64.451579218038546,-2602.3751847690119,{"$f":"0.1*AC147*-1","v":-53.711919960821653},-53.711919960821653,-53.711919960821653,-42.969535968657311,-32.227151976492983,-42.969535968657311,-53.711919960821653,-59.737332048733748,-105.25263268848524,-130.64374226698496,-169.37670081447629,-192.07116135021477,-199.26278222933561,-181.62189312216856,-201.16141622149996,-198.5374464412802,-137.68604234075471,-121.41125600324868,-121.02960915241255,-107.81257618537957,-96.683019495794952,-96.683019495794952,-85.939071937314623,-64.451579218038546,-2602.3751847690119,{"$f":"0.1*BB147*-1","v":-53.711919960821653},-53.711919960821653,-53.711919960821653,-42.969535968657311,-32.227151976492983,-42.969535968657311,-53.711919960821653,-59.737332048733748,-105.25263268848524,-130.64374226698496,-169.37670081447629,-192.07116135021477,-199.26278222933561,-181.62189312216856,-201.16141622149996,-198.5374464412802,-137.68604234075471,-121.41125600324868,-121.02960915241255,-107.81257618537957,-96.683019495794952,-96.683019495794952,-85.939071937314623,-64.451579218038546,-2602.3751847690119,{"$f":"0.1*CA147*-1","v":-53.711919960821653},-53.711919960821653,-53.711919960821653,-42.969535968657311,-32.227151976492983,-42.969535968657311,-53.711919960821653,-59.737332048733748,-105.25263268848524,-130.64374226698496,-169.37670081447629,-192.07116135021477,-199.26278222933561,-181.62189312216856,-201.16141622149996,-198.5374464412802,-137.68604234075471,-121.41125600324868,-121.02960915241255,-107.81257618537957,-96.683019495794952,-96.683019495794952,-85.939071937314623,-64.451579218038546]
["Net Projected Demand (Surplus)",646481.71431546449,{"$f":"C142-C147-C192-C150","v":23312.649940078216},1112.9378029686311,1112.9378029686311,982.36629824771512,948.47624945627922,979.87186442786049,883.19040849838143,851.79479352680005,928.13758945650636,714.35714078011699,942.83742109682441,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1075.2960479491353,1221.7691249866893,1225.2039466442147,1344.1572433475114,1379.0554307584509,1248.4839260375345,1214.6079493429415,1212.1284470363439,21048.544889200126,1112.9378029686311,1112.9378029686311,982.36629824771512,948.47624945627922,979.87186442786049,883.19040849838143,{"$f":"AI142-AI147-AI192-AI150","v":851.79479352680005},928.13758945650636,714.35714078011699,662.10868594685496,607.29794464149415,344.29062269543545,310.25033839276364,469.01834035726711,233.73628191099431,257.35200993297201,805.01464683770155,1221.7691249866893,1225.2039466442147,1344.1572433475114,1379.0554307584509,1248.4839260375345,1214.6079493429415,1212.1284470363439,12352.309019235821,998.68773633783053,998.68773633783053,874.64480685296007,847.28333329756811,881.94324031704571,785.26178438756688,750.60187736808916,400.30228162220453,126.78536953599549,35.522149092124749,-92.147491847507922,-340.58303386671207,-379.44075383606253,{"$f":"BO142-BO147-BO192-BO150","v":-220.67275187155906},-444.00934700932032,-420.39361898734262,130.00186319529118,482.99996194877087,954.92254553278099,1103.9071090262371,1202.7838993852135,1248.4839260375345,1214.6079493429415,1212.1284470363439,23312.649940078216,1112.9378029686311,1112.9378029686311,982.36629824771512,948.47624945627922,979.87186442786049,883.19040849838143,851.79479352680005,928.13758945650636,714.35714078011699,942.83742109682441,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1075.2960479491353,1221.7691249866893,1225.2039466442147,1344.1572433475114,{"$f":"CU142-CU147-CU192-CU150","v":1379.0554307584509},1248.4839260375345,1214.6079493429415,1212.1284470363439]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D154","v":"V"},{"$f":"E154","v":"SV"},{"$f":"F154","v":"SV"},{"$f":"G154","v":"SV"},{"$f":"H154","v":"SV"},{"$f":"I154","v":"SV"},{"$f":"J154","v":"C"},{"$f":"K154","v":"C"},{"$f":"L154","v":"C"},{"$f":"M154","v":"C"},{"$f":"N154","v":"C"},{"$f":"O154","v":"C"},{"$f":"P154","v":"C"},{"$f":"Q154","v":"C"},{"$f":"R154","v":"C"},{"$f":"S154","v":"C"},{"$f":"T154","v":"C"},{"$f":"U154","v":"P"},{"$f":"V154","v":"P"},{"$f":"W154","v":"P"},{"$f":"X154","v":"P"},{"$f":"Y154","v":"V"},{"$f":"Z154","v":"V"},{"$f":"AA154","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB157+4*BA157+18*C157+BZ157*4","v":358974.18000000005},{"$f":"SUM(D157:AA157)","v":11965.806000000002},{"$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},{"$f":"'Hourly Production'!I18*1","v":105.27600000000001},{"$f":"'Hourly Production'!J18*1","v":431.29200000000003},{"$f":"'Hourly Production'!K18*1","v":781.08},{"$f":"'Hourly Production'!L18*1","v":1270.1040000000003},{"$f":"'Hourly Production'!M18*1","v":1478.9580000000003},{"$f":"'Hourly Production'!N18*1","v":1604.61},{"$f":"'Hourly Production'!O18*1","v":1484.0520000000001},{"$f":"'Hourly Production'!P18*1","v":1450.0919999999999},{"$f":"'Hourly Production'!Q18*1","v":1404.2460000000001},{"$f":"'Hourly Production'!R18*1","v":1091.8140000000001},{"$f":"'Hourly Production'!S18*1","v":619.77},{"$f":"'Hourly Production'!T18*1","v":237.72},{"$f":"'Hourly Production'!U18*1","v":6.7920000000000007},{"$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(AC157:AZ157)","v":11965.806000000002},{"$f":"D157","v":0},{"$f":"E157","v":0},0,0,0,0,0,105.27600000000001,431.29200000000003,781.08,1270.1040000000003,1478.9580000000003,1604.61,1484.0520000000001,1450.0919999999999,1404.2460000000001,1091.8140000000001,619.77,237.72,6.7920000000000007,0,0,{"$f":"Z157","v":0},{"$f":"AA157","v":0},{"$f":"SUM(BB157:BY157)","v":11965.806000000002},{"$f":"AC157","v":0},0,0,0,0,0,0,105.27600000000001,431.29200000000003,781.08,1270.1040000000003,1478.9580000000003,1604.61,1484.0520000000001,1450.0919999999999,1404.2460000000001,1091.8140000000001,619.77,237.72,6.7920000000000007,0,0,{"$f":"AY157","v":0},0,{"$f":"SUM(CA157:CX157)","v":11965.806000000002},{"$f":"BB157","v":0},0,0,0,0,0,0,105.27600000000001,431.29200000000003,781.08,1270.1040000000003,1478.9580000000003,1604.61,1484.0520000000001,1450.0919999999999,1404.2460000000001,1091.8140000000001,619.77,237.72,6.7920000000000007,0,0,0,0]
["AC Losses",{"$f":"4*AB158+4*BA158+18*C158+BZ158*4","v":-12210.147758519995},{"$f":"SUM(D158:AA158)","v":-407.00492528399985},{"$f":"Inputs!$E$51*D157*-1","v":0},{"$f":"Inputs!$E$51*E157*-1","v":0},{"$f":"Inputs!$E$51*F157*-1","v":0},{"$f":"Inputs!$E$51*G157*-1","v":0},{"$f":"Inputs!$E$51*H157*-1","v":0},{"$f":"Inputs!$E$51*I157*-1","v":0},{"$f":"Inputs!$E$51*J157*-1","v":0},{"$f":"Inputs!$E$51*K157*-1","v":-3.5808578639999991},{"$f":"Inputs!$E$51*L157*-1","v":-14.669966087999995},{"$f":"Inputs!$E$51*M157*-1","v":-26.567655119999994},{"$f":"Inputs!$E$51*N157*-1","v":-43.201317455999998},{"$f":"Inputs!$E$51*O157*-1","v":-50.305277411999995},{"$f":"Inputs!$E$51*P157*-1","v":-54.579204539999978},{"$f":"Inputs!$E$51*Q157*-1","v":-50.478544727999989},{"$f":"Inputs!$E$51*R157*-1","v":-49.323429287999978},{"$f":"Inputs!$E$51*S157*-1","v":-47.764023443999989},{"$f":"Inputs!$E$51*T157*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*U157*-1","v":-21.080856779999991},{"$f":"Inputs!$E$51*V157*-1","v":-8.0858080799999978},{"$f":"Inputs!$E$51*W157*-1","v":-0.23102308799999996},{"$f":"Inputs!$E$51*X157*-1","v":0},{"$f":"Inputs!$E$51*Y157*-1","v":0},{"$f":"Inputs!$E$51*Z157*-1","v":0},{"$f":"Inputs!$E$51*AA157*-1","v":0},{"$f":"SUM(AC158:AZ158)","v":-407.00492528399985},{"$f":"Inputs!$E$51*AC157*-1","v":0},{"$f":"Inputs!$E$51*AD157*-1","v":0},{"$f":"Inputs!$E$51*AE157*-1","v":0},{"$f":"Inputs!$E$51*AF157*-1","v":0},{"$f":"Inputs!$E$51*AG157*-1","v":0},{"$f":"Inputs!$E$51*AH157*-1","v":0},{"$f":"Inputs!$E$51*AI157*-1","v":0},{"$f":"Inputs!$E$51*AJ157*-1","v":-3.5808578639999991},{"$f":"Inputs!$E$51*AK157*-1","v":-14.669966087999995},{"$f":"Inputs!$E$51*AL157*-1","v":-26.567655119999994},{"$f":"Inputs!$E$51*AM157*-1","v":-43.201317455999998},{"$f":"Inputs!$E$51*AN157*-1","v":-50.305277411999995},{"$f":"Inputs!$E$51*AO157*-1","v":-54.579204539999978},{"$f":"Inputs!$E$51*AP157*-1","v":-50.478544727999989},{"$f":"Inputs!$E$51*AQ157*-1","v":-49.323429287999978},{"$f":"Inputs!$E$51*AR157*-1","v":-47.764023443999989},{"$f":"Inputs!$E$51*AS157*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*AT157*-1","v":-21.080856779999991},{"$f":"Inputs!$E$51*AU157*-1","v":-8.0858080799999978},{"$f":"Inputs!$E$51*AV157*-1","v":-0.23102308799999996},{"$f":"Inputs!$E$51*AW157*-1","v":0},{"$f":"Inputs!$E$51*AX157*-1","v":0},{"$f":"Inputs!$E$51*AY157*-1","v":0},{"$f":"Inputs!$E$51*AZ157*-1","v":0},{"$f":"SUM(BB158:BY158)","v":-407.00492528399985},{"$f":"Inputs!$E$51*BB157*-1","v":0},{"$f":"Inputs!$E$51*BC157*-1","v":0},{"$f":"Inputs!$E$51*BD157*-1","v":0},{"$f":"Inputs!$E$51*BE157*-1","v":0},{"$f":"Inputs!$E$51*BF157*-1","v":0},{"$f":"Inputs!$E$51*BG157*-1","v":0},{"$f":"Inputs!$E$51*BH157*-1","v":0},{"$f":"Inputs!$E$51*BI157*-1","v":-3.5808578639999991},{"$f":"Inputs!$E$51*BJ157*-1","v":-14.669966087999995},{"$f":"Inputs!$E$51*BK157*-1","v":-26.567655119999994},{"$f":"Inputs!$E$51*BL157*-1","v":-43.201317455999998},{"$f":"Inputs!$E$51*BM157*-1","v":-50.305277411999995},{"$f":"Inputs!$E$51*BN157*-1","v":-54.579204539999978},{"$f":"Inputs!$E$51*BO157*-1","v":-50.478544727999989},{"$f":"Inputs!$E$51*BP157*-1","v":-49.323429287999978},{"$f":"Inputs!$E$51*BQ157*-1","v":-47.764023443999989},{"$f":"Inputs!$E$51*BR157*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*BS157*-1","v":-21.080856779999991},{"$f":"Inputs!$E$51*BT157*-1","v":-8.0858080799999978},{"$f":"Inputs!$E$51*BU157*-1","v":-0.23102308799999996},{"$f":"Inputs!$E$51*BV157*-1","v":0},{"$f":"Inputs!$E$51*BW157*-1","v":0},{"$f":"Inputs!$E$51*BX157*-1","v":0},{"$f":"Inputs!$E$51*BY157*-1","v":0},{"$f":"SUM(CA158:CX158)","v":-407.00492528399985},{"$f":"Inputs!$E$51*CA157*-1","v":0},{"$f":"Inputs!$E$51*CB157*-1","v":0},{"$f":"Inputs!$E$51*CC157*-1","v":0},{"$f":"Inputs!$E$51*CD157*-1","v":0},{"$f":"Inputs!$E$51*CE157*-1","v":0},{"$f":"Inputs!$E$51*CF157*-1","v":0},{"$f":"Inputs!$E$51*CG157*-1","v":0},{"$f":"Inputs!$E$51*CH157*-1","v":-3.5808578639999991},{"$f":"Inputs!$E$51*CI157*-1","v":-14.669966087999995},{"$f":"Inputs!$E$51*CJ157*-1","v":-26.567655119999994},{"$f":"Inputs!$E$51*CK157*-1","v":-43.201317455999998},{"$f":"Inputs!$E$51*CL157*-1","v":-50.305277411999995},{"$f":"Inputs!$E$51*CM157*-1","v":-54.579204539999978},{"$f":"Inputs!$E$51*CN157*-1","v":-50.478544727999989},{"$f":"Inputs!$E$51*CO157*-1","v":-49.323429287999978},{"$f":"Inputs!$E$51*CP157*-1","v":-47.764023443999989},{"$f":"Inputs!$E$51*CQ157*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*CR157*-1","v":-21.080856779999991},{"$f":"Inputs!$E$51*CS157*-1","v":-8.0858080799999978},{"$f":"Inputs!$E$51*CT157*-1","v":-0.23102308799999996},{"$f":"Inputs!$E$51*CU157*-1","v":0},{"$f":"Inputs!$E$51*CV157*-1","v":0},{"$f":"Inputs!$E$51*CW157*-1","v":0},{"$f":"Inputs!$E$51*CX157*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB159+4*BA159+18*C159+BZ159*4","v":346764.03224148002},{"$f":"SUM(D159:AA159)","v":11558.801074716001},{"$f":"D157+D158","v":0},{"$f":"E157+E158","v":0},{"$f":"F157+F158","v":0},{"$f":"G157+G158","v":0},{"$f":"H157+H158","v":0},{"$f":"I157+I158","v":0},{"$f":"J157+J158","v":0},{"$f":"K157+K158","v":101.69514213600002},{"$f":"L157+L158","v":416.62203391200001},{"$f":"M157+M158","v":754.51234488},{"$f":"N157+N158","v":1226.9026825440003},{"$f":"O157+O158","v":1428.6527225880004},{"$f":"P157+P158","v":1550.0307954599998},{"$f":"Q157+Q158","v":1433.573455272},{"$f":"R157+R158","v":1400.7685707119999},{"$f":"S157+S158","v":1356.4819765560001},{"$f":"T157+T158","v":1054.677038604},{"$f":"U157+U158","v":598.68914322000001},{"$f":"V157+V158","v":229.63419192000001},{"$f":"W157+W158","v":6.560976912000001},{"$f":"X157+X158","v":0},{"$f":"Y157+Y158","v":0},{"$f":"Z157+Z158","v":0},{"$f":"AA157+AA158","v":0},{"$f":"SUM(AC159:AZ159)","v":11558.801074716001},{"$f":"AC157+AC158","v":0},{"$f":"AD157+AD158","v":0},{"$f":"AE157+AE158","v":0},{"$f":"AF157+AF158","v":0},{"$f":"AG157+AG158","v":0},{"$f":"AH157+AH158","v":0},{"$f":"AI157+AI158","v":0},{"$f":"AJ157+AJ158","v":101.69514213600002},{"$f":"AK157+AK158","v":416.62203391200001},{"$f":"AL157+AL158","v":754.51234488},{"$f":"AM157+AM158","v":1226.9026825440003},{"$f":"AN157+AN158","v":1428.6527225880004},{"$f":"AO157+AO158","v":1550.0307954599998},{"$f":"AP157+AP158","v":1433.573455272},{"$f":"AQ157+AQ158","v":1400.7685707119999},{"$f":"AR157+AR158","v":1356.4819765560001},{"$f":"AS157+AS158","v":1054.677038604},{"$f":"AT157+AT158","v":598.68914322000001},{"$f":"AU157+AU158","v":229.63419192000001},{"$f":"AV157+AV158","v":6.560976912000001},{"$f":"AW157+AW158","v":0},{"$f":"AX157+AX158","v":0},{"$f":"AY157+AY158","v":0},{"$f":"AZ157+AZ158","v":0},11558.801074716001,{"$f":"BB157+BB158","v":0},{"$f":"BC157+BC158","v":0},{"$f":"BD157+BD158","v":0},{"$f":"BE157+BE158","v":0},{"$f":"BF157+BF158","v":0},{"$f":"BG157+BG158","v":0},{"$f":"BH157+BH158","v":0},{"$f":"BI157+BI158","v":101.69514213600002},{"$f":"BJ157+BJ158","v":416.62203391200001},{"$f":"BK157+BK158","v":754.51234488},{"$f":"BL157+BL158","v":1226.9026825440003},{"$f":"BM157+BM158","v":1428.6527225880004},{"$f":"BN157+BN158","v":1550.0307954599998},{"$f":"BO157+BO158","v":1433.573455272},{"$f":"BP157+BP158","v":1400.7685707119999},{"$f":"BQ157+BQ158","v":1356.4819765560001},{"$f":"BR157+BR158","v":1054.677038604},{"$f":"BS157+BS158","v":598.68914322000001},{"$f":"BT157+BT158","v":229.63419192000001},{"$f":"BU157+BU158","v":6.560976912000001},{"$f":"BV157+BV158","v":0},{"$f":"BW157+BW158","v":0},{"$f":"BX157+BX158","v":0},{"$f":"BY157+BY158","v":0},11558.801074716001,{"$f":"CA157+CA158","v":0},{"$f":"CB157+CB158","v":0},{"$f":"CC157+CC158","v":0},{"$f":"CD157+CD158","v":0},{"$f":"CE157+CE158","v":0},{"$f":"CF157+CF158","v":0},{"$f":"CG157+CG158","v":0},{"$f":"CH157+CH158","v":101.69514213600002},{"$f":"CI157+CI158","v":416.62203391200001},{"$f":"CJ157+CJ158","v":754.51234488},{"$f":"CK157+CK158","v":1226.9026825440003},{"$f":"CL157+CL158","v":1428.6527225880004},{"$f":"CM157+CM158","v":1550.0307954599998},{"$f":"CN157+CN158","v":1433.573455272},{"$f":"CO157+CO158","v":1400.7685707119999},{"$f":"CP157+CP158","v":1356.4819765560001},{"$f":"CQ157+CQ158","v":1054.677038604},{"$f":"CR157+CR158","v":598.68914322000001},{"$f":"CS157+CS158","v":229.63419192000001},{"$f":"CT157+CT158","v":6.560976912000001},{"$f":"CU157+CU158","v":0},{"$f":"CV157+CV158","v":0},{"$f":"CW157+CW158","v":0},{"$f":"CX157+CX158","v":0}]
["PV Production used internally",-13280.57930736,{"$f":"SUM(D160:AA160)","v":-442.685976912},{"$f":"IF(D159>Inputs!$E$81,Inputs!$E$81,D159)*-1","v":0},{"$f":"IF(E159>Inputs!$E$81,Inputs!$E$81,E159)*-1","v":0},{"$f":"IF(F159>Inputs!$E$81,Inputs!$E$81,F159)*-1","v":0},{"$f":"IF(G159>Inputs!$E$81,Inputs!$E$81,G159)*-1","v":0},{"$f":"IF(H159>Inputs!$E$81,Inputs!$E$81,H159)*-1","v":0},{"$f":"IF(I159>Inputs!$E$81,Inputs!$E$81,I159)*-1","v":0},{"$f":"IF(J159>Inputs!$E$81,Inputs!$E$81,J159)*-1","v":0},{"$f":"IF(K159>Inputs!$E$81,Inputs!$E$81,K159)*-1","v":-36.34375},{"$f":"IF(L159>Inputs!$E$81,Inputs!$E$81,L159)*-1","v":-36.34375},{"$f":"IF(M159>Inputs!$E$81,Inputs!$E$81,M159)*-1","v":-36.34375},{"$f":"IF(N159>Inputs!$E$81,Inputs!$E$81,N159)*-1","v":-36.34375},{"$f":"IF(O159>Inputs!$E$81,Inputs!$E$81,O159)*-1","v":-36.34375},{"$f":"IF(P159>Inputs!$E$81,Inputs!$E$81,P159)*-1","v":-36.34375},{"$f":"IF(Q159>Inputs!$E$81,Inputs!$E$81,Q159)*-1","v":-36.34375},{"$f":"IF(R159>Inputs!$E$81,Inputs!$E$81,R159)*-1","v":-36.34375},{"$f":"IF(S159>Inputs!$E$81,Inputs!$E$81,S159)*-1","v":-36.34375},{"$f":"IF(T159>Inputs!$E$81,Inputs!$E$81,T159)*-1","v":-36.34375},{"$f":"IF(U159>Inputs!$E$81,Inputs!$E$81,U159)*-1","v":-36.34375},{"$f":"IF(V159>Inputs!$E$81,Inputs!$E$81,V159)*-1","v":-36.34375},{"$f":"IF(W159>Inputs!$E$81,Inputs!$E$81,W159)*-1","v":-6.560976912000001},{"$f":"IF(X159>Inputs!$E$81,Inputs!$E$81,X159)*-1","v":0},{"$f":"IF(Y159>Inputs!$E$81,Inputs!$E$81,Y159)*-1","v":0},{"$f":"IF(Z159>Inputs!$E$81,Inputs!$E$81,Z159)*-1","v":0},{"$f":"IF(AA159>Inputs!$E$81,Inputs!$E$81,AA159)*-1","v":0},{"$f":"SUM(AC160:AZ160)","v":-442.685976912},{"$f":"IF(AC159>Inputs!$E$81,Inputs!$E$81,AC159)*-1","v":0},{"$f":"IF(AD159>Inputs!$E$81,Inputs!$E$81,AD159)*-1","v":0},{"$f":"IF(AE159>Inputs!$E$81,Inputs!$E$81,AE159)*-1","v":0},{"$f":"IF(AF159>Inputs!$E$81,Inputs!$E$81,AF159)*-1","v":0},{"$f":"IF(AG159>Inputs!$E$81,Inputs!$E$81,AG159)*-1","v":0},{"$f":"IF(AH159>Inputs!$E$81,Inputs!$E$81,AH159)*-1","v":0},{"$f":"IF(AI159>Inputs!$E$81,Inputs!$E$81,AI159)*-1","v":0},{"$f":"IF(AJ159>Inputs!$E$81,Inputs!$E$81,AJ159)*-1","v":-36.34375},{"$f":"IF(AK159>Inputs!$E$81,Inputs!$E$81,AK159)*-1","v":-36.34375},{"$f":"IF(AL159>Inputs!$E$81,Inputs!$E$81,AL159)*-1","v":-36.34375},{"$f":"IF(AM159>Inputs!$E$81,Inputs!$E$81,AM159)*-1","v":-36.34375},{"$f":"IF(AN159>Inputs!$E$81,Inputs!$E$81,AN159)*-1","v":-36.34375},{"$f":"IF(AO159>Inputs!$E$81,Inputs!$E$81,AO159)*-1","v":-36.34375},{"$f":"IF(AP159>Inputs!$E$81,Inputs!$E$81,AP159)*-1","v":-36.34375},{"$f":"IF(AQ159>Inputs!$E$81,Inputs!$E$81,AQ159)*-1","v":-36.34375},{"$f":"IF(AR159>Inputs!$E$81,Inputs!$E$81,AR159)*-1","v":-36.34375},{"$f":"IF(AS159>Inputs!$E$81,Inputs!$E$81,AS159)*-1","v":-36.34375},{"$f":"IF(AT159>Inputs!$E$81,Inputs!$E$81,AT159)*-1","v":-36.34375},{"$f":"IF(AU159>Inputs!$E$81,Inputs!$E$81,AU159)*-1","v":-36.34375},{"$f":"IF(AV159>Inputs!$E$81,Inputs!$E$81,AV159)*-1","v":-6.560976912000001},{"$f":"IF(AW159>Inputs!$E$81,Inputs!$E$81,AW159)*-1","v":0},{"$f":"IF(AX159>Inputs!$E$81,Inputs!$E$81,AX159)*-1","v":0},{"$f":"IF(AY159>Inputs!$E$81,Inputs!$E$81,AY159)*-1","v":0},{"$f":"IF(AZ159>Inputs!$E$81,Inputs!$E$81,AZ159)*-1","v":0},{"$f":"SUM(BB160:BY160)","v":-442.685976912},{"$f":"IF(BB159>Inputs!$E$81,Inputs!$E$81,BB159)*-1","v":0},{"$f":"IF(BC159>Inputs!$E$81,Inputs!$E$81,BC159)*-1","v":0},{"$f":"IF(BD159>Inputs!$E$81,Inputs!$E$81,BD159)*-1","v":0},{"$f":"IF(BE159>Inputs!$E$81,Inputs!$E$81,BE159)*-1","v":0},{"$f":"IF(BF159>Inputs!$E$81,Inputs!$E$81,BF159)*-1","v":0},{"$f":"IF(BG159>Inputs!$E$81,Inputs!$E$81,BG159)*-1","v":0},{"$f":"IF(BH159>Inputs!$E$81,Inputs!$E$81,BH159)*-1","v":0},{"$f":"IF(BI159>Inputs!$E$81,Inputs!$E$81,BI159)*-1","v":-36.34375},{"$f":"IF(BJ159>Inputs!$E$81,Inputs!$E$81,BJ159)*-1","v":-36.34375},{"$f":"IF(BK159>Inputs!$E$81,Inputs!$E$81,BK159)*-1","v":-36.34375},{"$f":"IF(BL159>Inputs!$E$81,Inputs!$E$81,BL159)*-1","v":-36.34375},{"$f":"IF(BM159>Inputs!$E$81,Inputs!$E$81,BM159)*-1","v":-36.34375},{"$f":"IF(BN159>Inputs!$E$81,Inputs!$E$81,BN159)*-1","v":-36.34375},{"$f":"IF(BO159>Inputs!$E$81,Inputs!$E$81,BO159)*-1","v":-36.34375},{"$f":"IF(BP159>Inputs!$E$81,Inputs!$E$81,BP159)*-1","v":-36.34375},{"$f":"IF(BQ159>Inputs!$E$81,Inputs!$E$81,BQ159)*-1","v":-36.34375},{"$f":"IF(BR159>Inputs!$E$81,Inputs!$E$81,BR159)*-1","v":-36.34375},{"$f":"IF(BS159>Inputs!$E$81,Inputs!$E$81,BS159)*-1","v":-36.34375},{"$f":"IF(BT159>Inputs!$E$81,Inputs!$E$81,BT159)*-1","v":-36.34375},{"$f":"IF(BU159>Inputs!$E$81,Inputs!$E$81,BU159)*-1","v":-6.560976912000001},{"$f":"IF(BV159>Inputs!$E$81,Inputs!$E$81,BV159)*-1","v":0},{"$f":"IF(BW159>Inputs!$E$81,Inputs!$E$81,BW159)*-1","v":0},{"$f":"IF(BX159>Inputs!$E$81,Inputs!$E$81,BX159)*-1","v":0},{"$f":"IF(BY159>Inputs!$E$81,Inputs!$E$81,BY159)*-1","v":0},{"$f":"SUM(CA160:CX160)","v":-442.685976912},{"$f":"IF(CA159>Inputs!$E$81,Inputs!$E$81,CA159)*-1","v":0},{"$f":"IF(CB159>Inputs!$E$81,Inputs!$E$81,CB159)*-1","v":0},{"$f":"IF(CC159>Inputs!$E$81,Inputs!$E$81,CC159)*-1","v":0},{"$f":"IF(CD159>Inputs!$E$81,Inputs!$E$81,CD159)*-1","v":0},{"$f":"IF(CE159>Inputs!$E$81,Inputs!$E$81,CE159)*-1","v":0},{"$f":"IF(CF159>Inputs!$E$81,Inputs!$E$81,CF159)*-1","v":0},{"$f":"IF(CG159>Inputs!$E$81,Inputs!$E$81,CG159)*-1","v":0},{"$f":"IF(CH159>Inputs!$E$81,Inputs!$E$81,CH159)*-1","v":-36.34375},{"$f":"IF(CI159>Inputs!$E$81,Inputs!$E$81,CI159)*-1","v":-36.34375},{"$f":"IF(CJ159>Inputs!$E$81,Inputs!$E$81,CJ159)*-1","v":-36.34375},{"$f":"IF(CK159>Inputs!$E$81,Inputs!$E$81,CK159)*-1","v":-36.34375},{"$f":"IF(CL159>Inputs!$E$81,Inputs!$E$81,CL159)*-1","v":-36.34375},{"$f":"IF(CM159>Inputs!$E$81,Inputs!$E$81,CM159)*-1","v":-36.34375},{"$f":"IF(CN159>Inputs!$E$81,Inputs!$E$81,CN159)*-1","v":-36.34375},{"$f":"IF(CO159>Inputs!$E$81,Inputs!$E$81,CO159)*-1","v":-36.34375},{"$f":"IF(CP159>Inputs!$E$81,Inputs!$E$81,CP159)*-1","v":-36.34375},{"$f":"IF(CQ159>Inputs!$E$81,Inputs!$E$81,CQ159)*-1","v":-36.34375},{"$f":"IF(CR159>Inputs!$E$81,Inputs!$E$81,CR159)*-1","v":-36.34375},{"$f":"IF(CS159>Inputs!$E$81,Inputs!$E$81,CS159)*-1","v":-36.34375},{"$f":"IF(CT159>Inputs!$E$81,Inputs!$E$81,CT159)*-1","v":-6.560976912000001},{"$f":"IF(CU159>Inputs!$E$81,Inputs!$E$81,CU159)*-1","v":0},{"$f":"IF(CV159>Inputs!$E$81,Inputs!$E$81,CV159)*-1","v":0},{"$f":"IF(CW159>Inputs!$E$81,Inputs!$E$81,CW159)*-1","v":0},{"$f":"IF(CX159>Inputs!$E$81,Inputs!$E$81,CX159)*-1","v":0}]
["Net PV Production Available",333483.45293411997,{"$f":"SUM(D161:AA161)","v":11116.115097804},{"$f":"D159+D160","v":0},{"$f":"E159+E160","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,1190.5589325440003,1392.3089725880004,1513.6870454599998,1397.229705272,1364.4248207119999,1320.1382265560001,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0,{"$f":"SUM(AC161:AZ161)","v":11116.115097804},{"$f":"AC159+AC160","v":0},{"$f":"AD159+AD160","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,1190.5589325440003,1392.3089725880004,1513.6870454599998,1397.229705272,1364.4248207119999,1320.1382265560001,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0,{"$f":"SUM(BB161:BY161)","v":11116.115097804},{"$f":"BB159+BB160","v":0},{"$f":"BC159+BC160","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,1190.5589325440003,1392.3089725880004,1513.6870454599998,1397.229705272,1364.4248207119999,1320.1382265560001,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0,{"$f":"SUM(CA161:CX161)","v":11116.115097804},{"$f":"CA159+CA160","v":0},{"$f":"CB159+CB160","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,1190.5589325440003,1392.3089725880004,1513.6870454599998,1397.229705272,1364.4248207119999,1320.1382265560001,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB164+4*BA164+18*C164+BZ164*4","v":174898.9148777583},{"$f":"SUM(D164:AA164)","v":6872.8078472196194},{"$f":"IF(D151<0,0,IF(D151>D161,D161,D151))","v":0},{"$f":"IF(E151<0,0,IF(E151>E161,E161,E151))","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0,{"$f":"SUM(AC164:AZ164)","v":4890.3343819034844},{"$f":"IF(AC151<0,0,IF(AC151>AC161,AC161,AC151))","v":0},{"$f":"IF(AD151<0,0,IF(AD151>AD161,AD161,AD151))","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,662.10868594685496,607.29794464149415,344.29062269543545,310.25033839276364,469.01834035726711,233.73628191099431,257.35200993297201,805.01464683770155,562.34539322000001,193.29044192000001,0,0,0,0,0,{"$f":"SUM(BB164:BY164)","v":1033.9511778281822},{"$f":"IF(BB151<0,0,IF(BB151>BB161,BB161,BB151))","v":0},0,0,0,0,0,0,65.351392136000015,126.78536953599549,35.522149092124749,0,0,0,0,0,0,130.00186319529118,482.99996194877087,193.29044192000001,0,0,0,0,0,{"$f":"SUM(CA164:CX164)","v":6872.8078472196194},{"$f":"IF(CA151<0,0,IF(CA151>CA161,CA161,CA151))","v":0},{"$f":"IF(CB151<0,0,IF(CB151>CB161,CB161,CB151))","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B151-B164","v":471582.79943770618},{"$f":"C151-C164","v":16439.842092858598},1112.9378029686311,1112.9378029686311,982.36629824771512,948.47624945627922,979.87186442786049,883.19040849838143,851.79479352680005,862.78619732050629,334.07885686811699,224.66882621682441,0,0,0,0,0,0,56.962759345135282,659.42373176668934,1031.9135047242148,1344.1572433475114,1379.0554307584509,1248.4839260375345,1214.6079493429415,1212.1284470363439,16158.210507296641,1112.9378029686311,1112.9378029686311,982.36629824771512,948.47624945627922,979.87186442786049,883.19040849838143,851.79479352680005,862.78619732050629,334.07885686811699,0,0,0,0,0,0,0,0,659.42373176668934,1031.9135047242148,1344.1572433475114,1379.0554307584509,1248.4839260375345,1214.6079493429415,1212.1284470363439,11318.35784140764,998.68773633783053,998.68773633783053,874.64480685296007,847.28333329756811,881.94324031704571,785.26178438756688,750.60187736808916,334.95088948620452,0,0,-92.147491847507922,-340.58303386671207,-379.44075383606253,{"$f":"BO151-BO164","v":-220.67275187155906},-444.00934700932032,-420.39361898734262,0,0,761.63210361278095,1103.9071090262371,1202.7838993852135,1248.4839260375345,1214.6079493429415,1212.1284470363439,16439.842092858598,1112.9378029686311,1112.9378029686311,982.36629824771512,948.47624945627922,979.87186442786049,883.19040849838143,851.79479352680005,862.78619732050629,334.07885686811699,224.66882621682441,0,0,0,0,0,0,56.962759345135282,659.42373176668934,1031.9135047242148,1344.1572433475114,1379.0554307584509,1248.4839260375345,1214.6079493429415,1212.1284470363439]
[]
["Summary"]
["Produced",{"$f":"B159","v":346764.03224148002},{"$f":"SUM(D168:AA168)","v":11558.801074716001},{"$f":"D159","v":0},0,0,0,0,0,0,101.69514213600002,416.62203391200001,754.51234488,1226.9026825440003,1428.6527225880004,1550.0307954599998,1433.573455272,1400.7685707119999,1356.4819765560001,1054.677038604,598.68914322000001,229.63419192000001,6.560976912000001,0,0,0,0,11558.801074716001,0,0,0,0,0,0,0,{"$f":"AJ159","v":101.69514213600002},416.62203391200001,754.51234488,1226.9026825440003,1428.6527225880004,1550.0307954599998,1433.573455272,1400.7685707119999,1356.4819765560001,1054.677038604,598.68914322000001,229.63419192000001,6.560976912000001,0,0,0,0,11558.801074716001,0,0,0,0,0,0,0,101.69514213600002,416.62203391200001,754.51234488,1226.9026825440003,1428.6527225880004,1550.0307954599998,1433.573455272,{"$f":"BP159","v":1400.7685707119999},1356.4819765560001,1054.677038604,598.68914322000001,229.63419192000001,6.560976912000001,0,0,0,0,11558.801074716001,0,0,0,0,0,0,0,101.69514213600002,416.62203391200001,754.51234488,1226.9026825440003,1428.6527225880004,1550.0307954599998,1433.573455272,1400.7685707119999,1356.4819765560001,1054.677038604,598.68914322000001,229.63419192000001,6.560976912000001,0,0,0,0]
["Used",{"$f":"B160","v":-13280.57930736},{"$f":"C160","v":-442.685976912},{"$f":"D160","v":0},0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-6.560976912000001,0,0,0,0,-442.685976912,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-6.560976912000001,0,0,0,0,-442.685976912,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP160","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,-6.560976912000001,0,0,0,0,-442.685976912,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-6.560976912000001,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB170+4*BA170+18*C170+BZ170*4","v":174898.9148777583},{"$f":"SUM(D170:AA170)","v":6872.8078472196194},{"$f":"D164","v":0},{"$f":"E164","v":0},0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0,4890.3343819034844,0,0,0,0,0,0,0,65.351392136000015,380.27828391200001,662.10868594685496,607.29794464149415,344.29062269543545,310.25033839276364,469.01834035726711,233.73628191099431,257.35200993297201,805.01464683770155,562.34539322000001,193.29044192000001,0,0,0,0,0,1033.9511778281822,0,0,0,0,0,0,0,65.351392136000015,126.78536953599549,35.522149092124749,0,0,0,0,0,{"$f":"BQ164","v":0},130.00186319529118,482.99996194877087,193.29044192000001,0,0,0,0,0,6872.8078472196194,0,0,0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0]
["  Ponta",16623.988373080003,{"$f":"SUM(D171:AA171)","v":755.63583514000004},{"$f":"IF(D154=\"P\",D170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,562.34539322000001,193.29044192000001,0,0,0,0,0,{"$f":"SUM(AC171:AZ171)","v":0},{"$f":"IF(AC154=\"P\",AC170,0)","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,{"$f":"SUM(BB171:BY171)","v":0},{"$f":"IF(BB154=\"P\",BB170,0)","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,{"$f":"SUM(CA171:CX171)","v":755.63583514000004},{"$f":"IF(CA154=\"P\",CA170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,562.34539322000001,193.29044192000001,0,0,0,0,0]
["  Cheia",146897.14985631307,6117.172012079619,{"$f":"IF(D154=\"C\",D170,0)","v":0},0,0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,0,0,0,0,0,0,0,3079.8413976403667,{"$f":"IF(AC154=\"C\",AC170,0)","v":0},0,0,0,0,0,0,0,0,0,607.29794464149415,344.29062269543545,310.25033839276364,0,0,257.35200993297201,805.01464683770155,562.34539322000001,193.29044192000001,0,0,0,0,0,0,{"$f":"IF(BB154=\"C\",BB170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6117.172012079619,{"$f":"IF(CA154=\"C\",CA170,0)","v":0},0,0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,0,0,0,0,0,0,0]
["  Vazio",11377.776648365194,0,{"$f":"IF(D154=\"V\",D170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1810.4929842631163,{"$f":"IF(AC154=\"V\",AC170,0)","v":0},0,0,0,0,0,0,65.351392136000015,380.27828391200001,662.10868594685496,0,0,0,469.01834035726711,233.73628191099431,0,0,0,0,0,0,0,0,0,1033.9511778281822,{"$f":"IF(BB154=\"V\",BB170,0)","v":0},0,0,0,0,0,0,65.351392136000015,126.78536953599549,35.522149092124749,0,0,0,0,0,0,130.00186319529118,482.99996194877087,193.29044192000001,0,0,0,0,0,0,{"$f":"IF(CA154=\"V\",CA170,0)","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,{"$f":"IF(D154=\"SV\",D170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC154=\"SV\",AC170,0)","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,{"$f":"IF(BB154=\"SV\",BB170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA154=\"SV\",CA170,0)","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",158584.53805636175,4243.307250584382,{"$f":"D168+D169-D170","v":0},{"$f":"E168+E169-E170","v":0},0,0,0,0,0,0,0,0,269.88937657230815,741.17531379841205,927.27797458249927,652.05263242999604,860.40713768957187,792.5048155115943,0,0,0,0,0,0,0,0,6225.780715900516,0,0,0,0,0,0,0,0,0,56.059908933145039,583.26098790250614,1048.0183498925649,1203.4367070672361,928.21136491473294,1130.6885388010055,1062.7862166230279,213.31864176629847,0,0,0,0,0,0,0,10082.163919975817,0,0,0,0,0,0,0,0,253.49291437600453,682.64644578787522,1190.5589325440003,1392.3089725880004,1513.6870454599998,1397.229705272,1364.4248207119999,{"$f":"BQ168+BQ169-BQ170","v":1320.1382265560001},888.33142540870881,79.345431271229131,0,0,0,0,0,0,4243.3072505843811,0,0,0,0,0,0,0,0,0,0,269.88937657230815,741.17531379841205,927.27797458249927,652.05263242999604,860.40713768957187,792.5048155115943,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B175=0,0,B175/B168)","v":0.4573269523695192},0.3671061750397534,0,0,0,0,0,0,0,0,0,0,0.21997618915681941,0.51879319731094276,0.59823196887343955,0.45484424256884581,0.61423932238302115,0.58423541868481077,0,0,0,0,0,0,0,0,0.53861820751625689,0,0,0,0,0,{"$f":"IF(AH175=0,0,AH175/AH168)","v":0},0,0,0,7.4299525135087058E-2,0.47539303336847072,0.73357110046595686,0.77639535330012222,0.64748085387687238,0.80719153930351617,0.78348716384817563,0.20225968136051675,0,0,0,0,0,0,0,0.87224997253649306,0,0,0,0,0,0,0,0,0.60844817062543544,0.90475185783268453,0.97037764240221502,0.97456082263703425,{"$f":"IF(BN175=0,0,BN175/BN168)","v":0.97655288520302308},0.97464814246779963,0.97405442215088622,0.97320734766246297,0.84227815046066523,0.13253193609704744,0,0,0,0,0,0,0.36710617503975335,0,0,0,0,0,0,0,0,0,0,0.21997618915681941,0.51879319731094276,0.59823196887343955,0.45484424256884581,0.61423932238302115,0.58423541868481077,0,0,0,{"$f":"IF(CT175=0,0,CT175/CT168)","v":0},0,0,0,0]
[]
["MAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB183+4*BA183+19*C183+BZ183*4","v":1952587.4439109648},64739.719954449305,2073.0940109809212,1954.6314960677257,1954.6314960677257,1895.3888374162002,1895.3888374162002,1954.6314960677257,2013.8627535243238,2191.5406323236894,2606.1753280903008,3020.7941302864865,3198.487902656278,3139.2517337320905,3080.0253877430832,3139.2517337320905,3080.0253877430832,3020.7941302864865,3020.7941302864865,3080.0253877430832,3316.9504175694747,3494.644189939268,3316.9504175694747,2961.562872829888,2783.8691004600951,2546.9481439171263,62423.18640850058,2073.0940109809212,1954.6314960677257,1954.6314960677257,1895.3888374162002,1895.3888374162002,1954.6314960677257,2013.8627535243238,2191.5406323236894,2606.1753280903008,2718.7147172578375,2878.6391123906506,2825.3265603588811,2802.823102846206,2856.7190776962029,2802.823102846206,2748.9226585607034,2748.9226585607034,3080.0253877430832,3316.9504175694747,3494.644189939268,3316.9504175694747,2961.562872829888,2783.8691004600951,2546.9481439171263,53470.284831157129,1969.4393104318756,1856.89992126434,1856.89992126434,1800.6193955453903,1800.6193955453903,1856.89992126434,1913.1696158481077,1654.6131774043854,1954.6314960677257,2044.4734673778939,2164.7366125177696,2124.6455733898788,2110.525796443193,2151.1094655052407,2107.7229733403469,2067.1898392376479,2069.9387618962091,2322.3391423582848,3018.4248799882212,3215.0726547441268,3117.9333925153051,2961.562872829888,2783.8691004600951,2546.9481439171263,64739.719954449305,2073.0940109809212,1954.6314960677257,1954.6314960677257,1895.3888374162002,1895.3888374162002,1954.6314960677257,2013.8627535243238,2191.5406323236894,2606.1753280903008,3020.7941302864865,3198.487902656278,3139.2517337320905,3080.0253877430832,3139.2517337320905,3080.0253877430832,3020.7941302864865,3020.7941302864865,3080.0253877430832,3316.9504175694747,3494.644189939268,3316.9504175694747,2961.562872829888,2783.8691004600951,2546.9481439171263]
["Self-Consumption",{"$f":"4*AB184+4*BA184+19*C184+BZ184*4","v":27039.75},{"$f":"SUM(D184:AA184)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC184:AZ184)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB184:BY184)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA184","v":872.25},{"$f":"BB184","v":36.34375},{"$f":"BC184","v":36.34375},{"$f":"BD184","v":36.34375},{"$f":"BE184","v":36.34375},{"$f":"BF184","v":36.34375},{"$f":"BG184","v":36.34375},{"$f":"BH184","v":36.34375},{"$f":"BI184","v":36.34375},{"$f":"BJ184","v":36.34375},{"$f":"BK184","v":36.34375},{"$f":"BL184","v":36.34375},{"$f":"BM184","v":36.34375},{"$f":"BN184","v":36.34375},{"$f":"BO184","v":36.34375},{"$f":"BP184","v":36.34375},{"$f":"BQ184","v":36.34375},{"$f":"BR184","v":36.34375},{"$f":"BS184","v":36.34375},{"$f":"BT184","v":36.34375},{"$f":"BU184","v":36.34375},{"$f":"BV184","v":36.34375},{"$f":"BW184","v":36.34375},{"$f":"BX184","v":36.34375},{"$f":"BY184","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B183:B184)","v":1979627.1939109648},65611.969954449305,2109.4377609809212,1990.9752460677257,1990.9752460677257,1931.7325874162002,1931.7325874162002,1990.9752460677257,2050.206503524324,2227.8843823236894,2642.5190780903008,3057.1378802864865,3234.831652656278,3175.5954837320905,3116.3691377430832,3175.5954837320905,3116.3691377430832,3057.1378802864865,3057.1378802864865,3116.3691377430832,3353.2941675694747,3530.987939939268,3353.2941675694747,2997.906622829888,2820.2128504600951,2583.2918939171263,63295.43640850058,2109.4377609809212,1990.9752460677257,1990.9752460677257,1931.7325874162002,1931.7325874162002,{"$f":"SUM(AH183:AH184)","v":1990.9752460677257},2050.206503524324,2227.8843823236894,2642.5190780903008,2755.0584672578375,2914.9828623906506,2861.6703103588811,2839.166852846206,2893.0628276962029,2839.166852846206,2785.2664085607034,2785.2664085607034,3116.3691377430832,3353.2941675694747,3530.987939939268,3353.2941675694747,2997.906622829888,2820.2128504600951,2583.2918939171263,54342.534831157129,2005.7830604318756,1893.24367126434,1893.24367126434,1836.9631455453903,1836.9631455453903,1893.24367126434,1949.5133658481077,1690.9569274043854,1990.9752460677257,2080.8172173778939,2201.0803625177696,2160.9893233898788,{"$f":"SUM(BN183:BN184)","v":2146.869546443193},2187.4532155052407,2144.0667233403469,2103.5335892376479,2106.2825118962091,2358.6828923582848,3054.7686299882212,3251.4164047441268,3154.2771425153051,2997.906622829888,2820.2128504600951,2583.2918939171263,65611.969954449305,2109.4377609809212,1990.9752460677257,1990.9752460677257,1931.7325874162002,1931.7325874162002,1990.9752460677257,2050.206503524324,2227.8843823236894,2642.5190780903008,3057.1378802864865,3234.831652656278,3175.5954837320905,3116.3691377430832,3175.5954837320905,3116.3691377430832,3057.1378802864865,3057.1378802864865,3116.3691377430832,3353.2941675694747,{"$f":"SUM(CT183:CT184)","v":3530.987939939268},3353.2941675694747,2997.906622829888,2820.2128504600951,2583.2918939171263]
[null,{"$f":"4*AB186+4*BA186+19*C186+BZ186*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J185:W185)","v":41911.435745656221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI185:AV185)","v":39594.902199707532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH185:BU185)","v":31427.40595611903}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB188+4*BA188+19*C188+BZ188*4","v":493703.41710832278},15925.916680913639,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,446.06638000183949,446.06638000183949,669.03917842262308,713.77966725344379,803.00212566012465,892.2412528434221,892.2412528434221,803.00212566012465,981.44704247348534,981.44704247348534,624.55720884676339,713.77966725344379,892.2412528434221,892.2412528434221,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298,15925.916680913639,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,446.06638000183949,446.06638000183949,669.03917842262308,713.77966725344379,803.00212566012465,892.2412528434221,892.2412528434221,803.00212566012465,981.44704247348534,981.44704247348534,624.55720884676339,713.77966725344379,892.2412528434221,892.2412528434221,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298,15925.916680913639,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,446.06638000183949,446.06638000183949,669.03917842262308,713.77966725344379,803.00212566012465,892.2412528434221,892.2412528434221,803.00212566012465,981.44704247348534,981.44704247348534,624.55720884676339,713.77966725344379,892.2412528434221,892.2412528434221,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298,15925.916680913639,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,446.06638000183949,446.06638000183949,669.03917842262308,713.77966725344379,803.00212566012465,892.2412528434221,892.2412528434221,803.00212566012465,981.44704247348534,981.44704247348534,624.55720884676339,713.77966725344379,892.2412528434221,892.2412528434221,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298]
["   PV",213570.73145604396,{"$f":"SUM(D189:AA189)","v":6889.378434065934},{"$f":"Inputs!$E$43/Inputs!$E$31*D200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J200","v":31.098901098901099},{"$f":"Inputs!$E$43/Inputs!$E$31*K200","v":109.8179945054945},{"$f":"Inputs!$E$43/Inputs!$E$31*L200","v":296.41140109890108},{"$f":"Inputs!$E$43/Inputs!$E$31*M200","v":468.42719780219784},{"$f":"Inputs!$E$43/Inputs!$E$31*N200","v":677.37293956043959},{"$f":"Inputs!$E$43/Inputs!$E$31*O200","v":833.83928571428567},{"$f":"Inputs!$E$43/Inputs!$E$31*P200","v":835.78296703296701},{"$f":"Inputs!$E$43/Inputs!$E$31*Q200","v":900.89629120879113},{"$f":"Inputs!$E$43/Inputs!$E$31*R200","v":844.52953296703299},{"$f":"Inputs!$E$43/Inputs!$E$31*S200","v":787.19093406593413},{"$f":"Inputs!$E$43/Inputs!$E$31*T200","v":585.04807692307691},{"$f":"Inputs!$E$43/Inputs!$E$31*U200","v":336.25686813186815},{"$f":"Inputs!$E$43/Inputs!$E$31*V200","v":156.46634615384616},{"$f":"Inputs!$E$43/Inputs!$E$31*W200","v":26.239697802197803},{"$f":"Inputs!$E$43/Inputs!$E$31*X200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z200","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA200","v":0},{"$f":"SUM(AC189:AZ189)","v":6889.378434065934},{"$f":"D189","v":0},{"$f":"E189","v":0},{"$f":"F189","v":0},{"$f":"G189","v":0},{"$f":"H189","v":0},{"$f":"I189","v":0},{"$f":"J189","v":31.098901098901099},{"$f":"K189","v":109.8179945054945},{"$f":"L189","v":296.41140109890108},{"$f":"M189","v":468.42719780219784},{"$f":"N189","v":677.37293956043959},{"$f":"O189","v":833.83928571428567},{"$f":"P189","v":835.78296703296701},{"$f":"Q189","v":900.89629120879113},{"$f":"R189","v":844.52953296703299},{"$f":"S189","v":787.19093406593413},{"$f":"T189","v":585.04807692307691},{"$f":"U189","v":336.25686813186815},{"$f":"V189","v":156.46634615384616},{"$f":"W189","v":26.239697802197803},{"$f":"X189","v":0},{"$f":"Y189","v":0},{"$f":"Z189","v":0},{"$f":"AA189","v":0},{"$f":"SUM(BB189:BY189)","v":6889.378434065934},{"$f":"AC189","v":0},{"$f":"AD189","v":0},{"$f":"AE189","v":0},{"$f":"AF189","v":0},{"$f":"AG189","v":0},{"$f":"AH189","v":0},{"$f":"AI189","v":31.098901098901099},{"$f":"AJ189","v":109.8179945054945},{"$f":"AK189","v":296.41140109890108},{"$f":"AL189","v":468.42719780219784},{"$f":"AM189","v":677.37293956043959},{"$f":"AN189","v":833.83928571428567},{"$f":"AO189","v":835.78296703296701},{"$f":"AP189","v":900.89629120879113},{"$f":"AQ189","v":844.52953296703299},{"$f":"AR189","v":787.19093406593413},{"$f":"AS189","v":585.04807692307691},{"$f":"AT189","v":336.25686813186815},{"$f":"AU189","v":156.46634615384616},{"$f":"AV189","v":26.239697802197803},{"$f":"AW189","v":0},{"$f":"AX189","v":0},{"$f":"AY189","v":0},{"$f":"AZ189","v":0},{"$f":"BA189","v":6889.378434065934},{"$f":"BB189","v":0},{"$f":"BC189","v":0},{"$f":"BD189","v":0},{"$f":"BE189","v":0},{"$f":"BF189","v":0},{"$f":"BG189","v":0},{"$f":"BH189","v":31.098901098901099},{"$f":"BI189","v":109.8179945054945},{"$f":"BJ189","v":296.41140109890108},{"$f":"BK189","v":468.42719780219784},{"$f":"BL189","v":677.37293956043959},{"$f":"BM189","v":833.83928571428567},{"$f":"BN189","v":835.78296703296701},{"$f":"BO189","v":900.89629120879113},{"$f":"BP189","v":844.52953296703299},{"$f":"BQ189","v":787.19093406593413},{"$f":"BR189","v":585.04807692307691},{"$f":"BS189","v":336.25686813186815},{"$f":"BT189","v":156.46634615384616},{"$f":"BU189","v":26.239697802197803},{"$f":"BV189","v":0},{"$f":"BW189","v":0},{"$f":"BX189","v":0},{"$f":"BY189","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B188:B189)","v":707274.14856436674},22815.295114979574,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,477.16528110074057,555.88437450733397,965.45057952152411,1182.2068650556416,1480.3750652205642,1726.0805385577078,1728.024219876389,1703.8984168689158,1825.9765754405184,1768.6379765394195,1209.6052857698403,1050.0365353853119,1048.7075989972682,918.48095064561994,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298,22815.295114979574,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,{"$f":"SUM(AH188:AH189)","v":356.8898336267219},477.16528110074057,555.88437450733397,965.45057952152411,1182.2068650556416,1480.3750652205642,1726.0805385577078,1728.024219876389,1703.8984168689158,1825.9765754405184,1768.6379765394195,1209.6052857698403,1050.0365353853119,1048.7075989972682,918.48095064561994,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298,22815.295114979574,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,477.16528110074057,555.88437450733397,965.45057952152411,1182.2068650556416,1480.3750652205642,1726.0805385577078,{"$f":"SUM(BN188:BN189)","v":1728.024219876389},1703.8984168689158,1825.9765754405184,1768.6379765394195,1209.6052857698403,1050.0365353853119,1048.7075989972682,918.48095064561994,803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298,22815.295114979574,446.06638000183949,446.06638000183949,446.06638000183949,356.8898336267219,267.66737522004149,356.8898336267219,477.16528110074057,555.88437450733397,965.45057952152411,1182.2068650556416,1480.3750652205642,1726.0805385577078,1728.024219876389,1703.8984168689158,1825.9765754405184,1768.6379765394195,1209.6052857698403,1050.0365353853119,1048.7075989972682,{"$f":"SUM(CT188:CT189)","v":918.48095064561994},803.00212566012465,803.00212566012465,713.77966725344379,535.33475044008298]
[null,{"$f":"4*AB191+4*BA191+19*C191+BZ191*4","v":0}]
["Minimum Non-Renewables Production",539400,{"$f":"SUM(D192:AA192)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC192:AZ192)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB192:BY192)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA192:CX192)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-70727.414856436677,-2281.5295114979572,{"$f":"0.1*D190*-1","v":-44.606638000183949},-44.606638000183949,-44.606638000183949,-35.68898336267219,-26.766737522004149,-35.68898336267219,-47.716528110074059,-55.588437450733402,-96.545057952152419,-118.22068650556417,-148.03750652205642,-172.60805385577078,-172.80242198763892,-170.3898416868916,-182.59765754405186,-176.86379765394196,-120.96052857698403,-105.0036535385312,-104.87075989972682,-91.848095064562003,-80.300212566012476,-80.300212566012476,-71.377966725344379,-53.533475044008298,-2281.5295114979572,{"$f":"0.1*AC190*-1","v":-44.606638000183949},-44.606638000183949,-44.606638000183949,-35.68898336267219,-26.766737522004149,-35.68898336267219,-47.716528110074059,-55.588437450733402,-96.545057952152419,-118.22068650556417,-148.03750652205642,-172.60805385577078,-172.80242198763892,-170.3898416868916,-182.59765754405186,-176.86379765394196,-120.96052857698403,-105.0036535385312,-104.87075989972682,-91.848095064562003,-80.300212566012476,-80.300212566012476,-71.377966725344379,-53.533475044008298,-2281.5295114979572,{"$f":"0.1*BB190*-1","v":-44.606638000183949},-44.606638000183949,-44.606638000183949,-35.68898336267219,-26.766737522004149,-35.68898336267219,-47.716528110074059,-55.588437450733402,-96.545057952152419,-118.22068650556417,-148.03750652205642,-172.60805385577078,-172.80242198763892,-170.3898416868916,-182.59765754405186,-176.86379765394196,-120.96052857698403,-105.0036535385312,-104.87075989972682,-91.848095064562003,-80.300212566012476,-80.300212566012476,-71.377966725344379,-53.533475044008298,-2281.5295114979572,{"$f":"0.1*CA190*-1","v":-44.606638000183949},-44.606638000183949,-44.606638000183949,-35.68898336267219,-26.766737522004149,-35.68898336267219,-47.716528110074059,-55.588437450733402,-96.545057952152419,-118.22068650556417,-148.03750652205642,-172.60805385577078,-172.80242198763892,-170.3898416868916,-182.59765754405186,-176.86379765394196,-120.96052857698403,-105.0036535385312,-104.87075989972682,-91.848095064562003,-80.300212566012476,-80.300212566012476,-71.377966725344379,-53.533475044008298]
["Net Projected Demand (Surplus)",{"$f":"4*AB194+4*BA194+18*C194+BZ194*4","v":776002.25585206703},{"$f":"C185-C190-C235-C193","v":27678.204350967691},982.9780189792657,864.51550406607021,864.51550406607021,885.53173715215053,965.83194971816283,944.77439580367604,895.75775053365737,1002.5884452670887,1048.613556520929,1268.151701736409,1177.4940939577702,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,1243.4931230936302,1446.3362558963022,1684.4573284719334,1979.35508435821,1905.5922544753623,1550.2047097357756,1452.8111499319957,1376.4906185210516,25361.670805018966,982.9780189792657,864.51550406607021,864.51550406607021,885.53173715215053,965.83194971816283,944.77439580367604,{"$f":"AI185-AI190-AI235-AI193","v":895.75775053365737},1002.5884452670887,1048.613556520929,966.07228870775998,857.64530369214276,583.19782565694413,558.94505495745591,634.55425251417876,470.78793494973939,468.49222967522593,971.62165136784722,1446.3362558963022,1684.4573284719334,1979.35508435821,1905.5922544753623,1550.2047097357756,1452.8111499319957,1376.4906185210516,16408.769227675512,879.32331843022007,766.78392926268452,766.78392926268452,790.76229528134058,871.06250784735289,847.04282100029036,795.06461285744103,465.66099034778495,397.06972449835405,291.83103882781649,143.74280381926175,-117.4831613120582,-133.35225144555704,{"$f":"BO185-BO190-BO235-BO193","v":-71.055359676783496},-224.31219455611966,-213.24058964782961,292.63775470335287,688.65001051150409,1385.9317908906798,1699.7835491630688,1706.5752294211927,1550.2047097357756,1452.8111499319957,1376.4906185210516,27678.204350967691,982.9780189792657,864.51550406607021,864.51550406607021,885.53173715215053,965.83194971816283,944.77439580367604,895.75775053365737,1002.5884452670887,1048.613556520929,1268.151701736409,1177.4940939577702,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,1243.4931230936302,1446.3362558963022,1684.4573284719334,1979.35508435821,{"$f":"CU185-CU190-CU235-CU193","v":1905.5922544753623},1550.2047097357756,1452.8111499319957,1376.4906185210516]
[]
["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,{"$f":"D197","v":"V"},{"$f":"E197","v":"SV"},{"$f":"F197","v":"SV"},{"$f":"G197","v":"SV"},{"$f":"H197","v":"SV"},{"$f":"I197","v":"SV"},{"$f":"J197","v":"C"},{"$f":"K197","v":"C"},{"$f":"L197","v":"C"},{"$f":"M197","v":"C"},{"$f":"N197","v":"C"},{"$f":"O197","v":"C"},{"$f":"P197","v":"C"},{"$f":"Q197","v":"C"},{"$f":"R197","v":"C"},{"$f":"S197","v":"C"},{"$f":"T197","v":"C"},{"$f":"U197","v":"P"},{"$f":"V197","v":"P"},{"$f":"W197","v":"P"},{"$f":"X197","v":"P"},{"$f":"Y197","v":"V"},{"$f":"Z197","v":"V"},{"$f":"AA197","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB200+4*BA200+19*C200+BZ200*4","v":373150.78200000001},{"$f":"SUM(D200:AA200)","v":12037.121999999999},{"$f":"'Hourly Production'!B19*1","v":0},{"$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},{"$f":"'Hourly Production'!H19*1","v":54.336000000000006},{"$f":"'Hourly Production'!I19*1","v":191.874},{"$f":"'Hourly Production'!J19*1","v":517.89},{"$f":"'Hourly Production'!K19*1","v":818.43600000000015},{"$f":"'Hourly Production'!L19*1","v":1183.5060000000001},{"$f":"'Hourly Production'!M19*1","v":1456.884},{"$f":"'Hourly Production'!N19*1","v":1460.28},{"$f":"'Hourly Production'!O19*1","v":1574.046},{"$f":"'Hourly Production'!P19*1","v":1475.5620000000001},{"$f":"'Hourly Production'!Q19*1","v":1375.38},{"$f":"'Hourly Production'!R19*1","v":1022.196},{"$f":"'Hourly Production'!S19*1","v":587.50800000000004},{"$f":"'Hourly Production'!T19*1","v":273.37800000000004},{"$f":"'Hourly Production'!U19*1","v":45.846000000000004},{"$f":"'Hourly Production'!V19*1","v":0},{"$f":"'Hourly Production'!W19*1","v":0},{"$f":"'Hourly Production'!X19*1","v":0},{"$f":"'Hourly Production'!Y19*1","v":0},{"$f":"SUM(AC200:AZ200)","v":12037.121999999999},{"$f":"D200","v":0},{"$f":"E200","v":0},0,0,0,0,54.336000000000006,191.874,517.89,818.43600000000015,1183.5060000000001,1456.884,1460.28,1574.046,1475.5620000000001,1375.38,1022.196,587.50800000000004,273.37800000000004,45.846000000000004,0,0,{"$f":"Z200","v":0},{"$f":"AA200","v":0},{"$f":"SUM(BB200:BY200)","v":12037.121999999999},{"$f":"AC200","v":0},0,0,0,0,0,54.336000000000006,191.874,517.89,818.43600000000015,1183.5060000000001,1456.884,1460.28,1574.046,1475.5620000000001,1375.38,1022.196,587.50800000000004,273.37800000000004,45.846000000000004,0,0,{"$f":"AY200","v":0},0,{"$f":"SUM(CA200:CX200)","v":12037.121999999999},{"$f":"BB200","v":0},0,0,0,0,0,54.336000000000006,191.874,517.89,818.43600000000015,1183.5060000000001,1456.884,1460.28,1574.046,1475.5620000000001,1375.38,1022.196,587.50800000000004,273.37800000000004,45.846000000000004,0,0,0,0]
["AC Losses",{"$f":"4*AB201+4*BA201+19*C201+BZ201*4","v":-12692.350698947996},{"$f":"SUM(D201:AA201)","v":-409.43066770799987},{"$f":"Inputs!$E$51*D200*-1","v":0},{"$f":"Inputs!$E$51*E200*-1","v":0},{"$f":"Inputs!$E$51*F200*-1","v":0},{"$f":"Inputs!$E$51*G200*-1","v":0},{"$f":"Inputs!$E$51*H200*-1","v":0},{"$f":"Inputs!$E$51*I200*-1","v":0},{"$f":"Inputs!$E$51*J200*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*K200*-1","v":-6.5264022359999974},{"$f":"Inputs!$E$51*L200*-1","v":-17.615510459999992},{"$f":"Inputs!$E$51*M200*-1","v":-27.838282103999997},{"$f":"Inputs!$E$51*N200*-1","v":-40.255773083999991},{"$f":"Inputs!$E$51*O200*-1","v":-49.554452375999986},{"$f":"Inputs!$E$51*P200*-1","v":-49.669963919999979},{"$f":"Inputs!$E$51*Q200*-1","v":-53.539600643999982},{"$f":"Inputs!$E$51*R200*-1","v":-50.189765867999988},{"$f":"Inputs!$E$51*S200*-1","v":-46.782175319999986},{"$f":"Inputs!$E$51*T200*-1","v":-34.768974743999991},{"$f":"Inputs!$E$51*U200*-1","v":-19.983497111999995},{"$f":"Inputs!$E$51*V200*-1","v":-9.2986792919999992},{"$f":"Inputs!$E$51*W200*-1","v":-1.5594058439999996},{"$f":"Inputs!$E$51*X200*-1","v":0},{"$f":"Inputs!$E$51*Y200*-1","v":0},{"$f":"Inputs!$E$51*Z200*-1","v":0},{"$f":"Inputs!$E$51*AA200*-1","v":0},{"$f":"SUM(AC201:AZ201)","v":-409.43066770799987},{"$f":"Inputs!$E$51*AC200*-1","v":0},{"$f":"Inputs!$E$51*AD200*-1","v":0},{"$f":"Inputs!$E$51*AE200*-1","v":0},{"$f":"Inputs!$E$51*AF200*-1","v":0},{"$f":"Inputs!$E$51*AG200*-1","v":0},{"$f":"Inputs!$E$51*AH200*-1","v":0},{"$f":"Inputs!$E$51*AI200*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*AJ200*-1","v":-6.5264022359999974},{"$f":"Inputs!$E$51*AK200*-1","v":-17.615510459999992},{"$f":"Inputs!$E$51*AL200*-1","v":-27.838282103999997},{"$f":"Inputs!$E$51*AM200*-1","v":-40.255773083999991},{"$f":"Inputs!$E$51*AN200*-1","v":-49.554452375999986},{"$f":"Inputs!$E$51*AO200*-1","v":-49.669963919999979},{"$f":"Inputs!$E$51*AP200*-1","v":-53.539600643999982},{"$f":"Inputs!$E$51*AQ200*-1","v":-50.189765867999988},{"$f":"Inputs!$E$51*AR200*-1","v":-46.782175319999986},{"$f":"Inputs!$E$51*AS200*-1","v":-34.768974743999991},{"$f":"Inputs!$E$51*AT200*-1","v":-19.983497111999995},{"$f":"Inputs!$E$51*AU200*-1","v":-9.2986792919999992},{"$f":"Inputs!$E$51*AV200*-1","v":-1.5594058439999996},{"$f":"Inputs!$E$51*AW200*-1","v":0},{"$f":"Inputs!$E$51*AX200*-1","v":0},{"$f":"Inputs!$E$51*AY200*-1","v":0},{"$f":"Inputs!$E$51*AZ200*-1","v":0},{"$f":"SUM(BB201:BY201)","v":-409.43066770799987},{"$f":"Inputs!$E$51*BB200*-1","v":0},{"$f":"Inputs!$E$51*BC200*-1","v":0},{"$f":"Inputs!$E$51*BD200*-1","v":0},{"$f":"Inputs!$E$51*BE200*-1","v":0},{"$f":"Inputs!$E$51*BF200*-1","v":0},{"$f":"Inputs!$E$51*BG200*-1","v":0},{"$f":"Inputs!$E$51*BH200*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*BI200*-1","v":-6.5264022359999974},{"$f":"Inputs!$E$51*BJ200*-1","v":-17.615510459999992},{"$f":"Inputs!$E$51*BK200*-1","v":-27.838282103999997},{"$f":"Inputs!$E$51*BL200*-1","v":-40.255773083999991},{"$f":"Inputs!$E$51*BM200*-1","v":-49.554452375999986},{"$f":"Inputs!$E$51*BN200*-1","v":-49.669963919999979},{"$f":"Inputs!$E$51*BO200*-1","v":-53.539600643999982},{"$f":"Inputs!$E$51*BP200*-1","v":-50.189765867999988},{"$f":"Inputs!$E$51*BQ200*-1","v":-46.782175319999986},{"$f":"Inputs!$E$51*BR200*-1","v":-34.768974743999991},{"$f":"Inputs!$E$51*BS200*-1","v":-19.983497111999995},{"$f":"Inputs!$E$51*BT200*-1","v":-9.2986792919999992},{"$f":"Inputs!$E$51*BU200*-1","v":-1.5594058439999996},{"$f":"Inputs!$E$51*BV200*-1","v":0},{"$f":"Inputs!$E$51*BW200*-1","v":0},{"$f":"Inputs!$E$51*BX200*-1","v":0},{"$f":"Inputs!$E$51*BY200*-1","v":0},{"$f":"SUM(CA201:CX201)","v":-409.43066770799987},{"$f":"Inputs!$E$51*CA200*-1","v":0},{"$f":"Inputs!$E$51*CB200*-1","v":0},{"$f":"Inputs!$E$51*CC200*-1","v":0},{"$f":"Inputs!$E$51*CD200*-1","v":0},{"$f":"Inputs!$E$51*CE200*-1","v":0},{"$f":"Inputs!$E$51*CF200*-1","v":0},{"$f":"Inputs!$E$51*CG200*-1","v":-1.8481847039999997},{"$f":"Inputs!$E$51*CH200*-1","v":-6.5264022359999974},{"$f":"Inputs!$E$51*CI200*-1","v":-17.615510459999992},{"$f":"Inputs!$E$51*CJ200*-1","v":-27.838282103999997},{"$f":"Inputs!$E$51*CK200*-1","v":-40.255773083999991},{"$f":"Inputs!$E$51*CL200*-1","v":-49.554452375999986},{"$f":"Inputs!$E$51*CM200*-1","v":-49.669963919999979},{"$f":"Inputs!$E$51*CN200*-1","v":-53.539600643999982},{"$f":"Inputs!$E$51*CO200*-1","v":-50.189765867999988},{"$f":"Inputs!$E$51*CP200*-1","v":-46.782175319999986},{"$f":"Inputs!$E$51*CQ200*-1","v":-34.768974743999991},{"$f":"Inputs!$E$51*CR200*-1","v":-19.983497111999995},{"$f":"Inputs!$E$51*CS200*-1","v":-9.2986792919999992},{"$f":"Inputs!$E$51*CT200*-1","v":-1.5594058439999996},{"$f":"Inputs!$E$51*CU200*-1","v":0},{"$f":"Inputs!$E$51*CV200*-1","v":0},{"$f":"Inputs!$E$51*CW200*-1","v":0},{"$f":"Inputs!$E$51*CX200*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB202+4*BA202+19*C202+BZ202*4","v":360458.43130105204},{"$f":"SUM(D202:AA202)","v":11627.691332292001},{"$f":"D200+D201","v":0},{"$f":"E200+E201","v":0},{"$f":"F200+F201","v":0},{"$f":"G200+G201","v":0},{"$f":"H200+H201","v":0},{"$f":"I200+I201","v":0},{"$f":"J200+J201","v":52.487815296000008},{"$f":"K200+K201","v":185.347597764},{"$f":"L200+L201","v":500.27448953999999},{"$f":"M200+M201","v":790.59771789600018},{"$f":"N200+N201","v":1143.2502269160002},{"$f":"O200+O201","v":1407.329547624},{"$f":"P200+P201","v":1410.6100360800001},{"$f":"Q200+Q201","v":1520.506399356},{"$f":"R200+R201","v":1425.3722341320001},{"$f":"S200+S201","v":1328.59782468},{"$f":"T200+T201","v":987.42702525599998},{"$f":"U200+U201","v":567.52450288800003},{"$f":"V200+V201","v":264.07932070800007},{"$f":"W200+W201","v":44.286594156000007},{"$f":"X200+X201","v":0},{"$f":"Y200+Y201","v":0},{"$f":"Z200+Z201","v":0},{"$f":"AA200+AA201","v":0},{"$f":"SUM(AC202:AZ202)","v":11627.691332292001},{"$f":"AC200+AC201","v":0},{"$f":"AD200+AD201","v":0},{"$f":"AE200+AE201","v":0},{"$f":"AF200+AF201","v":0},{"$f":"AG200+AG201","v":0},{"$f":"AH200+AH201","v":0},{"$f":"AI200+AI201","v":52.487815296000008},{"$f":"AJ200+AJ201","v":185.347597764},{"$f":"AK200+AK201","v":500.27448953999999},{"$f":"AL200+AL201","v":790.59771789600018},{"$f":"AM200+AM201","v":1143.2502269160002},{"$f":"AN200+AN201","v":1407.329547624},{"$f":"AO200+AO201","v":1410.6100360800001},{"$f":"AP200+AP201","v":1520.506399356},{"$f":"AQ200+AQ201","v":1425.3722341320001},{"$f":"AR200+AR201","v":1328.59782468},{"$f":"AS200+AS201","v":987.42702525599998},{"$f":"AT200+AT201","v":567.52450288800003},{"$f":"AU200+AU201","v":264.07932070800007},{"$f":"AV200+AV201","v":44.286594156000007},{"$f":"AW200+AW201","v":0},{"$f":"AX200+AX201","v":0},{"$f":"AY200+AY201","v":0},{"$f":"AZ200+AZ201","v":0},11627.691332292001,{"$f":"BB200+BB201","v":0},{"$f":"BC200+BC201","v":0},{"$f":"BD200+BD201","v":0},{"$f":"BE200+BE201","v":0},{"$f":"BF200+BF201","v":0},{"$f":"BG200+BG201","v":0},{"$f":"BH200+BH201","v":52.487815296000008},{"$f":"BI200+BI201","v":185.347597764},{"$f":"BJ200+BJ201","v":500.27448953999999},{"$f":"BK200+BK201","v":790.59771789600018},{"$f":"BL200+BL201","v":1143.2502269160002},{"$f":"BM200+BM201","v":1407.329547624},{"$f":"BN200+BN201","v":1410.6100360800001},{"$f":"BO200+BO201","v":1520.506399356},{"$f":"BP200+BP201","v":1425.3722341320001},{"$f":"BQ200+BQ201","v":1328.59782468},{"$f":"BR200+BR201","v":987.42702525599998},{"$f":"BS200+BS201","v":567.52450288800003},{"$f":"BT200+BT201","v":264.07932070800007},{"$f":"BU200+BU201","v":44.286594156000007},{"$f":"BV200+BV201","v":0},{"$f":"BW200+BW201","v":0},{"$f":"BX200+BX201","v":0},{"$f":"BY200+BY201","v":0},11627.691332292001,{"$f":"CA200+CA201","v":0},{"$f":"CB200+CB201","v":0},{"$f":"CC200+CC201","v":0},{"$f":"CD200+CD201","v":0},{"$f":"CE200+CE201","v":0},{"$f":"CF200+CF201","v":0},{"$f":"CG200+CG201","v":52.487815296000008},{"$f":"CH200+CH201","v":185.347597764},{"$f":"CI200+CI201","v":500.27448953999999},{"$f":"CJ200+CJ201","v":790.59771789600018},{"$f":"CK200+CK201","v":1143.2502269160002},{"$f":"CL200+CL201","v":1407.329547624},{"$f":"CM200+CM201","v":1410.6100360800001},{"$f":"CN200+CN201","v":1520.506399356},{"$f":"CO200+CO201","v":1425.3722341320001},{"$f":"CP200+CP201","v":1328.59782468},{"$f":"CQ200+CQ201","v":987.42702525599998},{"$f":"CR200+CR201","v":567.52450288800003},{"$f":"CS200+CS201","v":264.07932070800007},{"$f":"CT200+CT201","v":44.286594156000007},{"$f":"CU200+CU201","v":0},{"$f":"CV200+CV201","v":0},{"$f":"CW200+CW201","v":0},{"$f":"CX200+CX201","v":0}]
["PV Production used internally",{"$f":"4*AB203+4*BA203+19*C203+BZ203*4","v":-15773.1875},{"$f":"SUM(D203:AA203)","v":-508.8125},{"$f":"IF(D202>Inputs!$E$81,Inputs!$E$81,D202)*-1","v":0},{"$f":"IF(E202>Inputs!$E$81,Inputs!$E$81,E202)*-1","v":0},{"$f":"IF(F202>Inputs!$E$81,Inputs!$E$81,F202)*-1","v":0},{"$f":"IF(G202>Inputs!$E$81,Inputs!$E$81,G202)*-1","v":0},{"$f":"IF(H202>Inputs!$E$81,Inputs!$E$81,H202)*-1","v":0},{"$f":"IF(I202>Inputs!$E$81,Inputs!$E$81,I202)*-1","v":0},{"$f":"IF(J202>Inputs!$E$81,Inputs!$E$81,J202)*-1","v":-36.34375},{"$f":"IF(K202>Inputs!$E$81,Inputs!$E$81,K202)*-1","v":-36.34375},{"$f":"IF(L202>Inputs!$E$81,Inputs!$E$81,L202)*-1","v":-36.34375},{"$f":"IF(M202>Inputs!$E$81,Inputs!$E$81,M202)*-1","v":-36.34375},{"$f":"IF(N202>Inputs!$E$81,Inputs!$E$81,N202)*-1","v":-36.34375},{"$f":"IF(O202>Inputs!$E$81,Inputs!$E$81,O202)*-1","v":-36.34375},{"$f":"IF(P202>Inputs!$E$81,Inputs!$E$81,P202)*-1","v":-36.34375},{"$f":"IF(Q202>Inputs!$E$81,Inputs!$E$81,Q202)*-1","v":-36.34375},{"$f":"IF(R202>Inputs!$E$81,Inputs!$E$81,R202)*-1","v":-36.34375},{"$f":"IF(S202>Inputs!$E$81,Inputs!$E$81,S202)*-1","v":-36.34375},{"$f":"IF(T202>Inputs!$E$81,Inputs!$E$81,T202)*-1","v":-36.34375},{"$f":"IF(U202>Inputs!$E$81,Inputs!$E$81,U202)*-1","v":-36.34375},{"$f":"IF(V202>Inputs!$E$81,Inputs!$E$81,V202)*-1","v":-36.34375},{"$f":"IF(W202>Inputs!$E$81,Inputs!$E$81,W202)*-1","v":-36.34375},{"$f":"IF(X202>Inputs!$E$81,Inputs!$E$81,X202)*-1","v":0},{"$f":"IF(Y202>Inputs!$E$81,Inputs!$E$81,Y202)*-1","v":0},{"$f":"IF(Z202>Inputs!$E$81,Inputs!$E$81,Z202)*-1","v":0},{"$f":"IF(AA202>Inputs!$E$81,Inputs!$E$81,AA202)*-1","v":0},{"$f":"SUM(AC203:AZ203)","v":-508.8125},{"$f":"IF(AC202>Inputs!$E$81,Inputs!$E$81,AC202)*-1","v":0},{"$f":"IF(AD202>Inputs!$E$81,Inputs!$E$81,AD202)*-1","v":0},{"$f":"IF(AE202>Inputs!$E$81,Inputs!$E$81,AE202)*-1","v":0},{"$f":"IF(AF202>Inputs!$E$81,Inputs!$E$81,AF202)*-1","v":0},{"$f":"IF(AG202>Inputs!$E$81,Inputs!$E$81,AG202)*-1","v":0},{"$f":"IF(AH202>Inputs!$E$81,Inputs!$E$81,AH202)*-1","v":0},{"$f":"IF(AI202>Inputs!$E$81,Inputs!$E$81,AI202)*-1","v":-36.34375},{"$f":"IF(AJ202>Inputs!$E$81,Inputs!$E$81,AJ202)*-1","v":-36.34375},{"$f":"IF(AK202>Inputs!$E$81,Inputs!$E$81,AK202)*-1","v":-36.34375},{"$f":"IF(AL202>Inputs!$E$81,Inputs!$E$81,AL202)*-1","v":-36.34375},{"$f":"IF(AM202>Inputs!$E$81,Inputs!$E$81,AM202)*-1","v":-36.34375},{"$f":"IF(AN202>Inputs!$E$81,Inputs!$E$81,AN202)*-1","v":-36.34375},{"$f":"IF(AO202>Inputs!$E$81,Inputs!$E$81,AO202)*-1","v":-36.34375},{"$f":"IF(AP202>Inputs!$E$81,Inputs!$E$81,AP202)*-1","v":-36.34375},{"$f":"IF(AQ202>Inputs!$E$81,Inputs!$E$81,AQ202)*-1","v":-36.34375},{"$f":"IF(AR202>Inputs!$E$81,Inputs!$E$81,AR202)*-1","v":-36.34375},{"$f":"IF(AS202>Inputs!$E$81,Inputs!$E$81,AS202)*-1","v":-36.34375},{"$f":"IF(AT202>Inputs!$E$81,Inputs!$E$81,AT202)*-1","v":-36.34375},{"$f":"IF(AU202>Inputs!$E$81,Inputs!$E$81,AU202)*-1","v":-36.34375},{"$f":"IF(AV202>Inputs!$E$81,Inputs!$E$81,AV202)*-1","v":-36.34375},{"$f":"IF(AW202>Inputs!$E$81,Inputs!$E$81,AW202)*-1","v":0},{"$f":"IF(AX202>Inputs!$E$81,Inputs!$E$81,AX202)*-1","v":0},{"$f":"IF(AY202>Inputs!$E$81,Inputs!$E$81,AY202)*-1","v":0},{"$f":"IF(AZ202>Inputs!$E$81,Inputs!$E$81,AZ202)*-1","v":0},{"$f":"SUM(BB203:BY203)","v":-508.8125},{"$f":"IF(BB202>Inputs!$E$81,Inputs!$E$81,BB202)*-1","v":0},{"$f":"IF(BC202>Inputs!$E$81,Inputs!$E$81,BC202)*-1","v":0},{"$f":"IF(BD202>Inputs!$E$81,Inputs!$E$81,BD202)*-1","v":0},{"$f":"IF(BE202>Inputs!$E$81,Inputs!$E$81,BE202)*-1","v":0},{"$f":"IF(BF202>Inputs!$E$81,Inputs!$E$81,BF202)*-1","v":0},{"$f":"IF(BG202>Inputs!$E$81,Inputs!$E$81,BG202)*-1","v":0},{"$f":"IF(BH202>Inputs!$E$81,Inputs!$E$81,BH202)*-1","v":-36.34375},{"$f":"IF(BI202>Inputs!$E$81,Inputs!$E$81,BI202)*-1","v":-36.34375},{"$f":"IF(BJ202>Inputs!$E$81,Inputs!$E$81,BJ202)*-1","v":-36.34375},{"$f":"IF(BK202>Inputs!$E$81,Inputs!$E$81,BK202)*-1","v":-36.34375},{"$f":"IF(BL202>Inputs!$E$81,Inputs!$E$81,BL202)*-1","v":-36.34375},{"$f":"IF(BM202>Inputs!$E$81,Inputs!$E$81,BM202)*-1","v":-36.34375},{"$f":"IF(BN202>Inputs!$E$81,Inputs!$E$81,BN202)*-1","v":-36.34375},{"$f":"IF(BO202>Inputs!$E$81,Inputs!$E$81,BO202)*-1","v":-36.34375},{"$f":"IF(BP202>Inputs!$E$81,Inputs!$E$81,BP202)*-1","v":-36.34375},{"$f":"IF(BQ202>Inputs!$E$81,Inputs!$E$81,BQ202)*-1","v":-36.34375},{"$f":"IF(BR202>Inputs!$E$81,Inputs!$E$81,BR202)*-1","v":-36.34375},{"$f":"IF(BS202>Inputs!$E$81,Inputs!$E$81,BS202)*-1","v":-36.34375},{"$f":"IF(BT202>Inputs!$E$81,Inputs!$E$81,BT202)*-1","v":-36.34375},{"$f":"IF(BU202>Inputs!$E$81,Inputs!$E$81,BU202)*-1","v":-36.34375},{"$f":"IF(BV202>Inputs!$E$81,Inputs!$E$81,BV202)*-1","v":0},{"$f":"IF(BW202>Inputs!$E$81,Inputs!$E$81,BW202)*-1","v":0},{"$f":"IF(BX202>Inputs!$E$81,Inputs!$E$81,BX202)*-1","v":0},{"$f":"IF(BY202>Inputs!$E$81,Inputs!$E$81,BY202)*-1","v":0},{"$f":"SUM(CA203:CX203)","v":-508.8125},{"$f":"IF(CA202>Inputs!$E$81,Inputs!$E$81,CA202)*-1","v":0},{"$f":"IF(CB202>Inputs!$E$81,Inputs!$E$81,CB202)*-1","v":0},{"$f":"IF(CC202>Inputs!$E$81,Inputs!$E$81,CC202)*-1","v":0},{"$f":"IF(CD202>Inputs!$E$81,Inputs!$E$81,CD202)*-1","v":0},{"$f":"IF(CE202>Inputs!$E$81,Inputs!$E$81,CE202)*-1","v":0},{"$f":"IF(CF202>Inputs!$E$81,Inputs!$E$81,CF202)*-1","v":0},{"$f":"IF(CG202>Inputs!$E$81,Inputs!$E$81,CG202)*-1","v":-36.34375},{"$f":"IF(CH202>Inputs!$E$81,Inputs!$E$81,CH202)*-1","v":-36.34375},{"$f":"IF(CI202>Inputs!$E$81,Inputs!$E$81,CI202)*-1","v":-36.34375},{"$f":"IF(CJ202>Inputs!$E$81,Inputs!$E$81,CJ202)*-1","v":-36.34375},{"$f":"IF(CK202>Inputs!$E$81,Inputs!$E$81,CK202)*-1","v":-36.34375},{"$f":"IF(CL202>Inputs!$E$81,Inputs!$E$81,CL202)*-1","v":-36.34375},{"$f":"IF(CM202>Inputs!$E$81,Inputs!$E$81,CM202)*-1","v":-36.34375},{"$f":"IF(CN202>Inputs!$E$81,Inputs!$E$81,CN202)*-1","v":-36.34375},{"$f":"IF(CO202>Inputs!$E$81,Inputs!$E$81,CO202)*-1","v":-36.34375},{"$f":"IF(CP202>Inputs!$E$81,Inputs!$E$81,CP202)*-1","v":-36.34375},{"$f":"IF(CQ202>Inputs!$E$81,Inputs!$E$81,CQ202)*-1","v":-36.34375},{"$f":"IF(CR202>Inputs!$E$81,Inputs!$E$81,CR202)*-1","v":-36.34375},{"$f":"IF(CS202>Inputs!$E$81,Inputs!$E$81,CS202)*-1","v":-36.34375},{"$f":"IF(CT202>Inputs!$E$81,Inputs!$E$81,CT202)*-1","v":-36.34375},{"$f":"IF(CU202>Inputs!$E$81,Inputs!$E$81,CU202)*-1","v":0},{"$f":"IF(CV202>Inputs!$E$81,Inputs!$E$81,CV202)*-1","v":0},{"$f":"IF(CW202>Inputs!$E$81,Inputs!$E$81,CW202)*-1","v":0},{"$f":"IF(CX202>Inputs!$E$81,Inputs!$E$81,CX202)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB204+4*BA204+19*C204+BZ204*4","v":344685.24380105198},{"$f":"SUM(D204:AA204)","v":11118.878832291999},{"$f":"D202+D203","v":0},{"$f":"E202+E203","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,1370.985797624,1374.2662860800001,1484.162649356,1389.0284841320001,1292.25407468,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(AC204:AZ204)","v":11118.878832291999},{"$f":"AC202+AC203","v":0},{"$f":"AD202+AD203","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,1370.985797624,1374.2662860800001,1484.162649356,1389.0284841320001,1292.25407468,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(BB204:BY204)","v":11118.878832291999},{"$f":"BB202+BB203","v":0},{"$f":"BC202+BC203","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,1370.985797624,1374.2662860800001,1484.162649356,1389.0284841320001,1292.25407468,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(CA204:CX204)","v":11118.878832291999},{"$f":"CA202+CA203","v":0},{"$f":"CB202+CB203","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,1370.985797624,1374.2662860800001,1484.162649356,1389.0284841320001,1292.25407468,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U204:W204)","v":766.85916775200008}]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB207+4*BA207+19*C207+BZ207*4","v":226907.27657979203},{"$f":"SUM(D207:AA207)","v":8346.8927091021797},{"$f":"IF(D194<0,0,IF(D194>D204,D204,D194))","v":0},{"$f":"IF(E194<0,0,IF(E194>E204,E204,E194))","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(AC207:AZ207)","v":6674.8976649496863},{"$f":"IF(AC194<0,0,IF(AC194>AC204,AC204,AC194))","v":0},{"$f":"IF(AD194<0,0,IF(AD194>AD204,AD204,AD194))","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,857.64530369214276,583.19782565694413,558.94505495745591,634.55425251417876,470.78793494973939,468.49222967522593,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(BB207:BY207)","v":2057.2884026607849},{"$f":"IF(BB194<0,0,IF(BB194>BB204,BB204,BB194))","v":0},0,0,0,0,0,16.144065296000008,149.003847764,397.06972449835405,291.83103882781649,143.74280381926175,0,0,0,0,0,292.63775470335287,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(CA207:CX207)","v":8346.8927091021797},{"$f":"IF(CA194<0,0,IF(CA194>CA204,CA204,CA194))","v":0},{"$f":"IF(CB194<0,0,IF(CB194>CB204,CB204,CB194))","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B194-B207","v":549094.979272275},{"$f":"C194-C207","v":19331.311641865512},982.9780189792657,864.51550406607021,864.51550406607021,885.53173715215053,965.83194971816283,944.77439580367604,879.61368523765736,853.58459750308862,584.68281698092903,513.89773384040882,70.587617041770045,0,0,0,0,0,292.4098478376302,915.15550300830216,1456.7217577639333,1971.4122402022099,1905.5922544753623,1550.2047097357756,1452.8111499319957,1376.4906185210516,18686.773140069279,982.9780189792657,864.51550406607021,864.51550406607021,885.53173715215053,965.83194971816283,944.77439580367604,879.61368523765736,853.58459750308862,584.68281698092903,211.8183208117598,0,0,0,0,0,0,20.538376111847242,915.15550300830216,1456.7217577639333,1971.4122402022099,1905.5922544753623,1550.2047097357756,1452.8111499319957,1376.4906185210516,14351.480825014727,879.32331843022007,766.78392926268452,766.78392926268452,790.76229528134058,871.06250784735289,847.04282100029036,778.92054756144103,316.65714258378495,0,0,0,-117.4831613120582,-133.35225144555704,{"$f":"BO194-BO207","v":-71.055359676783496},-224.31219455611966,-213.24058964782961,0,157.46925762350406,1158.1962201826798,1691.8407050070687,1706.5752294211927,1550.2047097357756,1452.8111499319957,1376.4906185210516,19331.311641865512,982.9780189792657,864.51550406607021,864.51550406607021,885.53173715215053,965.83194971816283,944.77439580367604,879.61368523765736,853.58459750308862,584.68281698092903,513.89773384040882,70.587617041770045,0,0,0,0,0,292.4098478376302,915.15550300830216,1456.7217577639333,1971.4122402022099,1905.5922544753623,1550.2047097357756,1452.8111499319957,1376.4906185210516]
[]
["Summary"]
["Produced",{"$f":"B202","v":360458.43130105204},{"$f":"SUM(D211:AA211)","v":11627.691332292001},{"$f":"D202","v":0},0,0,0,0,0,52.487815296000008,185.347597764,500.27448953999999,790.59771789600018,1143.2502269160002,1407.329547624,1410.6100360800001,1520.506399356,1425.3722341320001,1328.59782468,987.42702525599998,567.52450288800003,264.07932070800007,44.286594156000007,0,0,0,0,11627.691332292001,0,0,0,0,0,0,52.487815296000008,{"$f":"AJ202","v":185.347597764},500.27448953999999,790.59771789600018,1143.2502269160002,1407.329547624,1410.6100360800001,1520.506399356,1425.3722341320001,1328.59782468,987.42702525599998,567.52450288800003,264.07932070800007,44.286594156000007,0,0,0,0,11627.691332292001,0,0,0,0,0,0,52.487815296000008,185.347597764,500.27448953999999,790.59771789600018,1143.2502269160002,1407.329547624,1410.6100360800001,1520.506399356,{"$f":"BP202","v":1425.3722341320001},1328.59782468,987.42702525599998,567.52450288800003,264.07932070800007,44.286594156000007,0,0,0,0,11627.691332292001,0,0,0,0,0,0,52.487815296000008,185.347597764,500.27448953999999,790.59771789600018,1143.2502269160002,1407.329547624,1410.6100360800001,1520.506399356,1425.3722341320001,1328.59782468,987.42702525599998,567.52450288800003,264.07932070800007,44.286594156000007,0,0,0,0]
["Used",{"$f":"B203","v":-15773.1875},{"$f":"C203","v":-508.8125},{"$f":"D203","v":0},0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP203","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB213+4*BA213+19*C213+BZ213*4","v":226907.27657979203},{"$f":"SUM(D213:AA213)","v":8346.8927091021797},{"$f":"D207","v":0},{"$f":"E207","v":0},0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,6674.8976649496863,0,0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,857.64530369214276,583.19782565694413,558.94505495745591,634.55425251417876,470.78793494973939,468.49222967522593,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,2057.2884026607849,0,0,0,0,0,0,16.144065296000008,149.003847764,397.06972449835405,291.83103882781649,143.74280381926175,0,0,0,0,{"$f":"BQ207","v":0},292.63775470335287,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,8346.8927091021797,0,0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0]
["  Ponta",17637.760858296002,{"$f":"SUM(D214:AA214)","v":766.85916775200008},{"$f":"IF(D197=\"P\",D213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,{"$f":"SUM(AC214:AZ214)","v":0},{"$f":"IF(AC197=\"P\",AC213,0)","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,{"$f":"SUM(BB214:BY214)","v":0},{"$f":"IF(BB197=\"P\",BB213,0)","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,{"$f":"SUM(CA214:CX214)","v":766.85916775200008},{"$f":"IF(CA197=\"P\",CA213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0]
["  Cheia",191085.66287901322,7580.0335413501798,{"$f":"IF(D197=\"C\",D213,0)","v":0},0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,0,0,0,0,0,0,0,4186.2228569897698,{"$f":"IF(AC197=\"C\",AC213,0)","v":0},0,0,0,0,0,0,0,0,0,857.64530369214276,583.19782565694413,558.94505495745591,0,0,468.49222967522593,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,0,{"$f":"IF(BB197=\"C\",BB213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7580.0335413501798,{"$f":"IF(CA197=\"C\",CA213,0)","v":0},0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,0,0,0,0,0,0,0]
["  Vazio",18183.852842482811,0,{"$f":"IF(D197=\"V\",D213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2488.6748079599183,{"$f":"IF(AC197=\"V\",AC213,0)","v":0},0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,0,0,0,634.55425251417876,470.78793494973939,0,0,0,0,0,0,0,0,0,2057.2884026607849,{"$f":"IF(BB197=\"V\",BB213,0)","v":0},0,0,0,0,0,16.144065296000008,149.003847764,397.06972449835405,291.83103882781649,143.74280381926175,0,0,0,0,0,292.63775470335287,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,0,{"$f":"IF(CA197=\"V\",CA213,0)","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,{"$f":"IF(D197=\"SV\",D213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC197=\"SV\",AC213,0)","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,{"$f":"IF(BB197=\"SV\",BB213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA197=\"SV\",CA213,0)","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",117777.96722126003,2771.9861231898221,{"$f":"D211+D212-D213","v":0},{"$f":"E211+E212-E213","v":0},0,0,0,0,0,0,0,0,0,473.86279859384649,538.11894622566695,567.07574080593361,641.03826428538355,551.89037327899109,0,0,0,0,0,0,0,0,4443.9811673423146,0,0,0,0,0,0,0,0,0,0,249.26117322385744,787.78797196705591,815.32123112254419,849.60839684182122,918.24054918226079,823.76184500477416,0,0,0,0,0,0,0,0,9061.5904296312165,0,0,0,0,0,0,0,0,66.861015041645942,462.42292906818369,963.16367309673842,1370.985797624,1374.2662860800001,1484.162649356,1389.0284841320001,{"$f":"BQ211+BQ212-BQ213","v":1292.25407468},658.44552055264717,0,0,0,0,0,0,0,2771.9861231898212,0,0,0,0,0,0,0,0,0,0,0,473.86279859384649,538.11894622566695,567.07574080593361,641.03826428538355,551.89037327899109,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B218=0,0,B218/B211)","v":0.3267449364303891},0.2383952277346375,0,0,0,0,0,0,0,0,0,0,0,0.33671061578567074,0.38147959567980028,0.37295189355737973,0.44973393541354656,0.41539310318524486,0,0,0,0,0,0,0,0,0.38218946825675121,0,0,0,0,0,{"$f":"IF(AH218=0,0,AH218/AH211)","v":0},0,0,0,0,0.21802853597174207,0.55977505289864871,0.5779919398477219,0.55876673534663646,0.64421105392265199,0.62002347866494634,0,0,0,0,0,0,0,0,0.77931122960459898,0,0,0,0,0,0,0,0,0.13364865976501086,0.58490293938467131,0.84247844471891498,0.97417538055577724,{"$f":"IF(BN218=0,0,BN218/BN211)","v":0.97423543781029864},0.97609760142055757,0.9745022744727927,0.97264503273686032,0.66682955166427493,0,0,0,0,0,0,0,0.23839522773463742,0,0,0,0,0,0,0,0,0,0,0,0.33671061578567074,0.38147959567980028,0.37295189355737973,0.44973393541354656,0.41539310318524486,0,0,0,{"$f":"IF(CT218=0,0,CT218/CT211)","v":0},0,0,0,0]
[]
["JUNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB226+4*BA226+18*C226+BZ226*4","v":1913599.0989355205},65986.172338595075,2383.3872573947742,2383.3872573947742,2247.2078500066477,2111.0151268094528,2042.9162272787707,2042.9162272787707,2111.0151268094528,2247.2078500066477,2451.4994727345252,2928.1799257662374,3268.6659636460336,3200.568756070074,3200.568756070074,3200.568756070074,3132.4715484941148,3132.4715484941148,3132.4715484941148,3132.4715484941148,3132.4715484941148,3132.4715484941148,3064.3743409181552,2928.1799257662374,2791.98551061432,2587.6987169953463,60047.420737075459,2168.8960612942951,2168.8960612942951,2044.9576554805926,1921.0222257178041,1859.0537668236816,1859.0537668236816,1921.0222257178041,2044.9576554805926,2230.8533127407118,2664.6437324472768,2974.4860269178903,2912.516985413487,2912.516985413487,2912.516985413487,2850.5491091296449,2850.5491091296449,2850.5491091296449,2850.5491091296449,2850.5491091296449,2850.5491091296449,2788.5806502355217,2664.6437324472768,2540.7068146590309,2354.8014379766641,55428.406134531797,2002.0579027331946,2002.0579027331946,1887.6545940055844,1773.252813280061,1716.0496309141668,1716.0496309141668,1773.252813280061,1887.6545940055844,2059.2595570970011,2459.6711376436401,2745.6794094626666,2688.4777550988624,2688.4777550988624,2688.4777550988624,2631.2761007350555,2631.2761007350555,2631.2761007350555,2631.2761007350555,2631.2761007350555,2631.2761007350555,2574.0744463712513,2459.6711376436401,2345.2678289160285,2173.6628658246118,65986.172338595075,2383.3872573947742,2383.3872573947742,2247.2078500066477,2111.0151268094528,2042.9162272787707,2042.9162272787707,2111.0151268094528,2247.2078500066477,2451.4994727345252,2928.1799257662374,3268.6659636460336,3200.568756070074,3200.568756070074,3200.568756070074,3132.4715484941148,3132.4715484941148,3132.4715484941148,3132.4715484941148,3132.4715484941148,3132.4715484941148,3064.3743409181552,2928.1799257662374,2791.98551061432,2587.6987169953463]
["Self-Consumption",{"$f":"4*AB227+4*BA227+18*C227+BZ227*4","v":26167.5},{"$f":"SUM(D227:AA227)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC227:AZ227)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB227:BY227)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA227","v":872.25},{"$f":"BB227","v":36.34375},{"$f":"BC227","v":36.34375},{"$f":"BD227","v":36.34375},{"$f":"BE227","v":36.34375},{"$f":"BF227","v":36.34375},{"$f":"BG227","v":36.34375},{"$f":"BH227","v":36.34375},{"$f":"BI227","v":36.34375},{"$f":"BJ227","v":36.34375},{"$f":"BK227","v":36.34375},{"$f":"BL227","v":36.34375},{"$f":"BM227","v":36.34375},{"$f":"BN227","v":36.34375},{"$f":"BO227","v":36.34375},{"$f":"BP227","v":36.34375},{"$f":"BQ227","v":36.34375},{"$f":"BR227","v":36.34375},{"$f":"BS227","v":36.34375},{"$f":"BT227","v":36.34375},{"$f":"BU227","v":36.34375},{"$f":"BV227","v":36.34375},{"$f":"BW227","v":36.34375},{"$f":"BX227","v":36.34375},{"$f":"BY227","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B226:B227)","v":1939766.5989355205},66858.422338595075,2419.7310073947742,2419.7310073947742,2283.5516000066477,2147.3588768094528,2079.2599772787707,2079.2599772787707,2147.3588768094528,2283.5516000066477,2487.8432227345252,2964.5236757662374,3305.0097136460336,3236.912506070074,3236.912506070074,3236.912506070074,3168.8152984941148,3168.8152984941148,3168.8152984941148,3168.8152984941148,3168.8152984941148,3168.8152984941148,3100.7180909181552,2964.5236757662374,2828.32926061432,2624.0424669953463,60919.670737075459,2205.2398112942951,2205.2398112942951,2081.3014054805926,1957.3659757178041,1895.3975168236816,{"$f":"SUM(AH226:AH227)","v":1895.3975168236816},1957.3659757178041,2081.3014054805926,2267.1970627407118,2700.9874824472768,3010.8297769178903,2948.860735413487,2948.860735413487,2948.860735413487,2886.8928591296449,2886.8928591296449,2886.8928591296449,2886.8928591296449,2886.8928591296449,2886.8928591296449,2824.9244002355217,2700.9874824472768,2577.0505646590309,2391.1451879766641,56300.656134531797,2038.4016527331946,2038.4016527331946,1923.9983440055844,1809.596563280061,1752.3933809141668,1752.3933809141668,1809.596563280061,1923.9983440055844,2095.6033070970011,2496.0148876436401,2782.0231594626666,2724.8215050988624,{"$f":"SUM(BN226:BN227)","v":2724.8215050988624},2724.8215050988624,2667.6198507350555,2667.6198507350555,2667.6198507350555,2667.6198507350555,2667.6198507350555,2667.6198507350555,2610.4181963712513,2496.0148876436401,2381.6115789160285,2210.0066158246118,66858.422338595075,2419.7310073947742,2419.7310073947742,2283.5516000066477,2147.3588768094528,2079.2599772787707,2079.2599772787707,2147.3588768094528,2283.5516000066477,2487.8432227345252,2964.5236757662374,3305.0097136460336,3236.912506070074,3236.912506070074,3236.912506070074,3168.8152984941148,3168.8152984941148,3168.8152984941148,3168.8152984941148,3168.8152984941148,{"$f":"SUM(CT226:CT227)","v":3168.8152984941148},3100.7180909181552,2964.5236757662374,2828.32926061432,2624.0424669953463]
[null,{"$f":"4*AB229+4*BA229+18*C229+BZ229*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J228:W228)","v":41911.916398137801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI228:AV228)","v":38185.621064322608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH228:BU228)","v":35287.419881195878}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB231+4*BA231+18*C231+BZ231*4","v":367880.29624599352},12262.676541533117,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,343.45126745281306,343.45126745281306,515.22888733159471,549.58441130735105,618.29997979385325,687.01102774537037,687.01102774537037,618.29997979385325,755.72207569688317,755.72207569688317,480.87336335583848,549.58441130735105,687.01102774537037,687.01102774537037,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665,12262.676541533117,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,343.45126745281306,343.45126745281306,515.22888733159471,549.58441130735105,618.29997979385325,687.01102774537037,687.01102774537037,618.29997979385325,755.72207569688317,755.72207569688317,480.87336335583848,549.58441130735105,687.01102774537037,687.01102774537037,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665,12262.676541533117,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,343.45126745281306,343.45126745281306,515.22888733159471,549.58441130735105,618.29997979385325,687.01102774537037,687.01102774537037,618.29997979385325,755.72207569688317,755.72207569688317,480.87336335583848,549.58441130735105,687.01102774537037,687.01102774537037,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665,12262.676541533117,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,343.45126745281306,343.45126745281306,515.22888733159471,549.58441130735105,618.29997979385325,687.01102774537037,687.01102774537037,618.29997979385325,755.72207569688317,755.72207569688317,480.87336335583848,549.58441130735105,687.01102774537037,687.01102774537037,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665]
["   PV",{"$f":"4*AB232+4*BA232+18*C232+BZ232*4","v":230559.47802197799},{"$f":"SUM(D232:AA232)","v":7685.3159340659331},{"$f":"Inputs!$E$43/Inputs!$E$31*D243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J243","v":58.310439560439562},{"$f":"Inputs!$E$43/Inputs!$E$31*K243","v":126.33928571428571},{"$f":"Inputs!$E$43/Inputs!$E$31*L243","v":286.69299450549454},{"$f":"Inputs!$E$43/Inputs!$E$31*M243","v":421.77884615384613},{"$f":"Inputs!$E$43/Inputs!$E$31*N243","v":663.76717032967042},{"$f":"Inputs!$E$43/Inputs!$E$31*O243","v":810.5151098901099},{"$f":"Inputs!$E$43/Inputs!$E$31*P243","v":926.16414835164824},{"$f":"Inputs!$E$43/Inputs!$E$31*Q243","v":995.16483516483515},{"$f":"Inputs!$E$43/Inputs!$E$31*R243","v":994.19299450549454},{"$f":"Inputs!$E$43/Inputs!$E$31*S243","v":879.51579670329681},{"$f":"Inputs!$E$43/Inputs!$E$31*T243","v":769.69780219780216},{"$f":"Inputs!$E$43/Inputs!$E$31*U243","v":480.08928571428578},{"$f":"Inputs!$E$43/Inputs!$E$31*V243","v":223.52335164835165},{"$f":"Inputs!$E$43/Inputs!$E$31*W243","v":49.563873626373628},{"$f":"Inputs!$E$43/Inputs!$E$31*X243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z243","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA243","v":0},{"$f":"C232","v":7685.3159340659331},{"$f":"D232","v":0},{"$f":"E232","v":0},{"$f":"F232","v":0},{"$f":"G232","v":0},{"$f":"H232","v":0},{"$f":"I232","v":0},{"$f":"J232","v":58.310439560439562},{"$f":"K232","v":126.33928571428571},{"$f":"L232","v":286.69299450549454},{"$f":"M232","v":421.77884615384613},{"$f":"N232","v":663.76717032967042},{"$f":"O232","v":810.5151098901099},{"$f":"P232","v":926.16414835164824},{"$f":"Q232","v":995.16483516483515},{"$f":"R232","v":994.19299450549454},{"$f":"S232","v":879.51579670329681},{"$f":"T232","v":769.69780219780216},{"$f":"U232","v":480.08928571428578},{"$f":"V232","v":223.52335164835165},{"$f":"W232","v":49.563873626373628},{"$f":"X232","v":0},{"$f":"Y232","v":0},{"$f":"Z232","v":0},{"$f":"AA232","v":0},{"$f":"AB232","v":7685.3159340659331},{"$f":"AC232","v":0},{"$f":"AD232","v":0},{"$f":"AE232","v":0},{"$f":"AF232","v":0},{"$f":"AG232","v":0},{"$f":"AH232","v":0},{"$f":"AI232","v":58.310439560439562},{"$f":"AJ232","v":126.33928571428571},{"$f":"AK232","v":286.69299450549454},{"$f":"AL232","v":421.77884615384613},{"$f":"AM232","v":663.76717032967042},{"$f":"AN232","v":810.5151098901099},{"$f":"AO232","v":926.16414835164824},{"$f":"AP232","v":995.16483516483515},{"$f":"AQ232","v":994.19299450549454},{"$f":"AR232","v":879.51579670329681},{"$f":"AS232","v":769.69780219780216},{"$f":"AT232","v":480.08928571428578},{"$f":"AU232","v":223.52335164835165},{"$f":"AV232","v":49.563873626373628},{"$f":"AW232","v":0},{"$f":"AX232","v":0},{"$f":"AY232","v":0},{"$f":"AZ232","v":0},{"$f":"BA232","v":7685.3159340659331},{"$f":"BB232","v":0},{"$f":"BC232","v":0},{"$f":"BD232","v":0},{"$f":"BE232","v":0},{"$f":"BF232","v":0},{"$f":"BG232","v":0},{"$f":"BH232","v":58.310439560439562},{"$f":"BI232","v":126.33928571428571},{"$f":"BJ232","v":286.69299450549454},{"$f":"BK232","v":421.77884615384613},{"$f":"BL232","v":663.76717032967042},{"$f":"BM232","v":810.5151098901099},{"$f":"BN232","v":926.16414835164824},{"$f":"BO232","v":995.16483516483515},{"$f":"BP232","v":994.19299450549454},{"$f":"BQ232","v":879.51579670329681},{"$f":"BR232","v":769.69780219780216},{"$f":"BS232","v":480.08928571428578},{"$f":"BT232","v":223.52335164835165},{"$f":"BU232","v":49.563873626373628},{"$f":"BV232","v":0},{"$f":"BW232","v":0},{"$f":"BX232","v":0},{"$f":"BY232","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B231:B232)","v":598439.77426797152},19947.992475599051,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,401.76170701325259,469.79055316709878,801.92188183708924,971.36325746119724,1282.0671501235238,1497.5261376354802,1613.1751760970187,1613.4648149586883,1749.9150702023776,1635.2378724001801,1250.5711655536406,1029.6736970216368,910.53437939372202,736.57490137174398,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665,19947.992475599051,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,{"$f":"SUM(AH231:AH232)","v":274.80517189257591},401.76170701325259,469.79055316709878,801.92188183708924,971.36325746119724,1282.0671501235238,1497.5261376354802,1613.1751760970187,1613.4648149586883,1749.9150702023776,1635.2378724001801,1250.5711655536406,1029.6736970216368,910.53437939372202,736.57490137174398,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665,19947.992475599051,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,401.76170701325259,469.79055316709878,801.92188183708924,971.36325746119724,1282.0671501235238,1497.5261376354802,{"$f":"SUM(BN231:BN232)","v":1613.1751760970187},1613.4648149586883,1749.9150702023776,1635.2378724001801,1250.5711655536406,1029.6736970216368,910.53437939372202,736.57490137174398,618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665,19947.992475599051,343.45126745281306,343.45126745281306,343.45126745281306,274.80517189257591,206.10387891943193,274.80517189257591,401.76170701325259,469.79055316709878,801.92188183708924,971.36325746119724,1282.0671501235238,1497.5261376354802,1613.1751760970187,1613.4648149586883,1749.9150702023776,1635.2378724001801,1250.5711655536406,1029.6736970216368,910.53437939372202,{"$f":"SUM(CT231:CT232)","v":736.57490137174398},618.29997979385325,618.29997979385325,549.58441130735105,412.16231540432665]
[null,{"$f":"4*AB234+4*BA234+18*C234+BZ234*4","v":0}]
["Minimum Non-Renewables Production",522000,{"$f":"SUM(D235:AA235)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC235:AZ235)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB235:BY235)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA235:CX235)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-59843.977426797173,-1994.7992475599058,{"$f":"0.1*D233*-1","v":-34.345126745281306},-34.345126745281306,-34.345126745281306,-27.480517189257593,-20.610387891943194,-27.480517189257593,-40.176170701325262,-46.979055316709882,-80.192188183708936,-97.136325746119724,-128.20671501235239,-149.75261376354803,-161.31751760970189,-161.34648149586883,-174.99150702023778,-163.52378724001801,-125.05711655536408,-102.96736970216369,-91.053437939372202,-73.657490137174406,-61.829997979385325,-61.829997979385325,-54.95844113073511,-41.216231540432666,-1994.7992475599058,{"$f":"0.1*AC233*-1","v":-34.345126745281306},-34.345126745281306,-34.345126745281306,-27.480517189257593,-20.610387891943194,-27.480517189257593,-40.176170701325262,-46.979055316709882,-80.192188183708936,-97.136325746119724,-128.20671501235239,-149.75261376354803,-161.31751760970189,-161.34648149586883,-174.99150702023778,-163.52378724001801,-125.05711655536408,-102.96736970216369,-91.053437939372202,-73.657490137174406,-61.829997979385325,-61.829997979385325,-54.95844113073511,-41.216231540432666,-1994.7992475599058,{"$f":"0.1*BB233*-1","v":-34.345126745281306},-34.345126745281306,-34.345126745281306,-27.480517189257593,-20.610387891943194,-27.480517189257593,-40.176170701325262,-46.979055316709882,-80.192188183708936,-97.136325746119724,-128.20671501235239,-149.75261376354803,-161.31751760970189,-161.34648149586883,-174.99150702023778,-163.52378724001801,-125.05711655536408,-102.96736970216369,-91.053437939372202,-73.657490137174406,-61.829997979385325,-61.829997979385325,-54.95844113073511,-41.216231540432666,-1994.7992475599058,{"$f":"0.1*CA233*-1","v":-34.345126745281306},-34.345126745281306,-34.345126745281306,-27.480517189257593,-20.610387891943194,-27.480517189257593,-40.176170701325262,-46.979055316709882,-80.192188183708936,-97.136325746119724,-128.20671501235239,-149.75261376354803,-161.31751760970189,-161.34648149586883,-174.99150702023778,-163.52378724001801,-125.05711655536408,-102.96736970216369,-91.053437939372202,-73.657490137174406,-61.829997979385325,-61.829997979385325,-54.95844113073511,-41.216231540432666]
["Net Projected Demand (Surplus)",879170.80209434626,{"$f":"C228-C233-C235-C236","v":31505.229110555931},1385.6248666872423,1385.6248666872423,1249.445459299116,1175.0342221061346,1168.766486251282,1106.9353225754526,1060.7733404975254,1135.7401021562589,1041.1135290811449,1365.2967440511597,1426.1492785348621,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1318.3012494958382,1517.108971174642,1624.3343570397647,1780.8978872595451,1819.2481091036873,1683.0536939517694,1608.7032904377038,1528.0963831314523,25566.477509036315,1171.1336705867634,1171.1336705867634,1047.1952647730609,985.04132101448567,984.90402579619285,923.07286212036342,{"$f":"AI228-AI233-AI235-AI236","v":870.78043940587679},933.48990763020367,820.46736908733158,1101.7605507321991,1131.9693418067188,876.08721154155478,772.00307692617014,771.7424019506675,586.96929594750509,690.17877396948279,1036.3788101313683,1235.1865318101718,1342.4119176752952,1498.9754478950751,1543.4544184210538,1419.5175006328088,1357.4245944824149,1295.1991041127703,20947.462906492652,1004.2955120256629,1004.2955120256629,889.89220329805266,837.27190857674259,841.89988988667801,780.06872621084858,723.01102696813371,776.18684615519544,648.87361344362091,896.78795592856261,903.16272435149517,652.04798122693023,547.96384661154559,{"$f":"BO228-BO233-BO235-BO236","v":547.70317163604295},367.69628755291569,470.90576557489339,817.10580173677886,1015.9135234155824,1123.1389092807058,1279.7024395004858,1328.9482145567833,1214.5449058291722,1161.9856087394126,1114.060531960718,31505.229110555931,1385.6248666872423,1385.6248666872423,1249.445459299116,1175.0342221061346,1168.766486251282,1106.9353225754526,1060.7733404975254,1135.7401021562589,1041.1135290811449,1365.2967440511597,1426.1492785348621,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1318.3012494958382,1517.108971174642,1624.3343570397647,1780.8978872595451,{"$f":"CU228-CU233-CU235-CU236","v":1819.2481091036873},1683.0536939517694,1608.7032904377038,1528.0963831314523]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D240","v":"V"},{"$f":"E240","v":"SV"},"SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB243+4*BA243+18*C243+BZ243*4","v":402833.52},{"$f":"SUM(D243:AA243)","v":13427.784000000001},{"$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":101.88000000000001},{"$f":"'Hourly Production'!I20*1","v":220.74},{"$f":"'Hourly Production'!J20*1","v":500.91000000000008},{"$f":"'Hourly Production'!K20*1","v":736.93200000000002},{"$f":"'Hourly Production'!L20*1","v":1159.7340000000002},{"$f":"'Hourly Production'!M20*1","v":1416.1320000000001},{"$f":"'Hourly Production'!N20*1","v":1618.194},{"$f":"'Hourly Production'!O20*1","v":1738.7520000000002},{"$f":"'Hourly Production'!P20*1","v":1737.0540000000001},{"$f":"'Hourly Production'!Q20*1","v":1536.6900000000003},{"$f":"'Hourly Production'!R20*1","v":1344.816},{"$f":"'Hourly Production'!S20*1","v":838.81200000000013},{"$f":"'Hourly Production'!T20*1","v":390.54},{"$f":"'Hourly Production'!U20*1","v":86.598000000000013},{"$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(AC243:AZ243)","v":13427.784000000001},{"$f":"D243","v":0},{"$f":"E243","v":0},0,0,0,0,101.88000000000001,220.74,500.91000000000008,736.93200000000002,1159.7340000000002,1416.1320000000001,1618.194,1738.7520000000002,1737.0540000000001,1536.6900000000003,1344.816,838.81200000000013,390.54,86.598000000000013,0,0,{"$f":"Z243","v":0},{"$f":"AA243","v":0},{"$f":"SUM(BB243:BY243)","v":13427.784000000001},{"$f":"AC243","v":0},0,0,0,0,0,101.88000000000001,220.74,500.91000000000008,736.93200000000002,1159.7340000000002,1416.1320000000001,1618.194,1738.7520000000002,1737.0540000000001,1536.6900000000003,1344.816,838.81200000000013,390.54,86.598000000000013,0,0,{"$f":"AY243","v":0},0,{"$f":"SUM(CA243:CX243)","v":13427.784000000001},{"$f":"BB243","v":0},0,0,0,0,0,101.88000000000001,220.74,500.91000000000008,736.93200000000002,1159.7340000000002,1416.1320000000001,1618.194,1738.7520000000002,1737.0540000000001,1536.6900000000003,1344.816,838.81200000000013,390.54,86.598000000000013,0,0,0,0]
["AC Losses",{"$f":"4*AB244+4*BA244+18*C244+BZ244*4","v":-13701.979349279996},{"$f":"SUM(D244:AA244)","v":-456.7326449759999},{"$f":"Inputs!$E$51*D243*-1","v":0},{"$f":"Inputs!$E$51*E243*-1","v":0},{"$f":"Inputs!$E$51*F243*-1","v":0},{"$f":"Inputs!$E$51*G243*-1","v":0},{"$f":"Inputs!$E$51*H243*-1","v":0},{"$f":"Inputs!$E$51*I243*-1","v":0},{"$f":"Inputs!$E$51*J243*-1","v":-3.4653463199999992},{"$f":"Inputs!$E$51*K243*-1","v":-7.5082503599999981},{"$f":"Inputs!$E$51*L243*-1","v":-17.037952739999998},{"$f":"Inputs!$E$51*M243*-1","v":-25.066005047999994},{"$f":"Inputs!$E$51*N243*-1","v":-39.447192275999996},{"$f":"Inputs!$E$51*O243*-1","v":-48.168313847999983},{"$f":"Inputs!$E$51*P243*-1","v":-55.041250715999979},{"$f":"Inputs!$E$51*Q243*-1","v":-59.14191052799999},{"$f":"Inputs!$E$51*R243*-1","v":-59.084154755999982},{"$f":"Inputs!$E$51*S243*-1","v":-52.268973659999993},{"$f":"Inputs!$E$51*T243*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*U243*-1","v":-28.531351367999996},{"$f":"Inputs!$E$51*V243*-1","v":-13.283827559999997},{"$f":"Inputs!$E$51*W243*-1","v":-2.9455443719999996},{"$f":"Inputs!$E$51*X243*-1","v":0},{"$f":"Inputs!$E$51*Y243*-1","v":0},{"$f":"Inputs!$E$51*Z243*-1","v":0},{"$f":"Inputs!$E$51*AA243*-1","v":0},{"$f":"SUM(AC244:AZ244)","v":-456.7326449759999},{"$f":"Inputs!$E$51*AC243*-1","v":0},{"$f":"Inputs!$E$51*AD243*-1","v":0},{"$f":"Inputs!$E$51*AE243*-1","v":0},{"$f":"Inputs!$E$51*AF243*-1","v":0},{"$f":"Inputs!$E$51*AG243*-1","v":0},{"$f":"Inputs!$E$51*AH243*-1","v":0},{"$f":"Inputs!$E$51*AI243*-1","v":-3.4653463199999992},{"$f":"Inputs!$E$51*AJ243*-1","v":-7.5082503599999981},{"$f":"Inputs!$E$51*AK243*-1","v":-17.037952739999998},{"$f":"Inputs!$E$51*AL243*-1","v":-25.066005047999994},{"$f":"Inputs!$E$51*AM243*-1","v":-39.447192275999996},{"$f":"Inputs!$E$51*AN243*-1","v":-48.168313847999983},{"$f":"Inputs!$E$51*AO243*-1","v":-55.041250715999979},{"$f":"Inputs!$E$51*AP243*-1","v":-59.14191052799999},{"$f":"Inputs!$E$51*AQ243*-1","v":-59.084154755999982},{"$f":"Inputs!$E$51*AR243*-1","v":-52.268973659999993},{"$f":"Inputs!$E$51*AS243*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*AT243*-1","v":-28.531351367999996},{"$f":"Inputs!$E$51*AU243*-1","v":-13.283827559999997},{"$f":"Inputs!$E$51*AV243*-1","v":-2.9455443719999996},{"$f":"Inputs!$E$51*AW243*-1","v":0},{"$f":"Inputs!$E$51*AX243*-1","v":0},{"$f":"Inputs!$E$51*AY243*-1","v":0},{"$f":"Inputs!$E$51*AZ243*-1","v":0},{"$f":"SUM(BB244:BY244)","v":-456.7326449759999},{"$f":"Inputs!$E$51*BB243*-1","v":0},{"$f":"Inputs!$E$51*BC243*-1","v":0},{"$f":"Inputs!$E$51*BD243*-1","v":0},{"$f":"Inputs!$E$51*BE243*-1","v":0},{"$f":"Inputs!$E$51*BF243*-1","v":0},{"$f":"Inputs!$E$51*BG243*-1","v":0},{"$f":"Inputs!$E$51*BH243*-1","v":-3.4653463199999992},{"$f":"Inputs!$E$51*BI243*-1","v":-7.5082503599999981},{"$f":"Inputs!$E$51*BJ243*-1","v":-17.037952739999998},{"$f":"Inputs!$E$51*BK243*-1","v":-25.066005047999994},{"$f":"Inputs!$E$51*BL243*-1","v":-39.447192275999996},{"$f":"Inputs!$E$51*BM243*-1","v":-48.168313847999983},{"$f":"Inputs!$E$51*BN243*-1","v":-55.041250715999979},{"$f":"Inputs!$E$51*BO243*-1","v":-59.14191052799999},{"$f":"Inputs!$E$51*BP243*-1","v":-59.084154755999982},{"$f":"Inputs!$E$51*BQ243*-1","v":-52.268973659999993},{"$f":"Inputs!$E$51*BR243*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*BS243*-1","v":-28.531351367999996},{"$f":"Inputs!$E$51*BT243*-1","v":-13.283827559999997},{"$f":"Inputs!$E$51*BU243*-1","v":-2.9455443719999996},{"$f":"Inputs!$E$51*BV243*-1","v":0},{"$f":"Inputs!$E$51*BW243*-1","v":0},{"$f":"Inputs!$E$51*BX243*-1","v":0},{"$f":"Inputs!$E$51*BY243*-1","v":0},{"$f":"SUM(CA244:CX244)","v":-456.7326449759999},{"$f":"Inputs!$E$51*CA243*-1","v":0},{"$f":"Inputs!$E$51*CB243*-1","v":0},{"$f":"Inputs!$E$51*CC243*-1","v":0},{"$f":"Inputs!$E$51*CD243*-1","v":0},{"$f":"Inputs!$E$51*CE243*-1","v":0},{"$f":"Inputs!$E$51*CF243*-1","v":0},{"$f":"Inputs!$E$51*CG243*-1","v":-3.4653463199999992},{"$f":"Inputs!$E$51*CH243*-1","v":-7.5082503599999981},{"$f":"Inputs!$E$51*CI243*-1","v":-17.037952739999998},{"$f":"Inputs!$E$51*CJ243*-1","v":-25.066005047999994},{"$f":"Inputs!$E$51*CK243*-1","v":-39.447192275999996},{"$f":"Inputs!$E$51*CL243*-1","v":-48.168313847999983},{"$f":"Inputs!$E$51*CM243*-1","v":-55.041250715999979},{"$f":"Inputs!$E$51*CN243*-1","v":-59.14191052799999},{"$f":"Inputs!$E$51*CO243*-1","v":-59.084154755999982},{"$f":"Inputs!$E$51*CP243*-1","v":-52.268973659999993},{"$f":"Inputs!$E$51*CQ243*-1","v":-45.742571423999983},{"$f":"Inputs!$E$51*CR243*-1","v":-28.531351367999996},{"$f":"Inputs!$E$51*CS243*-1","v":-13.283827559999997},{"$f":"Inputs!$E$51*CT243*-1","v":-2.9455443719999996},{"$f":"Inputs!$E$51*CU243*-1","v":0},{"$f":"Inputs!$E$51*CV243*-1","v":0},{"$f":"Inputs!$E$51*CW243*-1","v":0},{"$f":"Inputs!$E$51*CX243*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB245+4*BA245+18*C245+BZ245*4","v":389131.54065072001},{"$f":"SUM(D245:AA245)","v":12971.051355024001},{"$f":"D243+D244","v":0},{"$f":"E243+E244","v":0},{"$f":"F243+F244","v":0},{"$f":"G243+G244","v":0},{"$f":"H243+H244","v":0},{"$f":"I243+I244","v":0},{"$f":"J243+J244","v":98.414653680000015},{"$f":"K243+K244","v":213.23174964},{"$f":"L243+L244","v":483.8720472600001},{"$f":"M243+M244","v":711.86599495200005},{"$f":"N243+N244","v":1120.2868077240003},{"$f":"O243+O244","v":1367.963686152},{"$f":"P243+P244","v":1563.152749284},{"$f":"Q243+Q244","v":1679.6100894720003},{"$f":"R243+R244","v":1677.969845244},{"$f":"S243+S244","v":1484.4210263400003},{"$f":"T243+T244","v":1299.073428576},{"$f":"U243+U244","v":810.28064863200018},{"$f":"V243+V244","v":377.25617244},{"$f":"W243+W244","v":83.652455628000013},{"$f":"X243+X244","v":0},{"$f":"Y243+Y244","v":0},{"$f":"Z243+Z244","v":0},{"$f":"AA243+AA244","v":0},{"$f":"SUM(AC245:AZ245)","v":12971.051355024001},{"$f":"AC243+AC244","v":0},{"$f":"AD243+AD244","v":0},{"$f":"AE243+AE244","v":0},{"$f":"AF243+AF244","v":0},{"$f":"AG243+AG244","v":0},{"$f":"AH243+AH244","v":0},{"$f":"AI243+AI244","v":98.414653680000015},{"$f":"AJ243+AJ244","v":213.23174964},{"$f":"AK243+AK244","v":483.8720472600001},{"$f":"AL243+AL244","v":711.86599495200005},{"$f":"AM243+AM244","v":1120.2868077240003},{"$f":"AN243+AN244","v":1367.963686152},{"$f":"AO243+AO244","v":1563.152749284},{"$f":"AP243+AP244","v":1679.6100894720003},{"$f":"AQ243+AQ244","v":1677.969845244},{"$f":"AR243+AR244","v":1484.4210263400003},{"$f":"AS243+AS244","v":1299.073428576},{"$f":"AT243+AT244","v":810.28064863200018},{"$f":"AU243+AU244","v":377.25617244},{"$f":"AV243+AV244","v":83.652455628000013},{"$f":"AW243+AW244","v":0},{"$f":"AX243+AX244","v":0},{"$f":"AY243+AY244","v":0},{"$f":"AZ243+AZ244","v":0},12971.051355024001,{"$f":"BB243+BB244","v":0},{"$f":"BC243+BC244","v":0},{"$f":"BD243+BD244","v":0},{"$f":"BE243+BE244","v":0},{"$f":"BF243+BF244","v":0},{"$f":"BG243+BG244","v":0},{"$f":"BH243+BH244","v":98.414653680000015},{"$f":"BI243+BI244","v":213.23174964},{"$f":"BJ243+BJ244","v":483.8720472600001},{"$f":"BK243+BK244","v":711.86599495200005},{"$f":"BL243+BL244","v":1120.2868077240003},{"$f":"BM243+BM244","v":1367.963686152},{"$f":"BN243+BN244","v":1563.152749284},{"$f":"BO243+BO244","v":1679.6100894720003},{"$f":"BP243+BP244","v":1677.969845244},{"$f":"BQ243+BQ244","v":1484.4210263400003},{"$f":"BR243+BR244","v":1299.073428576},{"$f":"BS243+BS244","v":810.28064863200018},{"$f":"BT243+BT244","v":377.25617244},{"$f":"BU243+BU244","v":83.652455628000013},{"$f":"BV243+BV244","v":0},{"$f":"BW243+BW244","v":0},{"$f":"BX243+BX244","v":0},{"$f":"BY243+BY244","v":0},12971.051355024001,{"$f":"CA243+CA244","v":0},{"$f":"CB243+CB244","v":0},{"$f":"CC243+CC244","v":0},{"$f":"CD243+CD244","v":0},{"$f":"CE243+CE244","v":0},{"$f":"CF243+CF244","v":0},{"$f":"CG243+CG244","v":98.414653680000015},{"$f":"CH243+CH244","v":213.23174964},{"$f":"CI243+CI244","v":483.8720472600001},{"$f":"CJ243+CJ244","v":711.86599495200005},{"$f":"CK243+CK244","v":1120.2868077240003},{"$f":"CL243+CL244","v":1367.963686152},{"$f":"CM243+CM244","v":1563.152749284},{"$f":"CN243+CN244","v":1679.6100894720003},{"$f":"CO243+CO244","v":1677.969845244},{"$f":"CP243+CP244","v":1484.4210263400003},{"$f":"CQ243+CQ244","v":1299.073428576},{"$f":"CR243+CR244","v":810.28064863200018},{"$f":"CS243+CS244","v":377.25617244},{"$f":"CT243+CT244","v":83.652455628000013},{"$f":"CU243+CU244","v":0},{"$f":"CV243+CV244","v":0},{"$f":"CW243+CW244","v":0},{"$f":"CX243+CX244","v":0}]
["PV Production used internally",-15264.375,{"$f":"SUM(D246:AA246)","v":-508.8125},{"$f":"IF(D245>Inputs!$E$81,Inputs!$E$81,D245)*-1","v":0},{"$f":"IF(E245>Inputs!$E$81,Inputs!$E$81,E245)*-1","v":0},{"$f":"IF(F245>Inputs!$E$81,Inputs!$E$81,F245)*-1","v":0},{"$f":"IF(G245>Inputs!$E$81,Inputs!$E$81,G245)*-1","v":0},{"$f":"IF(H245>Inputs!$E$81,Inputs!$E$81,H245)*-1","v":0},{"$f":"IF(I245>Inputs!$E$81,Inputs!$E$81,I245)*-1","v":0},{"$f":"IF(J245>Inputs!$E$81,Inputs!$E$81,J245)*-1","v":-36.34375},{"$f":"IF(K245>Inputs!$E$81,Inputs!$E$81,K245)*-1","v":-36.34375},{"$f":"IF(L245>Inputs!$E$81,Inputs!$E$81,L245)*-1","v":-36.34375},{"$f":"IF(M245>Inputs!$E$81,Inputs!$E$81,M245)*-1","v":-36.34375},{"$f":"IF(N245>Inputs!$E$81,Inputs!$E$81,N245)*-1","v":-36.34375},{"$f":"IF(O245>Inputs!$E$81,Inputs!$E$81,O245)*-1","v":-36.34375},{"$f":"IF(P245>Inputs!$E$81,Inputs!$E$81,P245)*-1","v":-36.34375},{"$f":"IF(Q245>Inputs!$E$81,Inputs!$E$81,Q245)*-1","v":-36.34375},{"$f":"IF(R245>Inputs!$E$81,Inputs!$E$81,R245)*-1","v":-36.34375},{"$f":"IF(S245>Inputs!$E$81,Inputs!$E$81,S245)*-1","v":-36.34375},{"$f":"IF(T245>Inputs!$E$81,Inputs!$E$81,T245)*-1","v":-36.34375},{"$f":"IF(U245>Inputs!$E$81,Inputs!$E$81,U245)*-1","v":-36.34375},{"$f":"IF(V245>Inputs!$E$81,Inputs!$E$81,V245)*-1","v":-36.34375},{"$f":"IF(W245>Inputs!$E$81,Inputs!$E$81,W245)*-1","v":-36.34375},{"$f":"IF(X245>Inputs!$E$81,Inputs!$E$81,X245)*-1","v":0},{"$f":"IF(Y245>Inputs!$E$81,Inputs!$E$81,Y245)*-1","v":0},{"$f":"IF(Z245>Inputs!$E$81,Inputs!$E$81,Z245)*-1","v":0},{"$f":"IF(AA245>Inputs!$E$81,Inputs!$E$81,AA245)*-1","v":0},{"$f":"SUM(AC246:AZ246)","v":-508.8125},{"$f":"IF(AC245>Inputs!$E$81,Inputs!$E$81,AC245)*-1","v":0},{"$f":"IF(AD245>Inputs!$E$81,Inputs!$E$81,AD245)*-1","v":0},{"$f":"IF(AE245>Inputs!$E$81,Inputs!$E$81,AE245)*-1","v":0},{"$f":"IF(AF245>Inputs!$E$81,Inputs!$E$81,AF245)*-1","v":0},{"$f":"IF(AG245>Inputs!$E$81,Inputs!$E$81,AG245)*-1","v":0},{"$f":"IF(AH245>Inputs!$E$81,Inputs!$E$81,AH245)*-1","v":0},{"$f":"IF(AI245>Inputs!$E$81,Inputs!$E$81,AI245)*-1","v":-36.34375},{"$f":"IF(AJ245>Inputs!$E$81,Inputs!$E$81,AJ245)*-1","v":-36.34375},{"$f":"IF(AK245>Inputs!$E$81,Inputs!$E$81,AK245)*-1","v":-36.34375},{"$f":"IF(AL245>Inputs!$E$81,Inputs!$E$81,AL245)*-1","v":-36.34375},{"$f":"IF(AM245>Inputs!$E$81,Inputs!$E$81,AM245)*-1","v":-36.34375},{"$f":"IF(AN245>Inputs!$E$81,Inputs!$E$81,AN245)*-1","v":-36.34375},{"$f":"IF(AO245>Inputs!$E$81,Inputs!$E$81,AO245)*-1","v":-36.34375},{"$f":"IF(AP245>Inputs!$E$81,Inputs!$E$81,AP245)*-1","v":-36.34375},{"$f":"IF(AQ245>Inputs!$E$81,Inputs!$E$81,AQ245)*-1","v":-36.34375},{"$f":"IF(AR245>Inputs!$E$81,Inputs!$E$81,AR245)*-1","v":-36.34375},{"$f":"IF(AS245>Inputs!$E$81,Inputs!$E$81,AS245)*-1","v":-36.34375},{"$f":"IF(AT245>Inputs!$E$81,Inputs!$E$81,AT245)*-1","v":-36.34375},{"$f":"IF(AU245>Inputs!$E$81,Inputs!$E$81,AU245)*-1","v":-36.34375},{"$f":"IF(AV245>Inputs!$E$81,Inputs!$E$81,AV245)*-1","v":-36.34375},{"$f":"IF(AW245>Inputs!$E$81,Inputs!$E$81,AW245)*-1","v":0},{"$f":"IF(AX245>Inputs!$E$81,Inputs!$E$81,AX245)*-1","v":0},{"$f":"IF(AY245>Inputs!$E$81,Inputs!$E$81,AY245)*-1","v":0},{"$f":"IF(AZ245>Inputs!$E$81,Inputs!$E$81,AZ245)*-1","v":0},{"$f":"SUM(BB246:BY246)","v":-508.8125},{"$f":"IF(BB245>Inputs!$E$81,Inputs!$E$81,BB245)*-1","v":0},{"$f":"IF(BC245>Inputs!$E$81,Inputs!$E$81,BC245)*-1","v":0},{"$f":"IF(BD245>Inputs!$E$81,Inputs!$E$81,BD245)*-1","v":0},{"$f":"IF(BE245>Inputs!$E$81,Inputs!$E$81,BE245)*-1","v":0},{"$f":"IF(BF245>Inputs!$E$81,Inputs!$E$81,BF245)*-1","v":0},{"$f":"IF(BG245>Inputs!$E$81,Inputs!$E$81,BG245)*-1","v":0},{"$f":"IF(BH245>Inputs!$E$81,Inputs!$E$81,BH245)*-1","v":-36.34375},{"$f":"IF(BI245>Inputs!$E$81,Inputs!$E$81,BI245)*-1","v":-36.34375},{"$f":"IF(BJ245>Inputs!$E$81,Inputs!$E$81,BJ245)*-1","v":-36.34375},{"$f":"IF(BK245>Inputs!$E$81,Inputs!$E$81,BK245)*-1","v":-36.34375},{"$f":"IF(BL245>Inputs!$E$81,Inputs!$E$81,BL245)*-1","v":-36.34375},{"$f":"IF(BM245>Inputs!$E$81,Inputs!$E$81,BM245)*-1","v":-36.34375},{"$f":"IF(BN245>Inputs!$E$81,Inputs!$E$81,BN245)*-1","v":-36.34375},{"$f":"IF(BO245>Inputs!$E$81,Inputs!$E$81,BO245)*-1","v":-36.34375},{"$f":"IF(BP245>Inputs!$E$81,Inputs!$E$81,BP245)*-1","v":-36.34375},{"$f":"IF(BQ245>Inputs!$E$81,Inputs!$E$81,BQ245)*-1","v":-36.34375},{"$f":"IF(BR245>Inputs!$E$81,Inputs!$E$81,BR245)*-1","v":-36.34375},{"$f":"IF(BS245>Inputs!$E$81,Inputs!$E$81,BS245)*-1","v":-36.34375},{"$f":"IF(BT245>Inputs!$E$81,Inputs!$E$81,BT245)*-1","v":-36.34375},{"$f":"IF(BU245>Inputs!$E$81,Inputs!$E$81,BU245)*-1","v":-36.34375},{"$f":"IF(BV245>Inputs!$E$81,Inputs!$E$81,BV245)*-1","v":0},{"$f":"IF(BW245>Inputs!$E$81,Inputs!$E$81,BW245)*-1","v":0},{"$f":"IF(BX245>Inputs!$E$81,Inputs!$E$81,BX245)*-1","v":0},{"$f":"IF(BY245>Inputs!$E$81,Inputs!$E$81,BY245)*-1","v":0},{"$f":"SUM(CA246:CX246)","v":-508.8125},{"$f":"IF(CA245>Inputs!$E$81,Inputs!$E$81,CA245)*-1","v":0},{"$f":"IF(CB245>Inputs!$E$81,Inputs!$E$81,CB245)*-1","v":0},{"$f":"IF(CC245>Inputs!$E$81,Inputs!$E$81,CC245)*-1","v":0},{"$f":"IF(CD245>Inputs!$E$81,Inputs!$E$81,CD245)*-1","v":0},{"$f":"IF(CE245>Inputs!$E$81,Inputs!$E$81,CE245)*-1","v":0},{"$f":"IF(CF245>Inputs!$E$81,Inputs!$E$81,CF245)*-1","v":0},{"$f":"IF(CG245>Inputs!$E$81,Inputs!$E$81,CG245)*-1","v":-36.34375},{"$f":"IF(CH245>Inputs!$E$81,Inputs!$E$81,CH245)*-1","v":-36.34375},{"$f":"IF(CI245>Inputs!$E$81,Inputs!$E$81,CI245)*-1","v":-36.34375},{"$f":"IF(CJ245>Inputs!$E$81,Inputs!$E$81,CJ245)*-1","v":-36.34375},{"$f":"IF(CK245>Inputs!$E$81,Inputs!$E$81,CK245)*-1","v":-36.34375},{"$f":"IF(CL245>Inputs!$E$81,Inputs!$E$81,CL245)*-1","v":-36.34375},{"$f":"IF(CM245>Inputs!$E$81,Inputs!$E$81,CM245)*-1","v":-36.34375},{"$f":"IF(CN245>Inputs!$E$81,Inputs!$E$81,CN245)*-1","v":-36.34375},{"$f":"IF(CO245>Inputs!$E$81,Inputs!$E$81,CO245)*-1","v":-36.34375},{"$f":"IF(CP245>Inputs!$E$81,Inputs!$E$81,CP245)*-1","v":-36.34375},{"$f":"IF(CQ245>Inputs!$E$81,Inputs!$E$81,CQ245)*-1","v":-36.34375},{"$f":"IF(CR245>Inputs!$E$81,Inputs!$E$81,CR245)*-1","v":-36.34375},{"$f":"IF(CS245>Inputs!$E$81,Inputs!$E$81,CS245)*-1","v":-36.34375},{"$f":"IF(CT245>Inputs!$E$81,Inputs!$E$81,CT245)*-1","v":-36.34375},{"$f":"IF(CU245>Inputs!$E$81,Inputs!$E$81,CU245)*-1","v":0},{"$f":"IF(CV245>Inputs!$E$81,Inputs!$E$81,CV245)*-1","v":0},{"$f":"IF(CW245>Inputs!$E$81,Inputs!$E$81,CW245)*-1","v":0},{"$f":"IF(CX245>Inputs!$E$81,Inputs!$E$81,CX245)*-1","v":0}]
["Net PV Production Available",373867.16565072001,{"$f":"SUM(D247:AA247)","v":12462.238855024001},{"$f":"D245+D246","v":0},{"$f":"E245+E246","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1331.619936152,1526.808999284,1643.2663394720003,1641.626095244,1448.0772763400003,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,{"$f":"SUM(AC247:AZ247)","v":12462.238855024001},{"$f":"AC245+AC246","v":0},{"$f":"AD245+AD246","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1331.619936152,1526.808999284,1643.2663394720003,1641.626095244,1448.0772763400003,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,{"$f":"SUM(BB247:BY247)","v":12462.238855024001},{"$f":"BB245+BB246","v":0},{"$f":"BC245+BC246","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1331.619936152,1526.808999284,1643.2663394720003,1641.626095244,1448.0772763400003,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,{"$f":"SUM(CA247:CX247)","v":12462.238855024001},{"$f":"CA245+CA246","v":0},{"$f":"CB245+CB246","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1331.619936152,1526.808999284,1643.2663394720003,1641.626095244,1448.0772763400003,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB250+4*BA250+18*C250+BZ250*4","v":280596.95811583521},{"$f":"SUM(D250:AA250)","v":9995.8211595660814},{"$f":"IF(D237<0,0,IF(D237>D247,D247,D237))","v":0},{"$f":"IF(E237<0,0,IF(E237>E247,E247,E237))","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,{"$f":"SUM(AC250:AZ250)","v":8341.47010042275},{"$f":"IF(AC237<0,0,IF(AC237>AC247,AC247,AC237))","v":0},{"$f":"IF(AD237<0,0,IF(AD237>AD247,AD247,AD237))","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,876.08721154155478,772.00307692617014,771.7424019506675,586.96929594750509,690.17877396948279,1036.3788101313683,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,{"$f":"SUM(BB250:BY250)","v":6830.7530509226026},{"$f":"IF(BB237<0,0,IF(BB237>BB247,BB247,BB237))","v":0},0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,903.16272435149517,652.04798122693023,547.96384661154559,547.70317163604295,367.69628755291569,470.90576557489339,817.10580173677886,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,{"$f":"SUM(CA250:CX250)","v":9995.8211595660814},{"$f":"IF(CA237<0,0,IF(CA237>CA247,CA247,CA237))","v":0},{"$f":"IF(CB237<0,0,IF(CB237>CB247,CB247,CB237))","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B237-B250","v":598573.84397851105},{"$f":"C237-C250","v":21509.407950989851},1385.6248666872423,1385.6248666872423,1249.445459299116,1175.0342221061346,1168.766486251282,1106.9353225754526,998.70243681752538,958.85210251625892,593.58523182114482,689.7744990991597,342.20622081086185,0,0,0,0,0,55.571570919838223,743.17207254264179,1283.4219345997647,1733.589181631545,1819.2481091036873,1683.0536939517694,1608.7032904377038,1528.0963831314523,17225.007408613565,1171.1336705867634,1171.1336705867634,1047.1952647730609,985.04132101448567,984.90402579619285,923.07286212036342,808.70953572587678,756.6019079902037,372.93907182733147,426.23830578019908,48.026284082718576,0,0,0,0,0,0,461.24963317817162,1001.4994952352952,1451.6667422670751,1543.4544184210538,1419.5175006328088,1357.4245944824149,1295.1991041127703,14116.70985557005,1004.2955120256629,1004.2955120256629,889.89220329805266,837.27190857674259,841.89988988667801,780.06872621084858,660.94012328813369,599.29884651519546,201.34531618362081,221.26571097656256,0,0,0,{"$f":"BO237-BO250","v":0},0,0,0,241.97662478358222,782.22648684070577,1232.3937338724857,1328.9482145567833,1214.5449058291722,1161.9856087394126,1114.060531960718,21509.407950989851,1385.6248666872423,1385.6248666872423,1249.445459299116,1175.0342221061346,1168.766486251282,1106.9353225754526,998.70243681752538,958.85210251625892,593.58523182114482,689.7744990991597,342.20622081086185,0,0,0,0,0,55.571570919838223,743.17207254264179,1283.4219345997647,1733.589181631545,1819.2481091036873,1683.0536939517694,1608.7032904377038,1528.0963831314523]
[]
["Summary"]
["Produced",{"$f":"B245","v":389131.54065072001},{"$f":"SUM(D254:AA254)","v":12971.051355024001},{"$f":"D245","v":0},0,0,0,0,0,98.414653680000015,213.23174964,483.8720472600001,711.86599495200005,1120.2868077240003,1367.963686152,1563.152749284,1679.6100894720003,1677.969845244,1484.4210263400003,1299.073428576,810.28064863200018,377.25617244,83.652455628000013,0,0,0,0,12971.051355024001,0,0,0,0,0,0,98.414653680000015,{"$f":"AJ245","v":213.23174964},483.8720472600001,711.86599495200005,1120.2868077240003,1367.963686152,1563.152749284,1679.6100894720003,1677.969845244,1484.4210263400003,1299.073428576,810.28064863200018,377.25617244,83.652455628000013,0,0,0,0,12971.051355024001,0,0,0,0,0,0,98.414653680000015,213.23174964,483.8720472600001,711.86599495200005,1120.2868077240003,1367.963686152,1563.152749284,1679.6100894720003,{"$f":"BP245","v":1677.969845244},1484.4210263400003,1299.073428576,810.28064863200018,377.25617244,83.652455628000013,0,0,0,0,12971.051355024001,0,0,0,0,0,0,98.414653680000015,213.23174964,483.8720472600001,711.86599495200005,1120.2868077240003,1367.963686152,1563.152749284,1679.6100894720003,1677.969845244,1484.4210263400003,1299.073428576,810.28064863200018,377.25617244,83.652455628000013,0,0,0,0]
["Used",{"$f":"B246","v":-15264.375},{"$f":"C246","v":-508.8125},{"$f":"D246","v":0},0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP246","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB256+4*BA256+18*C256+BZ256*4","v":280596.95811583521},{"$f":"SUM(D256:AA256)","v":9995.8211595660814},{"$f":"D250","v":0},{"$f":"E250","v":0},0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,8341.47010042275,0,0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,876.08721154155478,772.00307692617014,771.7424019506675,586.96929594750509,690.17877396948279,1036.3788101313683,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,6830.7530509226026,0,0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,903.16272435149517,652.04798122693023,547.96384661154559,547.70317163604295,367.69628755291569,{"$f":"BQ250","v":470.90576557489339},817.10580173677886,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,9995.8211595660814,0,0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0]
["  Ponta",130071.59088827482,{"$f":"SUM(D257:AA257)","v":5912.3450403761281},{"$f":"IF(D240=\"P\",D256,0)","v":0},0,0,0,0,0,0,0,0,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC257:AZ257)","v":0},{"$f":"IF(AC240=\"P\",AC256,0)","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,{"$f":"SUM(BB257:BY257)","v":0},{"$f":"IF(BB240=\"P\",BB256,0)","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,{"$f":"SUM(CA257:CX257)","v":5912.3450403761281},{"$f":"IF(CA240=\"P\",CA256,0)","v":0},0,0,0,0,0,0,0,0,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,0,0,0,0,0,0,0,0,0]
["  Cheia",117754.31724174197,4083.4761191899534,{"$f":"IF(D240=\"C\",D256,0)","v":0},0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,0,0,0,0,0,0,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,6979.4606548907495,{"$f":"IF(AC240=\"C\",AC256,0)","v":0},0,0,0,0,0,0,0,0,0,1083.9430577240003,876.08721154155478,772.00307692617014,771.7424019506675,586.96929594750509,690.17877396948279,1036.3788101313683,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,0,{"$f":"IF(BB240=\"C\",BB256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4083.4761191899534,{"$f":"IF(CA240=\"C\",CA256,0)","v":0},0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,0,0,0,0,0,0,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0]
["  Vazio",32771.049985818412,0,{"$f":"IF(D240=\"V\",D256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1362.0094455320002,{"$f":"IF(AC240=\"V\",AC256,0)","v":0},0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6830.7530509226026,{"$f":"IF(BB240=\"V\",BB256,0)","v":0},0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,903.16272435149517,652.04798122693023,547.96384661154559,547.70317163604295,367.69628755291569,470.90576557489339,817.10580173677886,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,0,{"$f":"IF(CA240=\"V\",CA256,0)","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,{"$f":"IF(D240=\"SV\",D256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC240=\"SV\",AC256,0)","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,{"$f":"IF(BB240=\"SV\",BB256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA240=\"SV\",CA256,0)","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",93270.20753488483,2466.4176954579193,{"$f":"D254+D255-D256","v":0},{"$f":"E254+E255-E256","v":0},0,0,0,0,0,0,0,0,0,167.48095395385826,466.75415170124279,583.47216686474576,772.73435993202497,475.97606300604753,0,0,0,0,0,0,0,0,4120.7687546012512,0,0,0,0,0,0,0,0,0,0,0,455.53272461044526,754.8059223578299,871.52393752133275,1054.6567992964949,757.89850237051746,226.35086844463171,0,0,0,0,0,0,0,5631.4858041013986,0,0,0,0,0,0,0,0,0,0,180.78033337250508,679.5719549250698,978.84515267245445,1095.5631678359573,1273.9298076910843,{"$f":"BQ254+BQ255-BQ256","v":977.17151076510686},445.62387683922111,0,0,0,0,0,0,0,2466.4176954579198,0,0,0,0,0,0,0,0,0,0,0,167.48095395385826,466.75415170124279,583.47216686474576,772.73435993202497,475.97606300604753,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B261=0,0,B261/B254)","v":0.23968812031765652},0.19014786295658417,0,0,0,0,0,0,0,0,0,0,0,0.12243084787211871,0.2985979149606709,0.34738548578745748,0.46051742951295926,0.32064761584495854,0,0,0,0,0,0,0,0,0.31768964918986137,0,0,0,0,0,{"$f":"IF(AH261=0,0,AH261/AH254)","v":0},0,0,0,0,0,0.33300059732713488,0.4828740650608635,0.51888467626156243,0.62853143772862807,0.51056842292189686,0.17424024190283827,0,0,0,0,0,0,0,0.43415800693134932,0,0,0,0,0,0,0,0,0,0,0.16136968866015877,0.49677631197701239,{"$f":"IF(BN261=0,0,BN261/BN254)","v":0.62619929697901444},0.65227231885726344,0.75920899967414923,0.65828460620396112,0.34303209274913643,0,0,0,0,0,0,0,0.1901478629565842,0,0,0,0,0,0,0,0,0,0,0,0.12243084787211871,0.2985979149606709,0.34738548578745748,0.46051742951295926,0.32064761584495854,0,0,0,{"$f":"IF(CT261=0,0,CT261/CT254)","v":0},0,0,0,0]
[]
["JULY"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB269+4*BA269+19*C269+BZ269*4","v":2170734.2487454382},72357.79845756905,2317.021882295523,2184.6412165059755,2184.6412165059755,2118.4364961031738,2118.4364961031738,2184.6412165059755,2250.8308684348231,2449.4421986192951,2912.8501821418631,3376.2581656644338,3574.8615871741058,3508.6604466708818,3442.4593061676569,3508.6604466708818,3442.4593061676569,3376.2581656644338,3376.2581656644338,3442.4593061676569,3707.2638681805529,3905.8513626882882,3707.2638681805529,3310.0570251612085,3111.4366224919058,2846.64904163864,65845.643131132514,2108.5092931793747,1988.0202493118215,1988.0202493118215,1927.7808590887116,1927.7808590887116,1988.0202493118215,2048.263287169756,2228.9924007435584,2650.6945954513762,3072.3949307546341,3253.1240443284364,3192.8798977233778,3132.6379686125688,3192.8798977233778,3132.6379686125688,3072.3949307546341,3072.3949307546341,3132.6379686125688,3373.6083318140541,3554.3367659047171,3373.6083318140541,3012.1514636327147,2831.423029542053,2590.4506278911622,60780.57792420491,1946.3031751284045,1835.0956147493737,1835.0956147493737,1779.4866567266661,1779.4866567266661,1835.0956147493737,1890.7045727720827,2057.5314468402071,2446.7941529991654,2836.0539490349342,3002.8896246469353,2947.2747752035402,2891.6658171808322,2947.2747752035402,2891.6658171808322,2836.0539490349342,2836.0539490349342,2891.6658171808322,3114.1016492716649,3280.9285233397895,3114.1016492716649,2780.4479011354156,2613.6210270672905,2391.1851949764568,72357.79845756905,2317.021882295523,2184.6412165059755,2184.6412165059755,2118.4364961031738,2118.4364961031738,2184.6412165059755,2250.8308684348231,2449.4421986192951,2912.8501821418631,3376.2581656644338,3574.8615871741058,3508.6604466708818,3442.4593061676569,3508.6604466708818,3442.4593061676569,3376.2581656644338,3376.2581656644338,3442.4593061676569,3707.2638681805529,3905.8513626882882,3707.2638681805529,3310.0570251612085,3111.4366224919058,2846.64904163864]
["Self-Consumption",{"$f":"4*AB270+4*BA270+19*C270+BZ270*4","v":27039.75},{"$f":"SUM(D270:AA270)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC270:AZ270)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB270:BY270)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA270","v":872.25},{"$f":"BB270","v":36.34375},{"$f":"BC270","v":36.34375},{"$f":"BD270","v":36.34375},{"$f":"BE270","v":36.34375},{"$f":"BF270","v":36.34375},{"$f":"BG270","v":36.34375},{"$f":"BH270","v":36.34375},{"$f":"BI270","v":36.34375},{"$f":"BJ270","v":36.34375},{"$f":"BK270","v":36.34375},{"$f":"BL270","v":36.34375},{"$f":"BM270","v":36.34375},{"$f":"BN270","v":36.34375},{"$f":"BO270","v":36.34375},{"$f":"BP270","v":36.34375},{"$f":"BQ270","v":36.34375},{"$f":"BR270","v":36.34375},{"$f":"BS270","v":36.34375},{"$f":"BT270","v":36.34375},{"$f":"BU270","v":36.34375},{"$f":"BV270","v":36.34375},{"$f":"BW270","v":36.34375},{"$f":"BX270","v":36.34375},{"$f":"BY270","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B269:B270)","v":2197773.9987454382},73230.04845756905,2353.365632295523,2220.9849665059755,2220.9849665059755,2154.7802461031738,2154.7802461031738,2220.9849665059755,2287.1746184348231,2485.7859486192951,2949.1939321418631,3412.6019156644338,3611.2053371741058,3545.0041966708818,3478.8030561676569,3545.0041966708818,3478.8030561676569,3412.6019156644338,3412.6019156644338,3478.8030561676569,3743.6076181805529,3942.1951126882882,3743.6076181805529,3346.4007751612085,3147.7803724919058,2882.99279163864,66717.893131132514,2144.8530431793747,2024.3639993118215,2024.3639993118215,1964.1246090887116,1964.1246090887116,{"$f":"SUM(AH269:AH270)","v":2024.3639993118215},2084.607037169756,2265.3361507435584,2687.0383454513762,3108.7386807546341,3289.4677943284364,3229.2236477233778,3168.9817186125688,3229.2236477233778,3168.9817186125688,3108.7386807546341,3108.7386807546341,3168.9817186125688,3409.9520818140541,3590.6805159047171,3409.9520818140541,3048.4952136327147,2867.766779542053,2626.7943778911622,61652.82792420491,1982.6469251284045,1871.4393647493737,1871.4393647493737,1815.8304067266661,1815.8304067266661,1871.4393647493737,1927.0483227720827,2093.8751968402071,2483.1379029991654,2872.3976990349342,3039.2333746469353,2983.6185252035402,{"$f":"SUM(BN269:BN270)","v":2928.0095671808322},2983.6185252035402,2928.0095671808322,2872.3976990349342,2872.3976990349342,2928.0095671808322,3150.4453992716649,3317.2722733397895,3150.4453992716649,2816.7916511354156,2649.9647770672905,2427.5289449764568,73230.04845756905,2353.365632295523,2220.9849665059755,2220.9849665059755,2154.7802461031738,2154.7802461031738,2220.9849665059755,2287.1746184348231,2485.7859486192951,2949.1939321418631,3412.6019156644338,3611.2053371741058,3545.0041966708818,3478.8030561676569,3545.0041966708818,3478.8030561676569,3412.6019156644338,3412.6019156644338,3478.8030561676569,3743.6076181805529,{"$f":"SUM(CT269:CT270)","v":3942.1951126882882},3743.6076181805529,3346.4007751612085,3147.7803724919058,2882.99279163864]
[null,{"$f":"4*AB272+4*BA272+19*C272+BZ272*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J271:W271)","v":46783.385876076965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI271:AV271)","v":42618.690418960257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH271:BU271)","v":39379.471318924225}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB274+4*BA274+19*C274+BZ274*4","v":265305.18760822684},8558.2318583298984,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,239.7675124762724,239.7675124762724,359.65126871440879,383.62801996203592,431.59868280991208,479.17670887025719,479.17670887025719,431.59868280991208,527.43667037061698,527.43667037061698,335.67451746678148,383.62801996203592,479.17670887025719,479.17670887025719,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,8558.2318583298984,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,239.7675124762724,239.7675124762724,359.65126871440879,383.62801996203592,431.59868280991208,479.17670887025719,479.17670887025719,431.59868280991208,527.43667037061698,527.43667037061698,335.67451746678148,383.62801996203592,479.17670887025719,479.17670887025719,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,8558.2318583298984,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,239.7675124762724,239.7675124762724,359.65126871440879,383.62801996203592,431.59868280991208,479.17670887025719,479.17670887025719,431.59868280991208,527.43667037061698,527.43667037061698,335.67451746678148,383.62801996203592,479.17670887025719,479.17670887025719,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,8558.2318583298984,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,239.7675124762724,239.7675124762724,359.65126871440879,383.62801996203592,431.59868280991208,479.17670887025719,479.17670887025719,527.43667037061698,527.43667037061698,335.67451746678148,383.62801996203592,479.17670887025719,479.17670887025719,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,293.29359324314663]
["   PV",{"$f":"4*AB275+4*BA275+19*C275+BZ275*4","v":247493.80151098903},{"$f":"SUM(D275:AA275)","v":7983.6710164835176},{"$f":"Inputs!$E$43/Inputs!$E$31*D286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J286","v":48.592032967032971},{"$f":"Inputs!$E$43/Inputs!$E$31*K286","v":111.76167582417582},{"$f":"Inputs!$E$43/Inputs!$E$31*L286","v":316.82005494505495},{"$f":"Inputs!$E$43/Inputs!$E$31*M286","v":513.13186813186815},{"$f":"Inputs!$E$43/Inputs!$E$31*N286","v":715.27472527472526},{"$f":"Inputs!$E$43/Inputs!$E$31*O286","v":913.5302197802198},{"$f":"Inputs!$E$43/Inputs!$E$31*P286","v":951.43200549450535},{"$f":"Inputs!$E$43/Inputs!$E$31*Q286","v":974.75618131868134},{"$f":"Inputs!$E$43/Inputs!$E$31*R286","v":986.41826923076928},{"$f":"Inputs!$E$43/Inputs!$E$31*S286","v":859.10714285714289},{"$f":"Inputs!$E$43/Inputs!$E$31*T286","v":758.03571428571422},{"$f":"Inputs!$E$43/Inputs!$E$31*U286","v":503.41346153846149},{"$f":"Inputs!$E$43/Inputs!$E$31*V286","v":261.42513736263737},{"$f":"Inputs!$E$43/Inputs!$E$31*W286","v":69.972527472527474},{"$f":"Inputs!$E$43/Inputs!$E$31*X286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z286","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA286","v":0},{"$f":"C275","v":7983.6710164835176},{"$f":"D275","v":0},{"$f":"E275","v":0},{"$f":"F275","v":0},{"$f":"G275","v":0},{"$f":"H275","v":0},{"$f":"I275","v":0},{"$f":"J275","v":48.592032967032971},{"$f":"K275","v":111.76167582417582},{"$f":"L275","v":316.82005494505495},{"$f":"M275","v":513.13186813186815},{"$f":"N275","v":715.27472527472526},{"$f":"O275","v":913.5302197802198},{"$f":"P275","v":951.43200549450535},{"$f":"Q275","v":974.75618131868134},{"$f":"R275","v":986.41826923076928},{"$f":"S275","v":859.10714285714289},{"$f":"T275","v":758.03571428571422},{"$f":"U275","v":503.41346153846149},{"$f":"V275","v":261.42513736263737},{"$f":"W275","v":69.972527472527474},{"$f":"X275","v":0},{"$f":"Y275","v":0},{"$f":"Z275","v":0},{"$f":"AA275","v":0},{"$f":"AB275","v":7983.6710164835176},{"$f":"AC275","v":0},{"$f":"AD275","v":0},{"$f":"AE275","v":0},{"$f":"AF275","v":0},{"$f":"AG275","v":0},{"$f":"AH275","v":0},{"$f":"AI275","v":48.592032967032971},{"$f":"AJ275","v":111.76167582417582},{"$f":"AK275","v":316.82005494505495},{"$f":"AL275","v":513.13186813186815},{"$f":"AM275","v":715.27472527472526},{"$f":"AN275","v":913.5302197802198},{"$f":"AO275","v":951.43200549450535},{"$f":"AP275","v":974.75618131868134},{"$f":"AQ275","v":986.41826923076928},{"$f":"AR275","v":859.10714285714289},{"$f":"AS275","v":758.03571428571422},{"$f":"AT275","v":503.41346153846149},{"$f":"AU275","v":261.42513736263737},{"$f":"AV275","v":69.972527472527474},{"$f":"AW275","v":0},{"$f":"AX275","v":0},{"$f":"AY275","v":0},{"$f":"AZ275","v":0},{"$f":"BA275","v":7983.6710164835176},{"$f":"BB275","v":0},{"$f":"BC275","v":0},{"$f":"BD275","v":0},{"$f":"BE275","v":0},{"$f":"BF275","v":0},{"$f":"BG275","v":0},{"$f":"BH275","v":48.592032967032971},{"$f":"BI275","v":111.76167582417582},{"$f":"BJ275","v":316.82005494505495},{"$f":"BK275","v":513.13186813186815},{"$f":"BL275","v":715.27472527472526},{"$f":"BM275","v":913.5302197802198},{"$f":"BN275","v":951.43200549450535},{"$f":"BO275","v":974.75618131868134},{"$f":"BP275","v":986.41826923076928},{"$f":"BQ275","v":859.10714285714289},{"$f":"BR275","v":758.03571428571422},{"$f":"BS275","v":503.41346153846149},{"$f":"BT275","v":261.42513736263737},{"$f":"BU275","v":69.972527472527474},{"$f":"BV275","v":0},{"$f":"BW275","v":0},{"$f":"BX275","v":0},{"$f":"BY275","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B274:B275)","v":512798.98911921587},16541.902874813415,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,288.35954544330536,351.52918830044825,676.47132365946368,896.75988809390401,1146.8734080846373,1392.706928650477,1430.6087143647626,1406.3548641285934,1513.8549396013864,1386.54381322776,1093.7102317524957,887.04148150049741,740.60184623289456,549.14923634278466,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,16541.902874813415,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,{"$f":"SUM(AH274:AH275)","v":191.81400998101796},288.35954544330536,351.52918830044825,676.47132365946368,896.75988809390401,1146.8734080846373,1392.706928650477,1430.6087143647626,1406.3548641285934,1513.8549396013864,1386.54381322776,1093.7102317524957,887.04148150049741,740.60184623289456,549.14923634278466,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,16541.902874813415,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,288.35954544330536,351.52918830044825,676.47132365946368,896.75988809390401,1146.8734080846373,1392.706928650477,{"$f":"SUM(BN274:BN275)","v":1430.6087143647626},1406.3548641285934,1513.8549396013864,1386.54381322776,1093.7102317524957,887.04148150049741,740.60184623289456,549.14923634278466,431.59868280991208,431.59868280991208,383.62801996203592,287.72101497152681,16541.902874813415,239.7675124762724,239.7675124762724,239.7675124762724,191.81400998101796,143.86050748576341,191.81400998101796,288.35954544330536,351.52918830044825,676.47132365946368,896.75988809390401,1146.8734080846373,1392.706928650477,1430.6087143647626,1502.1928516892983,1513.8549396013864,1194.7816603239244,1141.6637342477502,982.59017040871868,740.60184623289456,{"$f":"SUM(CT274:CT275)","v":501.57121028243955},431.59868280991208,383.62801996203592,287.72101497152681,293.29359324314663]
[null,{"$f":"4*AB277+4*BA277+19*C277+BZ277*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB278+4*BA278+19*C278+BZ278*4","v":539400},{"$f":"SUM(D278:AA278)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC278:AZ278)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB278:BY278)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA278:CX278)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",{"$f":"4*AB279+4*BA279+19*C279+BZ279*4","v":-51224.576876094892},-1654.1902874813418,{"$f":"0.1*D276*-1","v":-23.976751247627242},-23.976751247627242,-23.976751247627242,-19.181400998101797,-14.386050748576341,-19.181400998101797,-28.835954544330537,-35.152918830044825,-67.647132365946376,-89.675988809390404,-114.68734080846373,-139.27069286504772,-143.06087143647628,-140.63548641285934,-151.38549396013863,-138.654381322776,-109.37102317524958,-88.704148150049747,-74.060184623289459,-54.914923634278466,-43.159868280991212,-43.159868280991212,-38.362801996203594,-28.772101497152683,-1654.1902874813418,{"$f":"0.1*AC276*-1","v":-23.976751247627242},-23.976751247627242,-23.976751247627242,-19.181400998101797,-14.386050748576341,-19.181400998101797,-28.835954544330537,-35.152918830044825,-67.647132365946376,-89.675988809390404,-114.68734080846373,-139.27069286504772,-143.06087143647628,-140.63548641285934,-151.38549396013863,-138.654381322776,-109.37102317524958,-88.704148150049747,-74.060184623289459,-54.914923634278466,-43.159868280991212,-43.159868280991212,-38.362801996203594,-28.772101497152683,-1654.1902874813418,{"$f":"0.1*BB276*-1","v":-23.976751247627242},-23.976751247627242,-23.976751247627242,-19.181400998101797,-14.386050748576341,-19.181400998101797,-28.835954544330537,-35.152918830044825,-67.647132365946376,-89.675988809390404,-114.68734080846373,-139.27069286504772,-143.06087143647628,-140.63548641285934,-151.38549396013863,-138.654381322776,-109.37102317524958,-88.704148150049747,-74.060184623289459,-54.914923634278466,-43.159868280991212,-43.159868280991212,-38.362801996203594,-28.772101497152683,-1640.359778524665,{"$f":"0.1*CA276*-1","v":-23.976751247627242},-23.976751247627242,-23.976751247627242,-19.181400998101797,-14.386050748576341,-19.181400998101797,-28.835954544330537,-35.152918830044825,-67.647132365946376,-89.675988809390404,-114.68734080846373,-139.27069286504772,-143.06087143647628,-150.21928516892984,-151.38549396013863,-119.47816603239244,-114.16637342477503,-98.259017040871868,-74.060184623289459,-50.157121028243957,-43.159868280991212,-38.362801996203594,-28.772101497152683,-29.329359324314666]
["Net Projected Demand (Surplus)",{"$f":"4*AB280+4*BA280+19*C280+BZ280*4","v":1196799.5865023169},{"$f":"C271-C276-C278-C279","v":40942.335870236973},1412.5748710668779,1280.1942052773302,1280.1942052773302,1257.1476371202575,1300.3057893659866,1323.3523575230593,1302.6510275358482,1444.4096791488917,1615.3697408483461,1880.5180163799203,1854.0192698979324,1566.5679608854525,1466.2552132393703,1554.2848189551478,1391.3336105264091,1439.7124837594499,1703.2627070871879,1955.4657228172093,2352.0659565709475,2722.9607999797818,2630.1688036516321,2232.9619606322876,2077.5151545260733,1899.0438781642658,34430.180543800438,1204.0622819507294,1083.5732380831762,1083.5732380831762,1066.4920001057953,1109.6501523515244,1126.7313903289053,{"$f":"AI271-AI276-AI278-AI279","v":1100.0834462707812},1223.9598812731549,1353.214154157859,1576.6547814701205,1532.2817270522626,1250.7874119379485,1156.4338756842824,1238.5042700076438,1081.512272971321,1135.8492488496502,1399.3994721773879,1645.6443852621212,2018.4104202044491,2371.4462031962112,2296.5132672851332,1935.0563991037939,1797.5015615762206,1642.845464416788,29365.115336872837,1041.8561638997592,930.64860352072844,930.64860352072844,918.1977977437499,961.35594998947897,973.80675576645751,942.52473187310773,1052.4989273698036,1149.3137117056481,1340.3137997504207,1282.0473073707617,1005.1822894181109,915.46172425254588,{"$f":"BO271-BO276-BO278-BO279","v":992.8991474878062},840.54012153958445,899.50826712995024,1163.0584904576881,1404.6722338303846,1758.9037376620599,2098.0379606312836,2037.0065847427441,1703.3528366064947,1579.6995591014581,1443.5800315020826,40928.505361280302,1412.5748710668779,1280.1942052773302,1280.1942052773302,1257.1476371202575,1300.3057893659866,1323.3523575230593,1302.6510275358482,1444.4096791488917,1615.3697408483461,1880.5180163799203,1854.0192698979324,1566.5679608854525,1466.2552132393703,1468.0306301505134,1391.3336105264091,1612.2984213729019,1660.1045548414586,1869.4719027998101,2352.0659565709475,2765.7810234340927,{"$f":"CU271-CU276-CU278-CU279","v":2630.1688036516321},2276.1355571953759,2163.8314590175314,1894.0285577198083]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D283","v":"V"},{"$f":"E283","v":"SV"},{"$f":"F283","v":"SV"},{"$f":"G283","v":"SV"},{"$f":"H283","v":"SV"},{"$f":"I283","v":"SV"},{"$f":"J283","v":"C"},{"$f":"K283","v":"C"},{"$f":"L283","v":"C"},{"$f":"M283","v":"P"},{"$f":"N283","v":"P"},{"$f":"O283","v":"P"},{"$f":"P283","v":"P"},{"$f":"Q283","v":"P"},{"$f":"R283","v":"P"},{"$f":"S283","v":"C"},{"$f":"T283","v":"C"},{"$f":"U283","v":"C"},{"$f":"V283","v":"C"},{"$f":"W283","v":"C"},{"$f":"X283","v":"C"},{"$f":"Y283","v":"C"},{"$f":"Z283","v":"C"},{"$f":"AA283","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB286+4*BA286+19*C286+BZ286*4","v":432421.17000000004},{"$f":"SUM(D286:AA286)","v":13949.07},{"$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":84.9},{"$f":"'Hourly Production'!I21*1","v":195.27},{"$f":"'Hourly Production'!J21*1","v":553.548},{"$f":"'Hourly Production'!K21*1","v":896.5440000000001},{"$f":"'Hourly Production'!L21*1","v":1249.7280000000001},{"$f":"'Hourly Production'!M21*1","v":1596.1200000000001},{"$f":"'Hourly Production'!N21*1","v":1662.3419999999999},{"$f":"'Hourly Production'!O21*1","v":1703.0940000000001},{"$f":"'Hourly Production'!P21*1","v":1723.4700000000003},{"$f":"'Hourly Production'!Q21*1","v":1501.0320000000002},{"$f":"'Hourly Production'!R21*1","v":1324.44},{"$f":"'Hourly Production'!S21*1","v":879.56399999999996},{"$f":"'Hourly Production'!T21*1","v":456.762},{"$f":"'Hourly Production'!U21*1","v":122.256},{"$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(AC286:AZ286)","v":13949.07},{"$f":"D286","v":0},{"$f":"E286","v":0},0,0,0,0,84.9,195.27,553.548,896.5440000000001,1249.7280000000001,1596.1200000000001,1662.3419999999999,1703.0940000000001,1723.4700000000003,1501.0320000000002,1324.44,879.56399999999996,456.762,122.256,0,0,{"$f":"Z286","v":0},{"$f":"AA286","v":0},{"$f":"SUM(BB286:BY286)","v":13949.07},{"$f":"AC286","v":0},0,0,0,0,0,84.9,195.27,553.548,896.5440000000001,1249.7280000000001,1596.1200000000001,1662.3419999999999,1703.0940000000001,1723.4700000000003,1501.0320000000002,1324.44,879.56399999999996,456.762,122.256,0,0,{"$f":"AY286","v":0},0,{"$f":"SUM(CA286:CX286)","v":13949.07},{"$f":"BB286","v":0},0,0,0,0,0,84.9,195.27,553.548,896.5440000000001,1249.7280000000001,1596.1200000000001,1662.3419999999999,1703.0940000000001,1723.4700000000003,1501.0320000000002,1324.44,879.56399999999996,456.762,122.256,0,0,0,0]
["AC Losses",{"$f":"4*AB287+4*BA287+19*C287+BZ287*4","v":-14708.373676379995},{"$f":"SUM(D287:AA287)","v":-474.46366697999986},{"$f":"Inputs!$E$51*D286*-1","v":0},{"$f":"Inputs!$E$51*E286*-1","v":0},{"$f":"Inputs!$E$51*F286*-1","v":0},{"$f":"Inputs!$E$51*G286*-1","v":0},{"$f":"Inputs!$E$51*H286*-1","v":0},{"$f":"Inputs!$E$51*I286*-1","v":0},{"$f":"Inputs!$E$51*J286*-1","v":-2.887788599999999},{"$f":"Inputs!$E$51*K286*-1","v":-6.6419137799999985},{"$f":"Inputs!$E$51*L286*-1","v":-18.828381671999995},{"$f":"Inputs!$E$51*M286*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*N286*-1","v":-42.508248191999989},{"$f":"Inputs!$E$51*O286*-1","v":-54.290425679999984},{"$f":"Inputs!$E$51*P286*-1","v":-56.542900787999976},{"$f":"Inputs!$E$51*Q286*-1","v":-57.929039315999979},{"$f":"Inputs!$E$51*R286*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*S286*-1","v":-51.05610244799999},{"$f":"Inputs!$E$51*T286*-1","v":-45.049502159999989},{"$f":"Inputs!$E$51*U286*-1","v":-29.917489895999989},{"$f":"Inputs!$E$51*V286*-1","v":-15.536302667999994},{"$f":"Inputs!$E$51*W286*-1","v":-4.1584155839999983},{"$f":"Inputs!$E$51*X286*-1","v":0},{"$f":"Inputs!$E$51*Y286*-1","v":0},{"$f":"Inputs!$E$51*Z286*-1","v":0},{"$f":"Inputs!$E$51*AA286*-1","v":0},{"$f":"SUM(AC287:AZ287)","v":-474.46366697999986},{"$f":"Inputs!$E$51*AC286*-1","v":0},{"$f":"Inputs!$E$51*AD286*-1","v":0},{"$f":"Inputs!$E$51*AE286*-1","v":0},{"$f":"Inputs!$E$51*AF286*-1","v":0},{"$f":"Inputs!$E$51*AG286*-1","v":0},{"$f":"Inputs!$E$51*AH286*-1","v":0},{"$f":"Inputs!$E$51*AI286*-1","v":-2.887788599999999},{"$f":"Inputs!$E$51*AJ286*-1","v":-6.6419137799999985},{"$f":"Inputs!$E$51*AK286*-1","v":-18.828381671999995},{"$f":"Inputs!$E$51*AL286*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*AM286*-1","v":-42.508248191999989},{"$f":"Inputs!$E$51*AN286*-1","v":-54.290425679999984},{"$f":"Inputs!$E$51*AO286*-1","v":-56.542900787999976},{"$f":"Inputs!$E$51*AP286*-1","v":-57.929039315999979},{"$f":"Inputs!$E$51*AQ286*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*AR286*-1","v":-51.05610244799999},{"$f":"Inputs!$E$51*AS286*-1","v":-45.049502159999989},{"$f":"Inputs!$E$51*AT286*-1","v":-29.917489895999989},{"$f":"Inputs!$E$51*AU286*-1","v":-15.536302667999994},{"$f":"Inputs!$E$51*AV286*-1","v":-4.1584155839999983},{"$f":"Inputs!$E$51*AW286*-1","v":0},{"$f":"Inputs!$E$51*AX286*-1","v":0},{"$f":"Inputs!$E$51*AY286*-1","v":0},{"$f":"Inputs!$E$51*AZ286*-1","v":0},{"$f":"SUM(BB287:BY287)","v":-474.46366697999986},{"$f":"Inputs!$E$51*BB286*-1","v":0},{"$f":"Inputs!$E$51*BC286*-1","v":0},{"$f":"Inputs!$E$51*BD286*-1","v":0},{"$f":"Inputs!$E$51*BE286*-1","v":0},{"$f":"Inputs!$E$51*BF286*-1","v":0},{"$f":"Inputs!$E$51*BG286*-1","v":0},{"$f":"Inputs!$E$51*BH286*-1","v":-2.887788599999999},{"$f":"Inputs!$E$51*BI286*-1","v":-6.6419137799999985},{"$f":"Inputs!$E$51*BJ286*-1","v":-18.828381671999995},{"$f":"Inputs!$E$51*BK286*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*BL286*-1","v":-42.508248191999989},{"$f":"Inputs!$E$51*BM286*-1","v":-54.290425679999984},{"$f":"Inputs!$E$51*BN286*-1","v":-56.542900787999976},{"$f":"Inputs!$E$51*BO286*-1","v":-57.929039315999979},{"$f":"Inputs!$E$51*BP286*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*BQ286*-1","v":-51.05610244799999},{"$f":"Inputs!$E$51*BR286*-1","v":-45.049502159999989},{"$f":"Inputs!$E$51*BS286*-1","v":-29.917489895999989},{"$f":"Inputs!$E$51*BT286*-1","v":-15.536302667999994},{"$f":"Inputs!$E$51*BU286*-1","v":-4.1584155839999983},{"$f":"Inputs!$E$51*BV286*-1","v":0},{"$f":"Inputs!$E$51*BW286*-1","v":0},{"$f":"Inputs!$E$51*BX286*-1","v":0},{"$f":"Inputs!$E$51*BY286*-1","v":0},{"$f":"SUM(CA287:CX287)","v":-474.46366697999986},{"$f":"Inputs!$E$51*CA286*-1","v":0},{"$f":"Inputs!$E$51*CB286*-1","v":0},{"$f":"Inputs!$E$51*CC286*-1","v":0},{"$f":"Inputs!$E$51*CD286*-1","v":0},{"$f":"Inputs!$E$51*CE286*-1","v":0},{"$f":"Inputs!$E$51*CF286*-1","v":0},{"$f":"Inputs!$E$51*CG286*-1","v":-2.887788599999999},{"$f":"Inputs!$E$51*CH286*-1","v":-6.6419137799999985},{"$f":"Inputs!$E$51*CI286*-1","v":-18.828381671999995},{"$f":"Inputs!$E$51*CJ286*-1","v":-30.495047615999994},{"$f":"Inputs!$E$51*CK286*-1","v":-42.508248191999989},{"$f":"Inputs!$E$51*CL286*-1","v":-54.290425679999984},{"$f":"Inputs!$E$51*CM286*-1","v":-56.542900787999976},{"$f":"Inputs!$E$51*CN286*-1","v":-57.929039315999979},{"$f":"Inputs!$E$51*CO286*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*CP286*-1","v":-51.05610244799999},{"$f":"Inputs!$E$51*CQ286*-1","v":-45.049502159999989},{"$f":"Inputs!$E$51*CR286*-1","v":-29.917489895999989},{"$f":"Inputs!$E$51*CS286*-1","v":-15.536302667999994},{"$f":"Inputs!$E$51*CT286*-1","v":-4.1584155839999983},{"$f":"Inputs!$E$51*CU286*-1","v":0},{"$f":"Inputs!$E$51*CV286*-1","v":0},{"$f":"Inputs!$E$51*CW286*-1","v":0},{"$f":"Inputs!$E$51*CX286*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB288+4*BA288+19*C288+BZ288*4","v":417712.79632362002},{"$f":"SUM(D288:AA288)","v":13474.606333020001},{"$f":"D286+D287","v":0},{"$f":"E286+E287","v":0},{"$f":"F286+F287","v":0},{"$f":"G286+G287","v":0},{"$f":"H286+H287","v":0},{"$f":"I286+I287","v":0},{"$f":"J286+J287","v":82.012211400000012},{"$f":"K286+K287","v":188.62808622},{"$f":"L286+L287","v":534.71961832800002},{"$f":"M286+M287","v":866.04895238400013},{"$f":"N286+N287","v":1207.2197518080002},{"$f":"O286+O287","v":1541.8295743200001},{"$f":"P286+P287","v":1605.7990992119999},{"$f":"Q286+Q287","v":1645.1649606840001},{"$f":"R286+R287","v":1664.8478914200002},{"$f":"S286+S287","v":1449.9758975520001},{"$f":"T286+T287","v":1279.3904978400001},{"$f":"U286+U287","v":849.64651010399996},{"$f":"V286+V287","v":441.22569733199998},{"$f":"W286+W287","v":118.097584416},{"$f":"X286+X287","v":0},{"$f":"Y286+Y287","v":0},{"$f":"Z286+Z287","v":0},{"$f":"AA286+AA287","v":0},{"$f":"SUM(AC288:AZ288)","v":13474.606333020001},{"$f":"AC286+AC287","v":0},{"$f":"AD286+AD287","v":0},{"$f":"AE286+AE287","v":0},{"$f":"AF286+AF287","v":0},{"$f":"AG286+AG287","v":0},{"$f":"AH286+AH287","v":0},{"$f":"AI286+AI287","v":82.012211400000012},{"$f":"AJ286+AJ287","v":188.62808622},{"$f":"AK286+AK287","v":534.71961832800002},{"$f":"AL286+AL287","v":866.04895238400013},{"$f":"AM286+AM287","v":1207.2197518080002},{"$f":"AN286+AN287","v":1541.8295743200001},{"$f":"AO286+AO287","v":1605.7990992119999},{"$f":"AP286+AP287","v":1645.1649606840001},{"$f":"AQ286+AQ287","v":1664.8478914200002},{"$f":"AR286+AR287","v":1449.9758975520001},{"$f":"AS286+AS287","v":1279.3904978400001},{"$f":"AT286+AT287","v":849.64651010399996},{"$f":"AU286+AU287","v":441.22569733199998},{"$f":"AV286+AV287","v":118.097584416},{"$f":"AW286+AW287","v":0},{"$f":"AX286+AX287","v":0},{"$f":"AY286+AY287","v":0},{"$f":"AZ286+AZ287","v":0},13474.606333020001,{"$f":"BB286+BB287","v":0},{"$f":"BC286+BC287","v":0},{"$f":"BD286+BD287","v":0},{"$f":"BE286+BE287","v":0},{"$f":"BF286+BF287","v":0},{"$f":"BG286+BG287","v":0},{"$f":"BH286+BH287","v":82.012211400000012},{"$f":"BI286+BI287","v":188.62808622},{"$f":"BJ286+BJ287","v":534.71961832800002},{"$f":"BK286+BK287","v":866.04895238400013},{"$f":"BL286+BL287","v":1207.2197518080002},{"$f":"BM286+BM287","v":1541.8295743200001},{"$f":"BN286+BN287","v":1605.7990992119999},{"$f":"BO286+BO287","v":1645.1649606840001},{"$f":"BP286+BP287","v":1664.8478914200002},{"$f":"BQ286+BQ287","v":1449.9758975520001},{"$f":"BR286+BR287","v":1279.3904978400001},{"$f":"BS286+BS287","v":849.64651010399996},{"$f":"BT286+BT287","v":441.22569733199998},{"$f":"BU286+BU287","v":118.097584416},{"$f":"BV286+BV287","v":0},{"$f":"BW286+BW287","v":0},{"$f":"BX286+BX287","v":0},{"$f":"BY286+BY287","v":0},13474.606333020001,{"$f":"CA286+CA287","v":0},{"$f":"CB286+CB287","v":0},{"$f":"CC286+CC287","v":0},{"$f":"CD286+CD287","v":0},{"$f":"CE286+CE287","v":0},{"$f":"CF286+CF287","v":0},{"$f":"CG286+CG287","v":82.012211400000012},{"$f":"CH286+CH287","v":188.62808622},{"$f":"CI286+CI287","v":534.71961832800002},{"$f":"CJ286+CJ287","v":866.04895238400013},{"$f":"CK286+CK287","v":1207.2197518080002},{"$f":"CL286+CL287","v":1541.8295743200001},{"$f":"CM286+CM287","v":1605.7990992119999},{"$f":"CN286+CN287","v":1645.1649606840001},{"$f":"CO286+CO287","v":1664.8478914200002},{"$f":"CP286+CP287","v":1449.9758975520001},{"$f":"CQ286+CQ287","v":1279.3904978400001},{"$f":"CR286+CR287","v":849.64651010399996},{"$f":"CS286+CS287","v":441.22569733199998},{"$f":"CT286+CT287","v":118.097584416},{"$f":"CU286+CU287","v":0},{"$f":"CV286+CV287","v":0},{"$f":"CW286+CW287","v":0},{"$f":"CX286+CX287","v":0}]
["PV Production used internally",{"$f":"4*AB289+4*BA289+19*C289+BZ289*4","v":-15773.1875},{"$f":"SUM(D289:AA289)","v":-508.8125},{"$f":"IF(D288>Inputs!$E$81,Inputs!$E$81,D288)*-1","v":0},{"$f":"IF(E288>Inputs!$E$81,Inputs!$E$81,E288)*-1","v":0},{"$f":"IF(F288>Inputs!$E$81,Inputs!$E$81,F288)*-1","v":0},{"$f":"IF(G288>Inputs!$E$81,Inputs!$E$81,G288)*-1","v":0},{"$f":"IF(H288>Inputs!$E$81,Inputs!$E$81,H288)*-1","v":0},{"$f":"IF(I288>Inputs!$E$81,Inputs!$E$81,I288)*-1","v":0},{"$f":"IF(J288>Inputs!$E$81,Inputs!$E$81,J288)*-1","v":-36.34375},{"$f":"IF(K288>Inputs!$E$81,Inputs!$E$81,K288)*-1","v":-36.34375},{"$f":"IF(L288>Inputs!$E$81,Inputs!$E$81,L288)*-1","v":-36.34375},{"$f":"IF(M288>Inputs!$E$81,Inputs!$E$81,M288)*-1","v":-36.34375},{"$f":"IF(N288>Inputs!$E$81,Inputs!$E$81,N288)*-1","v":-36.34375},{"$f":"IF(O288>Inputs!$E$81,Inputs!$E$81,O288)*-1","v":-36.34375},{"$f":"IF(P288>Inputs!$E$81,Inputs!$E$81,P288)*-1","v":-36.34375},{"$f":"IF(Q288>Inputs!$E$81,Inputs!$E$81,Q288)*-1","v":-36.34375},{"$f":"IF(R288>Inputs!$E$81,Inputs!$E$81,R288)*-1","v":-36.34375},{"$f":"IF(S288>Inputs!$E$81,Inputs!$E$81,S288)*-1","v":-36.34375},{"$f":"IF(T288>Inputs!$E$81,Inputs!$E$81,T288)*-1","v":-36.34375},{"$f":"IF(U288>Inputs!$E$81,Inputs!$E$81,U288)*-1","v":-36.34375},{"$f":"IF(V288>Inputs!$E$81,Inputs!$E$81,V288)*-1","v":-36.34375},{"$f":"IF(W288>Inputs!$E$81,Inputs!$E$81,W288)*-1","v":-36.34375},{"$f":"IF(X288>Inputs!$E$81,Inputs!$E$81,X288)*-1","v":0},{"$f":"IF(Y288>Inputs!$E$81,Inputs!$E$81,Y288)*-1","v":0},{"$f":"IF(Z288>Inputs!$E$81,Inputs!$E$81,Z288)*-1","v":0},{"$f":"IF(AA288>Inputs!$E$81,Inputs!$E$81,AA288)*-1","v":0},{"$f":"SUM(AC289:AZ289)","v":-508.8125},{"$f":"IF(AC288>Inputs!$E$81,Inputs!$E$81,AC288)*-1","v":0},{"$f":"IF(AD288>Inputs!$E$81,Inputs!$E$81,AD288)*-1","v":0},{"$f":"IF(AE288>Inputs!$E$81,Inputs!$E$81,AE288)*-1","v":0},{"$f":"IF(AF288>Inputs!$E$81,Inputs!$E$81,AF288)*-1","v":0},{"$f":"IF(AG288>Inputs!$E$81,Inputs!$E$81,AG288)*-1","v":0},{"$f":"IF(AH288>Inputs!$E$81,Inputs!$E$81,AH288)*-1","v":0},{"$f":"IF(AI288>Inputs!$E$81,Inputs!$E$81,AI288)*-1","v":-36.34375},{"$f":"IF(AJ288>Inputs!$E$81,Inputs!$E$81,AJ288)*-1","v":-36.34375},{"$f":"IF(AK288>Inputs!$E$81,Inputs!$E$81,AK288)*-1","v":-36.34375},{"$f":"IF(AL288>Inputs!$E$81,Inputs!$E$81,AL288)*-1","v":-36.34375},{"$f":"IF(AM288>Inputs!$E$81,Inputs!$E$81,AM288)*-1","v":-36.34375},{"$f":"IF(AN288>Inputs!$E$81,Inputs!$E$81,AN288)*-1","v":-36.34375},{"$f":"IF(AO288>Inputs!$E$81,Inputs!$E$81,AO288)*-1","v":-36.34375},{"$f":"IF(AP288>Inputs!$E$81,Inputs!$E$81,AP288)*-1","v":-36.34375},{"$f":"IF(AQ288>Inputs!$E$81,Inputs!$E$81,AQ288)*-1","v":-36.34375},{"$f":"IF(AR288>Inputs!$E$81,Inputs!$E$81,AR288)*-1","v":-36.34375},{"$f":"IF(AS288>Inputs!$E$81,Inputs!$E$81,AS288)*-1","v":-36.34375},{"$f":"IF(AT288>Inputs!$E$81,Inputs!$E$81,AT288)*-1","v":-36.34375},{"$f":"IF(AU288>Inputs!$E$81,Inputs!$E$81,AU288)*-1","v":-36.34375},{"$f":"IF(AV288>Inputs!$E$81,Inputs!$E$81,AV288)*-1","v":-36.34375},{"$f":"IF(AW288>Inputs!$E$81,Inputs!$E$81,AW288)*-1","v":0},{"$f":"IF(AX288>Inputs!$E$81,Inputs!$E$81,AX288)*-1","v":0},{"$f":"IF(AY288>Inputs!$E$81,Inputs!$E$81,AY288)*-1","v":0},{"$f":"IF(AZ288>Inputs!$E$81,Inputs!$E$81,AZ288)*-1","v":0},{"$f":"SUM(BB289:BY289)","v":-508.8125},{"$f":"IF(BB288>Inputs!$E$81,Inputs!$E$81,BB288)*-1","v":0},{"$f":"IF(BC288>Inputs!$E$81,Inputs!$E$81,BC288)*-1","v":0},{"$f":"IF(BD288>Inputs!$E$81,Inputs!$E$81,BD288)*-1","v":0},{"$f":"IF(BE288>Inputs!$E$81,Inputs!$E$81,BE288)*-1","v":0},{"$f":"IF(BF288>Inputs!$E$81,Inputs!$E$81,BF288)*-1","v":0},{"$f":"IF(BG288>Inputs!$E$81,Inputs!$E$81,BG288)*-1","v":0},{"$f":"IF(BH288>Inputs!$E$81,Inputs!$E$81,BH288)*-1","v":-36.34375},{"$f":"IF(BI288>Inputs!$E$81,Inputs!$E$81,BI288)*-1","v":-36.34375},{"$f":"IF(BJ288>Inputs!$E$81,Inputs!$E$81,BJ288)*-1","v":-36.34375},{"$f":"IF(BK288>Inputs!$E$81,Inputs!$E$81,BK288)*-1","v":-36.34375},{"$f":"IF(BL288>Inputs!$E$81,Inputs!$E$81,BL288)*-1","v":-36.34375},{"$f":"IF(BM288>Inputs!$E$81,Inputs!$E$81,BM288)*-1","v":-36.34375},{"$f":"IF(BN288>Inputs!$E$81,Inputs!$E$81,BN288)*-1","v":-36.34375},{"$f":"IF(BO288>Inputs!$E$81,Inputs!$E$81,BO288)*-1","v":-36.34375},{"$f":"IF(BP288>Inputs!$E$81,Inputs!$E$81,BP288)*-1","v":-36.34375},{"$f":"IF(BQ288>Inputs!$E$81,Inputs!$E$81,BQ288)*-1","v":-36.34375},{"$f":"IF(BR288>Inputs!$E$81,Inputs!$E$81,BR288)*-1","v":-36.34375},{"$f":"IF(BS288>Inputs!$E$81,Inputs!$E$81,BS288)*-1","v":-36.34375},{"$f":"IF(BT288>Inputs!$E$81,Inputs!$E$81,BT288)*-1","v":-36.34375},{"$f":"IF(BU288>Inputs!$E$81,Inputs!$E$81,BU288)*-1","v":-36.34375},{"$f":"IF(BV288>Inputs!$E$81,Inputs!$E$81,BV288)*-1","v":0},{"$f":"IF(BW288>Inputs!$E$81,Inputs!$E$81,BW288)*-1","v":0},{"$f":"IF(BX288>Inputs!$E$81,Inputs!$E$81,BX288)*-1","v":0},{"$f":"IF(BY288>Inputs!$E$81,Inputs!$E$81,BY288)*-1","v":0},{"$f":"SUM(CA289:CX289)","v":-508.8125},{"$f":"IF(CA288>Inputs!$E$81,Inputs!$E$81,CA288)*-1","v":0},{"$f":"IF(CB288>Inputs!$E$81,Inputs!$E$81,CB288)*-1","v":0},{"$f":"IF(CC288>Inputs!$E$81,Inputs!$E$81,CC288)*-1","v":0},{"$f":"IF(CD288>Inputs!$E$81,Inputs!$E$81,CD288)*-1","v":0},{"$f":"IF(CE288>Inputs!$E$81,Inputs!$E$81,CE288)*-1","v":0},{"$f":"IF(CF288>Inputs!$E$81,Inputs!$E$81,CF288)*-1","v":0},{"$f":"IF(CG288>Inputs!$E$81,Inputs!$E$81,CG288)*-1","v":-36.34375},{"$f":"IF(CH288>Inputs!$E$81,Inputs!$E$81,CH288)*-1","v":-36.34375},{"$f":"IF(CI288>Inputs!$E$81,Inputs!$E$81,CI288)*-1","v":-36.34375},{"$f":"IF(CJ288>Inputs!$E$81,Inputs!$E$81,CJ288)*-1","v":-36.34375},{"$f":"IF(CK288>Inputs!$E$81,Inputs!$E$81,CK288)*-1","v":-36.34375},{"$f":"IF(CL288>Inputs!$E$81,Inputs!$E$81,CL288)*-1","v":-36.34375},{"$f":"IF(CM288>Inputs!$E$81,Inputs!$E$81,CM288)*-1","v":-36.34375},{"$f":"IF(CN288>Inputs!$E$81,Inputs!$E$81,CN288)*-1","v":-36.34375},{"$f":"IF(CO288>Inputs!$E$81,Inputs!$E$81,CO288)*-1","v":-36.34375},{"$f":"IF(CP288>Inputs!$E$81,Inputs!$E$81,CP288)*-1","v":-36.34375},{"$f":"IF(CQ288>Inputs!$E$81,Inputs!$E$81,CQ288)*-1","v":-36.34375},{"$f":"IF(CR288>Inputs!$E$81,Inputs!$E$81,CR288)*-1","v":-36.34375},{"$f":"IF(CS288>Inputs!$E$81,Inputs!$E$81,CS288)*-1","v":-36.34375},{"$f":"IF(CT288>Inputs!$E$81,Inputs!$E$81,CT288)*-1","v":-36.34375},{"$f":"IF(CU288>Inputs!$E$81,Inputs!$E$81,CU288)*-1","v":0},{"$f":"IF(CV288>Inputs!$E$81,Inputs!$E$81,CV288)*-1","v":0},{"$f":"IF(CW288>Inputs!$E$81,Inputs!$E$81,CW288)*-1","v":0},{"$f":"IF(CX288>Inputs!$E$81,Inputs!$E$81,CX288)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB290+4*BA290+19*C290+BZ290*4","v":401939.60882362002},{"$f":"SUM(D290:AA290)","v":12965.793833020001},{"$f":"D288+D289","v":0},{"$f":"E288+E289","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1569.4553492119999,1608.8212106840001,1628.5041414200002,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,{"$f":"SUM(AC290:AZ290)","v":12965.793833020001},{"$f":"AC288+AC289","v":0},{"$f":"AD288+AD289","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1569.4553492119999,1608.8212106840001,1628.5041414200002,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,{"$f":"SUM(BB290:BY290)","v":12965.793833020001},{"$f":"BB288+BB289","v":0},{"$f":"BC288+BC289","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1569.4553492119999,1608.8212106840001,1628.5041414200002,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,{"$f":"SUM(CA290:CX290)","v":12965.793833020001},{"$f":"CA288+CA289","v":0},{"$f":"CB288+CB289","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1569.4553492119999,1608.8212106840001,1628.5041414200002,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB293+4*BA293+19*C293+BZ293*4","v":372451.30182279687},{"$f":"SUM(D293:AA293)","v":12570.886774424927},{"$f":"IF(D280<0,0,IF(D280>D290,D290,D280))","v":0},{"$f":"IF(E280<0,0,IF(E280>E290,E290,E280))","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1554.2848189551478,1391.3336105264091,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,{"$f":"SUM(AC293:AZ293)","v":11102.982239282846},{"$f":"IF(AC280<0,0,IF(AC280>AC290,AC290,AC280))","v":0},{"$f":"IF(AD280<0,0,IF(AD280>AD290,AD290,AD280))","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1250.7874119379485,1156.4338756842824,1238.5042700076438,1081.512272971321,1135.8492488496502,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,{"$f":"SUM(BB293:BY293)","v":9813.4984522776849},{"$f":"IF(BB280<0,0,IF(BB280>BB290,BB290,BB280))","v":0},0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1005.1822894181109,915.46172425254588,992.8991474878062,840.54012153958445,899.50826712995024,1163.0584904576881,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,{"$f":"SUM(CA293:CX293)","v":12484.632585620293},{"$f":"IF(CA280<0,0,IF(CA280>CA290,CA290,CA280))","v":0},{"$f":"IF(CB280<0,0,IF(CB280>CB290,CB290,CB280))","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1468.0306301505134,1391.3336105264091,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B280-B293","v":824348.28467951994},{"$f":"C280-C293","v":28371.449095812044},{"$f":"D280-D293","v":1412.5748710668779},{"$f":"E280-E293","v":1280.1942052773302},{"$f":"F280-F293","v":1280.1942052773302},{"$f":"G280-G293","v":1257.1476371202575},{"$f":"H280-H293","v":1300.3057893659866},{"$f":"I280-I293","v":1323.3523575230593},{"$f":"J280-J293","v":1256.9825661358482},{"$f":"K280-K293","v":1292.1253429288918},{"$f":"L280-L293","v":1116.993872520346},{"$f":"M280-M293","v":1050.8128139959201},{"$f":"N280-N293","v":683.14326808993223},{"$f":"O280-O293","v":61.082136565452402},{"$f":"P280-P293","v":0},{"$f":"Q280-Q293","v":0},{"$f":"R280-R293","v":0},{"$f":"S280-S293","v":26.080336207449818},{"$f":"T280-T293","v":460.21595924718781},{"$f":"U280-U293","v":1142.1629627132093},{"$f":"V280-V293","v":1947.1840092389475},{"$f":"W280-W293","v":2641.206965563782},{"$f":"X280-X293","v":2630.1688036516321},{"$f":"Y280-Y293","v":2232.9619606322876},{"$f":"Z280-Z293","v":2077.5151545260733},{"$f":"AA280-AA293","v":1899.0438781642658},{"$f":"AB280-AB293","v":23327.198304517591},{"$f":"AC280-AC293","v":1204.0622819507294},{"$f":"AD280-AD293","v":1083.5732380831762},{"$f":"AE280-AE293","v":1083.5732380831762},{"$f":"AF280-AF293","v":1066.4920001057953},{"$f":"AG280-AG293","v":1109.6501523515244},{"$f":"AH280-AH293","v":1126.7313903289053},{"$f":"AI280-AI293","v":1054.4149848707812},{"$f":"AJ280-AJ293","v":1071.675545053155},{"$f":"AK280-AK293","v":854.83828582985893},{"$f":"AL280-AL293","v":746.94957908612037},{"$f":"AM280-AM293","v":361.40572524426238},{"$f":"AN280-AN293","v":0},{"$f":"AO280-AO293","v":0},{"$f":"AP280-AP293","v":0},{"$f":"AQ280-AQ293","v":0},{"$f":"AR280-AR293","v":0},{"$f":"AS280-AS293","v":156.35272433738783},{"$f":"AT280-AT293","v":832.34162515812125},{"$f":"AU280-AU293","v":1613.5284728724491},{"$f":"AV280-AV293","v":2289.6923687802114},{"$f":"AW280-AW293","v":2296.5132672851332},{"$f":"AX280-AX293","v":1935.0563991037939},{"$f":"AY280-AY293","v":1797.5015615762206},{"$f":"AZ280-AZ293","v":1642.845464416788},{"$f":"BA280-BA293","v":19551.616884595154},{"$f":"BB280-BB293","v":1041.8561638997592},{"$f":"BC280-BC293","v":930.64860352072844},{"$f":"BD280-BD293","v":930.64860352072844},{"$f":"BE280-BE293","v":918.1977977437499},{"$f":"BF280-BF293","v":961.35594998947897},{"$f":"BG280-BG293","v":973.80675576645751},{"$f":"BH280-BH293","v":896.85627047310777},{"$f":"BI280-BI293","v":900.2145911498036},{"$f":"BJ280-BJ293","v":650.93784337764805},{"$f":"BK280-BK293","v":510.60859736642055},{"$f":"BL280-BL293","v":111.17130556276152},{"$f":"BM280-BM293","v":0},{"$f":"BN280-BN293","v":0},{"$f":"BO280-BO293","v":0},{"$f":"BP280-BP293","v":0},{"$f":"BQ280-BQ293","v":0},{"$f":"BR280-BR293","v":0},{"$f":"BS280-BS293","v":591.36947372638463},{"$f":"BT280-BT293","v":1354.02179033006},{"$f":"BU280-BU293","v":2016.2841262152835},{"$f":"BV280-BV293","v":2037.0065847427441},{"$f":"BW280-BW293","v":1703.3528366064947},{"$f":"BX280-BX293","v":1579.6995591014581},{"$f":"BY280-BY293","v":1443.5800315020826},{"$f":"BZ280-BZ293","v":28443.872775660009},{"$f":"CA280-CA293","v":1412.5748710668779},{"$f":"CB280-CB293","v":1280.1942052773302},{"$f":"CC280-CC293","v":1280.1942052773302},{"$f":"CD280-CD293","v":1257.1476371202575},{"$f":"CE280-CE293","v":1300.3057893659866},{"$f":"CF280-CF293","v":1323.3523575230593},{"$f":"CG280-CG293","v":1256.9825661358482},{"$f":"CH280-CH293","v":1292.1253429288918},{"$f":"CI280-CI293","v":1116.993872520346},{"$f":"CJ280-CJ293","v":1050.8128139959201},{"$f":"CK280-CK293","v":683.14326808993223},{"$f":"CL280-CL293","v":61.082136565452402},{"$f":"CM280-CM293","v":0},{"$f":"CN280-CN293","v":0},{"$f":"CO280-CO293","v":0},{"$f":"CP280-CP293","v":198.66627382090178},{"$f":"CQ280-CQ293","v":417.05780700145851},{"$f":"CR280-CR293","v":1056.16914269581},{"$f":"CS280-CS293","v":1947.1840092389475},{"$f":"CT280-CT293","v":2684.0271890180929},{"$f":"CU280-CU293","v":2630.1688036516321},{"$f":"CV280-CV293","v":2276.1355571953759},{"$f":"CW280-CW293","v":2163.8314590175314},{"$f":"CX280-CX293","v":1894.0285577198083}]
[]
["Summary"]
["Produced",{"$f":"B288","v":417712.79632362002},{"$f":"SUM(D297:AA297)","v":13474.606333020001},{"$f":"D288","v":0},0,0,0,0,0,82.012211400000012,188.62808622,534.71961832800002,866.04895238400013,1207.2197518080002,1541.8295743200001,1605.7990992119999,1645.1649606840001,1664.8478914200002,1449.9758975520001,1279.3904978400001,849.64651010399996,441.22569733199998,118.097584416,0,0,0,0,13474.606333020001,0,0,0,0,0,0,82.012211400000012,{"$f":"AJ288","v":188.62808622},534.71961832800002,866.04895238400013,1207.2197518080002,1541.8295743200001,1605.7990992119999,1645.1649606840001,1664.8478914200002,1449.9758975520001,1279.3904978400001,849.64651010399996,441.22569733199998,118.097584416,0,0,0,0,13474.606333020001,0,0,0,0,0,0,82.012211400000012,188.62808622,534.71961832800002,866.04895238400013,1207.2197518080002,1541.8295743200001,1605.7990992119999,1645.1649606840001,{"$f":"BP288","v":1664.8478914200002},1449.9758975520001,1279.3904978400001,849.64651010399996,441.22569733199998,118.097584416,0,0,0,0,13474.606333020001,0,0,0,0,0,0,82.012211400000012,188.62808622,534.71961832800002,866.04895238400013,1207.2197518080002,1541.8295743200001,1605.7990992119999,1645.1649606840001,1664.8478914200002,1449.9758975520001,1279.3904978400001,849.64651010399996,441.22569733199998,118.097584416,0,0,0,0]
["Used",{"$f":"B289","v":-15773.1875},{"$f":"C289","v":-508.8125},{"$f":"D289","v":0},0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP289","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-508.8125,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB299+4*BA299+19*C299+BZ299*4","v":372451.30182279687},{"$f":"SUM(D299:AA299)","v":12570.886774424927},{"$f":"D293","v":0},{"$f":"E293","v":0},0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1554.2848189551478,1391.3336105264091,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,11102.982239282846,0,0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1250.7874119379485,1156.4338756842824,1238.5042700076438,1081.512272971321,1135.8492488496502,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,9813.4984522776849,0,0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1005.1822894181109,915.46172425254588,992.8991474878062,840.54012153958445,{"$f":"BQ293","v":899.50826712995024},1163.0584904576881,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,12484.632585620293,0,0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1468.0306301505134,1391.3336105264091,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0]
["  Ponta",181767.6186831388,{"$f":"SUM(D300:AA300)","v":7917.9406712329273},{"$f":"IF(D283=\"P\",D299,0)","v":0},0,0,0,0,0,0,0,0,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1554.2848189551478,1391.3336105264091,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC300:AZ300)","v":0},{"$f":"IF(AC283=\"P\",AC299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB300:BY300)","v":0},{"$f":"IF(BB283=\"P\",BB299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA300:CX300)","v":7831.6864824282929},{"$f":"IF(CA283=\"P\",CA299,0)","v":0},0,0,0,0,0,0,0,0,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1468.0306301505134,1391.3336105264091,0,0,0,0,0,0,0,0,0]
["  Cheia",145325.55385721941,4652.946103192,{"$f":"IF(D283=\"C\",D299,0)","v":0},0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,0,0,0,0,0,0,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,9576.9483709508459,{"$f":"IF(AC283=\"C\",AC299,0)","v":0},0,0,0,0,0,0,0,0,0,1170.8760018080002,1250.7874119379485,1156.4338756842824,1238.5042700076438,1081.512272971321,1135.8492488496502,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,0,{"$f":"IF(BB283=\"C\",BB299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.946103192,{"$f":"IF(CA283=\"C\",CA299,0)","v":0},0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,0,0,0,0,0,0,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0]
["  Vazio",45358.129282438742,0,{"$f":"IF(D283=\"V\",D299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1526.0338683320001,{"$f":"IF(AC283=\"V\",AC299,0)","v":0},0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9813.4984522776849,{"$f":"IF(BB283=\"V\",BB299,0)","v":0},0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1005.1822894181109,915.46172425254588,992.8991474878062,840.54012153958445,899.50826712995024,1163.0584904576881,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,0,{"$f":"IF(CA283=\"V\",CA299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D283=\"SV\",D299,0)","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,{"$f":"IF(AC283=\"SV\",AC299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB283=\"SV\",BB299,0)","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,{"$f":"IF(CA283=\"SV\",CA299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",29488.307000823108,394.90705859507307,{"$f":"D297+D298-D299","v":0},{"$f":"E297+E298-E299","v":0},0,0,0,0,0,0,0,0,0,0,103.2001359726296,54.536391728852323,237.17053089359115,0,0,0,0,0,0,0,0,0,1862.8115937371549,0,0,0,0,0,0,0,0,0,0,0,254.69841238205163,413.02147352771749,370.31694067635635,546.99186844867927,277.78289870234994,0,0,0,0,0,0,0,0,3152.2953807423164,0,0,0,0,0,0,0,0,0,0,0,500.30353490188918,653.993624959454,615.9220631961939,787.96401988041578,{"$f":"BQ297+BQ298-BQ299","v":514.12388042204987},79.988257382311986,0,0,0,0,0,0,0,481.16124739970837,0,0,0,0,0,0,0,0,0,0,0,0,103.2001359726296,140.79058053348672,237.17053089359115,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B304=0,0,B304/B297)","v":7.0594693914948325E-2},2.9307502485422472E-2,0,0,0,0,0,0,0,0,0,0,0,0,6.4267152736149941E-2,3.3149497486366392E-2,0.14245777774406831,0,0,0,0,0,0,0,0,0,0.13824608657933621,0,0,0,0,0,{"$f":"IF(AH304=0,0,AH304/AH297)","v":0},0,0,0,0,0,0.16519232515979101,0.25720619330923528,0.2250941088134967,0.32855366022786203,0.19157759737339902,0,0,0,0,0,0,0,0,0.23394341198803742,0,0,0,0,0,0,0,0,0,0,0,0.32448692335048784,{"$f":"IF(BN304=0,0,BN304/BN297)","v":0.40726989153274701},0.37438316394735016,0.47329490215970238,0.35457408725900008,6.2520596735208267E-2,0,0,0,0,0,0,0,3.5708742467719122E-2,0,0,0,0,0,0,0,0,0,0,0,0,6.4267152736149941E-2,8.5578397241666937E-2,0.14245777774406831,0,0,0,0,{"$f":"IF(CT304=0,0,CT304/CT297)","v":0},0,0,0,0]
[]
["AUGUST"]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"5*AB312+5*BA312+17*C312+BZ312*4","v":2265317.7610657243},76145.10784842151,2438.3184703675811,2298.9859863465772,2298.9859863465772,2229.3197443360741,2229.3197443360741,2298.9859863465772,2368.6522283570794,2577.6509543885859,3065.296433119076,3552.9783425356186,3761.9770685671247,3692.3108265566225,3622.6288063698589,3692.3108265566225,3622.6288063698589,3552.9783425356186,3552.9783425356186,3622.6288063698589,3901.2949929952592,4110.3082786196355,3901.2949929952592,3483.3121005251169,3274.313374493609,2995.6484064516003,69292.105408896314,2218.8698080344989,2092.0772475753852,2092.0772475753852,2028.6809673458279,2028.6809673458279,2092.0772475753852,2155.4718866313374,2345.662368493613,2789.4363301005137,3233.2102917074135,3423.3991323960836,3360.0028521665272,3296.6065719369694,3360.0028521665272,3296.6065719369694,3233.2102917074135,3233.2102917074135,3296.6065719369694,3550.178072437202,3740.3805335438697,3550.178072437202,3169.8140114778557,2979.6251707891834,2726.040049870955,63961.993840878196,2048.1875151087684,1931.1482285311245,1931.1482285311245,1872.6285852423023,1872.6285852423023,1931.1482285311245,1989.6735480065083,2165.2320082855445,2574.8643047081659,2984.5018077299192,3160.0607375963828,3101.5410943075631,3043.0243096806944,3101.5410943075631,3043.0243096806944,2984.5018077299192,2984.5018077299192,3043.0243096806944,3277.1000241740271,3452.6589540404948,3277.1000241740271,2925.9821644410981,2750.4232345746318,2516.3489288436017,76145.10784842151,2438.3184703675811,2298.9859863465772,2298.9859863465772,2229.3197443360741,2229.3197443360741,2298.9859863465772,2368.6522283570794,2577.6509543885859,3065.296433119076,3552.9783425356186,3761.9770685671247,3692.3108265566225,3622.6288063698589,3692.3108265566225,3622.6288063698589,3552.9783425356186,3552.9783425356186,3622.6288063698589,3901.2949929952592,4110.3082786196355,3901.2949929952592,3483.3121005251169,3274.313374493609,2995.6484064516003]
["Self-Consumption",{"$f":"5*AB313+5*BA313+17*C313+BZ313*4","v":27039.75},{"$f":"SUM(D313:AA313)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC313:AZ313)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB313:BY313)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA313","v":872.25},{"$f":"BB313","v":36.34375},{"$f":"BC313","v":36.34375},{"$f":"BD313","v":36.34375},{"$f":"BE313","v":36.34375},{"$f":"BF313","v":36.34375},{"$f":"BG313","v":36.34375},{"$f":"BH313","v":36.34375},{"$f":"BI313","v":36.34375},{"$f":"BJ313","v":36.34375},{"$f":"BK313","v":36.34375},{"$f":"BL313","v":36.34375},{"$f":"BM313","v":36.34375},{"$f":"BN313","v":36.34375},{"$f":"BO313","v":36.34375},{"$f":"BP313","v":36.34375},{"$f":"BQ313","v":36.34375},{"$f":"BR313","v":36.34375},{"$f":"BS313","v":36.34375},{"$f":"BT313","v":36.34375},{"$f":"BU313","v":36.34375},{"$f":"BV313","v":36.34375},{"$f":"BW313","v":36.34375},{"$f":"BX313","v":36.34375},{"$f":"BY313","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B312:B313)","v":2292357.5110657243},77017.35784842151,2474.6622203675811,2335.3297363465772,2335.3297363465772,2265.6634943360741,2265.6634943360741,2335.3297363465772,2404.9959783570794,2613.9947043885859,3101.640183119076,3589.3220925356186,3798.3208185671247,3728.6545765566225,3658.9725563698589,3728.6545765566225,3658.9725563698589,3589.3220925356186,3589.3220925356186,3658.9725563698589,3937.6387429952592,4146.6520286196355,3937.6387429952592,3519.6558505251169,3310.657124493609,3031.9921564516003,70164.355408896314,2255.2135580344989,2128.4209975753852,2128.4209975753852,2065.0247173458279,2065.0247173458279,{"$f":"SUM(AH312:AH313)","v":2128.4209975753852},2191.8156366313374,2382.006118493613,2825.7800801005137,3269.5540417074135,3459.7428823960836,3396.3466021665272,3332.9503219369694,3396.3466021665272,3332.9503219369694,3269.5540417074135,3269.5540417074135,3332.9503219369694,3586.521822437202,3776.7242835438697,3586.521822437202,3206.1577614778557,3015.9689207891834,2762.383799870955,64834.243840878196,2084.5312651087684,1967.4919785311245,1967.4919785311245,1908.9723352423023,1908.9723352423023,1967.4919785311245,2026.0172980065083,2201.5757582855445,2611.2080547081659,3020.8455577299192,3196.4044875963828,3137.8848443075631,{"$f":"SUM(BN312:BN313)","v":3079.3680596806944},3137.8848443075631,3079.3680596806944,3020.8455577299192,3020.8455577299192,3079.3680596806944,3313.4437741740271,3489.0027040404948,3313.4437741740271,2962.3259144410981,2786.7669845746318,2552.6926788436017,77017.35784842151,2474.6622203675811,2335.3297363465772,2335.3297363465772,2265.6634943360741,2265.6634943360741,2335.3297363465772,2404.9959783570794,2613.9947043885859,3101.640183119076,3589.3220925356186,3798.3208185671247,3728.6545765566225,3658.9725563698589,3728.6545765566225,3658.9725563698589,3589.3220925356186,3589.3220925356186,3658.9725563698589,3937.6387429952592,{"$f":"SUM(CT312:CT313)","v":4146.6520286196355},3937.6387429952592,3519.6558505251169,3310.657124493609,3031.9921564516003]
[null,{"$f":"5*AB315+5*BA315+17*C315+BZ315*4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(J314:W314)","v":49205.435555876436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI314:AV314)","v":44822.797118868824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH314:BU314)","v":41414.062617658092}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB317+5*BA317+17*C317+BZ317*4","v":408615.68194973085},13181.15103063648,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,369.21516238291184,369.21516238291184,553.86295382018943,590.72527356570083,664.51864343328123,738.48393842691894,738.48393842691894,664.51864343328123,812.3323322696109,812.3323322696109,516.93875689884351,590.72527356570083,738.48393842691894,738.48393842691894,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138,13181.15103063648,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,369.21516238291184,369.21516238291184,553.86295382018943,590.72527356570083,664.51864343328123,738.48393842691894,738.48393842691894,664.51864343328123,812.3323322696109,812.3323322696109,516.93875689884351,590.72527356570083,738.48393842691894,738.48393842691894,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138,13181.15103063648,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,369.21516238291184,369.21516238291184,553.86295382018943,590.72527356570083,664.51864343328123,738.48393842691894,738.48393842691894,664.51864343328123,812.3323322696109,812.3323322696109,516.93875689884351,590.72527356570083,738.48393842691894,738.48393842691894,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138,13181.15103063648,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,369.21516238291184,369.21516238291184,553.86295382018943,590.72527356570083,664.51864343328123,738.48393842691894,738.48393842691894,664.51864343328123,812.3323322696109,812.3323322696109,516.93875689884351,590.72527356570083,738.48393842691894,738.48393842691894,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138]
["   PV",{"$f":"5*AB318+5*BA318+17*C318+BZ318*4","v":240745.33997252746},{"$f":"SUM(D318:AA318)","v":7765.9787087912082},{"$f":"Inputs!$E$43/Inputs!$E$31*D329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J329","v":0.97184065934065933},{"$f":"Inputs!$E$43/Inputs!$E$31*K329","v":80.662774725274716},{"$f":"Inputs!$E$43/Inputs!$E$31*L329","v":253.65041208791206},{"$f":"Inputs!$E$43/Inputs!$E$31*M329","v":452.87774725274727},{"$f":"Inputs!$E$43/Inputs!$E$31*N329","v":653.07692307692309},{"$f":"Inputs!$E$43/Inputs!$E$31*O329","v":920.33310439560455},{"$f":"Inputs!$E$43/Inputs!$E$31*P329","v":946.57280219780216},{"$f":"Inputs!$E$43/Inputs!$E$31*Q329","v":986.41826923076928},{"$f":"Inputs!$E$43/Inputs!$E$31*R329","v":1040.8413461538462},{"$f":"Inputs!$E$43/Inputs!$E$31*S329","v":956.29120879120876},{"$f":"Inputs!$E$43/Inputs!$E$31*T329","v":756.09203296703299},{"$f":"Inputs!$E$43/Inputs!$E$31*U329","v":485.92032967032964},{"$f":"Inputs!$E$43/Inputs!$E$31*V329","v":205.05837912087912},{"$f":"Inputs!$E$43/Inputs!$E$31*W329","v":27.211538461538467},{"$f":"Inputs!$E$43/Inputs!$E$31*X329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z329","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA329","v":0},{"$f":"C318","v":7765.9787087912082},{"$f":"D318","v":0},{"$f":"E318","v":0},{"$f":"F318","v":0},{"$f":"G318","v":0},{"$f":"H318","v":0},{"$f":"I318","v":0},{"$f":"J318","v":0.97184065934065933},{"$f":"K318","v":80.662774725274716},{"$f":"L318","v":253.65041208791206},{"$f":"M318","v":452.87774725274727},{"$f":"N318","v":653.07692307692309},{"$f":"O318","v":920.33310439560455},{"$f":"P318","v":946.57280219780216},{"$f":"Q318","v":986.41826923076928},{"$f":"R318","v":1040.8413461538462},{"$f":"S318","v":956.29120879120876},{"$f":"T318","v":756.09203296703299},{"$f":"U318","v":485.92032967032964},{"$f":"V318","v":205.05837912087912},{"$f":"W318","v":27.211538461538467},{"$f":"X318","v":0},{"$f":"Y318","v":0},{"$f":"Z318","v":0},{"$f":"AA318","v":0},{"$f":"AB318","v":7765.9787087912082},{"$f":"AC318","v":0},{"$f":"AD318","v":0},{"$f":"AE318","v":0},{"$f":"AF318","v":0},{"$f":"AG318","v":0},{"$f":"AH318","v":0},{"$f":"AI318","v":0.97184065934065933},{"$f":"AJ318","v":80.662774725274716},{"$f":"AK318","v":253.65041208791206},{"$f":"AL318","v":452.87774725274727},{"$f":"AM318","v":653.07692307692309},{"$f":"AN318","v":920.33310439560455},{"$f":"AO318","v":946.57280219780216},{"$f":"AP318","v":986.41826923076928},{"$f":"AQ318","v":1040.8413461538462},{"$f":"AR318","v":956.29120879120876},{"$f":"AS318","v":756.09203296703299},{"$f":"AT318","v":485.92032967032964},{"$f":"AU318","v":205.05837912087912},{"$f":"AV318","v":27.211538461538467},{"$f":"AW318","v":0},{"$f":"AX318","v":0},{"$f":"AY318","v":0},{"$f":"AZ318","v":0},{"$f":"BA318","v":7765.9787087912082},{"$f":"BB318","v":0},{"$f":"BC318","v":0},{"$f":"BD318","v":0},{"$f":"BE318","v":0},{"$f":"BF318","v":0},{"$f":"BG318","v":0},{"$f":"BH318","v":0.97184065934065933},{"$f":"BI318","v":80.662774725274716},{"$f":"BJ318","v":253.65041208791206},{"$f":"BK318","v":452.87774725274727},{"$f":"BL318","v":653.07692307692309},{"$f":"BM318","v":920.33310439560455},{"$f":"BN318","v":946.57280219780216},{"$f":"BO318","v":986.41826923076928},{"$f":"BP318","v":1040.8413461538462},{"$f":"BQ318","v":956.29120879120876},{"$f":"BR318","v":756.09203296703299},{"$f":"BS318","v":485.92032967032964},{"$f":"BT318","v":205.05837912087912},{"$f":"BU318","v":27.211538461538467},{"$f":"BV318","v":0},{"$f":"BW318","v":0},{"$f":"BX318","v":0},{"$f":"BY318","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B317:B318)","v":649361.02192225831},20947.129739427688,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,370.18700304225251,449.87793710818653,807.51336590810149,1043.6030208184482,1317.5955665102042,1658.8170428225235,1685.056740624721,1650.9369126640504,1853.1736784234572,1768.6235410608197,1273.0307898658766,1076.6456032360304,943.54231754779812,765.69547688845739,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138,20947.129739427688,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,{"$f":"SUM(AH317:AH318)","v":295.39357537076773},370.18700304225251,449.87793710818653,807.51336590810149,1043.6030208184482,1317.5955665102042,1658.8170428225235,1685.056740624721,1650.9369126640504,1853.1736784234572,1768.6235410608197,1273.0307898658766,1076.6456032360304,943.54231754779812,765.69547688845739,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138,20947.129739427688,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,370.18700304225251,449.87793710818653,807.51336590810149,1043.6030208184482,1317.5955665102042,1658.8170428225235,{"$f":"SUM(BN317:BN318)","v":1685.056740624721},1650.9369126640504,1853.1736784234572,1768.6235410608197,1273.0307898658766,1076.6456032360304,943.54231754779812,765.69547688845739,664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138,20947.129739427688,369.21516238291184,369.21516238291184,369.21516238291184,295.39357537076773,221.54518152807569,295.39357537076773,370.18700304225251,449.87793710818653,807.51336590810149,1043.6030208184482,1317.5955665102042,1658.8170428225235,1685.056740624721,1650.9369126640504,1853.1736784234572,1768.6235410608197,1273.0307898658766,1076.6456032360304,943.54231754779812,{"$f":"SUM(CT317:CT318)","v":765.69547688845739},664.51864343328123,664.51864343328123,590.72527356570083,443.09036305615138]
[null,{"$f":"5*AB320+5*BA320+17*C320+BZ320*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB321+4*BA321+19*C321+BZ321*4","v":539400},{"$f":"SUM(D321:AA321)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC321:AZ321)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB321:BY321)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA321:CX321)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",{"$f":"4*AB322+4*BA322+19*C322+BZ322*4","v":-64936.102192225851},-2094.7129739427696,{"$f":"0.1*D319*-1","v":-36.921516238291183},-36.921516238291183,-36.921516238291183,-29.539357537076775,-22.154518152807569,-29.539357537076775,-37.018700304225256,-44.987793710818657,-80.751336590810155,-104.36030208184482,-131.75955665102043,-165.88170428225237,-168.50567406247211,-165.09369126640505,-185.31736784234573,-176.86235410608197,-127.30307898658766,-107.66456032360304,-94.354231754779818,-76.569547688845745,-66.451864343328126,-66.451864343328126,-59.072527356570085,-44.309036305615138,-2094.7129739427696,{"$f":"0.1*AC319*-1","v":-36.921516238291183},-36.921516238291183,-36.921516238291183,-29.539357537076775,-22.154518152807569,-29.539357537076775,-37.018700304225256,-44.987793710818657,-80.751336590810155,-104.36030208184482,-131.75955665102043,-165.88170428225237,-168.50567406247211,-165.09369126640505,-185.31736784234573,-176.86235410608197,-127.30307898658766,-107.66456032360304,-94.354231754779818,-76.569547688845745,-66.451864343328126,-66.451864343328126,-59.072527356570085,-44.309036305615138,-2094.7129739427696,{"$f":"0.1*BB319*-1","v":-36.921516238291183},-36.921516238291183,-36.921516238291183,-29.539357537076775,-22.154518152807569,-29.539357537076775,-37.018700304225256,-44.987793710818657,-80.751336590810155,-104.36030208184482,-131.75955665102043,-165.88170428225237,-168.50567406247211,-165.09369126640505,-185.31736784234573,-176.86235410608197,-127.30307898658766,-107.66456032360304,-94.354231754779818,-76.569547688845745,-66.451864343328126,-66.451864343328126,-59.072527356570085,-44.309036305615138,-2094.7129739427696,{"$f":"0.1*CA319*-1","v":-36.921516238291183},-36.921516238291183,-36.921516238291183,-29.539357537076775,-22.154518152807569,-29.539357537076775,-37.018700304225256,-44.987793710818657,-80.751336590810155,-104.36030208184482,-131.75955665102043,-165.88170428225237,-168.50567406247211,-165.09369126640505,-185.31736784234573,-176.86235410608197,-127.30307898658766,-107.66456032360304,-94.354231754779818,-76.569547688845745,-66.451864343328126,-66.451864343328126,-59.072527356570085,-44.309036305615138]
["Net Projected Demand (Surplus)",{"$f":"4*AB323+4*BA323+19*C323+BZ323*4","v":1187568.7077827603},{"$f":"C314-C319-C321-C322","v":40764.941082936588},1417.3685742229604,1278.0360902019565,1278.0360902019565,1274.809276502383,1341.272830960806,1344.4755185128861,1346.8276756190521,1484.104560991218,1649.8781538017845,1925.0793737990155,1887.4848087079408,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1718.5943816563297,1964.9915134574312,2363.450657202241,2732.5260994200239,2614.5719639053059,2196.5890714351635,2054.0043782844782,1908.2108297010639,33911.938643411391,1197.9199118898782,1071.1273514307645,1071.1273514307645,1074.1704995121368,1140.6340539705598,1137.5667797416941,{"$f":"AI314-AI319-AI321-AI322","v":1133.6473338933101},1252.1159750962452,1374.0180507832222,1605.3113229708099,1548.9068725368998,1178.4112636262562,1091.3992553747205,1185.5033807688819,940.0940113558579,952.79285475267579,1398.8263308281246,1638.9692790245417,2012.3337366441838,2362.598354344258,2263.4550433472486,1883.0909823879026,1759.3161745800528,1638.6024731204186,28581.827075393281,1027.2376189641477,910.19833238650381,910.19833238650381,918.1181174086114,984.58167186703406,976.63776069743335,967.84899526848096,1071.6856148881766,1159.4460253908744,1356.6028389933158,1285.5684777371989,919.94950576729195,837.81699311844545,{"$f":"BO314-BO319-BO321-BO322","v":927.04162290991769},686.51174909958286,704.08437077518147,1150.1178468506303,1385.3870167682671,1739.2556883810089,2074.8767748408832,1990.376995084074,1639.259135351145,1530.1142383655013,1428.9113520930653,40764.941082936588,1417.3685742229604,1278.0360902019565,1278.0360902019565,1274.809276502383,1341.272830960806,1344.4755185128861,1346.8276756190521,1484.104560991218,1649.8781538017845,1925.0793737990155,1887.4848087079408,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1718.5943816563297,1964.9915134574312,2363.450657202241,2732.5260994200239,{"$f":"CU314-CU319-CU321-CU322","v":2614.5719639053059},2196.5890714351635,2054.0043782844782,1908.2108297010639]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D326","v":"V"},{"$f":"E326","v":"SV"},{"$f":"F326","v":"SV"},{"$f":"G326","v":"SV"},{"$f":"H326","v":"SV"},{"$f":"I326","v":"SV"},{"$f":"J326","v":"C"},{"$f":"K326","v":"C"},{"$f":"L326","v":"C"},{"$f":"M326","v":"P"},{"$f":"N326","v":"P"},{"$f":"O326","v":"P"},{"$f":"P326","v":"P"},{"$f":"Q326","v":"P"},{"$f":"R326","v":"P"},{"$f":"S326","v":"C"},{"$f":"T326","v":"C"},{"$f":"U326","v":"C"},{"$f":"V326","v":"C"},{"$f":"W326","v":"C"},{"$f":"X326","v":"C"},{"$f":"Y326","v":"C"},{"$f":"Z326","v":"C"},{"$f":"AA326","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB329+5*BA329+17*C329+BZ329*4","v":420630.25800000003},{"$f":"SUM(D329:AA329)","v":13568.718000000001},{"$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":1.6980000000000002},{"$f":"'Hourly Production'!I22*1","v":140.934},{"$f":"'Hourly Production'!J22*1","v":443.178},{"$f":"'Hourly Production'!K22*1","v":791.26800000000003},{"$f":"'Hourly Production'!L22*1","v":1141.056},{"$f":"'Hourly Production'!M22*1","v":1608.0060000000003},{"$f":"'Hourly Production'!N22*1","v":1653.8520000000001},{"$f":"'Hourly Production'!O22*1","v":1723.4700000000003},{"$f":"'Hourly Production'!P22*1","v":1818.5580000000002},{"$f":"'Hourly Production'!Q22*1","v":1670.8320000000001},{"$f":"'Hourly Production'!R22*1","v":1321.0440000000001},{"$f":"'Hourly Production'!S22*1","v":849},{"$f":"'Hourly Production'!T22*1","v":358.27800000000002},{"$f":"'Hourly Production'!U22*1","v":47.544000000000011},{"$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(AC329:AZ329)","v":13568.718000000001},{"$f":"D329","v":0},{"$f":"E329","v":0},0,0,0,0,1.6980000000000002,140.934,443.178,791.26800000000003,1141.056,1608.0060000000003,1653.8520000000001,1723.4700000000003,1818.5580000000002,1670.8320000000001,1321.0440000000001,849,358.27800000000002,47.544000000000011,0,0,{"$f":"Z329","v":0},{"$f":"AA329","v":0},{"$f":"SUM(BB329:BY329)","v":13568.718000000001},{"$f":"AC329","v":0},0,0,0,0,0,1.6980000000000002,140.934,443.178,791.26800000000003,1141.056,1608.0060000000003,1653.8520000000001,1723.4700000000003,1818.5580000000002,1670.8320000000001,1321.0440000000001,849,358.27800000000002,47.544000000000011,0,0,{"$f":"AY329","v":0},0,{"$f":"SUM(CA329:CX329)","v":13568.718000000001},{"$f":"BB329","v":0},0,0,0,0,0,1.6980000000000002,140.934,443.178,791.26800000000003,1141.056,1608.0060000000003,1653.8520000000001,1723.4700000000003,1818.5580000000002,1670.8320000000001,1321.0440000000001,849,358.27800000000002,47.544000000000011,0,0,0,0]
["AC Losses",{"$f":"4*AB330+4*BA330+19*C330+BZ330*4","v":-14307.317595611994},{"$f":"SUM(D330:AA330)","v":-461.52637405199982},{"$f":"Inputs!$E$51*D329*-1","v":0},{"$f":"Inputs!$E$51*E329*-1","v":0},{"$f":"Inputs!$E$51*F329*-1","v":0},{"$f":"Inputs!$E$51*G329*-1","v":0},{"$f":"Inputs!$E$51*H329*-1","v":0},{"$f":"Inputs!$E$51*I329*-1","v":0},{"$f":"Inputs!$E$51*J329*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*K329*-1","v":-4.7937290759999982},{"$f":"Inputs!$E$51*L329*-1","v":-15.074256491999995},{"$f":"Inputs!$E$51*M329*-1","v":-26.914189751999992},{"$f":"Inputs!$E$51*N329*-1","v":-38.811878783999987},{"$f":"Inputs!$E$51*O329*-1","v":-54.694716083999992},{"$f":"Inputs!$E$51*P329*-1","v":-56.254121927999982},{"$f":"Inputs!$E$51*Q329*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*R329*-1","v":-61.85643181199999},{"$f":"Inputs!$E$51*S329*-1","v":-56.831679647999984},{"$f":"Inputs!$E$51*T329*-1","v":-44.933990615999988},{"$f":"Inputs!$E$51*U329*-1","v":-28.87788599999999},{"$f":"Inputs!$E$51*V329*-1","v":-12.186467891999996},{"$f":"Inputs!$E$51*W329*-1","v":-1.6171616159999997},{"$f":"Inputs!$E$51*X329*-1","v":0},{"$f":"Inputs!$E$51*Y329*-1","v":0},{"$f":"Inputs!$E$51*Z329*-1","v":0},{"$f":"Inputs!$E$51*AA329*-1","v":0},{"$f":"SUM(AC330:AZ330)","v":-461.52637405199982},{"$f":"Inputs!$E$51*AC329*-1","v":0},{"$f":"Inputs!$E$51*AD329*-1","v":0},{"$f":"Inputs!$E$51*AE329*-1","v":0},{"$f":"Inputs!$E$51*AF329*-1","v":0},{"$f":"Inputs!$E$51*AG329*-1","v":0},{"$f":"Inputs!$E$51*AH329*-1","v":0},{"$f":"Inputs!$E$51*AI329*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*AJ329*-1","v":-4.7937290759999982},{"$f":"Inputs!$E$51*AK329*-1","v":-15.074256491999995},{"$f":"Inputs!$E$51*AL329*-1","v":-26.914189751999992},{"$f":"Inputs!$E$51*AM329*-1","v":-38.811878783999987},{"$f":"Inputs!$E$51*AN329*-1","v":-54.694716083999992},{"$f":"Inputs!$E$51*AO329*-1","v":-56.254121927999982},{"$f":"Inputs!$E$51*AP329*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*AQ329*-1","v":-61.85643181199999},{"$f":"Inputs!$E$51*AR329*-1","v":-56.831679647999984},{"$f":"Inputs!$E$51*AS329*-1","v":-44.933990615999988},{"$f":"Inputs!$E$51*AT329*-1","v":-28.87788599999999},{"$f":"Inputs!$E$51*AU329*-1","v":-12.186467891999996},{"$f":"Inputs!$E$51*AV329*-1","v":-1.6171616159999997},{"$f":"Inputs!$E$51*AW329*-1","v":0},{"$f":"Inputs!$E$51*AX329*-1","v":0},{"$f":"Inputs!$E$51*AY329*-1","v":0},{"$f":"Inputs!$E$51*AZ329*-1","v":0},{"$f":"SUM(BB330:BY330)","v":-461.52637405199982},{"$f":"Inputs!$E$51*BB329*-1","v":0},{"$f":"Inputs!$E$51*BC329*-1","v":0},{"$f":"Inputs!$E$51*BD329*-1","v":0},{"$f":"Inputs!$E$51*BE329*-1","v":0},{"$f":"Inputs!$E$51*BF329*-1","v":0},{"$f":"Inputs!$E$51*BG329*-1","v":0},{"$f":"Inputs!$E$51*BH329*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*BI329*-1","v":-4.7937290759999982},{"$f":"Inputs!$E$51*BJ329*-1","v":-15.074256491999995},{"$f":"Inputs!$E$51*BK329*-1","v":-26.914189751999992},{"$f":"Inputs!$E$51*BL329*-1","v":-38.811878783999987},{"$f":"Inputs!$E$51*BM329*-1","v":-54.694716083999992},{"$f":"Inputs!$E$51*BN329*-1","v":-56.254121927999982},{"$f":"Inputs!$E$51*BO329*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*BP329*-1","v":-61.85643181199999},{"$f":"Inputs!$E$51*BQ329*-1","v":-56.831679647999984},{"$f":"Inputs!$E$51*BR329*-1","v":-44.933990615999988},{"$f":"Inputs!$E$51*BS329*-1","v":-28.87788599999999},{"$f":"Inputs!$E$51*BT329*-1","v":-12.186467891999996},{"$f":"Inputs!$E$51*BU329*-1","v":-1.6171616159999997},{"$f":"Inputs!$E$51*BV329*-1","v":0},{"$f":"Inputs!$E$51*BW329*-1","v":0},{"$f":"Inputs!$E$51*BX329*-1","v":0},{"$f":"Inputs!$E$51*BY329*-1","v":0},{"$f":"SUM(CA330:CX330)","v":-461.52637405199982},{"$f":"Inputs!$E$51*CA329*-1","v":0},{"$f":"Inputs!$E$51*CB329*-1","v":0},{"$f":"Inputs!$E$51*CC329*-1","v":0},{"$f":"Inputs!$E$51*CD329*-1","v":0},{"$f":"Inputs!$E$51*CE329*-1","v":0},{"$f":"Inputs!$E$51*CF329*-1","v":0},{"$f":"Inputs!$E$51*CG329*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*CH329*-1","v":-4.7937290759999982},{"$f":"Inputs!$E$51*CI329*-1","v":-15.074256491999995},{"$f":"Inputs!$E$51*CJ329*-1","v":-26.914189751999992},{"$f":"Inputs!$E$51*CK329*-1","v":-38.811878783999987},{"$f":"Inputs!$E$51*CL329*-1","v":-54.694716083999992},{"$f":"Inputs!$E$51*CM329*-1","v":-56.254121927999982},{"$f":"Inputs!$E$51*CN329*-1","v":-58.622108579999988},{"$f":"Inputs!$E$51*CO329*-1","v":-61.85643181199999},{"$f":"Inputs!$E$51*CP329*-1","v":-56.831679647999984},{"$f":"Inputs!$E$51*CQ329*-1","v":-44.933990615999988},{"$f":"Inputs!$E$51*CR329*-1","v":-28.87788599999999},{"$f":"Inputs!$E$51*CS329*-1","v":-12.186467891999996},{"$f":"Inputs!$E$51*CT329*-1","v":-1.6171616159999997},{"$f":"Inputs!$E$51*CU329*-1","v":0},{"$f":"Inputs!$E$51*CV329*-1","v":0},{"$f":"Inputs!$E$51*CW329*-1","v":0},{"$f":"Inputs!$E$51*CX329*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB331+4*BA331+19*C331+BZ331*4","v":406322.94040438812},{"$f":"SUM(D331:AA331)","v":13107.191625948002},{"$f":"D329+D330","v":0},{"$f":"E329+E330","v":0},{"$f":"F329+F330","v":0},{"$f":"G329+G330","v":0},{"$f":"H329+H330","v":0},{"$f":"I329+I330","v":0},{"$f":"J329+J330","v":1.6402442280000002},{"$f":"K329+K330","v":136.14027092399999},{"$f":"L329+L330","v":428.10374350799998},{"$f":"M329+M330","v":764.35381024800006},{"$f":"N329+N330","v":1102.2441212160002},{"$f":"O329+O330","v":1553.3112839160003},{"$f":"P329+P330","v":1597.5978780720002},{"$f":"Q329+Q330","v":1664.8478914200002},{"$f":"R329+R330","v":1756.7015681880002},{"$f":"S329+S330","v":1614.000320352},{"$f":"T329+T330","v":1276.110009384},{"$f":"U329+U330","v":820.12211400000001},{"$f":"V329+V330","v":346.09153210800002},{"$f":"W329+W330","v":45.926838384000014},{"$f":"X329+X330","v":0},{"$f":"Y329+Y330","v":0},{"$f":"Z329+Z330","v":0},{"$f":"AA329+AA330","v":0},{"$f":"SUM(AC331:AZ331)","v":13107.191625948002},{"$f":"AC329+AC330","v":0},{"$f":"AD329+AD330","v":0},{"$f":"AE329+AE330","v":0},{"$f":"AF329+AF330","v":0},{"$f":"AG329+AG330","v":0},{"$f":"AH329+AH330","v":0},{"$f":"AI329+AI330","v":1.6402442280000002},{"$f":"AJ329+AJ330","v":136.14027092399999},{"$f":"AK329+AK330","v":428.10374350799998},{"$f":"AL329+AL330","v":764.35381024800006},{"$f":"AM329+AM330","v":1102.2441212160002},{"$f":"AN329+AN330","v":1553.3112839160003},{"$f":"AO329+AO330","v":1597.5978780720002},{"$f":"AP329+AP330","v":1664.8478914200002},{"$f":"AQ329+AQ330","v":1756.7015681880002},{"$f":"AR329+AR330","v":1614.000320352},{"$f":"AS329+AS330","v":1276.110009384},{"$f":"AT329+AT330","v":820.12211400000001},{"$f":"AU329+AU330","v":346.09153210800002},{"$f":"AV329+AV330","v":45.926838384000014},{"$f":"AW329+AW330","v":0},{"$f":"AX329+AX330","v":0},{"$f":"AY329+AY330","v":0},{"$f":"AZ329+AZ330","v":0},13107.191625948002,{"$f":"BB329+BB330","v":0},{"$f":"BC329+BC330","v":0},{"$f":"BD329+BD330","v":0},{"$f":"BE329+BE330","v":0},{"$f":"BF329+BF330","v":0},{"$f":"BG329+BG330","v":0},{"$f":"BH329+BH330","v":1.6402442280000002},{"$f":"BI329+BI330","v":136.14027092399999},{"$f":"BJ329+BJ330","v":428.10374350799998},{"$f":"BK329+BK330","v":764.35381024800006},{"$f":"BL329+BL330","v":1102.2441212160002},{"$f":"BM329+BM330","v":1553.3112839160003},{"$f":"BN329+BN330","v":1597.5978780720002},{"$f":"BO329+BO330","v":1664.8478914200002},{"$f":"BP329+BP330","v":1756.7015681880002},{"$f":"BQ329+BQ330","v":1614.000320352},{"$f":"BR329+BR330","v":1276.110009384},{"$f":"BS329+BS330","v":820.12211400000001},{"$f":"BT329+BT330","v":346.09153210800002},{"$f":"BU329+BU330","v":45.926838384000014},{"$f":"BV329+BV330","v":0},{"$f":"BW329+BW330","v":0},{"$f":"BX329+BX330","v":0},{"$f":"BY329+BY330","v":0},13107.191625948002,{"$f":"CA329+CA330","v":0},{"$f":"CB329+CB330","v":0},{"$f":"CC329+CC330","v":0},{"$f":"CD329+CD330","v":0},{"$f":"CE329+CE330","v":0},{"$f":"CF329+CF330","v":0},{"$f":"CG329+CG330","v":1.6402442280000002},{"$f":"CH329+CH330","v":136.14027092399999},{"$f":"CI329+CI330","v":428.10374350799998},{"$f":"CJ329+CJ330","v":764.35381024800006},{"$f":"CK329+CK330","v":1102.2441212160002},{"$f":"CL329+CL330","v":1553.3112839160003},{"$f":"CM329+CM330","v":1597.5978780720002},{"$f":"CN329+CN330","v":1664.8478914200002},{"$f":"CO329+CO330","v":1756.7015681880002},{"$f":"CP329+CP330","v":1614.000320352},{"$f":"CQ329+CQ330","v":1276.110009384},{"$f":"CR329+CR330","v":820.12211400000001},{"$f":"CS329+CS330","v":346.09153210800002},{"$f":"CT329+CT330","v":45.926838384000014},{"$f":"CU329+CU330","v":0},{"$f":"CV329+CV330","v":0},{"$f":"CW329+CW330","v":0},{"$f":"CX329+CX330","v":0}]
["PV Production used internally",{"$f":"4*AB332+4*BA332+19*C332+BZ332*4","v":-14697.378821068001},{"$f":"SUM(D332:AA332)","v":-474.10899422800003},{"$f":"IF(D331>Inputs!$E$81,Inputs!$E$81,D331)*-1","v":0},{"$f":"IF(E331>Inputs!$E$81,Inputs!$E$81,E331)*-1","v":0},{"$f":"IF(F331>Inputs!$E$81,Inputs!$E$81,F331)*-1","v":0},{"$f":"IF(G331>Inputs!$E$81,Inputs!$E$81,G331)*-1","v":0},{"$f":"IF(H331>Inputs!$E$81,Inputs!$E$81,H331)*-1","v":0},{"$f":"IF(I331>Inputs!$E$81,Inputs!$E$81,I331)*-1","v":0},{"$f":"IF(J331>Inputs!$E$81,Inputs!$E$81,J331)*-1","v":-1.6402442280000002},{"$f":"IF(K331>Inputs!$E$81,Inputs!$E$81,K331)*-1","v":-36.34375},{"$f":"IF(L331>Inputs!$E$81,Inputs!$E$81,L331)*-1","v":-36.34375},{"$f":"IF(M331>Inputs!$E$81,Inputs!$E$81,M331)*-1","v":-36.34375},{"$f":"IF(N331>Inputs!$E$81,Inputs!$E$81,N331)*-1","v":-36.34375},{"$f":"IF(O331>Inputs!$E$81,Inputs!$E$81,O331)*-1","v":-36.34375},{"$f":"IF(P331>Inputs!$E$81,Inputs!$E$81,P331)*-1","v":-36.34375},{"$f":"IF(Q331>Inputs!$E$81,Inputs!$E$81,Q331)*-1","v":-36.34375},{"$f":"IF(R331>Inputs!$E$81,Inputs!$E$81,R331)*-1","v":-36.34375},{"$f":"IF(S331>Inputs!$E$81,Inputs!$E$81,S331)*-1","v":-36.34375},{"$f":"IF(T331>Inputs!$E$81,Inputs!$E$81,T331)*-1","v":-36.34375},{"$f":"IF(U331>Inputs!$E$81,Inputs!$E$81,U331)*-1","v":-36.34375},{"$f":"IF(V331>Inputs!$E$81,Inputs!$E$81,V331)*-1","v":-36.34375},{"$f":"IF(W331>Inputs!$E$81,Inputs!$E$81,W331)*-1","v":-36.34375},{"$f":"IF(X331>Inputs!$E$81,Inputs!$E$81,X331)*-1","v":0},{"$f":"IF(Y331>Inputs!$E$81,Inputs!$E$81,Y331)*-1","v":0},{"$f":"IF(Z331>Inputs!$E$81,Inputs!$E$81,Z331)*-1","v":0},{"$f":"IF(AA331>Inputs!$E$81,Inputs!$E$81,AA331)*-1","v":0},{"$f":"SUM(AC332:AZ332)","v":-474.10899422800003},{"$f":"IF(AC331>Inputs!$E$81,Inputs!$E$81,AC331)*-1","v":0},{"$f":"IF(AD331>Inputs!$E$81,Inputs!$E$81,AD331)*-1","v":0},{"$f":"IF(AE331>Inputs!$E$81,Inputs!$E$81,AE331)*-1","v":0},{"$f":"IF(AF331>Inputs!$E$81,Inputs!$E$81,AF331)*-1","v":0},{"$f":"IF(AG331>Inputs!$E$81,Inputs!$E$81,AG331)*-1","v":0},{"$f":"IF(AH331>Inputs!$E$81,Inputs!$E$81,AH331)*-1","v":0},{"$f":"IF(AI331>Inputs!$E$81,Inputs!$E$81,AI331)*-1","v":-1.6402442280000002},{"$f":"IF(AJ331>Inputs!$E$81,Inputs!$E$81,AJ331)*-1","v":-36.34375},{"$f":"IF(AK331>Inputs!$E$81,Inputs!$E$81,AK331)*-1","v":-36.34375},{"$f":"IF(AL331>Inputs!$E$81,Inputs!$E$81,AL331)*-1","v":-36.34375},{"$f":"IF(AM331>Inputs!$E$81,Inputs!$E$81,AM331)*-1","v":-36.34375},{"$f":"IF(AN331>Inputs!$E$81,Inputs!$E$81,AN331)*-1","v":-36.34375},{"$f":"IF(AO331>Inputs!$E$81,Inputs!$E$81,AO331)*-1","v":-36.34375},{"$f":"IF(AP331>Inputs!$E$81,Inputs!$E$81,AP331)*-1","v":-36.34375},{"$f":"IF(AQ331>Inputs!$E$81,Inputs!$E$81,AQ331)*-1","v":-36.34375},{"$f":"IF(AR331>Inputs!$E$81,Inputs!$E$81,AR331)*-1","v":-36.34375},{"$f":"IF(AS331>Inputs!$E$81,Inputs!$E$81,AS331)*-1","v":-36.34375},{"$f":"IF(AT331>Inputs!$E$81,Inputs!$E$81,AT331)*-1","v":-36.34375},{"$f":"IF(AU331>Inputs!$E$81,Inputs!$E$81,AU331)*-1","v":-36.34375},{"$f":"IF(AV331>Inputs!$E$81,Inputs!$E$81,AV331)*-1","v":-36.34375},{"$f":"IF(AW331>Inputs!$E$81,Inputs!$E$81,AW331)*-1","v":0},{"$f":"IF(AX331>Inputs!$E$81,Inputs!$E$81,AX331)*-1","v":0},{"$f":"IF(AY331>Inputs!$E$81,Inputs!$E$81,AY331)*-1","v":0},{"$f":"IF(AZ331>Inputs!$E$81,Inputs!$E$81,AZ331)*-1","v":0},{"$f":"SUM(BB332:BY332)","v":-474.10899422800003},{"$f":"IF(BB331>Inputs!$E$81,Inputs!$E$81,BB331)*-1","v":0},{"$f":"IF(BC331>Inputs!$E$81,Inputs!$E$81,BC331)*-1","v":0},{"$f":"IF(BD331>Inputs!$E$81,Inputs!$E$81,BD331)*-1","v":0},{"$f":"IF(BE331>Inputs!$E$81,Inputs!$E$81,BE331)*-1","v":0},{"$f":"IF(BF331>Inputs!$E$81,Inputs!$E$81,BF331)*-1","v":0},{"$f":"IF(BG331>Inputs!$E$81,Inputs!$E$81,BG331)*-1","v":0},{"$f":"IF(BH331>Inputs!$E$81,Inputs!$E$81,BH331)*-1","v":-1.6402442280000002},{"$f":"IF(BI331>Inputs!$E$81,Inputs!$E$81,BI331)*-1","v":-36.34375},{"$f":"IF(BJ331>Inputs!$E$81,Inputs!$E$81,BJ331)*-1","v":-36.34375},{"$f":"IF(BK331>Inputs!$E$81,Inputs!$E$81,BK331)*-1","v":-36.34375},{"$f":"IF(BL331>Inputs!$E$81,Inputs!$E$81,BL331)*-1","v":-36.34375},{"$f":"IF(BM331>Inputs!$E$81,Inputs!$E$81,BM331)*-1","v":-36.34375},{"$f":"IF(BN331>Inputs!$E$81,Inputs!$E$81,BN331)*-1","v":-36.34375},{"$f":"IF(BO331>Inputs!$E$81,Inputs!$E$81,BO331)*-1","v":-36.34375},{"$f":"IF(BP331>Inputs!$E$81,Inputs!$E$81,BP331)*-1","v":-36.34375},{"$f":"IF(BQ331>Inputs!$E$81,Inputs!$E$81,BQ331)*-1","v":-36.34375},{"$f":"IF(BR331>Inputs!$E$81,Inputs!$E$81,BR331)*-1","v":-36.34375},{"$f":"IF(BS331>Inputs!$E$81,Inputs!$E$81,BS331)*-1","v":-36.34375},{"$f":"IF(BT331>Inputs!$E$81,Inputs!$E$81,BT331)*-1","v":-36.34375},{"$f":"IF(BU331>Inputs!$E$81,Inputs!$E$81,BU331)*-1","v":-36.34375},{"$f":"IF(BV331>Inputs!$E$81,Inputs!$E$81,BV331)*-1","v":0},{"$f":"IF(BW331>Inputs!$E$81,Inputs!$E$81,BW331)*-1","v":0},{"$f":"IF(BX331>Inputs!$E$81,Inputs!$E$81,BX331)*-1","v":0},{"$f":"IF(BY331>Inputs!$E$81,Inputs!$E$81,BY331)*-1","v":0},{"$f":"SUM(CA332:CX332)","v":-474.10899422800003},{"$f":"IF(CA331>Inputs!$E$81,Inputs!$E$81,CA331)*-1","v":0},{"$f":"IF(CB331>Inputs!$E$81,Inputs!$E$81,CB331)*-1","v":0},{"$f":"IF(CC331>Inputs!$E$81,Inputs!$E$81,CC331)*-1","v":0},{"$f":"IF(CD331>Inputs!$E$81,Inputs!$E$81,CD331)*-1","v":0},{"$f":"IF(CE331>Inputs!$E$81,Inputs!$E$81,CE331)*-1","v":0},{"$f":"IF(CF331>Inputs!$E$81,Inputs!$E$81,CF331)*-1","v":0},{"$f":"IF(CG331>Inputs!$E$81,Inputs!$E$81,CG331)*-1","v":-1.6402442280000002},{"$f":"IF(CH331>Inputs!$E$81,Inputs!$E$81,CH331)*-1","v":-36.34375},{"$f":"IF(CI331>Inputs!$E$81,Inputs!$E$81,CI331)*-1","v":-36.34375},{"$f":"IF(CJ331>Inputs!$E$81,Inputs!$E$81,CJ331)*-1","v":-36.34375},{"$f":"IF(CK331>Inputs!$E$81,Inputs!$E$81,CK331)*-1","v":-36.34375},{"$f":"IF(CL331>Inputs!$E$81,Inputs!$E$81,CL331)*-1","v":-36.34375},{"$f":"IF(CM331>Inputs!$E$81,Inputs!$E$81,CM331)*-1","v":-36.34375},{"$f":"IF(CN331>Inputs!$E$81,Inputs!$E$81,CN331)*-1","v":-36.34375},{"$f":"IF(CO331>Inputs!$E$81,Inputs!$E$81,CO331)*-1","v":-36.34375},{"$f":"IF(CP331>Inputs!$E$81,Inputs!$E$81,CP331)*-1","v":-36.34375},{"$f":"IF(CQ331>Inputs!$E$81,Inputs!$E$81,CQ331)*-1","v":-36.34375},{"$f":"IF(CR331>Inputs!$E$81,Inputs!$E$81,CR331)*-1","v":-36.34375},{"$f":"IF(CS331>Inputs!$E$81,Inputs!$E$81,CS331)*-1","v":-36.34375},{"$f":"IF(CT331>Inputs!$E$81,Inputs!$E$81,CT331)*-1","v":-36.34375},{"$f":"IF(CU331>Inputs!$E$81,Inputs!$E$81,CU331)*-1","v":0},{"$f":"IF(CV331>Inputs!$E$81,Inputs!$E$81,CV331)*-1","v":0},{"$f":"IF(CW331>Inputs!$E$81,Inputs!$E$81,CW331)*-1","v":0},{"$f":"IF(CX331>Inputs!$E$81,Inputs!$E$81,CX331)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB333+4*BA333+19*C333+BZ333*4","v":391625.56158332003},{"$f":"SUM(D333:AA333)","v":12633.082631720001},{"$f":"D331+D332","v":0},{"$f":"E331+E332","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1516.9675339160003,1561.2541280720002,1628.5041414200002,1720.3578181880002,1577.656570352,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,{"$f":"SUM(AC333:AZ333)","v":12633.082631720001},{"$f":"AC331+AC332","v":0},{"$f":"AD331+AD332","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1516.9675339160003,1561.2541280720002,1628.5041414200002,1720.3578181880002,1577.656570352,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,{"$f":"SUM(BB333:BY333)","v":12633.082631720001},{"$f":"BB331+BB332","v":0},{"$f":"BC331+BC332","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1516.9675339160003,1561.2541280720002,1628.5041414200002,1720.3578181880002,1577.656570352,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,{"$f":"SUM(CA333:CX333)","v":12633.082631720001},{"$f":"CA331+CA332","v":0},{"$f":"CB331+CB332","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1516.9675339160003,1561.2541280720002,1628.5041414200002,1720.3578181880002,1577.656570352,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB336+4*BA336+19*C336+BZ336*4","v":341460.91440310283},{"$f":"SUM(D336:AA336)","v":11612.971674124568},{"$f":"IF(D323<0,0,IF(D323>D333,D333,D323))","v":0},{"$f":"IF(E323<0,0,IF(E323>E333,E333,E323))","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,{"$f":"SUM(AC336:AZ336)","v":9976.5432056503923},{"$f":"IF(AC323<0,0,IF(AC323>AC333,AC333,AC323))","v":0},{"$f":"IF(AD323<0,0,IF(AD323>AD333,AD333,AD323))","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1178.4112636262562,1091.3992553747205,1185.5033807688819,940.0940113558579,952.79285475267579,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,{"$f":"SUM(BB336:BY336)","v":8614.0982689090506},{"$f":"IF(BB323<0,0,IF(BB323>BB333,BB333,BB323))","v":0},0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,919.94950576729195,837.81699311844545,927.04162290991769,686.51174909958286,704.08437077518147,1150.1178468506303,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,{"$f":"SUM(CA336:CX336)","v":11612.971674124568},{"$f":"IF(CA323<0,0,IF(CA323>CA333,CA333,CA323))","v":0},{"$f":"IF(CB323<0,0,IF(CB323>CB333,CB333,CB323))","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B323-B336","v":846107.79337965744},{"$f":"C323-C336","v":29151.96940881202},{"$f":"D323-D336","v":1417.3685742229604},{"$f":"E323-E336","v":1278.0360902019565},{"$f":"F323-F336","v":1278.0360902019565},{"$f":"G323-G336","v":1274.809276502383},{"$f":"H323-H336","v":1341.272830960806},{"$f":"I323-I336","v":1344.4755185128861},{"$f":"J323-J336","v":1346.8276756190521},{"$f":"K323-K336","v":1384.3080400672179},{"$f":"L323-L336","v":1258.1181602937845},{"$f":"M323-M336","v":1197.0693135510155},{"$f":"N323-N336","v":821.58443749194066},{"$f":"O323-O336","v":0},{"$f":"P323-P336","v":0},{"$f":"Q323-Q336","v":0},{"$f":"R323-R336","v":0},{"$f":"S323-S336","v":0},{"$f":"T323-T336","v":478.82812227232967},{"$f":"U323-U336","v":1181.2131494574312},{"$f":"V323-V336","v":2053.7028750942409},{"$f":"W323-W336","v":2722.943011036024},{"$f":"X323-X336","v":2614.5719639053059},{"$f":"Y323-Y336","v":2196.5890714351635},{"$f":"Z323-Z336","v":2054.0043782844782},{"$f":"AA323-AA336","v":1908.2108297010639},{"$f":"AB323-AB336","v":23935.395437760999},{"$f":"AC323-AC336","v":1197.9199118898782},{"$f":"AD323-AD336","v":1071.1273514307645},{"$f":"AE323-AE336","v":1071.1273514307645},{"$f":"AF323-AF336","v":1074.1704995121368},{"$f":"AG323-AG336","v":1140.6340539705598},{"$f":"AH323-AH336","v":1137.5667797416941},{"$f":"AI323-AI336","v":1133.6473338933101},{"$f":"AJ323-AJ336","v":1152.3194541722451},{"$f":"AK323-AK336","v":982.2580572752222},{"$f":"AL323-AL336","v":877.30126272280984},{"$f":"AM323-AM336","v":483.00650132089959},{"$f":"AN323-AN336","v":0},{"$f":"AO323-AO336","v":0},{"$f":"AP323-AP336","v":0},{"$f":"AQ323-AQ336","v":0},{"$f":"AR323-AR336","v":0},{"$f":"AS323-AS336","v":159.06007144412456},{"$f":"AT323-AT336","v":855.19091502454171},{"$f":"AU323-AU336","v":1702.5859545361836},{"$f":"AV323-AV336","v":2353.0152659602581},{"$f":"AW323-AW336","v":2263.4550433472486},{"$f":"AX323-AX336","v":1883.0909823879026},{"$f":"AY323-AY336","v":1759.3161745800528},{"$f":"AZ323-AZ336","v":1638.6024731204186},{"$f":"BA323-BA336","v":19967.728806484229},{"$f":"BB323-BB336","v":1027.2376189641477},{"$f":"BC323-BC336","v":910.19833238650381},{"$f":"BD323-BD336","v":910.19833238650381},{"$f":"BE323-BE336","v":918.1181174086114},{"$f":"BF323-BF336","v":984.58167186703406},{"$f":"BG323-BG336","v":976.63776069743335},{"$f":"BH323-BH336","v":967.84899526848096},{"$f":"BI323-BI336","v":971.8890939641766},{"$f":"BJ323-BJ336","v":767.68603188287443},{"$f":"BK323-BK336","v":628.59277874531574},{"$f":"BL323-BL336","v":219.66810652119875},{"$f":"BM323-BM336","v":0},{"$f":"BN323-BN336","v":0},{"$f":"BO323-BO336","v":0},{"$f":"BP323-BP336","v":0},{"$f":"BQ323-BQ336","v":0},{"$f":"BR323-BR336","v":0},{"$f":"BS323-BS336","v":601.60865276826712},{"$f":"BT323-BT336","v":1429.5079062730088},{"$f":"BU323-BU336","v":2065.2936864568833},{"$f":"BV323-BV336","v":1990.376995084074},{"$f":"BW323-BW336","v":1639.259135351145},{"$f":"BX323-BX336","v":1530.1142383655013},{"$f":"BY323-BY336","v":1428.9113520930653},{"$f":"BZ323-BZ336","v":29151.96940881202},{"$f":"CA323-CA336","v":1417.3685742229604},{"$f":"CB323-CB336","v":1278.0360902019565},{"$f":"CC323-CC336","v":1278.0360902019565},{"$f":"CD323-CD336","v":1274.809276502383},{"$f":"CE323-CE336","v":1341.272830960806},{"$f":"CF323-CF336","v":1344.4755185128861},{"$f":"CG323-CG336","v":1346.8276756190521},{"$f":"CH323-CH336","v":1384.3080400672179},{"$f":"CI323-CI336","v":1258.1181602937845},{"$f":"CJ323-CJ336","v":1197.0693135510155},{"$f":"CK323-CK336","v":821.58443749194066},{"$f":"CL323-CL336","v":0},{"$f":"CM323-CM336","v":0},{"$f":"CN323-CN336","v":0},{"$f":"CO323-CO336","v":0},{"$f":"CP323-CP336","v":0},{"$f":"CQ323-CQ336","v":478.82812227232967},{"$f":"CR323-CR336","v":1181.2131494574312},{"$f":"CS323-CS336","v":2053.7028750942409},{"$f":"CT323-CT336","v":2722.943011036024},{"$f":"CU323-CU336","v":2614.5719639053059},{"$f":"CV323-CV336","v":2196.5890714351635},{"$f":"CW323-CW336","v":2054.0043782844782},{"$f":"CX323-CX336","v":1908.2108297010639}]
[]
["Summary"]
["Produced",{"$f":"B331","v":406322.94040438812},{"$f":"SUM(D340:AA340)","v":13107.191625948002},{"$f":"D331","v":0},0,0,0,0,0,1.6402442280000002,136.14027092399999,428.10374350799998,764.35381024800006,1102.2441212160002,1553.3112839160003,1597.5978780720002,1664.8478914200002,1756.7015681880002,1614.000320352,1276.110009384,820.12211400000001,346.09153210800002,45.926838384000014,0,0,0,0,13107.191625948002,0,0,0,0,0,0,1.6402442280000002,{"$f":"AJ331","v":136.14027092399999},428.10374350799998,764.35381024800006,1102.2441212160002,1553.3112839160003,1597.5978780720002,1664.8478914200002,1756.7015681880002,1614.000320352,1276.110009384,820.12211400000001,346.09153210800002,45.926838384000014,0,0,0,0,13107.191625948002,0,0,0,0,0,0,1.6402442280000002,136.14027092399999,428.10374350799998,764.35381024800006,1102.2441212160002,1553.3112839160003,1597.5978780720002,1664.8478914200002,{"$f":"BP331","v":1756.7015681880002},1614.000320352,1276.110009384,820.12211400000001,346.09153210800002,45.926838384000014,0,0,0,0,13107.191625948002,0,0,0,0,0,0,1.6402442280000002,136.14027092399999,428.10374350799998,764.35381024800006,1102.2441212160002,1553.3112839160003,1597.5978780720002,1664.8478914200002,1756.7015681880002,1614.000320352,1276.110009384,820.12211400000001,346.09153210800002,45.926838384000014,0,0,0,0]
["Used",{"$f":"B332","v":-14697.378821068001},{"$f":"C332","v":-474.10899422800003},{"$f":"D332","v":0},0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-474.10899422800003,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-474.10899422800003,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP332","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,-474.10899422800003,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB342+4*BA342+19*C342+BZ342*4","v":341460.91440310283},{"$f":"SUM(D342:AA342)","v":11612.971674124568},{"$f":"D336","v":0},{"$f":"E336","v":0},0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,9976.5432056503923,0,0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1178.4112636262562,1091.3992553747205,1185.5033807688819,940.0940113558579,952.79285475267579,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,8614.0982689090506,0,0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,919.94950576729195,837.81699311844545,927.04162290991769,686.51174909958286,{"$f":"BQ336","v":704.08437077518147},1150.1178468506303,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,11612.971674124568,0,0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0]
["  Ponta",172637.51148542081,{"$f":"SUM(D343:AA343)","v":7505.9787602356864},{"$f":"IF(D326=\"P\",D342,0)","v":0},0,0,0,0,0,0,0,0,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC343:AZ343)","v":0},{"$f":"IF(AC326=\"P\",AC342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB343:BY343)","v":0},{"$f":"IF(BB326=\"P\",BB342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA343:CX343)","v":7505.9787602356864},{"$f":"IF(CA326=\"P\",CA342,0)","v":0},0,0,0,0,0,0,0,0,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,0,0,0,0,0,0,0,0,0]
["  Cheia",129488.74354332582,4106.992913888881,{"$f":"IF(D326=\"C\",D342,0)","v":0},0,0,0,0,0,0,99.796520923999992,391.75999350799998,0,0,0,0,0,0,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,8756.9766309703919,{"$f":"IF(AC326=\"C\",AC342,0)","v":0},0,0,0,0,0,0,0,0,0,1065.9003712160002,1178.4112636262562,1091.3992553747205,1185.5033807688819,940.0940113558579,952.79285475267579,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,0,{"$f":"IF(BB326=\"C\",BB342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4106.992913888881,{"$f":"IF(CA326=\"C\",CA342,0)","v":0},0,0,0,0,0,0,99.796520923999992,391.75999350799998,0,0,0,0,0,0,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0]
["  Vazio",39334.659374356204,0,{"$f":"IF(D326=\"V\",D342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1219.56657468,{"$f":"IF(AC326=\"V\",AC342,0)","v":0},0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8614.0982689090506,{"$f":"IF(BB326=\"V\",BB342,0)","v":0},0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,919.94950576729195,837.81699311844545,927.04162290991769,686.51174909958286,704.08437077518147,1150.1178468506303,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,0,{"$f":"IF(CA326=\"V\",CA342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D326=\"SV\",D342,0)","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,{"$f":"IF(AC326=\"SV\",AC342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB326=\"SV\",BB342,0)","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,{"$f":"IF(CA326=\"SV\",CA342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",50164.647180217231,1020.110957595434,{"$f":"D340+D341-D342","v":0},{"$f":"E340+E341-E342","v":0},0,0,0,0,0,0,0,0,0,6.2482958996488378,143.8326382643902,110.692786261023,454.24157239925285,305.09566477111912,0,0,0,0,0,0,0,0,2656.5394260696103,0,0,0,0,0,0,0,0,0,0,0,338.55627028974413,469.85487269727969,443.0007606511183,780.26380683214234,624.86371559932422,0,0,0,0,0,0,0,0,4018.984362810952,0,0,0,0,0,0,0,0,0,0,0,597.01802814870837,723.43713495355473,701.46251851008253,1033.8460690884174,{"$f":"BQ340+BQ341-BQ342","v":873.57219957681855},89.648412533369765,0,0,0,0,0,0,0,1020.1109575954342,0,0,0,0,0,0,0,0,0,0,0,6.2482958996488378,143.8326382643902,110.692786261023,454.24157239925285,305.09566477111912,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B347=0,0,B347/B340)","v":0.12346004173500875},7.7828339335174135E-2,0,0,0,0,0,0,0,0,0,0,0,4.0225651898288355E-3,9.0030564160468909E-2,6.6488228042628994E-2,0.25857640285924788,0.18903073371421655,0,0,0,0,0,0,0,0,0.20267800318189605,0,0,0,0,0,{"$f":"IF(AH347=0,0,AH347/AH340)","v":0},0,0,0,0,0,0.21795777433369404,0.29410083672889331,0.26609083204188055,0.44416412039579817,0.38715216330505231,0,0,0,0,0,0,0,0,0.30662436908717061,0,0,0,0,0,0,0,0,0,0,0,0.38435182589003442,{"$f":"IF(BN347=0,0,BN347/BN340)","v":0.45282805196674841},0.42133730181907697,0.5885154814057616,0.54124660854236983,7.0251319928635758E-2,0,0,0,0,0,0,0,7.7828339335174163E-2,0,0,0,0,0,0,0,0,0,0,0,4.0225651898288355E-3,9.0030564160468909E-2,6.6488228042628994E-2,0.25857640285924788,0.18903073371421655,0,0,0,{"$f":"IF(CT347=0,0,CT347/CT340)","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)",{"$f":"4*AB355+4*BA355+17*C355+BZ355*5","v":2119772.2011529664},73095.579102513686,2640.1854587358848,2640.1854587358848,2489.3123643386552,2338.4392699414107,2263.0235376062947,2263.0235376062947,2338.4392699414107,2489.3123643386552,2715.6282451275538,3243.6670705690212,3620.8376601700716,3545.4035422498623,3545.4035422498623,3545.4035422498623,3469.9694243296512,3469.9694243296512,3469.9694243296512,3469.9694243296512,3469.9694243296512,3469.9694243296512,3394.5353064094415,3243.6670705690212,3092.7988347286027,2866.4964809679727,66517.018921996903,2402.5766557586826,2402.5766557586826,2265.2751195882629,2127.9964665291177,2059.3514192217276,2059.3514192217276,2127.9964665291177,2265.2751195882629,2471.221703066074,2951.7370342178106,3294.9622707547651,3226.31950788107,3226.31950788107,3226.31950788107,3157.6721761399831,3157.6721761399831,3157.6721761399831,3157.6721761399831,3157.6721761399831,3157.6721761399831,3089.0271288325912,2951.7370342178106,2814.4469396030286,2608.4959086261256,61400.346302419443,2217.7630668541688,2217.7630668541688,2091.0337487482157,1964.3044306422635,1900.9397715892878,1900.9397715892878,1964.3044306422635,2091.0337487482157,2281.1198946431359,2724.6803392779784,3041.5036345428598,2978.1389754898828,2978.1389754898828,2978.1389754898828,2914.7743164369072,2914.7743164369072,2914.7743164369072,2914.7743164369072,2914.7743164369072,2914.7743164369072,2851.4091687334339,2724.6803392779784,2597.9510211720262,2407.8570440130979,73095.579102513686,2640.1854587358848,2640.1854587358848,2489.3123643386552,2338.4392699414107,2263.0235376062947,2263.0235376062947,2338.4392699414107,2489.3123643386552,2715.6282451275538,3243.6670705690212,3620.8376601700716,3545.4035422498623,3545.4035422498623,3545.4035422498623,3469.9694243296512,3469.9694243296512,3469.9694243296512,3469.9694243296512,3469.9694243296512,3469.9694243296512,3394.5353064094415,3243.6670705690212,3092.7988347286027,2866.4964809679727]
["Self-Consumption",{"$f":"4*AB356+4*BA356+17*C356+BZ356*5","v":26167.5},{"$f":"SUM(D356:AA356)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC356:AZ356)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB356:BY356)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA356","v":872.25},{"$f":"BB356","v":36.34375},{"$f":"BC356","v":36.34375},{"$f":"BD356","v":36.34375},{"$f":"BE356","v":36.34375},{"$f":"BF356","v":36.34375},{"$f":"BG356","v":36.34375},{"$f":"BH356","v":36.34375},{"$f":"BI356","v":36.34375},{"$f":"BJ356","v":36.34375},{"$f":"BK356","v":36.34375},{"$f":"BL356","v":36.34375},{"$f":"BM356","v":36.34375},{"$f":"BN356","v":36.34375},{"$f":"BO356","v":36.34375},{"$f":"BP356","v":36.34375},{"$f":"BQ356","v":36.34375},{"$f":"BR356","v":36.34375},{"$f":"BS356","v":36.34375},{"$f":"BT356","v":36.34375},{"$f":"BU356","v":36.34375},{"$f":"BV356","v":36.34375},{"$f":"BW356","v":36.34375},{"$f":"BX356","v":36.34375},{"$f":"BY356","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B355:B356)","v":2145939.7011529664},73967.829102513686,2676.5292087358848,2676.5292087358848,2525.6561143386552,2374.7830199414107,2299.3672876062947,2299.3672876062947,2374.7830199414107,2525.6561143386552,2751.9719951275538,3280.0108205690212,3657.1814101700716,3581.7472922498623,3581.7472922498623,3581.7472922498623,3506.3131743296512,3506.3131743296512,3506.3131743296512,3506.3131743296512,3506.3131743296512,3506.3131743296512,3430.8790564094415,3280.0108205690212,3129.1425847286027,2902.8402309679727,67389.268921996903,2438.9204057586826,2438.9204057586826,2301.6188695882629,2164.3402165291177,2095.6951692217276,{"$f":"SUM(AH355:AH356)","v":2095.6951692217276},2164.3402165291177,2301.6188695882629,2507.565453066074,2988.0807842178106,3331.3060207547651,3262.66325788107,3262.66325788107,3262.66325788107,3194.0159261399831,3194.0159261399831,3194.0159261399831,3194.0159261399831,3194.0159261399831,3194.0159261399831,3125.3708788325912,2988.0807842178106,2850.7906896030286,2644.8396586261256,62272.596302419443,2254.1068168541688,2254.1068168541688,2127.3774987482157,2000.6481806422635,1937.2835215892878,1937.2835215892878,2000.6481806422635,2127.3774987482157,2317.4636446431359,2761.0240892779784,3077.8473845428598,3014.4827254898828,{"$f":"SUM(BN355:BN356)","v":3014.4827254898828},3014.4827254898828,2951.1180664369072,2951.1180664369072,2951.1180664369072,2951.1180664369072,2951.1180664369072,2951.1180664369072,2887.7529187334339,2761.0240892779784,2634.2947711720262,2444.2007940130979,73967.829102513686,2676.5292087358848,2676.5292087358848,2525.6561143386552,2374.7830199414107,2299.3672876062947,2299.3672876062947,2374.7830199414107,2525.6561143386552,2751.9719951275538,3280.0108205690212,3657.1814101700716,3581.7472922498623,3581.7472922498623,3581.7472922498623,3506.3131743296512,3506.3131743296512,3506.3131743296512,3506.3131743296512,3506.3131743296512,{"$f":"SUM(CT355:CT356)","v":3506.3131743296512},3430.8790564094415,3280.0108205690212,3129.1425847286027,2902.8402309679727]
[null,{"$f":"4*AB358+4*BA358+17*C358+BZ358*5","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K357:V357)","v":40491.628088603153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ357:AU357)","v":36886.640531970035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI357:BT357)","v":34082.751125866373}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB360+4*BA360+17*C360+BZ360*5","v":371727.81182635558},12390.927060878519,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,347.06415126463276,520.652733584315,555.33992169704334,624.75741190917381,694.17490212130394,694.17490212130394,624.75741190917381,763.59239233343442,763.59239233343442,485.92243148491303,555.33992169704334,694.17490212130394,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233,12390.927060878519,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,347.06415126463276,520.652733584315,555.33992169704334,624.75741190917381,694.17490212130394,694.17490212130394,624.75741190917381,763.59239233343442,763.59239233343442,485.92243148491303,555.33992169704334,694.17490212130394,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233,12390.927060878519,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,347.06415126463276,520.652733584315,555.33992169704334,624.75741190917381,694.17490212130394,694.17490212130394,624.75741190917381,763.59239233343442,763.59239233343442,485.92243148491303,555.33992169704334,694.17490212130394,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233,12390.927060878519,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,347.06415126463276,520.652733584315,555.33992169704334,624.75741190917381,694.17490212130394,694.17490212130394,624.75741190917381,763.59239233343442,763.59239233343442,485.92243148491303,555.33992169704334,694.17490212130394,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233]
["   PV",207089.52609890111,{"$f":"SUM(D361:AA361)","v":6902.9842032967044},{"$f":"Inputs!$E$43/Inputs!$E$31*D372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K372","v":45.676510989010985},{"$f":"Inputs!$E$43/Inputs!$E$31*L372","v":236.15728021978023},{"$f":"Inputs!$E$43/Inputs!$E$31*M372","v":502.44162087912093},{"$f":"Inputs!$E$43/Inputs!$E$31*N372","v":724.99313186813185},{"$f":"Inputs!$E$43/Inputs!$E$31*O372","v":860.0789835164835},{"$f":"Inputs!$E$43/Inputs!$E$31*P372","v":897.98076923076928},{"$f":"Inputs!$E$43/Inputs!$E$31*Q372","v":877.57211538461536},{"$f":"Inputs!$E$43/Inputs!$E$31*R372","v":890.20604395604403},{"$f":"Inputs!$E$43/Inputs!$E$31*S372","v":815.37431318681331},{"$f":"Inputs!$E$43/Inputs!$E$31*T372","v":579.21703296703299},{"$f":"Inputs!$E$43/Inputs!$E$31*U372","v":358.6092032967033},{"$f":"Inputs!$E$43/Inputs!$E$31*V372","v":114.6771978021978},{"$f":"Inputs!$E$43/Inputs!$E$31*W372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z372","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA372","v":0},{"$f":"C361","v":6902.9842032967044},{"$f":"D361","v":0},{"$f":"E361","v":0},{"$f":"F361","v":0},{"$f":"G361","v":0},{"$f":"H361","v":0},{"$f":"I361","v":0},{"$f":"J361","v":0},{"$f":"K361","v":45.676510989010985},{"$f":"L361","v":236.15728021978023},{"$f":"M361","v":502.44162087912093},{"$f":"N361","v":724.99313186813185},{"$f":"O361","v":860.0789835164835},{"$f":"P361","v":897.98076923076928},{"$f":"Q361","v":877.57211538461536},{"$f":"R361","v":890.20604395604403},{"$f":"S361","v":815.37431318681331},{"$f":"T361","v":579.21703296703299},{"$f":"U361","v":358.6092032967033},{"$f":"V361","v":114.6771978021978},{"$f":"W361","v":0},{"$f":"X361","v":0},{"$f":"Y361","v":0},{"$f":"Z361","v":0},{"$f":"AA361","v":0},{"$f":"AB361","v":6902.9842032967044},{"$f":"AC361","v":0},{"$f":"AD361","v":0},{"$f":"AE361","v":0},{"$f":"AF361","v":0},{"$f":"AG361","v":0},{"$f":"AH361","v":0},{"$f":"AI361","v":0},{"$f":"AJ361","v":45.676510989010985},{"$f":"AK361","v":236.15728021978023},{"$f":"AL361","v":502.44162087912093},{"$f":"AM361","v":724.99313186813185},{"$f":"AN361","v":860.0789835164835},{"$f":"AO361","v":897.98076923076928},{"$f":"AP361","v":877.57211538461536},{"$f":"AQ361","v":890.20604395604403},{"$f":"AR361","v":815.37431318681331},{"$f":"AS361","v":579.21703296703299},{"$f":"AT361","v":358.6092032967033},{"$f":"AU361","v":114.6771978021978},{"$f":"AV361","v":0},{"$f":"AW361","v":0},{"$f":"AX361","v":0},{"$f":"AY361","v":0},{"$f":"AZ361","v":0},{"$f":"BA361","v":6902.9842032967044},{"$f":"BB361","v":0},{"$f":"BC361","v":0},{"$f":"BD361","v":0},{"$f":"BE361","v":0},{"$f":"BF361","v":0},{"$f":"BG361","v":0},{"$f":"BH361","v":0},{"$f":"BI361","v":45.676510989010985},{"$f":"BJ361","v":236.15728021978023},{"$f":"BK361","v":502.44162087912093},{"$f":"BL361","v":724.99313186813185},{"$f":"BM361","v":860.0789835164835},{"$f":"BN361","v":897.98076923076928},{"$f":"BO361","v":877.57211538461536},{"$f":"BP361","v":890.20604395604403},{"$f":"BQ361","v":815.37431318681331},{"$f":"BR361","v":579.21703296703299},{"$f":"BS361","v":358.6092032967033},{"$f":"BT361","v":114.6771978021978},{"$f":"BU361","v":0},{"$f":"BV361","v":0},{"$f":"BW361","v":0},{"$f":"BX361","v":0},{"$f":"BY361","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B360:B361)","v":578817.3379252567},19293.911264175222,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,392.74066225364373,756.81001380409521,1057.7815425761642,1349.7505437773057,1554.2538856377873,1592.1556713520731,1502.3295272937892,1653.7984362894786,1578.9667055202476,1065.139464451946,913.94912499374664,808.85209992350178,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233,19293.911264175222,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,{"$f":"SUM(AH360:AH361)","v":277.66996084852167},347.06415126463276,392.74066225364373,756.81001380409521,1057.7815425761642,1349.7505437773057,1554.2538856377873,1592.1556713520731,1502.3295272937892,1653.7984362894786,1578.9667055202476,1065.139464451946,913.94912499374664,808.85209992350178,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233,19293.911264175222,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,392.74066225364373,756.81001380409521,1057.7815425761642,1349.7505437773057,1554.2538856377873,{"$f":"SUM(BN360:BN361)","v":1592.1556713520731},1502.3295272937892,1653.7984362894786,1578.9667055202476,1065.139464451946,913.94912499374664,808.85209992350178,694.17490212130394,624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233,19293.911264175222,347.06415126463276,347.06415126463276,347.06415126463276,277.66996084852167,208.25247063639117,277.66996084852167,347.06415126463276,392.74066225364373,756.81001380409521,1057.7815425761642,1349.7505437773057,1554.2538856377873,1592.1556713520731,1502.3295272937892,1653.7984362894786,1578.9667055202476,1065.139464451946,913.94912499374664,808.85209992350178,{"$f":"SUM(CT360:CT361)","v":694.17490212130394},624.75741190917381,624.75741190917381,555.33992169704334,416.50494127278233]
[null,{"$f":"4*AB363+4*BA363+17*C363+BZ363*5","v":0}]
["Minimum Non-Renewables Production",522000,{"$f":"SUM(D364:AA364)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC364:AZ364)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB364:BY364)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA364:CX364)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-57881.733792525672,-1929.3911264175222,{"$f":"0.1*D362*-1","v":-34.706415126463277},-34.706415126463277,-34.706415126463277,-27.766996084852167,-20.825247063639118,-27.766996084852167,-34.706415126463277,-39.274066225364379,-75.681001380409526,-105.77815425761642,-134.97505437773057,-155.42538856377874,-159.21556713520732,-150.23295272937892,-165.37984362894787,-157.89667055202477,-106.51394644519461,-91.394912499374669,-80.885209992350184,-69.417490212130403,-62.475741190917383,-62.475741190917383,-55.533992169704334,-41.650494127278236,-1929.3911264175222,{"$f":"0.1*AC362*-1","v":-34.706415126463277},-34.706415126463277,-34.706415126463277,-27.766996084852167,-20.825247063639118,-27.766996084852167,-34.706415126463277,-39.274066225364379,-75.681001380409526,-105.77815425761642,-134.97505437773057,-155.42538856377874,-159.21556713520732,-150.23295272937892,-165.37984362894787,-157.89667055202477,-106.51394644519461,-91.394912499374669,-80.885209992350184,-69.417490212130403,-62.475741190917383,-62.475741190917383,-55.533992169704334,-41.650494127278236,-1929.3911264175222,{"$f":"0.1*BB362*-1","v":-34.706415126463277},-34.706415126463277,-34.706415126463277,-27.766996084852167,-20.825247063639118,-27.766996084852167,-34.706415126463277,-39.274066225364379,-75.681001380409526,-105.77815425761642,-134.97505437773057,-155.42538856377874,-159.21556713520732,-150.23295272937892,-165.37984362894787,-157.89667055202477,-106.51394644519461,-91.394912499374669,-80.885209992350184,-69.417490212130403,-62.475741190917383,-62.475741190917383,-55.533992169704334,-41.650494127278236,-1929.3911264175222,{"$f":"0.1*CA362*-1","v":-34.706415126463277},-34.706415126463277,-34.706415126463277,-27.766996084852167,-20.825247063639118,-27.766996084852167,-34.706415126463277,-39.274066225364379,-75.681001380409526,-105.77815425761642,-134.97505437773057,-155.42538856377874,-159.21556713520732,-150.23295272937892,-165.37984362894787,-157.89667055202477,-106.51394644519461,-91.394912499374669,-80.885209992350184,-69.417490212130403,-62.475741190917383,-62.475741190917383,-55.533992169704334,-41.650494127278236]
["Net Projected Demand (Surplus)",1103004.0970202354,{"$f":"C357-C362-C364-C365","v":39203.308964755983},1639.1714725977156,1639.1714725977156,1488.298378200486,1399.8800551777408,1386.9400640335427,1324.4643228426253,1337.4252838032412,1447.1895183103759,1345.8429827038681,1603.0074322504736,1717.4059207704966,1457.9187951758538,1423.8071880329965,1504.6507176854523,1292.8945816691205,1360.2431393614283,1822.6876563228998,1958.758961835279,2053.3462843984994,2156.5557624204775,2143.5973856911851,1992.729149850765,1904.3366552012637,1802.9857838224689,32624.748784239204,1401.5626696205129,1401.5626696205129,1264.2611334500934,1189.4372517654483,1183.2679456489757,1120.7922044580582,{"$f":"AI357-AI362-AI364-AI365","v":1126.9824803909482},1223.1522735599835,1101.4364406423883,1311.0773958992629,1391.5305313551901,1138.8347608070615,1104.7231536642041,1185.5666833166597,980.59733347945235,1047.9458911717602,1510.3904081332316,1646.4617136456113,1741.0490362088317,1844.2585142308094,1838.089208114335,1700.7991134995543,1625.9847600756896,1544.9852114806217,27508.076164661743,1216.7490807159993,1216.7490807159993,1090.0197626100462,1025.7452158785941,1024.8562980165359,962.38055682561833,963.29044450409401,1048.9109027199363,911.33463221945021,1084.0207009594308,1138.0718951432848,890.65422841587417,856.54262127301695,{"$f":"BO357-BO362-BO364-BO365","v":937.38615092547252},737.69947377637641,805.04803146868426,1267.4925484301557,1403.5638539425352,1498.1511765057553,1601.3606545277335,1600.4712480151777,1473.7424185597222,1409.4888416446872,1344.3463468675939,39203.308964755983,1639.1714725977156,1639.1714725977156,1488.298378200486,1399.8800551777408,1386.9400640335427,1324.4643228426253,1337.4252838032412,1447.1895183103759,1345.8429827038681,1603.0074322504736,1717.4059207704966,1457.9187951758538,1423.8071880329965,1504.6507176854523,1292.8945816691205,1360.2431393614283,1822.6876563228998,1958.758961835279,2053.3462843984994,2156.5557624204775,{"$f":"CU357-CU362-CU364-CU365","v":2143.5973856911851},1992.729149850765,1904.3366552012637,1802.9857838224689]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D369","v":"V"},{"$f":"E369","v":"SV"},{"$f":"F369","v":"SV"},{"$f":"G369","v":"SV"},{"$f":"H369","v":"SV"},{"$f":"I369","v":"SV"},{"$f":"J369","v":"C"},{"$f":"K369","v":"C"},{"$f":"L369","v":"C"},{"$f":"M369","v":"P"},{"$f":"N369","v":"P"},{"$f":"O369","v":"P"},{"$f":"P369","v":"P"},{"$f":"Q369","v":"P"},{"$f":"R369","v":"P"},{"$f":"S369","v":"C"},{"$f":"T369","v":"C"},{"$f":"U369","v":"C"},{"$f":"V369","v":"C"},{"$f":"W369","v":"C"},{"$f":"X369","v":"C"},{"$f":"Y369","v":"C"},{"$f":"Z369","v":"C"},{"$f":"AA369","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB372+4*BA372+17*C372+BZ372*5","v":361826.81999999995},{"$f":"SUM(D372:AA372)","v":12060.893999999998},{"$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},{"$f":"'Hourly Production'!I23*1","v":79.805999999999997},{"$f":"'Hourly Production'!J23*1","v":412.61400000000003},{"$f":"'Hourly Production'!K23*1","v":877.8660000000001},{"$f":"'Hourly Production'!L23*1","v":1266.7080000000001},{"$f":"'Hourly Production'!M23*1","v":1502.73},{"$f":"'Hourly Production'!N23*1","v":1568.9520000000002},{"$f":"'Hourly Production'!O23*1","v":1533.2940000000001},{"$f":"'Hourly Production'!P23*1","v":1555.3680000000002},{"$f":"'Hourly Production'!Q23*1","v":1424.6220000000003},{"$f":"'Hourly Production'!R23*1","v":1012.008},{"$f":"'Hourly Production'!S23*1","v":626.56200000000001},{"$f":"'Hourly Production'!T23*1","v":200.364},{"$f":"'Hourly Production'!U23*1","v":0},{"$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(AC372:AZ372)","v":12060.893999999998},{"$f":"D372","v":0},{"$f":"E372","v":0},0,0,0,0,0,79.805999999999997,412.61400000000003,877.8660000000001,1266.7080000000001,1502.73,1568.9520000000002,1533.2940000000001,1555.3680000000002,1424.6220000000003,1012.008,626.56200000000001,200.364,0,0,0,{"$f":"Z372","v":0},{"$f":"AA372","v":0},{"$f":"SUM(BB372:BY372)","v":12060.893999999998},{"$f":"AC372","v":0},0,0,0,0,0,0,79.805999999999997,412.61400000000003,877.8660000000001,1266.7080000000001,1502.73,1568.9520000000002,1533.2940000000001,1555.3680000000002,1424.6220000000003,1012.008,626.56200000000001,200.364,0,0,0,{"$f":"AY372","v":0},0,{"$f":"SUM(CA372:CX372)","v":12060.893999999998},{"$f":"BB372","v":0},0,0,0,0,0,0,79.805999999999997,412.61400000000003,877.8660000000001,1266.7080000000001,1502.73,1568.9520000000002,1533.2940000000001,1555.3680000000002,1424.6220000000003,1012.008,626.56200000000001,200.364,0,0,0,0,0]
["AC Losses",{"$f":"4*AB373+4*BA373+18*C373+BZ373*4","v":-12307.177455479998},{"$f":"SUM(D373:AA373)","v":-410.23924851599992},{"$f":"Inputs!$E$51*D372*-1","v":0},{"$f":"Inputs!$E$51*E372*-1","v":0},{"$f":"Inputs!$E$51*F372*-1","v":0},{"$f":"Inputs!$E$51*G372*-1","v":0},{"$f":"Inputs!$E$51*H372*-1","v":0},{"$f":"Inputs!$E$51*I372*-1","v":0},{"$f":"Inputs!$E$51*J372*-1","v":0},{"$f":"Inputs!$E$51*K372*-1","v":-2.714521283999999},{"$f":"Inputs!$E$51*L372*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*M372*-1","v":-29.859734123999992},{"$f":"Inputs!$E$51*N372*-1","v":-43.085805911999991},{"$f":"Inputs!$E$51*O372*-1","v":-51.113858219999983},{"$f":"Inputs!$E$51*P372*-1","v":-53.366333327999989},{"$f":"Inputs!$E$51*Q372*-1","v":-52.153462115999986},{"$f":"Inputs!$E$51*R372*-1","v":-52.904287151999988},{"$f":"Inputs!$E$51*S372*-1","v":-48.457092707999998},{"$f":"Inputs!$E$51*T372*-1","v":-34.42244011199999},{"$f":"Inputs!$E$51*U372*-1","v":-21.311879867999995},{"$f":"Inputs!$E$51*V372*-1","v":-6.8151810959999981},{"$f":"Inputs!$E$51*W372*-1","v":0},{"$f":"Inputs!$E$51*X372*-1","v":0},{"$f":"Inputs!$E$51*Y372*-1","v":0},{"$f":"Inputs!$E$51*Z372*-1","v":0},{"$f":"Inputs!$E$51*AA372*-1","v":0},{"$f":"SUM(AC373:AZ373)","v":-410.23924851599992},{"$f":"Inputs!$E$51*AC372*-1","v":0},{"$f":"Inputs!$E$51*AD372*-1","v":0},{"$f":"Inputs!$E$51*AE372*-1","v":0},{"$f":"Inputs!$E$51*AF372*-1","v":0},{"$f":"Inputs!$E$51*AG372*-1","v":0},{"$f":"Inputs!$E$51*AH372*-1","v":0},{"$f":"Inputs!$E$51*AI372*-1","v":0},{"$f":"Inputs!$E$51*AJ372*-1","v":-2.714521283999999},{"$f":"Inputs!$E$51*AK372*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*AL372*-1","v":-29.859734123999992},{"$f":"Inputs!$E$51*AM372*-1","v":-43.085805911999991},{"$f":"Inputs!$E$51*AN372*-1","v":-51.113858219999983},{"$f":"Inputs!$E$51*AO372*-1","v":-53.366333327999989},{"$f":"Inputs!$E$51*AP372*-1","v":-52.153462115999986},{"$f":"Inputs!$E$51*AQ372*-1","v":-52.904287151999988},{"$f":"Inputs!$E$51*AR372*-1","v":-48.457092707999998},{"$f":"Inputs!$E$51*AS372*-1","v":-34.42244011199999},{"$f":"Inputs!$E$51*AT372*-1","v":-21.311879867999995},{"$f":"Inputs!$E$51*AU372*-1","v":-6.8151810959999981},{"$f":"Inputs!$E$51*AV372*-1","v":0},{"$f":"Inputs!$E$51*AW372*-1","v":0},{"$f":"Inputs!$E$51*AX372*-1","v":0},{"$f":"Inputs!$E$51*AY372*-1","v":0},{"$f":"Inputs!$E$51*AZ372*-1","v":0},{"$f":"SUM(BB373:BY373)","v":-410.23924851599992},{"$f":"Inputs!$E$51*BB372*-1","v":0},{"$f":"Inputs!$E$51*BC372*-1","v":0},{"$f":"Inputs!$E$51*BD372*-1","v":0},{"$f":"Inputs!$E$51*BE372*-1","v":0},{"$f":"Inputs!$E$51*BF372*-1","v":0},{"$f":"Inputs!$E$51*BG372*-1","v":0},{"$f":"Inputs!$E$51*BH372*-1","v":0},{"$f":"Inputs!$E$51*BI372*-1","v":-2.714521283999999},{"$f":"Inputs!$E$51*BJ372*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*BK372*-1","v":-29.859734123999992},{"$f":"Inputs!$E$51*BL372*-1","v":-43.085805911999991},{"$f":"Inputs!$E$51*BM372*-1","v":-51.113858219999983},{"$f":"Inputs!$E$51*BN372*-1","v":-53.366333327999989},{"$f":"Inputs!$E$51*BO372*-1","v":-52.153462115999986},{"$f":"Inputs!$E$51*BP372*-1","v":-52.904287151999988},{"$f":"Inputs!$E$51*BQ372*-1","v":-48.457092707999998},{"$f":"Inputs!$E$51*BR372*-1","v":-34.42244011199999},{"$f":"Inputs!$E$51*BS372*-1","v":-21.311879867999995},{"$f":"Inputs!$E$51*BT372*-1","v":-6.8151810959999981},{"$f":"Inputs!$E$51*BU372*-1","v":0},{"$f":"Inputs!$E$51*BV372*-1","v":0},{"$f":"Inputs!$E$51*BW372*-1","v":0},{"$f":"Inputs!$E$51*BX372*-1","v":0},{"$f":"Inputs!$E$51*BY372*-1","v":0},{"$f":"SUM(CA373:CX373)","v":-410.23924851599992},{"$f":"Inputs!$E$51*CA372*-1","v":0},{"$f":"Inputs!$E$51*CB372*-1","v":0},{"$f":"Inputs!$E$51*CC372*-1","v":0},{"$f":"Inputs!$E$51*CD372*-1","v":0},{"$f":"Inputs!$E$51*CE372*-1","v":0},{"$f":"Inputs!$E$51*CF372*-1","v":0},{"$f":"Inputs!$E$51*CG372*-1","v":0},{"$f":"Inputs!$E$51*CH372*-1","v":-2.714521283999999},{"$f":"Inputs!$E$51*CI372*-1","v":-14.034652595999997},{"$f":"Inputs!$E$51*CJ372*-1","v":-29.859734123999992},{"$f":"Inputs!$E$51*CK372*-1","v":-43.085805911999991},{"$f":"Inputs!$E$51*CL372*-1","v":-51.113858219999983},{"$f":"Inputs!$E$51*CM372*-1","v":-53.366333327999989},{"$f":"Inputs!$E$51*CN372*-1","v":-52.153462115999986},{"$f":"Inputs!$E$51*CO372*-1","v":-52.904287151999988},{"$f":"Inputs!$E$51*CP372*-1","v":-48.457092707999998},{"$f":"Inputs!$E$51*CQ372*-1","v":-34.42244011199999},{"$f":"Inputs!$E$51*CR372*-1","v":-21.311879867999995},{"$f":"Inputs!$E$51*CS372*-1","v":-6.8151810959999981},{"$f":"Inputs!$E$51*CT372*-1","v":0},{"$f":"Inputs!$E$51*CU372*-1","v":0},{"$f":"Inputs!$E$51*CV372*-1","v":0},{"$f":"Inputs!$E$51*CW372*-1","v":0},{"$f":"Inputs!$E$51*CX372*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB374+4*BA374+18*C374+BZ374*4","v":349519.64254452009},{"$f":"SUM(D374:AA374)","v":11650.654751484002},{"$f":"D372+D373","v":0},{"$f":"E372+E373","v":0},{"$f":"F372+F373","v":0},{"$f":"G372+G373","v":0},{"$f":"H372+H373","v":0},{"$f":"I372+I373","v":0},{"$f":"J372+J373","v":0},{"$f":"K372+K373","v":77.091478715999997},{"$f":"L372+L373","v":398.57934740400003},{"$f":"M372+M373","v":848.00626587600016},{"$f":"N372+N373","v":1223.622194088},{"$f":"O372+O373","v":1451.6161417800001},{"$f":"P372+P373","v":1515.5856666720003},{"$f":"Q372+Q373","v":1481.1405378840002},{"$f":"R372+R373","v":1502.4637128480001},{"$f":"S372+S373","v":1376.1649072920004},{"$f":"T372+T373","v":977.58555988800003},{"$f":"U372+U373","v":605.25012013200001},{"$f":"V372+V373","v":193.548818904},{"$f":"W372+W373","v":0},{"$f":"X372+X373","v":0},{"$f":"Y372+Y373","v":0},{"$f":"Z372+Z373","v":0},{"$f":"AA372+AA373","v":0},{"$f":"SUM(AC374:AZ374)","v":11650.654751484002},{"$f":"AC372+AC373","v":0},{"$f":"AD372+AD373","v":0},{"$f":"AE372+AE373","v":0},{"$f":"AF372+AF373","v":0},{"$f":"AG372+AG373","v":0},{"$f":"AH372+AH373","v":0},{"$f":"AI372+AI373","v":0},{"$f":"AJ372+AJ373","v":77.091478715999997},{"$f":"AK372+AK373","v":398.57934740400003},{"$f":"AL372+AL373","v":848.00626587600016},{"$f":"AM372+AM373","v":1223.622194088},{"$f":"AN372+AN373","v":1451.6161417800001},{"$f":"AO372+AO373","v":1515.5856666720003},{"$f":"AP372+AP373","v":1481.1405378840002},{"$f":"AQ372+AQ373","v":1502.4637128480001},{"$f":"AR372+AR373","v":1376.1649072920004},{"$f":"AS372+AS373","v":977.58555988800003},{"$f":"AT372+AT373","v":605.25012013200001},{"$f":"AU372+AU373","v":193.548818904},{"$f":"AV372+AV373","v":0},{"$f":"AW372+AW373","v":0},{"$f":"AX372+AX373","v":0},{"$f":"AY372+AY373","v":0},{"$f":"AZ372+AZ373","v":0},11650.654751484002,{"$f":"BB372+BB373","v":0},{"$f":"BC372+BC373","v":0},{"$f":"BD372+BD373","v":0},{"$f":"BE372+BE373","v":0},{"$f":"BF372+BF373","v":0},{"$f":"BG372+BG373","v":0},{"$f":"BH372+BH373","v":0},{"$f":"BI372+BI373","v":77.091478715999997},{"$f":"BJ372+BJ373","v":398.57934740400003},{"$f":"BK372+BK373","v":848.00626587600016},{"$f":"BL372+BL373","v":1223.622194088},{"$f":"BM372+BM373","v":1451.6161417800001},{"$f":"BN372+BN373","v":1515.5856666720003},{"$f":"BO372+BO373","v":1481.1405378840002},{"$f":"BP372+BP373","v":1502.4637128480001},{"$f":"BQ372+BQ373","v":1376.1649072920004},{"$f":"BR372+BR373","v":977.58555988800003},{"$f":"BS372+BS373","v":605.25012013200001},{"$f":"BT372+BT373","v":193.548818904},{"$f":"BU372+BU373","v":0},{"$f":"BV372+BV373","v":0},{"$f":"BW372+BW373","v":0},{"$f":"BX372+BX373","v":0},{"$f":"BY372+BY373","v":0},11650.654751484002,{"$f":"CA372+CA373","v":0},{"$f":"CB372+CB373","v":0},{"$f":"CC372+CC373","v":0},{"$f":"CD372+CD373","v":0},{"$f":"CE372+CE373","v":0},{"$f":"CF372+CF373","v":0},{"$f":"CG372+CG373","v":0},{"$f":"CH372+CH373","v":77.091478715999997},{"$f":"CI372+CI373","v":398.57934740400003},{"$f":"CJ372+CJ373","v":848.00626587600016},{"$f":"CK372+CK373","v":1223.622194088},{"$f":"CL372+CL373","v":1451.6161417800001},{"$f":"CM372+CM373","v":1515.5856666720003},{"$f":"CN372+CN373","v":1481.1405378840002},{"$f":"CO372+CO373","v":1502.4637128480001},{"$f":"CP372+CP373","v":1376.1649072920004},{"$f":"CQ372+CQ373","v":977.58555988800003},{"$f":"CR372+CR373","v":605.25012013200001},{"$f":"CS372+CS373","v":193.548818904},{"$f":"CT372+CT373","v":0},{"$f":"CU372+CU373","v":0},{"$f":"CV372+CV373","v":0},{"$f":"CW372+CW373","v":0},{"$f":"CX372+CX373","v":0}]
["PV Production used internally",-13083.75,{"$f":"SUM(D375:AA375)","v":-436.125},{"$f":"IF(D374>Inputs!$E$81,Inputs!$E$81,D374)*-1","v":0},{"$f":"IF(E374>Inputs!$E$81,Inputs!$E$81,E374)*-1","v":0},{"$f":"IF(F374>Inputs!$E$81,Inputs!$E$81,F374)*-1","v":0},{"$f":"IF(G374>Inputs!$E$81,Inputs!$E$81,G374)*-1","v":0},{"$f":"IF(H374>Inputs!$E$81,Inputs!$E$81,H374)*-1","v":0},{"$f":"IF(I374>Inputs!$E$81,Inputs!$E$81,I374)*-1","v":0},{"$f":"IF(J374>Inputs!$E$81,Inputs!$E$81,J374)*-1","v":0},{"$f":"IF(K374>Inputs!$E$81,Inputs!$E$81,K374)*-1","v":-36.34375},{"$f":"IF(L374>Inputs!$E$81,Inputs!$E$81,L374)*-1","v":-36.34375},{"$f":"IF(M374>Inputs!$E$81,Inputs!$E$81,M374)*-1","v":-36.34375},{"$f":"IF(N374>Inputs!$E$81,Inputs!$E$81,N374)*-1","v":-36.34375},{"$f":"IF(O374>Inputs!$E$81,Inputs!$E$81,O374)*-1","v":-36.34375},{"$f":"IF(P374>Inputs!$E$81,Inputs!$E$81,P374)*-1","v":-36.34375},{"$f":"IF(Q374>Inputs!$E$81,Inputs!$E$81,Q374)*-1","v":-36.34375},{"$f":"IF(R374>Inputs!$E$81,Inputs!$E$81,R374)*-1","v":-36.34375},{"$f":"IF(S374>Inputs!$E$81,Inputs!$E$81,S374)*-1","v":-36.34375},{"$f":"IF(T374>Inputs!$E$81,Inputs!$E$81,T374)*-1","v":-36.34375},{"$f":"IF(U374>Inputs!$E$81,Inputs!$E$81,U374)*-1","v":-36.34375},{"$f":"IF(V374>Inputs!$E$81,Inputs!$E$81,V374)*-1","v":-36.34375},{"$f":"IF(W374>Inputs!$E$81,Inputs!$E$81,W374)*-1","v":0},{"$f":"IF(X374>Inputs!$E$81,Inputs!$E$81,X374)*-1","v":0},{"$f":"IF(Y374>Inputs!$E$81,Inputs!$E$81,Y374)*-1","v":0},{"$f":"IF(Z374>Inputs!$E$81,Inputs!$E$81,Z374)*-1","v":0},{"$f":"IF(AA374>Inputs!$E$81,Inputs!$E$81,AA374)*-1","v":0},{"$f":"SUM(AC375:AZ375)","v":-436.125},{"$f":"IF(AC374>Inputs!$E$81,Inputs!$E$81,AC374)*-1","v":0},{"$f":"IF(AD374>Inputs!$E$81,Inputs!$E$81,AD374)*-1","v":0},{"$f":"IF(AE374>Inputs!$E$81,Inputs!$E$81,AE374)*-1","v":0},{"$f":"IF(AF374>Inputs!$E$81,Inputs!$E$81,AF374)*-1","v":0},{"$f":"IF(AG374>Inputs!$E$81,Inputs!$E$81,AG374)*-1","v":0},{"$f":"IF(AH374>Inputs!$E$81,Inputs!$E$81,AH374)*-1","v":0},{"$f":"IF(AI374>Inputs!$E$81,Inputs!$E$81,AI374)*-1","v":0},{"$f":"IF(AJ374>Inputs!$E$81,Inputs!$E$81,AJ374)*-1","v":-36.34375},{"$f":"IF(AK374>Inputs!$E$81,Inputs!$E$81,AK374)*-1","v":-36.34375},{"$f":"IF(AL374>Inputs!$E$81,Inputs!$E$81,AL374)*-1","v":-36.34375},{"$f":"IF(AM374>Inputs!$E$81,Inputs!$E$81,AM374)*-1","v":-36.34375},{"$f":"IF(AN374>Inputs!$E$81,Inputs!$E$81,AN374)*-1","v":-36.34375},{"$f":"IF(AO374>Inputs!$E$81,Inputs!$E$81,AO374)*-1","v":-36.34375},{"$f":"IF(AP374>Inputs!$E$81,Inputs!$E$81,AP374)*-1","v":-36.34375},{"$f":"IF(AQ374>Inputs!$E$81,Inputs!$E$81,AQ374)*-1","v":-36.34375},{"$f":"IF(AR374>Inputs!$E$81,Inputs!$E$81,AR374)*-1","v":-36.34375},{"$f":"IF(AS374>Inputs!$E$81,Inputs!$E$81,AS374)*-1","v":-36.34375},{"$f":"IF(AT374>Inputs!$E$81,Inputs!$E$81,AT374)*-1","v":-36.34375},{"$f":"IF(AU374>Inputs!$E$81,Inputs!$E$81,AU374)*-1","v":-36.34375},{"$f":"IF(AV374>Inputs!$E$81,Inputs!$E$81,AV374)*-1","v":0},{"$f":"IF(AW374>Inputs!$E$81,Inputs!$E$81,AW374)*-1","v":0},{"$f":"IF(AX374>Inputs!$E$81,Inputs!$E$81,AX374)*-1","v":0},{"$f":"IF(AY374>Inputs!$E$81,Inputs!$E$81,AY374)*-1","v":0},{"$f":"IF(AZ374>Inputs!$E$81,Inputs!$E$81,AZ374)*-1","v":0},{"$f":"SUM(BB375:BY375)","v":-436.125},{"$f":"IF(BB374>Inputs!$E$81,Inputs!$E$81,BB374)*-1","v":0},{"$f":"IF(BC374>Inputs!$E$81,Inputs!$E$81,BC374)*-1","v":0},{"$f":"IF(BD374>Inputs!$E$81,Inputs!$E$81,BD374)*-1","v":0},{"$f":"IF(BE374>Inputs!$E$81,Inputs!$E$81,BE374)*-1","v":0},{"$f":"IF(BF374>Inputs!$E$81,Inputs!$E$81,BF374)*-1","v":0},{"$f":"IF(BG374>Inputs!$E$81,Inputs!$E$81,BG374)*-1","v":0},{"$f":"IF(BH374>Inputs!$E$81,Inputs!$E$81,BH374)*-1","v":0},{"$f":"IF(BI374>Inputs!$E$81,Inputs!$E$81,BI374)*-1","v":-36.34375},{"$f":"IF(BJ374>Inputs!$E$81,Inputs!$E$81,BJ374)*-1","v":-36.34375},{"$f":"IF(BK374>Inputs!$E$81,Inputs!$E$81,BK374)*-1","v":-36.34375},{"$f":"IF(BL374>Inputs!$E$81,Inputs!$E$81,BL374)*-1","v":-36.34375},{"$f":"IF(BM374>Inputs!$E$81,Inputs!$E$81,BM374)*-1","v":-36.34375},{"$f":"IF(BN374>Inputs!$E$81,Inputs!$E$81,BN374)*-1","v":-36.34375},{"$f":"IF(BO374>Inputs!$E$81,Inputs!$E$81,BO374)*-1","v":-36.34375},{"$f":"IF(BP374>Inputs!$E$81,Inputs!$E$81,BP374)*-1","v":-36.34375},{"$f":"IF(BQ374>Inputs!$E$81,Inputs!$E$81,BQ374)*-1","v":-36.34375},{"$f":"IF(BR374>Inputs!$E$81,Inputs!$E$81,BR374)*-1","v":-36.34375},{"$f":"IF(BS374>Inputs!$E$81,Inputs!$E$81,BS374)*-1","v":-36.34375},{"$f":"IF(BT374>Inputs!$E$81,Inputs!$E$81,BT374)*-1","v":-36.34375},{"$f":"IF(BU374>Inputs!$E$81,Inputs!$E$81,BU374)*-1","v":0},{"$f":"IF(BV374>Inputs!$E$81,Inputs!$E$81,BV374)*-1","v":0},{"$f":"IF(BW374>Inputs!$E$81,Inputs!$E$81,BW374)*-1","v":0},{"$f":"IF(BX374>Inputs!$E$81,Inputs!$E$81,BX374)*-1","v":0},{"$f":"IF(BY374>Inputs!$E$81,Inputs!$E$81,BY374)*-1","v":0},{"$f":"SUM(CA375:CX375)","v":-436.125},{"$f":"IF(CA374>Inputs!$E$81,Inputs!$E$81,CA374)*-1","v":0},{"$f":"IF(CB374>Inputs!$E$81,Inputs!$E$81,CB374)*-1","v":0},{"$f":"IF(CC374>Inputs!$E$81,Inputs!$E$81,CC374)*-1","v":0},{"$f":"IF(CD374>Inputs!$E$81,Inputs!$E$81,CD374)*-1","v":0},{"$f":"IF(CE374>Inputs!$E$81,Inputs!$E$81,CE374)*-1","v":0},{"$f":"IF(CF374>Inputs!$E$81,Inputs!$E$81,CF374)*-1","v":0},{"$f":"IF(CG374>Inputs!$E$81,Inputs!$E$81,CG374)*-1","v":0},{"$f":"IF(CH374>Inputs!$E$81,Inputs!$E$81,CH374)*-1","v":-36.34375},{"$f":"IF(CI374>Inputs!$E$81,Inputs!$E$81,CI374)*-1","v":-36.34375},{"$f":"IF(CJ374>Inputs!$E$81,Inputs!$E$81,CJ374)*-1","v":-36.34375},{"$f":"IF(CK374>Inputs!$E$81,Inputs!$E$81,CK374)*-1","v":-36.34375},{"$f":"IF(CL374>Inputs!$E$81,Inputs!$E$81,CL374)*-1","v":-36.34375},{"$f":"IF(CM374>Inputs!$E$81,Inputs!$E$81,CM374)*-1","v":-36.34375},{"$f":"IF(CN374>Inputs!$E$81,Inputs!$E$81,CN374)*-1","v":-36.34375},{"$f":"IF(CO374>Inputs!$E$81,Inputs!$E$81,CO374)*-1","v":-36.34375},{"$f":"IF(CP374>Inputs!$E$81,Inputs!$E$81,CP374)*-1","v":-36.34375},{"$f":"IF(CQ374>Inputs!$E$81,Inputs!$E$81,CQ374)*-1","v":-36.34375},{"$f":"IF(CR374>Inputs!$E$81,Inputs!$E$81,CR374)*-1","v":-36.34375},{"$f":"IF(CS374>Inputs!$E$81,Inputs!$E$81,CS374)*-1","v":-36.34375},{"$f":"IF(CT374>Inputs!$E$81,Inputs!$E$81,CT374)*-1","v":0},{"$f":"IF(CU374>Inputs!$E$81,Inputs!$E$81,CU374)*-1","v":0},{"$f":"IF(CV374>Inputs!$E$81,Inputs!$E$81,CV374)*-1","v":0},{"$f":"IF(CW374>Inputs!$E$81,Inputs!$E$81,CW374)*-1","v":0},{"$f":"IF(CX374>Inputs!$E$81,Inputs!$E$81,CX374)*-1","v":0}]
["Net PV Production Available",336435.89254452009,{"$f":"SUM(D376:AA376)","v":11214.529751484002},{"$f":"D374+D375","v":0},{"$f":"E374+E375","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1479.2419166720003,1444.7967878840002,1466.1199628480001,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,{"$f":"SUM(AC376:AZ376)","v":11214.529751484002},{"$f":"AC374+AC375","v":0},{"$f":"AD374+AD375","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1479.2419166720003,1444.7967878840002,1466.1199628480001,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,{"$f":"SUM(BB376:BY376)","v":11214.529751484002},{"$f":"BB374+BB375","v":0},{"$f":"BC374+BC375","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1479.2419166720003,1444.7967878840002,1466.1199628480001,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,{"$f":"SUM(CA376:CX376)","v":11214.529751484002},{"$f":"CA374+CA375","v":0},{"$f":"CB374+CB375","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1479.2419166720003,1444.7967878840002,1466.1199628480001,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB379+4*BA379+18*C379+BZ379*4","v":312786.51951413404},{"$f":"SUM(D379:AA379)","v":10985.869641666119},{"$f":"IF(D366<0,0,IF(D366>D376,D376,D366))","v":0},{"$f":"IF(E366<0,0,IF(E366>E376,E376,E366))","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,{"$f":"SUM(AC379:AZ379)","v":9526.945357447139},{"$f":"IF(AC366<0,0,IF(AC366>AC376,AC376,AC366))","v":0},{"$f":"IF(AD366<0,0,IF(AD366>AD376,AD376,AD366))","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1138.8347608070615,1104.7231536642041,1185.5666833166597,980.59733347945235,1047.9458911717602,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,{"$f":"SUM(BB379:BY379)","v":8247.4014919227102},{"$f":"IF(BB366<0,0,IF(BB366>BB376,BB376,BB366))","v":0},0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1138.0718951432848,890.65422841587417,856.54262127301695,937.38615092547252,737.69947377637641,805.04803146868426,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,{"$f":"SUM(CA379:CX379)","v":10985.869641666119},{"$f":"IF(CA366<0,0,IF(CA366>CA376,CA376,CA366))","v":0},{"$f":"IF(CB366<0,0,IF(CB366>CB376,CB376,CB366))","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B366-B379","v":790217.57750610134},{"$f":"C366-C379","v":28217.439323089864},{"$f":"D366-D379","v":1639.1714725977156},{"$f":"E366-E379","v":1639.1714725977156},{"$f":"F366-F379","v":1488.298378200486},{"$f":"G366-G379","v":1399.8800551777408},{"$f":"H366-H379","v":1386.9400640335427},{"$f":"I366-I379","v":1324.4643228426253},{"$f":"J366-J379","v":1337.4252838032412},{"$f":"K366-K379","v":1406.4417895943759},{"$f":"L366-L379","v":983.60738529986804},{"$f":"M366-M379","v":791.34491637447343},{"$f":"N366-N379","v":530.12747668249654},{"$f":"O366-O379","v":42.646403395853667},{"$f":"P366-P379","v":0},{"$f":"Q366-Q379","v":59.853929801452068},{"$f":"R366-R379","v":0},{"$f":"S366-S379","v":20.421982069427941},{"$f":"T366-T379","v":881.44584643489975},{"$f":"U366-U379","v":1389.8525917032789},{"$f":"V366-V379","v":1896.1412154944994},{"$f":"W366-W379","v":2156.5557624204775},{"$f":"X366-X379","v":2143.5973856911851},{"$f":"Y366-Y379","v":1992.729149850765},{"$f":"Z366-Z379","v":1904.3366552012637},{"$f":"AA366-AA379","v":1802.9857838224689},{"$f":"AB366-AB379","v":23097.803426792067},{"$f":"AC366-AC379","v":1401.5626696205129},{"$f":"AD366-AD379","v":1401.5626696205129},{"$f":"AE366-AE379","v":1264.2611334500934},{"$f":"AF366-AF379","v":1189.4372517654483},{"$f":"AG366-AG379","v":1183.2679456489757},{"$f":"AH366-AH379","v":1120.7922044580582},{"$f":"AI366-AI379","v":1126.9824803909482},{"$f":"AJ366-AJ379","v":1182.4045448439836},{"$f":"AK366-AK379","v":739.2008432383883},{"$f":"AL366-AL379","v":499.41488002326275},{"$f":"AM366-AM379","v":204.25208726719006},{"$f":"AN366-AN379","v":0},{"$f":"AO366-AO379","v":0},{"$f":"AP366-AP379","v":0},{"$f":"AQ366-AQ379","v":0},{"$f":"AR366-AR379","v":0},{"$f":"AS366-AS379","v":569.1485982452316},{"$f":"AT366-AT379","v":1077.5553435136112},{"$f":"AU366-AU379","v":1583.8439673048317},{"$f":"AV366-AV379","v":1844.2585142308094},{"$f":"AW366-AW379","v":1838.089208114335},{"$f":"AX366-AX379","v":1700.7991134995543},{"$f":"AY366-AY379","v":1625.9847600756896},{"$f":"AZ366-AZ379","v":1544.9852114806217},{"$f":"BA366-BA379","v":19260.674672739035},{"$f":"BB366-BB379","v":1216.7490807159993},{"$f":"BC366-BC379","v":1216.7490807159993},{"$f":"BD366-BD379","v":1090.0197626100462},{"$f":"BE366-BE379","v":1025.7452158785941},{"$f":"BF366-BF379","v":1024.8562980165359},{"$f":"BG366-BG379","v":962.38055682561833},{"$f":"BH366-BH379","v":963.29044450409401},{"$f":"BI366-BI379","v":1008.1631740039363},{"$f":"BJ366-BJ379","v":549.09903481545018},{"$f":"BK366-BK379","v":272.35818508343061},{"$f":"BL366-BL379","v":0},{"$f":"BM366-BM379","v":0},{"$f":"BN366-BN379","v":0},{"$f":"BO366-BO379","v":0},{"$f":"BP366-BP379","v":0},{"$f":"BQ366-BQ379","v":0},{"$f":"BR366-BR379","v":326.25073854215566},{"$f":"BS366-BS379","v":834.65748381053515},{"$f":"BT366-BT379","v":1340.9461076017553},{"$f":"BU366-BU379","v":1601.3606545277335},{"$f":"BV366-BV379","v":1600.4712480151777},{"$f":"BW366-BW379","v":1473.7424185597222},{"$f":"BX366-BX379","v":1409.4888416446872},{"$f":"BY366-BY379","v":1344.3463468675939},{"$f":"BZ366-BZ379","v":28217.439323089864},{"$f":"CA366-CA379","v":1639.1714725977156},{"$f":"CB366-CB379","v":1639.1714725977156},{"$f":"CC366-CC379","v":1488.298378200486},{"$f":"CD366-CD379","v":1399.8800551777408},{"$f":"CE366-CE379","v":1386.9400640335427},{"$f":"CF366-CF379","v":1324.4643228426253},{"$f":"CG366-CG379","v":1337.4252838032412},{"$f":"CH366-CH379","v":1406.4417895943759},{"$f":"CI366-CI379","v":983.60738529986804},{"$f":"CJ366-CJ379","v":791.34491637447343},{"$f":"CK366-CK379","v":530.12747668249654},{"$f":"CL366-CL379","v":42.646403395853667},{"$f":"CM366-CM379","v":0},{"$f":"CN366-CN379","v":59.853929801452068},{"$f":"CO366-CO379","v":0},{"$f":"CP366-CP379","v":20.421982069427941},{"$f":"CQ366-CQ379","v":881.44584643489975},{"$f":"CR366-CR379","v":1389.8525917032789},{"$f":"CS366-CS379","v":1896.1412154944994},{"$f":"CT366-CT379","v":2156.5557624204775},{"$f":"CU366-CU379","v":2143.5973856911851},{"$f":"CV366-CV379","v":1992.729149850765},{"$f":"CW366-CW379","v":1904.3366552012637},{"$f":"CX366-CX379","v":1802.9857838224689}]
[]
["Summary"]
["Produced",{"$f":"B374","v":349519.64254452009},{"$f":"SUM(D383:AA383)","v":11650.654751484002},{"$f":"D374","v":0},0,0,0,0,0,0,77.091478715999997,398.57934740400003,848.00626587600016,1223.622194088,1451.6161417800001,1515.5856666720003,1481.1405378840002,1502.4637128480001,1376.1649072920004,977.58555988800003,605.25012013200001,193.548818904,0,0,0,0,0,11650.654751484002,0,0,0,0,0,0,0,{"$f":"AJ374","v":77.091478715999997},398.57934740400003,848.00626587600016,1223.622194088,1451.6161417800001,1515.5856666720003,1481.1405378840002,1502.4637128480001,1376.1649072920004,977.58555988800003,605.25012013200001,193.548818904,0,0,0,0,0,11650.654751484002,0,0,0,0,0,0,0,77.091478715999997,398.57934740400003,848.00626587600016,1223.622194088,1451.6161417800001,1515.5856666720003,1481.1405378840002,{"$f":"BP374","v":1502.4637128480001},1376.1649072920004,977.58555988800003,605.25012013200001,193.548818904,0,0,0,0,0,11650.654751484002,0,0,0,0,0,0,0,77.091478715999997,398.57934740400003,848.00626587600016,1223.622194088,1451.6161417800001,1515.5856666720003,1481.1405378840002,1502.4637128480001,1376.1649072920004,977.58555988800003,605.25012013200001,193.548818904,0,0,0,0,0]
["Used",{"$f":"B375","v":-13083.75},{"$f":"C375","v":-436.125},{"$f":"D375","v":0},0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,-436.125,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,-436.125,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP375","v":-36.34375},-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,-436.125,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB385+4*BA385+18*C385+BZ385*4","v":312786.51951413404},{"$f":"SUM(D385:AA385)","v":10985.869641666119},{"$f":"D379","v":0},{"$f":"E379","v":0},0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,9526.945357447139,0,0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1138.8347608070615,1104.7231536642041,1185.5666833166597,980.59733347945235,1047.9458911717602,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,8247.4014919227102,0,0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1138.0718951432848,890.65422841587417,856.54262127301695,937.38615092547252,737.69947377637641,{"$f":"BQ379","v":805.04803146868426},941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,10985.869641666119,0,0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0]
["  Ponta",166665.66200526257,{"$f":"SUM(D386:AA386)","v":7575.7119093301171},{"$f":"IF(D369=\"P\",D385,0)","v":0},0,0,0,0,0,0,0,0,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC386:AZ386)","v":0},{"$f":"IF(AC369=\"P\",AC385,0)","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,{"$f":"SUM(BB386:BY386)","v":0},{"$f":"IF(BB369=\"P\",BB385,0)","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,{"$f":"SUM(CA386:CX386)","v":7575.7119093301171},{"$f":"IF(CA369=\"P\",CA385,0)","v":0},0,0,0,0,0,0,0,0,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,0,0,0,0,0,0,0,0,0]
["  Cheia",108272.66817319657,3410.1577323360011,{"$f":"IF(D369=\"C\",D385,0)","v":0},0,0,0,0,0,0,40.747728715999997,362.23559740400003,0,0,0,0,0,0,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,8312.2995154511373,{"$f":"IF(AC369=\"C\",AC385,0)","v":0},0,0,0,0,0,0,0,0,0,1187.278444088,1138.8347608070615,1104.7231536642041,1185.5666833166597,980.59733347945235,1047.9458911717602,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,0,{"$f":"IF(BB369=\"C\",BB385,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3410.1577323360011,{"$f":"IF(CA369=\"C\",CA385,0)","v":0},0,0,0,0,0,0,40.747728715999997,362.23559740400003,0,0,0,0,0,0,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0]
["  Vazio",37848.189335674841,0,{"$f":"IF(D369=\"V\",D385,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1214.6458419960002,{"$f":"IF(AC369=\"V\",AC385,0)","v":0},0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8247.4014919227102,{"$f":"IF(BB369=\"V\",BB385,0)","v":0},0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1138.0718951432848,890.65422841587417,856.54262127301695,937.38615092547252,737.69947377637641,805.04803146868426,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,0,{"$f":"IF(CA369=\"V\",CA385,0)","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,{"$f":"IF(D369=\"SV\",D385,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC369=\"SV\",AC385,0)","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,{"$f":"IF(BB369=\"SV\",BB385,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA369=\"SV\",CA385,0)","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",23649.373030386058,228.66010981788349,{"$f":"D383+D384-D385","v":0},{"$f":"E383+E384-E385","v":0},0,0,0,0,0,0,0,0,0,0,55.434728639003879,0,173.22538117887962,0,0,0,0,0,0,0,0,0,1687.5843940368632,0,0,0,0,0,0,0,0,0,0,0,276.43763097293868,374.51876300779622,259.2301045673405,485.52262936854777,291.87526612024021,0,0,0,0,0,0,0,0,2967.128259561292,0,0,0,0,0,0,0,0,0,0,49.206548944715223,524.61816336412596,622.69929539898339,507.41063695852768,728.42048907162371,{"$f":"BQ383+BQ384-BQ385","v":534.77312582331615},0,0,0,0,0,0,0,0,228.66010981788349,0,0,0,0,0,0,0,0,0,0,0,0,55.434728639003879,0,173.22538117887962,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B390=0,0,B390/B383)","v":6.7662500620043739E-2},1.9626374199163178E-2,0,0,0,0,0,0,0,0,0,0,0,0,3.6576440288413559E-2,0,0.11529421955257853,0,0,0,0,0,0,0,0,0,0.14484888875639432,0,0,0,0,0,{"$f":"IF(AH390=0,0,AH390/AH383)","v":0},0,0,0,0,0,0.19043438758814396,0.24711157623322175,0.17502059928606373,0.32315098542261211,0.2120932343018313,0,0,0,0,0,0,0,0,0.2546748077985363,0,0,0,0,0,0,0,0,0,0,4.02138414802048E-2,0.36140281735971114,{"$f":"IF(BN390=0,0,BN390/BN383)","v":0.41086380604689804},0.34258102049075578,0.48481735887708316,0.38859668851434076,0,0,0,0,0,0,0,0,1.9626374199163178E-2,0,0,0,0,0,0,0,0,0,0,0,0,3.6576440288413559E-2,0,0.11529421955257853,0,0,0,0,{"$f":"IF(CT390=0,0,CT390/CT383)","v":0},0,0,0,0]
[]
["OCTOBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB398+4*BA398+19*C398+BZ398*4","v":2133995.2692220379},71133.182871839366,2277.8237643145235,2147.6624063536947,2147.6624063536947,2082.5817273732791,2082.5817273732791,2147.6624063536947,2212.7430853341084,2407.9851956879879,2863.5498751382588,3319.1146280011644,3514.3566649424106,3449.2759859619941,3384.1953069815781,3449.2759859619941,3384.1953069815781,3319.1146280011644,3319.1146280011644,3384.1953069815781,3644.5180229032399,3839.7600598444833,3644.5180229032399,3254.0346218539203,3058.7919120795036,2798.4691961578442,64731.20029135303,2072.8196255262174,1954.3727897818624,1954.3727897818624,1895.1549594507799,1895.1549594507799,1954.3727897818624,2013.5962076540395,2191.266461270573,2605.8303863758156,3020.3943114810586,3198.0554229021377,3138.8411472254143,3079.6177293532369,3138.8411472254143,3079.6177293532369,3020.3943114810586,3020.3943114810586,3079.6177293532369,3316.5132199655554,3494.1816544584804,3316.5132199655554,2961.1708936088817,2783.5006399923477,2546.6058544325674,59751.815501080047,1913.3719620242002,1804.0240874299718,1804.0240874299718,1749.3715638569686,1749.3715638569686,1804.0240874299718,1858.7041916806515,2022.7075027112969,2405.381895116137,2788.0562875209775,2952.059598551622,2897.3918282080754,2842.7240578645255,2897.3918282080754,2842.7240578645255,2788.0562875209775,2788.0562875209775,2842.7240578645255,3061.3951392387198,3225.3823479447469,3061.3951392387198,2733.3783110780773,2569.3852061467828,2350.714124772589,71133.182871839366,2277.8237643145235,2147.6624063536947,2147.6624063536947,2082.5817273732791,2082.5817273732791,2147.6624063536947,2212.7430853341084,2407.9851956879879,2863.5498751382588,3319.1146280011644,3514.3566649424106,3449.2759859619941,3384.1953069815781,3449.2759859619941,3384.1953069815781,3319.1146280011644,3319.1146280011644,3384.1953069815781,3644.5180229032399,3839.7600598444833,3644.5180229032399,3254.0346218539203,3058.7919120795036,2798.4691961578442]
["Self-Consumption",{"$f":"4*AB399+4*BA399+19*C399+BZ399*4","v":27039.75},{"$f":"SUM(D399:AA399)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC399:AZ399)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB399:BY399)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA399","v":872.25},{"$f":"BB399","v":36.34375},{"$f":"BC399","v":36.34375},{"$f":"BD399","v":36.34375},{"$f":"BE399","v":36.34375},{"$f":"BF399","v":36.34375},{"$f":"BG399","v":36.34375},{"$f":"BH399","v":36.34375},{"$f":"BI399","v":36.34375},{"$f":"BJ399","v":36.34375},{"$f":"BK399","v":36.34375},{"$f":"BL399","v":36.34375},{"$f":"BM399","v":36.34375},{"$f":"BN399","v":36.34375},{"$f":"BO399","v":36.34375},{"$f":"BP399","v":36.34375},{"$f":"BQ399","v":36.34375},{"$f":"BR399","v":36.34375},{"$f":"BS399","v":36.34375},{"$f":"BT399","v":36.34375},{"$f":"BU399","v":36.34375},{"$f":"BV399","v":36.34375},{"$f":"BW399","v":36.34375},{"$f":"BX399","v":36.34375},{"$f":"BY399","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B398:B399)","v":2161035.0192220379},72005.432871839366,2314.1675143145235,2184.0061563536947,2184.0061563536947,2118.9254773732791,2118.9254773732791,2184.0061563536947,2249.0868353341084,2444.3289456879879,2899.8936251382588,3355.4583780011644,3550.7004149424106,3485.6197359619941,3420.5390569815781,3485.6197359619941,3420.5390569815781,3355.4583780011644,3355.4583780011644,3420.5390569815781,3680.8617729032399,3876.1038098444833,3680.8617729032399,3290.3783718539203,3095.1356620795036,2834.8129461578442,65603.45029135303,2109.1633755262174,1990.7165397818624,1990.7165397818624,1931.4987094507799,1931.4987094507799,{"$f":"SUM(AH398:AH399)","v":1990.7165397818624},2049.9399576540395,2227.610211270573,2642.1741363758156,3056.7380614810586,3234.3991729021377,3175.1848972254143,3115.9614793532369,3175.1848972254143,3115.9614793532369,3056.7380614810586,3056.7380614810586,3115.9614793532369,3352.8569699655554,3530.5254044584804,3352.8569699655554,2997.5146436088817,2819.8443899923477,2582.9496044325674,60624.065501080047,1949.7157120242002,1840.3678374299718,1840.3678374299718,1785.7153138569686,1785.7153138569686,1840.3678374299718,1895.0479416806515,2059.0512527112969,2441.725645116137,2824.4000375209775,2988.403348551622,2933.7355782080754,{"$f":"SUM(BN398:BN399)","v":2879.0678078645255},2933.7355782080754,2879.0678078645255,2824.4000375209775,2824.4000375209775,2879.0678078645255,3097.7388892387198,3261.7260979447469,3097.7388892387198,2769.7220610780773,2605.7289561467828,2387.057874772589,72005.432871839366,2314.1675143145235,2184.0061563536947,2184.0061563536947,2118.9254773732791,2118.9254773732791,2184.0061563536947,2249.0868353341084,2444.3289456879879,2899.8936251382588,3355.4583780011644,3550.7004149424106,3485.6197359619941,3420.5390569815781,3485.6197359619941,3420.5390569815781,3355.4583780011644,3355.4583780011644,3420.5390569815781,3680.8617729032399,{"$f":"SUM(CT398:CT399)","v":3876.1038098444833},3680.8617729032399,3290.3783718539203,3095.1356620795036,2834.8129461578442]
[null,{"$f":"4*AB401+4*BA401+19*C401+BZ401*4","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K400:V400)","v":39875.01653554412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ400:AU400)","v":36325.508907467796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI400:BT400)","v":33564.793828190435}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB403+4*BA403+19*C403+BZ403*4","v":518968.45449602575},16740.917886968575,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,468.93730090109364,703.40595135164085,750.29844378211055,844.08714162196895,937.87460180218727,937.87460180218727,844.08714162196895,1031.6620619824057,1031.6620619824057,656.51222126153118,750.29844378211055,937.87460180218727,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885,16740.917886968575,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,468.93730090109364,703.40595135164085,750.29844378211055,844.08714162196895,937.87460180218727,937.87460180218727,844.08714162196895,1031.6620619824057,1031.6620619824057,656.51222126153118,750.29844378211055,937.87460180218727,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885,16740.917886968575,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,468.93730090109364,703.40595135164085,750.29844378211055,844.08714162196895,937.87460180218727,937.87460180218727,844.08714162196895,1031.6620619824057,1031.6620619824057,656.51222126153118,750.29844378211055,937.87460180218727,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885,16740.917886968575,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,468.93730090109364,703.40595135164085,750.29844378211055,844.08714162196895,937.87460180218727,937.87460180218727,844.08714162196895,1031.6620619824057,1031.6620619824057,656.51222126153118,750.29844378211055,937.87460180218727,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885]
["   PV",162535.49107142858,{"$f":"SUM(D404:AA404)","v":5243.0803571428578},{"$f":"Inputs!$E$43/Inputs!$E$31*D415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K415","v":4.8592032967032965},{"$f":"Inputs!$E$43/Inputs!$E$31*L415","v":142.86057692307693},{"$f":"Inputs!$E$43/Inputs!$E$31*M415","v":390.67994505494505},{"$f":"Inputs!$E$43/Inputs!$E$31*N415","v":564.63942307692309},{"$f":"Inputs!$E$43/Inputs!$E$31*O415","v":713.33104395604403},{"$f":"Inputs!$E$43/Inputs!$E$31*P415","v":767.75412087912082},{"$f":"Inputs!$E$43/Inputs!$E$31*Q415","v":717.2184065934066},{"$f":"Inputs!$E$43/Inputs!$E$31*R415","v":748.31730769230762},{"$f":"Inputs!$E$43/Inputs!$E$31*S415","v":601.56936813186815},{"$f":"Inputs!$E$43/Inputs!$E$31*T415","v":418.86332417582412},{"$f":"Inputs!$E$43/Inputs!$E$31*U415","v":171.04395604395603},{"$f":"Inputs!$E$43/Inputs!$E$31*V415","v":1.9436813186813187},{"$f":"Inputs!$E$43/Inputs!$E$31*W415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z415","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA415","v":0},{"$f":"C404","v":5243.0803571428578},{"$f":"D404","v":0},{"$f":"E404","v":0},{"$f":"F404","v":0},{"$f":"G404","v":0},{"$f":"H404","v":0},{"$f":"I404","v":0},{"$f":"J404","v":0},{"$f":"K404","v":4.8592032967032965},{"$f":"L404","v":142.86057692307693},{"$f":"M404","v":390.67994505494505},{"$f":"N404","v":564.63942307692309},{"$f":"O404","v":713.33104395604403},{"$f":"P404","v":767.75412087912082},{"$f":"Q404","v":717.2184065934066},{"$f":"R404","v":748.31730769230762},{"$f":"S404","v":601.56936813186815},{"$f":"T404","v":418.86332417582412},{"$f":"U404","v":171.04395604395603},{"$f":"V404","v":1.9436813186813187},{"$f":"W404","v":0},{"$f":"X404","v":0},{"$f":"Y404","v":0},{"$f":"Z404","v":0},{"$f":"AA404","v":0},{"$f":"AB404","v":5243.0803571428578},{"$f":"AC404","v":0},{"$f":"AD404","v":0},{"$f":"AE404","v":0},{"$f":"AF404","v":0},{"$f":"AG404","v":0},{"$f":"AH404","v":0},{"$f":"AI404","v":0},{"$f":"AJ404","v":4.8592032967032965},{"$f":"AK404","v":142.86057692307693},{"$f":"AL404","v":390.67994505494505},{"$f":"AM404","v":564.63942307692309},{"$f":"AN404","v":713.33104395604403},{"$f":"AO404","v":767.75412087912082},{"$f":"AP404","v":717.2184065934066},{"$f":"AQ404","v":748.31730769230762},{"$f":"AR404","v":601.56936813186815},{"$f":"AS404","v":418.86332417582412},{"$f":"AT404","v":171.04395604395603},{"$f":"AU404","v":1.9436813186813187},{"$f":"AV404","v":0},{"$f":"AW404","v":0},{"$f":"AX404","v":0},{"$f":"AY404","v":0},{"$f":"AZ404","v":0},{"$f":"BA404","v":5243.0803571428578},{"$f":"BB404","v":0},{"$f":"BC404","v":0},{"$f":"BD404","v":0},{"$f":"BE404","v":0},{"$f":"BF404","v":0},{"$f":"BG404","v":0},{"$f":"BH404","v":0},{"$f":"BI404","v":4.8592032967032965},{"$f":"BJ404","v":142.86057692307693},{"$f":"BK404","v":390.67994505494505},{"$f":"BL404","v":564.63942307692309},{"$f":"BM404","v":713.33104395604403},{"$f":"BN404","v":767.75412087912082},{"$f":"BO404","v":717.2184065934066},{"$f":"BP404","v":748.31730769230762},{"$f":"BQ404","v":601.56936813186815},{"$f":"BR404","v":418.86332417582412},{"$f":"BS404","v":171.04395604395603},{"$f":"BT404","v":1.9436813186813187},{"$f":"BU404","v":0},{"$f":"BV404","v":0},{"$f":"BW404","v":0},{"$f":"BX404","v":0},{"$f":"BY404","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B403:B404)","v":681503.94556745433},21983.998244111433,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,473.79650419779693,846.26652827471776,1140.9783888370557,1408.7265646988922,1651.2056457582312,1705.6287226813081,1561.3055482153754,1779.9793696747133,1633.2314301142737,1075.3755454373554,921.34239982606664,939.81828312086861,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885,21983.998244111433,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,{"$f":"SUM(AH403:AH404)","v":375.09497547118326},468.93730090109364,473.79650419779693,846.26652827471776,1140.9783888370557,1408.7265646988922,1651.2056457582312,1705.6287226813081,1561.3055482153754,1779.9793696747133,1633.2314301142737,1075.3755454373554,921.34239982606664,939.81828312086861,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885,21983.998244111433,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,473.79650419779693,846.26652827471776,1140.9783888370557,1408.7265646988922,1651.2056457582312,{"$f":"SUM(BN403:BN404)","v":1705.6287226813081},1561.3055482153754,1779.9793696747133,1633.2314301142737,1075.3755454373554,921.34239982606664,939.81828312086861,937.87460180218727,844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885,21983.998244111433,468.93730090109364,468.93730090109364,468.93730090109364,375.09497547118326,281.36238054065609,375.09497547118326,468.93730090109364,473.79650419779693,846.26652827471776,1140.9783888370557,1408.7265646988922,1651.2056457582312,1705.6287226813081,1561.3055482153754,1779.9793696747133,1633.2314301142737,1075.3755454373554,921.34239982606664,939.81828312086861,{"$f":"SUM(CT403:CT404)","v":937.87460180218727},844.08714162196895,844.08714162196895,750.29844378211055,562.69444935914885]
[null,{"$f":"4*AB406+4*BA406+19*C406+BZ406*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB407+4*BA407+19*C407+BZ407*4","v":539400},{"$f":"SUM(D407:AA407)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC407:AZ407)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB407:BY407)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA407:CX407)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",{"$f":"4*AB408+4*BA408+19*C408+BZ408*4","v":-68150.394556745465},-2198.399824411144,{"$f":"0.1*D405*-1","v":-46.893730090109365},-46.893730090109365,-46.893730090109365,-37.509497547118329,-28.136238054065611,-37.509497547118329,-46.893730090109365,-47.379650419779693,-84.626652827471787,-114.09783888370558,-140.87265646988922,-165.12056457582312,-170.56287226813083,-156.13055482153754,-177.99793696747133,-163.32314301142739,-107.53755454373555,-92.134239982606672,-93.981828312086861,-93.78746018021873,-84.408714162196901,-84.408714162196901,-75.029844378211052,-56.26944493591489,-2198.399824411144,{"$f":"0.1*AC405*-1","v":-46.893730090109365},-46.893730090109365,-46.893730090109365,-37.509497547118329,-28.136238054065611,-37.509497547118329,-46.893730090109365,-47.379650419779693,-84.626652827471787,-114.09783888370558,-140.87265646988922,-165.12056457582312,-170.56287226813083,-156.13055482153754,-177.99793696747133,-163.32314301142739,-107.53755454373555,-92.134239982606672,-93.981828312086861,-93.78746018021873,-84.408714162196901,-84.408714162196901,-75.029844378211052,-56.26944493591489,-2198.399824411144,{"$f":"0.1*BB405*-1","v":-46.893730090109365},-46.893730090109365,-46.893730090109365,-37.509497547118329,-28.136238054065611,-37.509497547118329,-46.893730090109365,-47.379650419779693,-84.626652827471787,-114.09783888370558,-140.87265646988922,-165.12056457582312,-170.56287226813083,-156.13055482153754,-177.99793696747133,-163.32314301142739,-107.53755454373555,-92.134239982606672,-93.981828312086861,-93.78746018021873,-84.408714162196901,-84.408714162196901,-75.029844378211052,-56.26944493591489,-2198.399824411144,{"$f":"0.1*CA405*-1","v":-46.893730090109365},-46.893730090109365,-46.893730090109365,-37.509497547118329,-28.136238054065611,-37.509497547118329,-46.893730090109365,-47.379650419779693,-84.626652827471787,-114.09783888370558,-140.87265646988922,-165.12056457582312,-170.56287226813083,-156.13055482153754,-177.99793696747133,-163.32314301142739,-107.53755454373555,-92.134239982606672,-93.981828312086861,-93.78746018021873,-84.408714162196901,-84.408714162196901,-75.029844378211052,-56.26944493591489]
["Net Projected Demand (Surplus)",{"$f":"4*AB409+4*BA409+19*C409+BZ409*4","v":1008281.4682113286},{"$f":"C400-C405-C407-C408","v":34819.834452139075},1167.1239435035391,1036.9625855427103,1036.9625855427103,1056.3399994492142,1140.6993348866888,1121.4206784296298,1102.043264523124,1292.9120919099707,1413.2537496910127,1603.5778280478144,1557.8465067134077,1274.5346547795862,1160.4732065684009,1355.4447425681562,1093.5576242743361,1160.5500908983181,1662.6203871075445,1866.330897138118,2110.0253180944578,2307.0166682225145,2196.1833454434677,1805.6999443941484,1694.8670626756041,1603.3879417346104,28417.85187165274,962.11980471523293,843.67296897087817,843.67296897087817,868.91323152671498,953.27256696418931,928.13106185779748,{"$f":"AI400-AI405-AI407-AI408","v":902.8963868430551},1076.1933574925558,1155.5342609285697,1304.8575115277085,1241.5452646731349,964.09981604300617,855.89562894005962,1045.0099038315764,788.98004664599489,861.82977437821228,1363.9000705874387,1561.7533195097772,1782.0205151567736,1961.438262836512,1868.1785425057835,1512.8362161491098,1419.5757905884482,1351.5246000093334,23438.467081379757,802.67214121321604,693.32426661898762,693.32426661898762,723.12983593290369,807.48917137037802,777.78235950590692,748.00437086966713,907.63439893327973,955.08576966889109,1072.5194875676275,995.54944032261903,722.65049702566728,619.00195745134829,{"$f":"BO400-BO405-BO407-BO408","v":803.56058481423747},552.08637515728356,629.49175041813123,1131.5620466273576,1324.8596480210656,1526.902434429938,1692.6389563227785,1613.0604617789479,1285.0436336183054,1205.4603567428833,1155.632870349355,34819.834452139075,1167.1239435035391,1036.9625855427103,1036.9625855427103,1056.3399994492142,1140.6993348866888,1121.4206784296298,1102.043264523124,1292.9120919099707,1413.2537496910127,1603.5778280478144,1557.8465067134077,1274.5346547795862,1160.4732065684009,1355.4447425681562,1093.5576242743361,1160.5500908983181,1662.6203871075445,1866.330897138118,2110.0253180944578,2307.0166682225145,{"$f":"CU400-CU405-CU407-CU408","v":2196.1833454434677},1805.6999443941484,1694.8670626756041,1603.3879417346104]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","P","P","P","P","P","P","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","C","C","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D412","v":"V"},{"$f":"E412","v":"SV"},{"$f":"F412","v":"SV"},{"$f":"G412","v":"SV"},{"$f":"H412","v":"SV"},{"$f":"I412","v":"SV"},{"$f":"J412","v":"C"},{"$f":"K412","v":"C"},{"$f":"L412","v":"C"},{"$f":"M412","v":"P"},{"$f":"N412","v":"P"},{"$f":"O412","v":"P"},{"$f":"P412","v":"P"},{"$f":"Q412","v":"P"},{"$f":"R412","v":"P"},{"$f":"S412","v":"C"},{"$f":"T412","v":"C"},{"$f":"U412","v":"C"},{"$f":"V412","v":"C"},{"$f":"W412","v":"C"},{"$f":"X412","v":"C"},{"$f":"Y412","v":"C"},{"$f":"Z412","v":"C"},{"$f":"AA412","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB415+4*BA415+19*C415+BZ415*4","v":283982.01000000007},{"$f":"SUM(D415:AA415)","v":9160.7100000000009},{"$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},{"$f":"'Hourly Production'!I24*1","v":8.49},{"$f":"'Hourly Production'!J24*1","v":249.60600000000002},{"$f":"'Hourly Production'!K24*1","v":682.596},{"$f":"'Hourly Production'!L24*1","v":986.53800000000001},{"$f":"'Hourly Production'!M24*1","v":1246.3320000000001},{"$f":"'Hourly Production'!N24*1","v":1341.42},{"$f":"'Hourly Production'!O24*1","v":1253.124},{"$f":"'Hourly Production'!P24*1","v":1307.46},{"$f":"'Hourly Production'!Q24*1","v":1051.0620000000001},{"$f":"'Hourly Production'!R24*1","v":731.83799999999997},{"$f":"'Hourly Production'!S24*1","v":298.84800000000001},{"$f":"'Hourly Production'!T24*1","v":3.3960000000000004},{"$f":"'Hourly Production'!U24*1","v":0},{"$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(AC415:AZ415)","v":9160.7100000000009},{"$f":"D415","v":0},{"$f":"E415","v":0},0,0,0,0,0,8.49,249.60600000000002,682.596,986.53800000000001,1246.3320000000001,1341.42,1253.124,1307.46,1051.0620000000001,731.83799999999997,298.84800000000001,3.3960000000000004,0,0,0,{"$f":"Z415","v":0},{"$f":"AA415","v":0},{"$f":"SUM(BB415:BY415)","v":9160.7100000000009},{"$f":"AC415","v":0},0,0,0,0,0,0,8.49,249.60600000000002,682.596,986.53800000000001,1246.3320000000001,1341.42,1253.124,1307.46,1051.0620000000001,731.83799999999997,298.84800000000001,3.3960000000000004,0,0,0,{"$f":"AY415","v":0},0,{"$f":"SUM(CA415:CX415)","v":9160.7100000000009},{"$f":"BB415","v":0},0,0,0,0,0,0,8.49,249.60600000000002,682.596,986.53800000000001,1246.3320000000001,1341.42,1253.124,1307.46,1051.0620000000001,731.83799999999997,298.84800000000001,3.3960000000000004,0,0,0,0,0]
["AC Losses",{"$f":"4*AB416+4*BA416+19*C416+BZ416*4","v":-9659.3640881399988},{"$f":"SUM(D416:AA416)","v":-311.59238993999998},{"$f":"Inputs!$E$51*D415*-1","v":0},{"$f":"Inputs!$E$51*E415*-1","v":0},{"$f":"Inputs!$E$51*F415*-1","v":0},{"$f":"Inputs!$E$51*G415*-1","v":0},{"$f":"Inputs!$E$51*H415*-1","v":0},{"$f":"Inputs!$E$51*I415*-1","v":0},{"$f":"Inputs!$E$51*J415*-1","v":0},{"$f":"Inputs!$E$51*K415*-1","v":-0.28877885999999992},{"$f":"Inputs!$E$51*L415*-1","v":-8.4900984839999971},{"$f":"Inputs!$E$51*M415*-1","v":-23.217820343999993},{"$f":"Inputs!$E$51*N415*-1","v":-33.556103531999987},{"$f":"Inputs!$E$51*O415*-1","v":-42.392736647999989},{"$f":"Inputs!$E$51*P415*-1","v":-45.62705987999999},{"$f":"Inputs!$E$51*Q415*-1","v":-42.62375973599999},{"$f":"Inputs!$E$51*R415*-1","v":-44.471944439999987},{"$f":"Inputs!$E$51*S415*-1","v":-35.750822867999993},{"$f":"Inputs!$E$51*T415*-1","v":-24.89273773199999},{"$f":"Inputs!$E$51*U415*-1","v":-10.165015871999998},{"$f":"Inputs!$E$51*V415*-1","v":-0.11551154399999998},{"$f":"Inputs!$E$51*W415*-1","v":0},{"$f":"Inputs!$E$51*X415*-1","v":0},{"$f":"Inputs!$E$51*Y415*-1","v":0},{"$f":"Inputs!$E$51*Z415*-1","v":0},{"$f":"Inputs!$E$51*AA415*-1","v":0},{"$f":"SUM(AC416:AZ416)","v":-311.59238993999998},{"$f":"Inputs!$E$51*AC415*-1","v":0},{"$f":"Inputs!$E$51*AD415*-1","v":0},{"$f":"Inputs!$E$51*AE415*-1","v":0},{"$f":"Inputs!$E$51*AF415*-1","v":0},{"$f":"Inputs!$E$51*AG415*-1","v":0},{"$f":"Inputs!$E$51*AH415*-1","v":0},{"$f":"Inputs!$E$51*AI415*-1","v":0},{"$f":"Inputs!$E$51*AJ415*-1","v":-0.28877885999999992},{"$f":"Inputs!$E$51*AK415*-1","v":-8.4900984839999971},{"$f":"Inputs!$E$51*AL415*-1","v":-23.217820343999993},{"$f":"Inputs!$E$51*AM415*-1","v":-33.556103531999987},{"$f":"Inputs!$E$51*AN415*-1","v":-42.392736647999989},{"$f":"Inputs!$E$51*AO415*-1","v":-45.62705987999999},{"$f":"Inputs!$E$51*AP415*-1","v":-42.62375973599999},{"$f":"Inputs!$E$51*AQ415*-1","v":-44.471944439999987},{"$f":"Inputs!$E$51*AR415*-1","v":-35.750822867999993},{"$f":"Inputs!$E$51*AS415*-1","v":-24.89273773199999},{"$f":"Inputs!$E$51*AT415*-1","v":-10.165015871999998},{"$f":"Inputs!$E$51*AU415*-1","v":-0.11551154399999998},{"$f":"Inputs!$E$51*AV415*-1","v":0},{"$f":"Inputs!$E$51*AW415*-1","v":0},{"$f":"Inputs!$E$51*AX415*-1","v":0},{"$f":"Inputs!$E$51*AY415*-1","v":0},{"$f":"Inputs!$E$51*AZ415*-1","v":0},{"$f":"SUM(BB416:BY416)","v":-311.59238993999998},{"$f":"Inputs!$E$51*BB415*-1","v":0},{"$f":"Inputs!$E$51*BC415*-1","v":0},{"$f":"Inputs!$E$51*BD415*-1","v":0},{"$f":"Inputs!$E$51*BE415*-1","v":0},{"$f":"Inputs!$E$51*BF415*-1","v":0},{"$f":"Inputs!$E$51*BG415*-1","v":0},{"$f":"Inputs!$E$51*BH415*-1","v":0},{"$f":"Inputs!$E$51*BI415*-1","v":-0.28877885999999992},{"$f":"Inputs!$E$51*BJ415*-1","v":-8.4900984839999971},{"$f":"Inputs!$E$51*BK415*-1","v":-23.217820343999993},{"$f":"Inputs!$E$51*BL415*-1","v":-33.556103531999987},{"$f":"Inputs!$E$51*BM415*-1","v":-42.392736647999989},{"$f":"Inputs!$E$51*BN415*-1","v":-45.62705987999999},{"$f":"Inputs!$E$51*BO415*-1","v":-42.62375973599999},{"$f":"Inputs!$E$51*BP415*-1","v":-44.471944439999987},{"$f":"Inputs!$E$51*BQ415*-1","v":-35.750822867999993},{"$f":"Inputs!$E$51*BR415*-1","v":-24.89273773199999},{"$f":"Inputs!$E$51*BS415*-1","v":-10.165015871999998},{"$f":"Inputs!$E$51*BT415*-1","v":-0.11551154399999998},{"$f":"Inputs!$E$51*BU415*-1","v":0},{"$f":"Inputs!$E$51*BV415*-1","v":0},{"$f":"Inputs!$E$51*BW415*-1","v":0},{"$f":"Inputs!$E$51*BX415*-1","v":0},{"$f":"Inputs!$E$51*BY415*-1","v":0},{"$f":"SUM(CA416:CX416)","v":-311.59238993999998},{"$f":"Inputs!$E$51*CA415*-1","v":0},{"$f":"Inputs!$E$51*CB415*-1","v":0},{"$f":"Inputs!$E$51*CC415*-1","v":0},{"$f":"Inputs!$E$51*CD415*-1","v":0},{"$f":"Inputs!$E$51*CE415*-1","v":0},{"$f":"Inputs!$E$51*CF415*-1","v":0},{"$f":"Inputs!$E$51*CG415*-1","v":0},{"$f":"Inputs!$E$51*CH415*-1","v":-0.28877885999999992},{"$f":"Inputs!$E$51*CI415*-1","v":-8.4900984839999971},{"$f":"Inputs!$E$51*CJ415*-1","v":-23.217820343999993},{"$f":"Inputs!$E$51*CK415*-1","v":-33.556103531999987},{"$f":"Inputs!$E$51*CL415*-1","v":-42.392736647999989},{"$f":"Inputs!$E$51*CM415*-1","v":-45.62705987999999},{"$f":"Inputs!$E$51*CN415*-1","v":-42.62375973599999},{"$f":"Inputs!$E$51*CO415*-1","v":-44.471944439999987},{"$f":"Inputs!$E$51*CP415*-1","v":-35.750822867999993},{"$f":"Inputs!$E$51*CQ415*-1","v":-24.89273773199999},{"$f":"Inputs!$E$51*CR415*-1","v":-10.165015871999998},{"$f":"Inputs!$E$51*CS415*-1","v":-0.11551154399999998},{"$f":"Inputs!$E$51*CT415*-1","v":0},{"$f":"Inputs!$E$51*CU415*-1","v":0},{"$f":"Inputs!$E$51*CV415*-1","v":0},{"$f":"Inputs!$E$51*CW415*-1","v":0},{"$f":"Inputs!$E$51*CX415*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB417+4*BA417+19*C417+BZ417*4","v":274322.64591185993},{"$f":"SUM(D417:AA417)","v":8849.1176100599987},{"$f":"D415+D416","v":0},{"$f":"E415+E416","v":0},{"$f":"F415+F416","v":0},{"$f":"G415+G416","v":0},{"$f":"H415+H416","v":0},{"$f":"I415+I416","v":0},{"$f":"J415+J416","v":0},{"$f":"K415+K416","v":8.2012211399999995},{"$f":"L415+L416","v":241.11590151600004},{"$f":"M415+M416","v":659.37817965600004},{"$f":"N415+N416","v":952.98189646800006},{"$f":"O415+O416","v":1203.9392633520001},{"$f":"P415+P416","v":1295.7929401200001},{"$f":"Q415+Q416","v":1210.500240264},{"$f":"R415+R416","v":1262.98805556},{"$f":"S415+S416","v":1015.3111771320001},{"$f":"T415+T416","v":706.94526226799996},{"$f":"U415+U416","v":288.68298412800004},{"$f":"V415+V416","v":3.2804884560000005},{"$f":"W415+W416","v":0},{"$f":"X415+X416","v":0},{"$f":"Y415+Y416","v":0},{"$f":"Z415+Z416","v":0},{"$f":"AA415+AA416","v":0},{"$f":"SUM(AC417:AZ417)","v":8849.1176100599987},{"$f":"AC415+AC416","v":0},{"$f":"AD415+AD416","v":0},{"$f":"AE415+AE416","v":0},{"$f":"AF415+AF416","v":0},{"$f":"AG415+AG416","v":0},{"$f":"AH415+AH416","v":0},{"$f":"AI415+AI416","v":0},{"$f":"AJ415+AJ416","v":8.2012211399999995},{"$f":"AK415+AK416","v":241.11590151600004},{"$f":"AL415+AL416","v":659.37817965600004},{"$f":"AM415+AM416","v":952.98189646800006},{"$f":"AN415+AN416","v":1203.9392633520001},{"$f":"AO415+AO416","v":1295.7929401200001},{"$f":"AP415+AP416","v":1210.500240264},{"$f":"AQ415+AQ416","v":1262.98805556},{"$f":"AR415+AR416","v":1015.3111771320001},{"$f":"AS415+AS416","v":706.94526226799996},{"$f":"AT415+AT416","v":288.68298412800004},{"$f":"AU415+AU416","v":3.2804884560000005},{"$f":"AV415+AV416","v":0},{"$f":"AW415+AW416","v":0},{"$f":"AX415+AX416","v":0},{"$f":"AY415+AY416","v":0},{"$f":"AZ415+AZ416","v":0},8849.1176100599987,{"$f":"BB415+BB416","v":0},{"$f":"BC415+BC416","v":0},{"$f":"BD415+BD416","v":0},{"$f":"BE415+BE416","v":0},{"$f":"BF415+BF416","v":0},{"$f":"BG415+BG416","v":0},{"$f":"BH415+BH416","v":0},{"$f":"BI415+BI416","v":8.2012211399999995},{"$f":"BJ415+BJ416","v":241.11590151600004},{"$f":"BK415+BK416","v":659.37817965600004},{"$f":"BL415+BL416","v":952.98189646800006},{"$f":"BM415+BM416","v":1203.9392633520001},{"$f":"BN415+BN416","v":1295.7929401200001},{"$f":"BO415+BO416","v":1210.500240264},{"$f":"BP415+BP416","v":1262.98805556},{"$f":"BQ415+BQ416","v":1015.3111771320001},{"$f":"BR415+BR416","v":706.94526226799996},{"$f":"BS415+BS416","v":288.68298412800004},{"$f":"BT415+BT416","v":3.2804884560000005},{"$f":"BU415+BU416","v":0},{"$f":"BV415+BV416","v":0},{"$f":"BW415+BW416","v":0},{"$f":"BX415+BX416","v":0},{"$f":"BY415+BY416","v":0},8849.1176100599987,{"$f":"CA415+CA416","v":0},{"$f":"CB415+CB416","v":0},{"$f":"CC415+CC416","v":0},{"$f":"CD415+CD416","v":0},{"$f":"CE415+CE416","v":0},{"$f":"CF415+CF416","v":0},{"$f":"CG415+CG416","v":0},{"$f":"CH415+CH416","v":8.2012211399999995},{"$f":"CI415+CI416","v":241.11590151600004},{"$f":"CJ415+CJ416","v":659.37817965600004},{"$f":"CK415+CK416","v":952.98189646800006},{"$f":"CL415+CL416","v":1203.9392633520001},{"$f":"CM415+CM416","v":1295.7929401200001},{"$f":"CN415+CN416","v":1210.500240264},{"$f":"CO415+CO416","v":1262.98805556},{"$f":"CP415+CP416","v":1015.3111771320001},{"$f":"CQ415+CQ416","v":706.94526226799996},{"$f":"CR415+CR416","v":288.68298412800004},{"$f":"CS415+CS416","v":3.2804884560000005},{"$f":"CT415+CT416","v":0},{"$f":"CU415+CU416","v":0},{"$f":"CV415+CV416","v":0},{"$f":"CW415+CW416","v":0},{"$f":"CX415+CX416","v":0}]
["PV Production used internally",{"$f":"4*AB418+4*BA418+19*C418+BZ418*4","v":-11622.495497476002},{"$f":"SUM(D418:AA418)","v":-374.91920959600003},{"$f":"IF(D417>Inputs!$E$81,Inputs!$E$81,D417)*-1","v":0},{"$f":"IF(E417>Inputs!$E$81,Inputs!$E$81,E417)*-1","v":0},{"$f":"IF(F417>Inputs!$E$81,Inputs!$E$81,F417)*-1","v":0},{"$f":"IF(G417>Inputs!$E$81,Inputs!$E$81,G417)*-1","v":0},{"$f":"IF(H417>Inputs!$E$81,Inputs!$E$81,H417)*-1","v":0},{"$f":"IF(I417>Inputs!$E$81,Inputs!$E$81,I417)*-1","v":0},{"$f":"IF(J417>Inputs!$E$81,Inputs!$E$81,J417)*-1","v":0},{"$f":"IF(K417>Inputs!$E$81,Inputs!$E$81,K417)*-1","v":-8.2012211399999995},{"$f":"IF(L417>Inputs!$E$81,Inputs!$E$81,L417)*-1","v":-36.34375},{"$f":"IF(M417>Inputs!$E$81,Inputs!$E$81,M417)*-1","v":-36.34375},{"$f":"IF(N417>Inputs!$E$81,Inputs!$E$81,N417)*-1","v":-36.34375},{"$f":"IF(O417>Inputs!$E$81,Inputs!$E$81,O417)*-1","v":-36.34375},{"$f":"IF(P417>Inputs!$E$81,Inputs!$E$81,P417)*-1","v":-36.34375},{"$f":"IF(Q417>Inputs!$E$81,Inputs!$E$81,Q417)*-1","v":-36.34375},{"$f":"IF(R417>Inputs!$E$81,Inputs!$E$81,R417)*-1","v":-36.34375},{"$f":"IF(S417>Inputs!$E$81,Inputs!$E$81,S417)*-1","v":-36.34375},{"$f":"IF(T417>Inputs!$E$81,Inputs!$E$81,T417)*-1","v":-36.34375},{"$f":"IF(U417>Inputs!$E$81,Inputs!$E$81,U417)*-1","v":-36.34375},{"$f":"IF(V417>Inputs!$E$81,Inputs!$E$81,V417)*-1","v":-3.2804884560000005},{"$f":"IF(W417>Inputs!$E$81,Inputs!$E$81,W417)*-1","v":0},{"$f":"IF(X417>Inputs!$E$81,Inputs!$E$81,X417)*-1","v":0},{"$f":"IF(Y417>Inputs!$E$81,Inputs!$E$81,Y417)*-1","v":0},{"$f":"IF(Z417>Inputs!$E$81,Inputs!$E$81,Z417)*-1","v":0},{"$f":"IF(AA417>Inputs!$E$81,Inputs!$E$81,AA417)*-1","v":0},{"$f":"SUM(AC418:AZ418)","v":-374.91920959600003},{"$f":"IF(AC417>Inputs!$E$81,Inputs!$E$81,AC417)*-1","v":0},{"$f":"IF(AD417>Inputs!$E$81,Inputs!$E$81,AD417)*-1","v":0},{"$f":"IF(AE417>Inputs!$E$81,Inputs!$E$81,AE417)*-1","v":0},{"$f":"IF(AF417>Inputs!$E$81,Inputs!$E$81,AF417)*-1","v":0},{"$f":"IF(AG417>Inputs!$E$81,Inputs!$E$81,AG417)*-1","v":0},{"$f":"IF(AH417>Inputs!$E$81,Inputs!$E$81,AH417)*-1","v":0},{"$f":"IF(AI417>Inputs!$E$81,Inputs!$E$81,AI417)*-1","v":0},{"$f":"IF(AJ417>Inputs!$E$81,Inputs!$E$81,AJ417)*-1","v":-8.2012211399999995},{"$f":"IF(AK417>Inputs!$E$81,Inputs!$E$81,AK417)*-1","v":-36.34375},{"$f":"IF(AL417>Inputs!$E$81,Inputs!$E$81,AL417)*-1","v":-36.34375},{"$f":"IF(AM417>Inputs!$E$81,Inputs!$E$81,AM417)*-1","v":-36.34375},{"$f":"IF(AN417>Inputs!$E$81,Inputs!$E$81,AN417)*-1","v":-36.34375},{"$f":"IF(AO417>Inputs!$E$81,Inputs!$E$81,AO417)*-1","v":-36.34375},{"$f":"IF(AP417>Inputs!$E$81,Inputs!$E$81,AP417)*-1","v":-36.34375},{"$f":"IF(AQ417>Inputs!$E$81,Inputs!$E$81,AQ417)*-1","v":-36.34375},{"$f":"IF(AR417>Inputs!$E$81,Inputs!$E$81,AR417)*-1","v":-36.34375},{"$f":"IF(AS417>Inputs!$E$81,Inputs!$E$81,AS417)*-1","v":-36.34375},{"$f":"IF(AT417>Inputs!$E$81,Inputs!$E$81,AT417)*-1","v":-36.34375},{"$f":"IF(AU417>Inputs!$E$81,Inputs!$E$81,AU417)*-1","v":-3.2804884560000005},{"$f":"IF(AV417>Inputs!$E$81,Inputs!$E$81,AV417)*-1","v":0},{"$f":"IF(AW417>Inputs!$E$81,Inputs!$E$81,AW417)*-1","v":0},{"$f":"IF(AX417>Inputs!$E$81,Inputs!$E$81,AX417)*-1","v":0},{"$f":"IF(AY417>Inputs!$E$81,Inputs!$E$81,AY417)*-1","v":0},{"$f":"IF(AZ417>Inputs!$E$81,Inputs!$E$81,AZ417)*-1","v":0},{"$f":"SUM(BB418:BY418)","v":-374.91920959600003},{"$f":"IF(BB417>Inputs!$E$81,Inputs!$E$81,BB417)*-1","v":0},{"$f":"IF(BC417>Inputs!$E$81,Inputs!$E$81,BC417)*-1","v":0},{"$f":"IF(BD417>Inputs!$E$81,Inputs!$E$81,BD417)*-1","v":0},{"$f":"IF(BE417>Inputs!$E$81,Inputs!$E$81,BE417)*-1","v":0},{"$f":"IF(BF417>Inputs!$E$81,Inputs!$E$81,BF417)*-1","v":0},{"$f":"IF(BG417>Inputs!$E$81,Inputs!$E$81,BG417)*-1","v":0},{"$f":"IF(BH417>Inputs!$E$81,Inputs!$E$81,BH417)*-1","v":0},{"$f":"IF(BI417>Inputs!$E$81,Inputs!$E$81,BI417)*-1","v":-8.2012211399999995},{"$f":"IF(BJ417>Inputs!$E$81,Inputs!$E$81,BJ417)*-1","v":-36.34375},{"$f":"IF(BK417>Inputs!$E$81,Inputs!$E$81,BK417)*-1","v":-36.34375},{"$f":"IF(BL417>Inputs!$E$81,Inputs!$E$81,BL417)*-1","v":-36.34375},{"$f":"IF(BM417>Inputs!$E$81,Inputs!$E$81,BM417)*-1","v":-36.34375},{"$f":"IF(BN417>Inputs!$E$81,Inputs!$E$81,BN417)*-1","v":-36.34375},{"$f":"IF(BO417>Inputs!$E$81,Inputs!$E$81,BO417)*-1","v":-36.34375},{"$f":"IF(BP417>Inputs!$E$81,Inputs!$E$81,BP417)*-1","v":-36.34375},{"$f":"IF(BQ417>Inputs!$E$81,Inputs!$E$81,BQ417)*-1","v":-36.34375},{"$f":"IF(BR417>Inputs!$E$81,Inputs!$E$81,BR417)*-1","v":-36.34375},{"$f":"IF(BS417>Inputs!$E$81,Inputs!$E$81,BS417)*-1","v":-36.34375},{"$f":"IF(BT417>Inputs!$E$81,Inputs!$E$81,BT417)*-1","v":-3.2804884560000005},{"$f":"IF(BU417>Inputs!$E$81,Inputs!$E$81,BU417)*-1","v":0},{"$f":"IF(BV417>Inputs!$E$81,Inputs!$E$81,BV417)*-1","v":0},{"$f":"IF(BW417>Inputs!$E$81,Inputs!$E$81,BW417)*-1","v":0},{"$f":"IF(BX417>Inputs!$E$81,Inputs!$E$81,BX417)*-1","v":0},{"$f":"IF(BY417>Inputs!$E$81,Inputs!$E$81,BY417)*-1","v":0},{"$f":"SUM(CA418:CX418)","v":-374.91920959600003},{"$f":"IF(CA417>Inputs!$E$81,Inputs!$E$81,CA417)*-1","v":0},{"$f":"IF(CB417>Inputs!$E$81,Inputs!$E$81,CB417)*-1","v":0},{"$f":"IF(CC417>Inputs!$E$81,Inputs!$E$81,CC417)*-1","v":0},{"$f":"IF(CD417>Inputs!$E$81,Inputs!$E$81,CD417)*-1","v":0},{"$f":"IF(CE417>Inputs!$E$81,Inputs!$E$81,CE417)*-1","v":0},{"$f":"IF(CF417>Inputs!$E$81,Inputs!$E$81,CF417)*-1","v":0},{"$f":"IF(CG417>Inputs!$E$81,Inputs!$E$81,CG417)*-1","v":0},{"$f":"IF(CH417>Inputs!$E$81,Inputs!$E$81,CH417)*-1","v":-8.2012211399999995},{"$f":"IF(CI417>Inputs!$E$81,Inputs!$E$81,CI417)*-1","v":-36.34375},{"$f":"IF(CJ417>Inputs!$E$81,Inputs!$E$81,CJ417)*-1","v":-36.34375},{"$f":"IF(CK417>Inputs!$E$81,Inputs!$E$81,CK417)*-1","v":-36.34375},{"$f":"IF(CL417>Inputs!$E$81,Inputs!$E$81,CL417)*-1","v":-36.34375},{"$f":"IF(CM417>Inputs!$E$81,Inputs!$E$81,CM417)*-1","v":-36.34375},{"$f":"IF(CN417>Inputs!$E$81,Inputs!$E$81,CN417)*-1","v":-36.34375},{"$f":"IF(CO417>Inputs!$E$81,Inputs!$E$81,CO417)*-1","v":-36.34375},{"$f":"IF(CP417>Inputs!$E$81,Inputs!$E$81,CP417)*-1","v":-36.34375},{"$f":"IF(CQ417>Inputs!$E$81,Inputs!$E$81,CQ417)*-1","v":-36.34375},{"$f":"IF(CR417>Inputs!$E$81,Inputs!$E$81,CR417)*-1","v":-36.34375},{"$f":"IF(CS417>Inputs!$E$81,Inputs!$E$81,CS417)*-1","v":-3.2804884560000005},{"$f":"IF(CT417>Inputs!$E$81,Inputs!$E$81,CT417)*-1","v":0},{"$f":"IF(CU417>Inputs!$E$81,Inputs!$E$81,CU417)*-1","v":0},{"$f":"IF(CV417>Inputs!$E$81,Inputs!$E$81,CV417)*-1","v":0},{"$f":"IF(CW417>Inputs!$E$81,Inputs!$E$81,CW417)*-1","v":0},{"$f":"IF(CX417>Inputs!$E$81,Inputs!$E$81,CX417)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB419+4*BA419+19*C419+BZ419*4","v":262700.15041438397},{"$f":"SUM(D419:AA419)","v":8474.1984004639999},{"$f":"D417+D418","v":0},{"$f":"E417+E418","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1259.4491901200001,1174.156490264,1226.64430556,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,{"$f":"SUM(AC419:AZ419)","v":8474.1984004639999},{"$f":"AC417+AC418","v":0},{"$f":"AD417+AD418","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1259.4491901200001,1174.156490264,1226.64430556,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,{"$f":"SUM(BB419:BY419)","v":8474.1984004639999},{"$f":"BB417+BB418","v":0},{"$f":"BC417+BC418","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1259.4491901200001,1174.156490264,1226.64430556,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,{"$f":"SUM(CA419:CX419)","v":8474.1984004639999},{"$f":"CA417+CA418","v":0},{"$f":"CB417+CB418","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1259.4491901200001,1174.156490264,1226.64430556,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB422+4*BA422+19*C422+BZ422*4","v":242278.63105052506},{"$f":"SUM(D422:AA422)","v":8242.1357356267381},{"$f":"IF(D409<0,0,IF(D409>D419,D419,D409))","v":0},{"$f":"IF(E409<0,0,IF(E409>E419,E419,E409))","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,{"$f":"SUM(AC422:AZ422)","v":7183.2006438748504},{"$f":"IF(AC409<0,0,IF(AC409>AC419,AC419,AC409))","v":0},{"$f":"IF(AD409<0,0,IF(AD409>AD419,AD419,AD409))","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,964.09981604300617,855.89562894005962,1045.0099038315764,788.98004664599489,861.82977437821228,670.60151226799996,252.33923412800004,0,0,0,0,0,0,{"$f":"SUM(BB422:BY422)","v":5994.1766389026689},{"$f":"IF(BB409<0,0,IF(BB409>BB419,BB419,BB409))","v":0},0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,722.65049702566728,619.00195745134829,803.56058481423747,552.08637515728356,629.49175041813123,670.60151226799996,252.33923412800004,0,0,0,0,0,0,{"$f":"SUM(CA422:CX422)","v":8242.1357356267381},{"$f":"IF(CA409<0,0,IF(CA409>CA419,CA419,CA409))","v":0},{"$f":"IF(CB409<0,0,IF(CB409>CB419,CB419,CB409))","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B409-B422","v":766002.83716080361},{"$f":"C409-C422","v":26577.698716512336},{"$f":"D409-D422","v":1167.1239435035391},{"$f":"E409-E422","v":1036.9625855427103},{"$f":"F409-F422","v":1036.9625855427103},{"$f":"G409-G422","v":1056.3399994492142},{"$f":"H409-H422","v":1140.6993348866888},{"$f":"I409-I422","v":1121.4206784296298},{"$f":"J409-J422","v":1102.043264523124},{"$f":"K409-K422","v":1292.9120919099707},{"$f":"L409-L422","v":1208.4815981750126},{"$f":"M409-M422","v":980.54339839181432},{"$f":"N409-N422","v":641.20836024540768},{"$f":"O409-O422","v":106.93914142758604},{"$f":"P409-P422","v":0},{"$f":"Q409-Q422","v":181.28825230415623},{"$f":"R409-R422","v":0},{"$f":"S409-S422","v":181.58266376631798},{"$f":"T409-T422","v":992.01887483954454},{"$f":"U409-U422","v":1613.9916630101179},{"$f":"V409-V422","v":2110.0253180944578},{"$f":"W409-W422","v":2307.0166682225145},{"$f":"X409-X422","v":2196.1833454434677},{"$f":"Y409-Y422","v":1805.6999443941484},{"$f":"Z409-Z422","v":1694.8670626756041},{"$f":"AA409-AA422","v":1603.3879417346104},{"$f":"AB409-AB422","v":21234.651227777889},{"$f":"AC409-AC422","v":962.11980471523293},{"$f":"AD409-AD422","v":843.67296897087817},{"$f":"AE409-AE422","v":843.67296897087817},{"$f":"AF409-AF422","v":868.91323152671498},{"$f":"AG409-AG422","v":953.27256696418931},{"$f":"AH409-AH422","v":928.13106185779748},{"$f":"AI409-AI422","v":902.8963868430551},{"$f":"AJ409-AJ422","v":1076.1933574925558},{"$f":"AK409-AK422","v":950.76210941256966},{"$f":"AL409-AL422","v":681.8230818717085},{"$f":"AM409-AM422","v":324.90711820513479},{"$f":"AN409-AN422","v":0},{"$f":"AO409-AO422","v":0},{"$f":"AP409-AP422","v":0},{"$f":"AQ409-AQ422","v":0},{"$f":"AR409-AR422","v":0},{"$f":"AS409-AS422","v":693.29855831943871},{"$f":"AT409-AT422","v":1309.4140853817771},{"$f":"AU409-AU422","v":1782.0205151567736},{"$f":"AV409-AV422","v":1961.438262836512},{"$f":"AW409-AW422","v":1868.1785425057835},{"$f":"AX409-AX422","v":1512.8362161491098},{"$f":"AY409-AY422","v":1419.5757905884482},{"$f":"AZ409-AZ422","v":1351.5246000093334},{"$f":"BA409-BA422","v":17444.29044247709},{"$f":"BB409-BB422","v":802.67214121321604},{"$f":"BC409-BC422","v":693.32426661898762},{"$f":"BD409-BD422","v":693.32426661898762},{"$f":"BE409-BE422","v":723.12983593290369},{"$f":"BF409-BF422","v":807.48917137037802},{"$f":"BG409-BG422","v":777.78235950590692},{"$f":"BH409-BH422","v":748.00437086966713},{"$f":"BI409-BI422","v":907.63439893327973},{"$f":"BJ409-BJ422","v":750.31361815289108},{"$f":"BK409-BK422","v":449.48505791162745},{"$f":"BL409-BL422","v":78.911293854618975},{"$f":"BM409-BM422","v":0},{"$f":"BN409-BN422","v":0},{"$f":"BO409-BO422","v":0},{"$f":"BP409-BP422","v":0},{"$f":"BQ409-BQ422","v":0},{"$f":"BR409-BR422","v":460.96053435935767},{"$f":"BS409-BS422","v":1072.5204138930656},{"$f":"BT409-BT422","v":1526.902434429938},{"$f":"BU409-BU422","v":1692.6389563227785},{"$f":"BV409-BV422","v":1613.0604617789479},{"$f":"BW409-BW422","v":1285.0436336183054},{"$f":"BX409-BX422","v":1205.4603567428833},{"$f":"BY409-BY422","v":1155.632870349355},{"$f":"BZ409-BZ422","v":26577.698716512336},{"$f":"CA409-CA422","v":1167.1239435035391},{"$f":"CB409-CB422","v":1036.9625855427103},{"$f":"CC409-CC422","v":1036.9625855427103},{"$f":"CD409-CD422","v":1056.3399994492142},{"$f":"CE409-CE422","v":1140.6993348866888},{"$f":"CF409-CF422","v":1121.4206784296298},{"$f":"CG409-CG422","v":1102.043264523124},{"$f":"CH409-CH422","v":1292.9120919099707},{"$f":"CI409-CI422","v":1208.4815981750126},{"$f":"CJ409-CJ422","v":980.54339839181432},{"$f":"CK409-CK422","v":641.20836024540768},{"$f":"CL409-CL422","v":106.93914142758604},{"$f":"CM409-CM422","v":0},{"$f":"CN409-CN422","v":181.28825230415623},{"$f":"CO409-CO422","v":0},{"$f":"CP409-CP422","v":181.58266376631798},{"$f":"CQ409-CQ422","v":992.01887483954454},{"$f":"CR409-CR422","v":1613.9916630101179},{"$f":"CS409-CS422","v":2110.0253180944578},{"$f":"CT409-CT422","v":2307.0166682225145},{"$f":"CU409-CU422","v":2196.1833454434677},{"$f":"CV409-CV422","v":1805.6999443941484},{"$f":"CW409-CW422","v":1694.8670626756041},{"$f":"CX409-CX422","v":1603.3879417346104}]
[]
["Summary"]
["Produced",{"$f":"B417","v":274322.64591185993},{"$f":"SUM(D426:AA426)","v":8849.1176100599987},{"$f":"D417","v":0},0,0,0,0,0,0,8.2012211399999995,241.11590151600004,659.37817965600004,952.98189646800006,1203.9392633520001,1295.7929401200001,1210.500240264,1262.98805556,1015.3111771320001,706.94526226799996,288.68298412800004,3.2804884560000005,0,0,0,0,0,8849.1176100599987,0,0,0,0,0,0,0,{"$f":"AJ417","v":8.2012211399999995},241.11590151600004,659.37817965600004,952.98189646800006,1203.9392633520001,1295.7929401200001,1210.500240264,1262.98805556,1015.3111771320001,706.94526226799996,288.68298412800004,3.2804884560000005,0,0,0,0,0,8849.1176100599987,0,0,0,0,0,0,0,8.2012211399999995,241.11590151600004,659.37817965600004,952.98189646800006,1203.9392633520001,1295.7929401200001,1210.500240264,{"$f":"BP417","v":1262.98805556},1015.3111771320001,706.94526226799996,288.68298412800004,3.2804884560000005,0,0,0,0,0,8849.1176100599987,0,0,0,0,0,0,0,8.2012211399999995,241.11590151600004,659.37817965600004,952.98189646800006,1203.9392633520001,1295.7929401200001,1210.500240264,1262.98805556,1015.3111771320001,706.94526226799996,288.68298412800004,3.2804884560000005,0,0,0,0,0]
["Used",{"$f":"B418","v":-11622.495497476002},{"$f":"C418","v":-374.91920959600003},{"$f":"D418","v":0},0,0,0,0,0,0,-8.2012211399999995,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-3.2804884560000005,0,0,0,0,0,-374.91920959600003,0,0,0,0,0,0,0,-8.2012211399999995,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-3.2804884560000005,0,0,0,0,0,-374.91920959600003,0,0,0,0,0,0,0,-8.2012211399999995,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP418","v":-36.34375},-36.34375,-36.34375,-36.34375,-3.2804884560000005,0,0,0,0,0,-374.91920959600003,0,0,0,0,0,0,0,-8.2012211399999995,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-3.2804884560000005,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB428+4*BA428+19*C428+BZ428*4","v":242278.63105052506},{"$f":"SUM(D428:AA428)","v":8242.1357356267381},{"$f":"D422","v":0},{"$f":"E422","v":0},0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,7183.2006438748504,0,0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,964.09981604300617,855.89562894005962,1045.0099038315764,788.98004664599489,861.82977437821228,670.60151226799996,252.33923412800004,0,0,0,0,0,0,5994.1766389026689,0,0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,722.65049702566728,619.00195745134829,803.56058481423747,552.08637515728356,{"$f":"BQ422","v":629.49175041813123},670.60151226799996,252.33923412800004,0,0,0,0,0,0,8242.1357356267381,0,0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0]
["  Ponta",141115.47444340296,{"$f":"SUM(D429:AA429)","v":6135.4554105827374},{"$f":"IF(D412=\"P\",D428,0)","v":0},0,0,0,0,0,0,0,0,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC429:AZ429)","v":0},{"$f":"IF(AC412=\"P\",AC428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB429:BY429)","v":0},{"$f":"IF(BB412=\"P\",BB428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA429:CX429)","v":6135.4554105827374},{"$f":"IF(CA412=\"P\",CA428,0)","v":0},0,0,0,0,0,0,0,0,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,0,0,0,0,0,0,0,0,0]
["  Cheia",73875.223726823402,2106.6803250440003,{"$f":"IF(D412=\"C\",D428,0)","v":0},0,0,0,0,0,0,0,204.77215151600004,0,0,0,0,0,0,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,6355.3940627028496,{"$f":"IF(AC412=\"C\",AC428,0)","v":0},0,0,0,0,0,0,0,0,0,916.63814646800006,964.09981604300617,855.89562894005962,1045.0099038315764,788.98004664599489,861.82977437821228,670.60151226799996,252.33923412800004,0,0,0,0,0,0,0,{"$f":"IF(BB412=\"C\",BB428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2106.6803250440003,{"$f":"IF(CA412=\"C\",CA428,0)","v":0},0,0,0,0,0,0,0,204.77215151600004,0,0,0,0,0,0,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0]
["  Vazio",27287.932880298675,0,{"$f":"IF(D412=\"V\",D428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,827.80658117200005,{"$f":"IF(AC412=\"V\",AC428,0)","v":0},0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5994.1766389026689,{"$f":"IF(BB412=\"V\",BB428,0)","v":0},0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,722.65049702566728,619.00195745134829,803.56058481423747,552.08637515728356,629.49175041813123,670.60151226799996,252.33923412800004,0,0,0,0,0,0,0,{"$f":"IF(CA412=\"V\",CA428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D412=\"SV\",D428,0)","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,{"$f":"IF(AC412=\"SV\",AC428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB412=\"SV\",BB428,0)","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,{"$f":"IF(CA412=\"SV\",CA428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",20421.519363858948,232.06266483726313,{"$f":"D426+D427-D428","v":0},{"$f":"E426+E427-E428","v":0},0,0,0,0,0,0,0,0,0,0,98.975983551599256,0,133.08668128566387,0,0,0,0,0,0,0,0,0,1290.9977565891477,0,0,0,0,0,0,0,0,0,0,0,203.49569730899395,403.55356117994052,129.14658643242365,437.66425891400513,117.13765275378785,0,0,0,0,0,0,0,0,2480.0217615613292,0,0,0,0,0,0,0,0,0,0,0,444.94501632633285,640.44723266865185,370.59590544976254,674.55793040271647,{"$f":"BQ426+BQ427-BQ428","v":349.47567671386889},0,0,0,0,0,0,0,0,232.06266483725994,0,0,0,0,0,0,0,0,0,0,0,0,98.975983551599256,0,133.08668128566387,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B433=0,0,B433/B426)","v":7.4443432462445697E-2},2.622438474243419E-2,0,0,0,0,0,0,0,0,0,0,0,0,7.6382561200274285E-2,0,0.10537445758079966,0,0,0,0,0,0,0,0,0,0.14588999869563204,0,0,0,0,0,{"$f":"IF(AH433=0,0,AH433/AH426)","v":0},0,0,0,0,0,0.16902488647344427,0.31143367793203786,0.10668860867326871,0.34653079812377791,0.11537118411783114,0,0,0,0,0,0,0,0,0.28025639061932572,0,0,0,0,0,0,0,0,0,0,0,0.36957430484285375,{"$f":"IF(BN433=0,0,BN433/BN426)","v":0.49425121316785509},0.30615103832522877,0.53409684076831765,0.34420548555473424,0,0,0,0,0,0,0,0,2.622438474243383E-2,0,0,0,0,0,0,0,0,0,0,0,0,7.6382561200274285E-2,0,0.10537445758079966,0,0,0,0,{"$f":"IF(CT433=0,0,CT433/CT426)","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)",{"$f":"5*AB441+5*BA441+16*C441+BZ441*4","v":2009108.2009091619},69882.033262654935,2237.7530135679085,2109.8910775605118,2109.8910775605118,2045.9522318629981,2045.9522318629981,2109.8910775605118,2173.8242463544339,2365.6162556250229,2813.1843188116227,3260.7363695316531,3452.5443912688079,3388.6083840230904,3324.6723767773706,3388.6083840230904,3324.6723767773706,3260.7363695316531,3260.7363695316531,3324.6723767773706,3580.4164057602452,3772.2307687776124,3580.4164057602452,3196.7861012335738,3004.9923405487766,2749.2483115659034,63592.620256770133,2036.3608975420786,1919.9911113281696,1919.9911113281696,1861.8165309953279,1861.8165309953279,1919.9911113281696,1978.1800641825353,2152.7293777062559,2559.9977301185754,2967.2700962738036,3141.8013808147753,3083.6336294610123,3025.4518628674077,3083.6336294610123,3025.4518628674077,2967.2700962738036,2967.2700962738036,3025.4518628674077,3258.1698609789528,3432.7242290226354,3258.1698609789528,2909.0883296801999,2734.5430298993874,2501.8159635249722,58700.886874442505,1879.7186130241289,1772.3061208513216,1772.3061208513216,1718.59899530234,1718.59899530234,1772.3061208513216,1826.0123669377247,1987.122252020024,2363.0748278017627,2739.0158427133842,2900.1372886657982,2846.431042579396,2792.7247964929925,2846.431042579396,2792.7247964929925,2739.0158427133842,2739.0158427133842,2792.7247964929925,3007.5390994310815,3168.6685190978174,3007.5390994310815,2685.312304320184,2524.1935660609734,2309.3685817153587,69882.033262654935,2237.7530135679085,2109.8910775605118,2109.8910775605118,2045.9522318629981,2045.9522318629981,2109.8910775605118,2173.8242463544339,2365.6162556250229,2813.1843188116227,3260.7363695316531,3452.5443912688079,3388.6083840230904,3324.6723767773706,3388.6083840230904,3324.6723767773706,3260.7363695316531,3260.7363695316531,3324.6723767773706,3580.4164057602452,3772.2307687776124,3580.4164057602452,3196.7861012335738,3004.9923405487766,2749.2483115659034]
["Self-Consumption",{"$f":"5*AB442+5*BA442+16*C442+BZ442*4","v":26167.5},{"$f":"SUM(D442:AA442)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC442:AZ442)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB442:BY442)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA442","v":872.25},{"$f":"BB442","v":36.34375},{"$f":"BC442","v":36.34375},{"$f":"BD442","v":36.34375},{"$f":"BE442","v":36.34375},{"$f":"BF442","v":36.34375},{"$f":"BG442","v":36.34375},{"$f":"BH442","v":36.34375},{"$f":"BI442","v":36.34375},{"$f":"BJ442","v":36.34375},{"$f":"BK442","v":36.34375},{"$f":"BL442","v":36.34375},{"$f":"BM442","v":36.34375},{"$f":"BN442","v":36.34375},{"$f":"BO442","v":36.34375},{"$f":"BP442","v":36.34375},{"$f":"BQ442","v":36.34375},{"$f":"BR442","v":36.34375},{"$f":"BS442","v":36.34375},{"$f":"BT442","v":36.34375},{"$f":"BU442","v":36.34375},{"$f":"BV442","v":36.34375},{"$f":"BW442","v":36.34375},{"$f":"BX442","v":36.34375},{"$f":"BY442","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B441:B442)","v":2035275.7009091619},70754.283262654935,2274.0967635679085,2146.2348275605118,2146.2348275605118,2082.2959818629979,2082.2959818629979,2146.2348275605118,2210.1679963544339,2401.9600056250229,2849.5280688116227,3297.0801195316531,3488.8881412688079,3424.9521340230904,3361.0161267773706,3424.9521340230904,3361.0161267773706,3297.0801195316531,3297.0801195316531,3361.0161267773706,3616.7601557602452,3808.5745187776124,3616.7601557602452,3233.1298512335738,3041.3360905487766,2785.5920615659034,64464.870256770133,2072.7046475420784,1956.3348613281696,1956.3348613281696,1898.1602809953279,1898.1602809953279,{"$f":"SUM(AH441:AH442)","v":1956.3348613281696},2014.5238141825353,2189.0731277062559,2596.3414801185754,3003.6138462738036,3178.1451308147753,3119.9773794610123,3061.7956128674077,3119.9773794610123,3061.7956128674077,3003.6138462738036,3003.6138462738036,3061.7956128674077,3294.5136109789528,3469.0679790226354,3294.5136109789528,2945.4320796801999,2770.8867798993874,2538.1597135249722,59573.136874442505,1916.0623630241289,1808.6498708513216,1808.6498708513216,1754.94274530234,1754.94274530234,1808.6498708513216,1862.3561169377247,2023.466002020024,2399.4185778017627,2775.3595927133842,2936.4810386657982,2882.774792579396,{"$f":"SUM(BN441:BN442)","v":2829.0685464929925},2882.774792579396,2829.0685464929925,2775.3595927133842,2775.3595927133842,2829.0685464929925,3043.8828494310815,3205.0122690978174,3043.8828494310815,2721.656054320184,2560.5373160609734,2345.7123317153587,70754.283262654935,2274.0967635679085,2146.2348275605118,2146.2348275605118,2082.2959818629979,2082.2959818629979,2146.2348275605118,2210.1679963544339,2401.9600056250229,2849.5280688116227,3297.0801195316531,3488.8881412688079,3424.9521340230904,3361.0161267773706,3424.9521340230904,3361.0161267773706,3297.0801195316531,3297.0801195316531,3361.0161267773706,3616.7601557602452,{"$f":"SUM(CT441:CT442)","v":3808.5745187776124},3616.7601557602452,3233.1298512335738,3041.3360905487766,2785.5920615659034]
[null,{"$f":"5*AB444+5*BA444+16*C444+BZ444*4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L443:U443)","v":33162.609217053679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK443:AT443)","v":30210.669747279007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ443:BS443)","v":27914.733619245479}]
["Projected Renewables Production"]
["   Wind",{"$f":"5*AB446+5*BA446+16*C446+BZ446*4","v":482852.42195554962},16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967]
["   PV",129157.62362637359,{"$f":"SUM(D447:AA447)","v":4305.2541208791199},{"$f":"Inputs!$E$43/Inputs!$E$31*D458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L458","v":62.197802197802197},{"$f":"Inputs!$E$43/Inputs!$E$31*M458","v":276.97458791208794},{"$f":"Inputs!$E$43/Inputs!$E$31*N458","v":455.79326923076923},{"$f":"Inputs!$E$43/Inputs!$E$31*O458","v":602.54120879120876},{"$f":"Inputs!$E$43/Inputs!$E$31*P458","v":687.09134615384619},{"$f":"Inputs!$E$43/Inputs!$E$31*Q458","v":664.73901098901092},{"$f":"Inputs!$E$43/Inputs!$E$31*R458","v":624.89354395604391},{"$f":"Inputs!$E$43/Inputs!$E$31*S458","v":550.0618131868132},{"$f":"Inputs!$E$43/Inputs!$E$31*T458","v":311.96085164835165},{"$f":"Inputs!$E$43/Inputs!$E$31*U458","v":69.000686813186817},{"$f":"Inputs!$E$43/Inputs!$E$31*V458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z458","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA458","v":0},{"$f":"C447","v":4305.2541208791199},{"$f":"D447","v":0},{"$f":"E447","v":0},{"$f":"F447","v":0},{"$f":"G447","v":0},{"$f":"H447","v":0},{"$f":"I447","v":0},{"$f":"J447","v":0},{"$f":"K447","v":0},{"$f":"L447","v":62.197802197802197},{"$f":"M447","v":276.97458791208794},{"$f":"N447","v":455.79326923076923},{"$f":"O447","v":602.54120879120876},{"$f":"P447","v":687.09134615384619},{"$f":"Q447","v":664.73901098901092},{"$f":"R447","v":624.89354395604391},{"$f":"S447","v":550.0618131868132},{"$f":"T447","v":311.96085164835165},{"$f":"U447","v":69.000686813186817},{"$f":"V447","v":0},{"$f":"W447","v":0},{"$f":"X447","v":0},{"$f":"Y447","v":0},{"$f":"Z447","v":0},{"$f":"AA447","v":0},{"$f":"AB447","v":4305.2541208791199},{"$f":"AC447","v":0},{"$f":"AD447","v":0},{"$f":"AE447","v":0},{"$f":"AF447","v":0},{"$f":"AG447","v":0},{"$f":"AH447","v":0},{"$f":"AI447","v":0},{"$f":"AJ447","v":0},{"$f":"AK447","v":62.197802197802197},{"$f":"AL447","v":276.97458791208794},{"$f":"AM447","v":455.79326923076923},{"$f":"AN447","v":602.54120879120876},{"$f":"AO447","v":687.09134615384619},{"$f":"AP447","v":664.73901098901092},{"$f":"AQ447","v":624.89354395604391},{"$f":"AR447","v":550.0618131868132},{"$f":"AS447","v":311.96085164835165},{"$f":"AT447","v":69.000686813186817},{"$f":"AU447","v":0},{"$f":"AV447","v":0},{"$f":"AW447","v":0},{"$f":"AX447","v":0},{"$f":"AY447","v":0},{"$f":"AZ447","v":0},{"$f":"BA447","v":4305.2541208791199},{"$f":"BB447","v":0},{"$f":"BC447","v":0},{"$f":"BD447","v":0},{"$f":"BE447","v":0},{"$f":"BF447","v":0},{"$f":"BG447","v":0},{"$f":"BH447","v":0},{"$f":"BI447","v":0},{"$f":"BJ447","v":62.197802197802197},{"$f":"BK447","v":276.97458791208794},{"$f":"BL447","v":455.79326923076923},{"$f":"BM447","v":602.54120879120876},{"$f":"BN447","v":687.09134615384619},{"$f":"BO447","v":664.73901098901092},{"$f":"BP447","v":624.89354395604391},{"$f":"BQ447","v":550.0618131868132},{"$f":"BR447","v":311.96085164835165},{"$f":"BS447","v":69.000686813186817},{"$f":"BT447","v":0},{"$f":"BU447","v":0},{"$f":"BV447","v":0},{"$f":"BW447","v":0},{"$f":"BX447","v":0},{"$f":"BY447","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B446:B447)","v":612010.04558192322},20400.334852730772,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,738.46446881225359,998.33989311695586,1267.313269168111,1504.2300976104768,1588.7802349731141,1476.2590109263529,1616.7513216572388,1541.9195908880079,943.14307382183961,790.36599201805473,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,20400.334852730772,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,{"$f":"SUM(AH446:AH447)","v":360.62840618256149},450.84444440963404,450.84444440963404,738.46446881225359,998.33989311695586,1267.313269168111,1504.2300976104768,1588.7802349731141,1476.2590109263529,1616.7513216572388,1541.9195908880079,943.14307382183961,790.36599201805473,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,20400.334852730772,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,738.46446881225359,998.33989311695586,1267.313269168111,1504.2300976104768,{"$f":"SUM(BN446:BN447)","v":1588.7802349731141},1476.2590109263529,1616.7513216572388,1541.9195908880079,943.14307382183961,790.36599201805473,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,20400.334852730772,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,738.46446881225359,998.33989311695586,1267.313269168111,1504.2300976104768,1588.7802349731141,1476.2590109263529,1616.7513216572388,1541.9195908880079,943.14307382183961,790.36599201805473,901.68888881926807,{"$f":"SUM(CT446:CT447)","v":901.68888881926807},811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967]
[null,{"$f":"5*AB449+5*BA449+16*C449+BZ449*4","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB450+4*BA450+17*C450+BZ450*5","v":522000},{"$f":"SUM(D450:AA450)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC450:AZ450)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB450:BY450)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA450:CX450)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",-61201.004558192319,-2040.0334852730773,{"$f":"0.1*D448*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-73.846446881225361,-99.833989311695589,-126.7313269168111,-150.42300976104769,-158.87802349731143,-147.6259010926353,-161.67513216572388,-154.19195908880079,-94.314307382183969,-79.036599201805473,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-2040.0334852730773,{"$f":"0.1*AC448*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-73.846446881225361,-99.833989311695589,-126.7313269168111,-150.42300976104769,-158.87802349731143,-147.6259010926353,-161.67513216572388,-154.19195908880079,-94.314307382183969,-79.036599201805473,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-2040.0334852730773,{"$f":"0.1*BB448*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-73.846446881225361,-99.833989311695589,-126.7313269168111,-150.42300976104769,-158.87802349731143,-147.6259010926353,-161.67513216572388,-154.19195908880079,-94.314307382183969,-79.036599201805473,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-2040.0334852730773,{"$f":"0.1*CA448*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-73.846446881225361,-99.833989311695589,-126.7313269168111,-150.42300976104769,-158.87802349731143,-147.6259010926353,-161.67513216572388,-154.19195908880079,-94.314307382183969,-79.036599201805473,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968]
["Net Projected Demand (Surplus)",979937.21927952813,{"$f":"C443-C448-C450-C451","v":34993.981895197241},1143.3367635992379,1015.4748275918412,1015.4748275918412,1032.7304162986925,1113.8399818817954,1096.6692619962064,1079.4079963857632,1271.2000056563522,1459.9100468805946,1673.5742157263928,1623.3061990175079,1346.1450461736613,1206.1139153015679,1371.3190241893728,1180.9399372858556,1184.352487732446,1723.2513530919973,1924.6867339611213,2080.2401558229039,2272.0545188402712,2161.3921558166376,1777.7618512899662,1667.1073158643953,1573.6928572008148,28704.568889312435,941.94464757340779,825.57486135949898,825.57486135949898,848.59471543102245,929.7042810141254,906.76929576386419,{"$f":"AI443-AI448-AI450-AI451","v":883.76381421386463},1058.3131277375853,1206.7234581875473,1380.1079424685433,1312.5631885634753,1041.1702916115833,906.89340139160504,1066.3442696272948,881.7194233758928,890.8862144745965,1429.7850798341478,1625.4662200511584,1757.9936110416115,1932.5479790852942,1839.1456110353452,1490.0640797365922,1396.6580052150061,1326.2605091598837,23812.835506984808,785.30236305545827,677.88987088265094,677.88987088265094,705.37717973803456,786.48674532113751,759.08430528701615,731.59611696905404,892.70600205135338,1009.8005558707346,1151.853688908124,1070.8990964144982,803.96770472996695,674.16633501718979,{"$f":"BO443-BO448-BO450-BO451","v":829.14168274567851},648.99235700147756,662.63196091417717,1201.5308262737285,1392.7391536767432,1507.3628494937402,1668.4922691604761,1588.5148494874738,1266.2880543765764,1186.3085413765921,1133.8131273502702,34993.981895197241,1143.3367635992379,1015.4748275918412,1015.4748275918412,1032.7304162986925,1113.8399818817954,1096.6692619962064,1079.4079963857632,1271.2000056563522,1459.9100468805946,1673.5742157263928,1623.3061990175079,1346.1450461736613,1206.1139153015679,1371.3190241893728,1180.9399372858556,1184.352487732446,1723.2513530919973,1924.6867339611213,2080.2401558229039,2272.0545188402712,{"$f":"CU443-CU448-CU450-CU451","v":2161.3921558166376},1777.7618512899662,1667.1073158643953,1573.6928572008148]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D455","v":"V"},{"$f":"E455","v":"SV"},{"$f":"F455","v":"SV"},{"$f":"G455","v":"SV"},{"$f":"H455","v":"SV"},{"$f":"I455","v":"SV"},{"$f":"J455","v":"C"},{"$f":"K455","v":"C"},{"$f":"L455","v":"C"},{"$f":"M455","v":"C"},{"$f":"N455","v":"C"},{"$f":"O455","v":"C"},{"$f":"P455","v":"C"},{"$f":"Q455","v":"C"},{"$f":"R455","v":"C"},{"$f":"S455","v":"C"},{"$f":"T455","v":"C"},{"$f":"U455","v":"P"},{"$f":"V455","v":"P"},{"$f":"W455","v":"P"},{"$f":"X455","v":"P"},{"$f":"Y455","v":"V"},{"$f":"Z455","v":"V"},{"$f":"AA455","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"5*AB458+5*BA458+16*C458+BZ458*4","v":225664.2},{"$f":"SUM(D458:AA458)","v":7522.14},{"$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":108.67200000000001},{"$f":"'Hourly Production'!K25*1","v":483.93000000000006},{"$f":"'Hourly Production'!L25*1","v":796.36200000000008},{"$f":"'Hourly Production'!M25*1","v":1052.76},{"$f":"'Hourly Production'!N25*1","v":1200.4860000000001},{"$f":"'Hourly Production'!O25*1","v":1161.432},{"$f":"'Hourly Production'!P25*1","v":1091.8140000000001},{"$f":"'Hourly Production'!Q25*1","v":961.0680000000001},{"$f":"'Hourly Production'!R25*1","v":545.05799999999999},{"$f":"'Hourly Production'!S25*1","v":120.55800000000001},{"$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(AC458:AZ458)","v":7522.14},{"$f":"D458","v":0},{"$f":"E458","v":0},0,0,0,0,0,0,108.67200000000001,483.93000000000006,796.36200000000008,1052.76,1200.4860000000001,1161.432,1091.8140000000001,961.0680000000001,545.05799999999999,120.55800000000001,0,0,0,0,{"$f":"Z458","v":0},{"$f":"AA458","v":0},{"$f":"SUM(BB458:BY458)","v":7522.14},{"$f":"AC458","v":0},0,0,0,0,0,0,0,108.67200000000001,483.93000000000006,796.36200000000008,1052.76,1200.4860000000001,1161.432,1091.8140000000001,961.0680000000001,545.05799999999999,120.55800000000001,0,0,0,0,{"$f":"AY458","v":0},0,{"$f":"SUM(CA458:CX458)","v":7522.14},{"$f":"BB458","v":0},0,0,0,0,0,0,0,108.67200000000001,483.93000000000006,796.36200000000008,1052.76,1200.4860000000001,1161.432,1091.8140000000001,961.0680000000001,545.05799999999999,120.55800000000001,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB459+4*BA459+18*C459+BZ459*4","v":-7675.7420987999985},{"$f":"SUM(D459:AA459)","v":-255.85806995999994},{"$f":"Inputs!$E$51*D458*-1","v":0},{"$f":"Inputs!$E$51*E458*-1","v":0},{"$f":"Inputs!$E$51*F458*-1","v":0},{"$f":"Inputs!$E$51*G458*-1","v":0},{"$f":"Inputs!$E$51*H458*-1","v":0},{"$f":"Inputs!$E$51*I458*-1","v":0},{"$f":"Inputs!$E$51*J458*-1","v":0},{"$f":"Inputs!$E$51*K458*-1","v":0},{"$f":"Inputs!$E$51*L458*-1","v":-3.6963694079999994},{"$f":"Inputs!$E$51*M458*-1","v":-16.460395019999996},{"$f":"Inputs!$E$51*N458*-1","v":-27.087457067999992},{"$f":"Inputs!$E$51*O458*-1","v":-35.808578639999986},{"$f":"Inputs!$E$51*P458*-1","v":-40.833330803999992},{"$f":"Inputs!$E$51*Q458*-1","v":-39.504948047999989},{"$f":"Inputs!$E$51*R458*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*S458*-1","v":-32.689766951999992},{"$f":"Inputs!$E$51*T458*-1","v":-18.539602811999995},{"$f":"Inputs!$E$51*U458*-1","v":-4.1006598119999991},{"$f":"Inputs!$E$51*V458*-1","v":0},{"$f":"Inputs!$E$51*W458*-1","v":0},{"$f":"Inputs!$E$51*X458*-1","v":0},{"$f":"Inputs!$E$51*Y458*-1","v":0},{"$f":"Inputs!$E$51*Z458*-1","v":0},{"$f":"Inputs!$E$51*AA458*-1","v":0},{"$f":"SUM(AC459:AZ459)","v":-255.85806995999994},{"$f":"Inputs!$E$51*AC458*-1","v":0},{"$f":"Inputs!$E$51*AD458*-1","v":0},{"$f":"Inputs!$E$51*AE458*-1","v":0},{"$f":"Inputs!$E$51*AF458*-1","v":0},{"$f":"Inputs!$E$51*AG458*-1","v":0},{"$f":"Inputs!$E$51*AH458*-1","v":0},{"$f":"Inputs!$E$51*AI458*-1","v":0},{"$f":"Inputs!$E$51*AJ458*-1","v":0},{"$f":"Inputs!$E$51*AK458*-1","v":-3.6963694079999994},{"$f":"Inputs!$E$51*AL458*-1","v":-16.460395019999996},{"$f":"Inputs!$E$51*AM458*-1","v":-27.087457067999992},{"$f":"Inputs!$E$51*AN458*-1","v":-35.808578639999986},{"$f":"Inputs!$E$51*AO458*-1","v":-40.833330803999992},{"$f":"Inputs!$E$51*AP458*-1","v":-39.504948047999989},{"$f":"Inputs!$E$51*AQ458*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*AR458*-1","v":-32.689766951999992},{"$f":"Inputs!$E$51*AS458*-1","v":-18.539602811999995},{"$f":"Inputs!$E$51*AT458*-1","v":-4.1006598119999991},{"$f":"Inputs!$E$51*AU458*-1","v":0},{"$f":"Inputs!$E$51*AV458*-1","v":0},{"$f":"Inputs!$E$51*AW458*-1","v":0},{"$f":"Inputs!$E$51*AX458*-1","v":0},{"$f":"Inputs!$E$51*AY458*-1","v":0},{"$f":"Inputs!$E$51*AZ458*-1","v":0},{"$f":"SUM(BB459:BY459)","v":-255.85806995999994},{"$f":"Inputs!$E$51*BB458*-1","v":0},{"$f":"Inputs!$E$51*BC458*-1","v":0},{"$f":"Inputs!$E$51*BD458*-1","v":0},{"$f":"Inputs!$E$51*BE458*-1","v":0},{"$f":"Inputs!$E$51*BF458*-1","v":0},{"$f":"Inputs!$E$51*BG458*-1","v":0},{"$f":"Inputs!$E$51*BH458*-1","v":0},{"$f":"Inputs!$E$51*BI458*-1","v":0},{"$f":"Inputs!$E$51*BJ458*-1","v":-3.6963694079999994},{"$f":"Inputs!$E$51*BK458*-1","v":-16.460395019999996},{"$f":"Inputs!$E$51*BL458*-1","v":-27.087457067999992},{"$f":"Inputs!$E$51*BM458*-1","v":-35.808578639999986},{"$f":"Inputs!$E$51*BN458*-1","v":-40.833330803999992},{"$f":"Inputs!$E$51*BO458*-1","v":-39.504948047999989},{"$f":"Inputs!$E$51*BP458*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*BQ458*-1","v":-32.689766951999992},{"$f":"Inputs!$E$51*BR458*-1","v":-18.539602811999995},{"$f":"Inputs!$E$51*BS458*-1","v":-4.1006598119999991},{"$f":"Inputs!$E$51*BT458*-1","v":0},{"$f":"Inputs!$E$51*BU458*-1","v":0},{"$f":"Inputs!$E$51*BV458*-1","v":0},{"$f":"Inputs!$E$51*BW458*-1","v":0},{"$f":"Inputs!$E$51*BX458*-1","v":0},{"$f":"Inputs!$E$51*BY458*-1","v":0},{"$f":"SUM(CA459:CX459)","v":-255.85806995999994},{"$f":"Inputs!$E$51*CA458*-1","v":0},{"$f":"Inputs!$E$51*CB458*-1","v":0},{"$f":"Inputs!$E$51*CC458*-1","v":0},{"$f":"Inputs!$E$51*CD458*-1","v":0},{"$f":"Inputs!$E$51*CE458*-1","v":0},{"$f":"Inputs!$E$51*CF458*-1","v":0},{"$f":"Inputs!$E$51*CG458*-1","v":0},{"$f":"Inputs!$E$51*CH458*-1","v":0},{"$f":"Inputs!$E$51*CI458*-1","v":-3.6963694079999994},{"$f":"Inputs!$E$51*CJ458*-1","v":-16.460395019999996},{"$f":"Inputs!$E$51*CK458*-1","v":-27.087457067999992},{"$f":"Inputs!$E$51*CL458*-1","v":-35.808578639999986},{"$f":"Inputs!$E$51*CM458*-1","v":-40.833330803999992},{"$f":"Inputs!$E$51*CN458*-1","v":-39.504948047999989},{"$f":"Inputs!$E$51*CO458*-1","v":-37.13696139599999},{"$f":"Inputs!$E$51*CP458*-1","v":-32.689766951999992},{"$f":"Inputs!$E$51*CQ458*-1","v":-18.539602811999995},{"$f":"Inputs!$E$51*CR458*-1","v":-4.1006598119999991},{"$f":"Inputs!$E$51*CS458*-1","v":0},{"$f":"Inputs!$E$51*CT458*-1","v":0},{"$f":"Inputs!$E$51*CU458*-1","v":0},{"$f":"Inputs!$E$51*CV458*-1","v":0},{"$f":"Inputs!$E$51*CW458*-1","v":0},{"$f":"Inputs!$E$51*CX458*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB460+4*BA460+18*C460+BZ460*4","v":217988.45790119999},{"$f":"SUM(D460:AA460)","v":7266.2819300399997},{"$f":"D458+D459","v":0},{"$f":"E458+E459","v":0},{"$f":"F458+F459","v":0},{"$f":"G458+G459","v":0},{"$f":"H458+H459","v":0},{"$f":"I458+I459","v":0},{"$f":"J458+J459","v":0},{"$f":"K458+K459","v":0},{"$f":"L458+L459","v":104.97563059200002},{"$f":"M458+M459","v":467.46960498000004},{"$f":"N458+N459","v":769.27454293200003},{"$f":"O458+O459","v":1016.95142136},{"$f":"P458+P459","v":1159.652669196},{"$f":"Q458+Q459","v":1121.9270519520001},{"$f":"R458+R459","v":1054.677038604},{"$f":"S458+S459","v":928.37823304800008},{"$f":"T458+T459","v":526.51839718799999},{"$f":"U458+U459","v":116.457340188},{"$f":"V458+V459","v":0},{"$f":"W458+W459","v":0},{"$f":"X458+X459","v":0},{"$f":"Y458+Y459","v":0},{"$f":"Z458+Z459","v":0},{"$f":"AA458+AA459","v":0},{"$f":"SUM(AC460:AZ460)","v":7266.2819300399997},{"$f":"AC458+AC459","v":0},{"$f":"AD458+AD459","v":0},{"$f":"AE458+AE459","v":0},{"$f":"AF458+AF459","v":0},{"$f":"AG458+AG459","v":0},{"$f":"AH458+AH459","v":0},{"$f":"AI458+AI459","v":0},{"$f":"AJ458+AJ459","v":0},{"$f":"AK458+AK459","v":104.97563059200002},{"$f":"AL458+AL459","v":467.46960498000004},{"$f":"AM458+AM459","v":769.27454293200003},{"$f":"AN458+AN459","v":1016.95142136},{"$f":"AO458+AO459","v":1159.652669196},{"$f":"AP458+AP459","v":1121.9270519520001},{"$f":"AQ458+AQ459","v":1054.677038604},{"$f":"AR458+AR459","v":928.37823304800008},{"$f":"AS458+AS459","v":526.51839718799999},{"$f":"AT458+AT459","v":116.457340188},{"$f":"AU458+AU459","v":0},{"$f":"AV458+AV459","v":0},{"$f":"AW458+AW459","v":0},{"$f":"AX458+AX459","v":0},{"$f":"AY458+AY459","v":0},{"$f":"AZ458+AZ459","v":0},7266.2819300399997,{"$f":"BB458+BB459","v":0},{"$f":"BC458+BC459","v":0},{"$f":"BD458+BD459","v":0},{"$f":"BE458+BE459","v":0},{"$f":"BF458+BF459","v":0},{"$f":"BG458+BG459","v":0},{"$f":"BH458+BH459","v":0},{"$f":"BI458+BI459","v":0},{"$f":"BJ458+BJ459","v":104.97563059200002},{"$f":"BK458+BK459","v":467.46960498000004},{"$f":"BL458+BL459","v":769.27454293200003},{"$f":"BM458+BM459","v":1016.95142136},{"$f":"BN458+BN459","v":1159.652669196},{"$f":"BO458+BO459","v":1121.9270519520001},{"$f":"BP458+BP459","v":1054.677038604},{"$f":"BQ458+BQ459","v":928.37823304800008},{"$f":"BR458+BR459","v":526.51839718799999},{"$f":"BS458+BS459","v":116.457340188},{"$f":"BT458+BT459","v":0},{"$f":"BU458+BU459","v":0},{"$f":"BV458+BV459","v":0},{"$f":"BW458+BW459","v":0},{"$f":"BX458+BX459","v":0},{"$f":"BY458+BY459","v":0},7266.2819300399997,{"$f":"CA458+CA459","v":0},{"$f":"CB458+CB459","v":0},{"$f":"CC458+CC459","v":0},{"$f":"CD458+CD459","v":0},{"$f":"CE458+CE459","v":0},{"$f":"CF458+CF459","v":0},{"$f":"CG458+CG459","v":0},{"$f":"CH458+CH459","v":0},{"$f":"CI458+CI459","v":104.97563059200002},{"$f":"CJ458+CJ459","v":467.46960498000004},{"$f":"CK458+CK459","v":769.27454293200003},{"$f":"CL458+CL459","v":1016.95142136},{"$f":"CM458+CM459","v":1159.652669196},{"$f":"CN458+CN459","v":1121.9270519520001},{"$f":"CO458+CO459","v":1054.677038604},{"$f":"CP458+CP459","v":928.37823304800008},{"$f":"CQ458+CQ459","v":526.51839718799999},{"$f":"CR458+CR459","v":116.457340188},{"$f":"CS458+CS459","v":0},{"$f":"CT458+CT459","v":0},{"$f":"CU458+CU459","v":0},{"$f":"CV458+CV459","v":0},{"$f":"CW458+CW459","v":0},{"$f":"CX458+CX459","v":0}]
["PV Production used internally",-10903.125,{"$f":"SUM(D461:AA461)","v":-363.4375},{"$f":"IF(D460>Inputs!$E$81,Inputs!$E$81,D460)*-1","v":0},{"$f":"IF(E460>Inputs!$E$81,Inputs!$E$81,E460)*-1","v":0},{"$f":"IF(F460>Inputs!$E$81,Inputs!$E$81,F460)*-1","v":0},{"$f":"IF(G460>Inputs!$E$81,Inputs!$E$81,G460)*-1","v":0},{"$f":"IF(H460>Inputs!$E$81,Inputs!$E$81,H460)*-1","v":0},{"$f":"IF(I460>Inputs!$E$81,Inputs!$E$81,I460)*-1","v":0},{"$f":"IF(J460>Inputs!$E$81,Inputs!$E$81,J460)*-1","v":0},{"$f":"IF(K460>Inputs!$E$81,Inputs!$E$81,K460)*-1","v":0},{"$f":"IF(L460>Inputs!$E$81,Inputs!$E$81,L460)*-1","v":-36.34375},{"$f":"IF(M460>Inputs!$E$81,Inputs!$E$81,M460)*-1","v":-36.34375},{"$f":"IF(N460>Inputs!$E$81,Inputs!$E$81,N460)*-1","v":-36.34375},{"$f":"IF(O460>Inputs!$E$81,Inputs!$E$81,O460)*-1","v":-36.34375},{"$f":"IF(P460>Inputs!$E$81,Inputs!$E$81,P460)*-1","v":-36.34375},{"$f":"IF(Q460>Inputs!$E$81,Inputs!$E$81,Q460)*-1","v":-36.34375},{"$f":"IF(R460>Inputs!$E$81,Inputs!$E$81,R460)*-1","v":-36.34375},{"$f":"IF(S460>Inputs!$E$81,Inputs!$E$81,S460)*-1","v":-36.34375},{"$f":"IF(T460>Inputs!$E$81,Inputs!$E$81,T460)*-1","v":-36.34375},{"$f":"IF(U460>Inputs!$E$81,Inputs!$E$81,U460)*-1","v":-36.34375},{"$f":"IF(V460>Inputs!$E$81,Inputs!$E$81,V460)*-1","v":0},{"$f":"IF(W460>Inputs!$E$81,Inputs!$E$81,W460)*-1","v":0},{"$f":"IF(X460>Inputs!$E$81,Inputs!$E$81,X460)*-1","v":0},{"$f":"IF(Y460>Inputs!$E$81,Inputs!$E$81,Y460)*-1","v":0},{"$f":"IF(Z460>Inputs!$E$81,Inputs!$E$81,Z460)*-1","v":0},{"$f":"IF(AA460>Inputs!$E$81,Inputs!$E$81,AA460)*-1","v":0},{"$f":"SUM(AC461:AZ461)","v":-363.4375},{"$f":"IF(AC460>Inputs!$E$81,Inputs!$E$81,AC460)*-1","v":0},{"$f":"IF(AD460>Inputs!$E$81,Inputs!$E$81,AD460)*-1","v":0},{"$f":"IF(AE460>Inputs!$E$81,Inputs!$E$81,AE460)*-1","v":0},{"$f":"IF(AF460>Inputs!$E$81,Inputs!$E$81,AF460)*-1","v":0},{"$f":"IF(AG460>Inputs!$E$81,Inputs!$E$81,AG460)*-1","v":0},{"$f":"IF(AH460>Inputs!$E$81,Inputs!$E$81,AH460)*-1","v":0},{"$f":"IF(AI460>Inputs!$E$81,Inputs!$E$81,AI460)*-1","v":0},{"$f":"IF(AJ460>Inputs!$E$81,Inputs!$E$81,AJ460)*-1","v":0},{"$f":"IF(AK460>Inputs!$E$81,Inputs!$E$81,AK460)*-1","v":-36.34375},{"$f":"IF(AL460>Inputs!$E$81,Inputs!$E$81,AL460)*-1","v":-36.34375},{"$f":"IF(AM460>Inputs!$E$81,Inputs!$E$81,AM460)*-1","v":-36.34375},{"$f":"IF(AN460>Inputs!$E$81,Inputs!$E$81,AN460)*-1","v":-36.34375},{"$f":"IF(AO460>Inputs!$E$81,Inputs!$E$81,AO460)*-1","v":-36.34375},{"$f":"IF(AP460>Inputs!$E$81,Inputs!$E$81,AP460)*-1","v":-36.34375},{"$f":"IF(AQ460>Inputs!$E$81,Inputs!$E$81,AQ460)*-1","v":-36.34375},{"$f":"IF(AR460>Inputs!$E$81,Inputs!$E$81,AR460)*-1","v":-36.34375},{"$f":"IF(AS460>Inputs!$E$81,Inputs!$E$81,AS460)*-1","v":-36.34375},{"$f":"IF(AT460>Inputs!$E$81,Inputs!$E$81,AT460)*-1","v":-36.34375},{"$f":"IF(AU460>Inputs!$E$81,Inputs!$E$81,AU460)*-1","v":0},{"$f":"IF(AV460>Inputs!$E$81,Inputs!$E$81,AV460)*-1","v":0},{"$f":"IF(AW460>Inputs!$E$81,Inputs!$E$81,AW460)*-1","v":0},{"$f":"IF(AX460>Inputs!$E$81,Inputs!$E$81,AX460)*-1","v":0},{"$f":"IF(AY460>Inputs!$E$81,Inputs!$E$81,AY460)*-1","v":0},{"$f":"IF(AZ460>Inputs!$E$81,Inputs!$E$81,AZ460)*-1","v":0},{"$f":"SUM(BB461:BY461)","v":-363.4375},{"$f":"IF(BB460>Inputs!$E$81,Inputs!$E$81,BB460)*-1","v":0},{"$f":"IF(BC460>Inputs!$E$81,Inputs!$E$81,BC460)*-1","v":0},{"$f":"IF(BD460>Inputs!$E$81,Inputs!$E$81,BD460)*-1","v":0},{"$f":"IF(BE460>Inputs!$E$81,Inputs!$E$81,BE460)*-1","v":0},{"$f":"IF(BF460>Inputs!$E$81,Inputs!$E$81,BF460)*-1","v":0},{"$f":"IF(BG460>Inputs!$E$81,Inputs!$E$81,BG460)*-1","v":0},{"$f":"IF(BH460>Inputs!$E$81,Inputs!$E$81,BH460)*-1","v":0},{"$f":"IF(BI460>Inputs!$E$81,Inputs!$E$81,BI460)*-1","v":0},{"$f":"IF(BJ460>Inputs!$E$81,Inputs!$E$81,BJ460)*-1","v":-36.34375},{"$f":"IF(BK460>Inputs!$E$81,Inputs!$E$81,BK460)*-1","v":-36.34375},{"$f":"IF(BL460>Inputs!$E$81,Inputs!$E$81,BL460)*-1","v":-36.34375},{"$f":"IF(BM460>Inputs!$E$81,Inputs!$E$81,BM460)*-1","v":-36.34375},{"$f":"IF(BN460>Inputs!$E$81,Inputs!$E$81,BN460)*-1","v":-36.34375},{"$f":"IF(BO460>Inputs!$E$81,Inputs!$E$81,BO460)*-1","v":-36.34375},{"$f":"IF(BP460>Inputs!$E$81,Inputs!$E$81,BP460)*-1","v":-36.34375},{"$f":"IF(BQ460>Inputs!$E$81,Inputs!$E$81,BQ460)*-1","v":-36.34375},{"$f":"IF(BR460>Inputs!$E$81,Inputs!$E$81,BR460)*-1","v":-36.34375},{"$f":"IF(BS460>Inputs!$E$81,Inputs!$E$81,BS460)*-1","v":-36.34375},{"$f":"IF(BT460>Inputs!$E$81,Inputs!$E$81,BT460)*-1","v":0},{"$f":"IF(BU460>Inputs!$E$81,Inputs!$E$81,BU460)*-1","v":0},{"$f":"IF(BV460>Inputs!$E$81,Inputs!$E$81,BV460)*-1","v":0},{"$f":"IF(BW460>Inputs!$E$81,Inputs!$E$81,BW460)*-1","v":0},{"$f":"IF(BX460>Inputs!$E$81,Inputs!$E$81,BX460)*-1","v":0},{"$f":"IF(BY460>Inputs!$E$81,Inputs!$E$81,BY460)*-1","v":0},{"$f":"SUM(CA461:CX461)","v":-363.4375},{"$f":"IF(CA460>Inputs!$E$81,Inputs!$E$81,CA460)*-1","v":0},{"$f":"IF(CB460>Inputs!$E$81,Inputs!$E$81,CB460)*-1","v":0},{"$f":"IF(CC460>Inputs!$E$81,Inputs!$E$81,CC460)*-1","v":0},{"$f":"IF(CD460>Inputs!$E$81,Inputs!$E$81,CD460)*-1","v":0},{"$f":"IF(CE460>Inputs!$E$81,Inputs!$E$81,CE460)*-1","v":0},{"$f":"IF(CF460>Inputs!$E$81,Inputs!$E$81,CF460)*-1","v":0},{"$f":"IF(CG460>Inputs!$E$81,Inputs!$E$81,CG460)*-1","v":0},{"$f":"IF(CH460>Inputs!$E$81,Inputs!$E$81,CH460)*-1","v":0},{"$f":"IF(CI460>Inputs!$E$81,Inputs!$E$81,CI460)*-1","v":-36.34375},{"$f":"IF(CJ460>Inputs!$E$81,Inputs!$E$81,CJ460)*-1","v":-36.34375},{"$f":"IF(CK460>Inputs!$E$81,Inputs!$E$81,CK460)*-1","v":-36.34375},{"$f":"IF(CL460>Inputs!$E$81,Inputs!$E$81,CL460)*-1","v":-36.34375},{"$f":"IF(CM460>Inputs!$E$81,Inputs!$E$81,CM460)*-1","v":-36.34375},{"$f":"IF(CN460>Inputs!$E$81,Inputs!$E$81,CN460)*-1","v":-36.34375},{"$f":"IF(CO460>Inputs!$E$81,Inputs!$E$81,CO460)*-1","v":-36.34375},{"$f":"IF(CP460>Inputs!$E$81,Inputs!$E$81,CP460)*-1","v":-36.34375},{"$f":"IF(CQ460>Inputs!$E$81,Inputs!$E$81,CQ460)*-1","v":-36.34375},{"$f":"IF(CR460>Inputs!$E$81,Inputs!$E$81,CR460)*-1","v":-36.34375},{"$f":"IF(CS460>Inputs!$E$81,Inputs!$E$81,CS460)*-1","v":0},{"$f":"IF(CT460>Inputs!$E$81,Inputs!$E$81,CT460)*-1","v":0},{"$f":"IF(CU460>Inputs!$E$81,Inputs!$E$81,CU460)*-1","v":0},{"$f":"IF(CV460>Inputs!$E$81,Inputs!$E$81,CV460)*-1","v":0},{"$f":"IF(CW460>Inputs!$E$81,Inputs!$E$81,CW460)*-1","v":0},{"$f":"IF(CX460>Inputs!$E$81,Inputs!$E$81,CX460)*-1","v":0}]
["Net PV Production Available",207085.33290119999,{"$f":"SUM(D462:AA462)","v":6902.8444300399997},{"$f":"D460+D461","v":0},{"$f":"E460+E461","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(AC462:AZ462)","v":6902.8444300399997},{"$f":"AC460+AC461","v":0},{"$f":"AD460+AD461","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(BB462:BY462)","v":6902.8444300399997},{"$f":"BB460+BB461","v":0},{"$f":"BC460+BC461","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(CA462:CX462)","v":6902.8444300399997},{"$f":"CA460+CA461","v":0},{"$f":"CB460+CB461","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB465+4*BA465+18*C465+BZ465*4","v":199667.7956704715},{"$f":"SUM(D465:AA465)","v":6902.8444300399997},{"$f":"IF(D452<0,0,IF(D452>D462,D462,D452))","v":0},{"$f":"IF(E452<0,0,IF(E452>E462,E462,E452))","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(AC465:AZ465)","v":6529.4277461093889},{"$f":"IF(AC452<0,0,IF(AC452>AC462,AC462,AC452))","v":0},{"$f":"IF(AD452<0,0,IF(AD452>AD462,AD462,AD452))","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,906.89340139160504,1066.3442696272948,881.7194233758928,890.8862144745965,490.17464718799999,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(BB465:BY465)","v":5421.8768062884892},{"$f":"IF(BB452<0,0,IF(BB452>BB462,BB462,BB452))","v":0},0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,803.96770472996695,674.16633501718979,829.14168274567851,648.99235700147756,662.63196091417717,490.17464718799999,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(CA465:CX465)","v":6902.8444300399997},{"$f":"IF(CA452<0,0,IF(CA452>CA462,CA462,CA452))","v":0},{"$f":"IF(CB452<0,0,IF(CB452>CB462,CB462,CB452))","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B452-B465","v":780269.42360905663},{"$f":"C452-C465","v":28091.137465157241},{"$f":"D452-D465","v":1143.3367635992379},{"$f":"E452-E465","v":1015.4748275918412},{"$f":"F452-F465","v":1015.4748275918412},{"$f":"G452-G465","v":1032.7304162986925},{"$f":"H452-H465","v":1113.8399818817954},{"$f":"I452-I465","v":1096.6692619962064},{"$f":"J452-J465","v":1079.4079963857632},{"$f":"K452-K465","v":1271.2000056563522},{"$f":"L452-L465","v":1391.2781662885945},{"$f":"M452-M465","v":1242.4483607463928},{"$f":"N452-N465","v":890.37540608550785},{"$f":"O452-O465","v":365.53737481366124},{"$f":"P452-P465","v":82.804996105567852},{"$f":"Q452-Q465","v":285.73572223737278},{"$f":"R452-R465","v":162.60664868185563},{"$f":"S452-S465","v":292.3180046844459},{"$f":"T452-T465","v":1233.0767059039972},{"$f":"U452-U465","v":1844.5731437731213},{"$f":"V452-V465","v":2080.2401558229039},{"$f":"W452-W465","v":2272.0545188402712},{"$f":"X452-X465","v":2161.3921558166376},{"$f":"Y452-Y465","v":1777.7618512899662},{"$f":"Z452-Z465","v":1667.1073158643953},{"$f":"AA452-AA465","v":1573.6928572008148},{"$f":"AB452-AB465","v":22175.141143203047},{"$f":"AC452-AC465","v":941.94464757340779},{"$f":"AD452-AD465","v":825.57486135949898},{"$f":"AE452-AE465","v":825.57486135949898},{"$f":"AF452-AF465","v":848.59471543102245},{"$f":"AG452-AG465","v":929.7042810141254},{"$f":"AH452-AH465","v":906.76929576386419},{"$f":"AI452-AI465","v":883.76381421386463},{"$f":"AJ452-AJ465","v":1058.3131277375853},{"$f":"AK452-AK465","v":1138.0915775955473},{"$f":"AL452-AL465","v":948.98208748854336},{"$f":"AM452-AM465","v":579.63239563147522},{"$f":"AN452-AN465","v":60.562620251583212},{"$f":"AO452-AO465","v":0},{"$f":"AP452-AP465","v":0},{"$f":"AQ452-AQ465","v":0},{"$f":"AR452-AR465","v":0},{"$f":"AS452-AS465","v":939.61043264614784},{"$f":"AT452-AT465","v":1545.3526298631584},{"$f":"AU452-AU465","v":1757.9936110416115},{"$f":"AV452-AV465","v":1932.5479790852942},{"$f":"AW452-AW465","v":1839.1456110353452},{"$f":"AX452-AX465","v":1490.0640797365922},{"$f":"AY452-AY465","v":1396.6580052150061},{"$f":"AZ452-AZ465","v":1326.2605091598837},{"$f":"BA452-BA465","v":18390.958700696319},{"$f":"BB452-BB465","v":785.30236305545827},{"$f":"BC452-BC465","v":677.88987088265094},{"$f":"BD452-BD465","v":677.88987088265094},{"$f":"BE452-BE465","v":705.37717973803456},{"$f":"BF452-BF465","v":786.48674532113751},{"$f":"BG452-BG465","v":759.08430528701615},{"$f":"BH452-BH465","v":731.59611696905404},{"$f":"BI452-BI465","v":892.70600205135338},{"$f":"BJ452-BJ465","v":941.16867527873455},{"$f":"BK452-BK465","v":720.72783392812403},{"$f":"BL452-BL465","v":337.96830348249819},{"$f":"BM452-BM465","v":0},{"$f":"BN452-BN465","v":0},{"$f":"BO452-BO465","v":0},{"$f":"BP452-BP465","v":0},{"$f":"BQ452-BQ465","v":0},{"$f":"BR452-BR465","v":711.35617908572851},{"$f":"BS452-BS465","v":1312.6255634887432},{"$f":"BT452-BT465","v":1507.3628494937402},{"$f":"BU452-BU465","v":1668.4922691604761},{"$f":"BV452-BV465","v":1588.5148494874738},{"$f":"BW452-BW465","v":1266.2880543765764},{"$f":"BX452-BX465","v":1186.3085413765921},{"$f":"BY452-BY465","v":1133.8131273502702},{"$f":"BZ452-BZ465","v":28091.137465157241},{"$f":"CA452-CA465","v":1143.3367635992379},{"$f":"CB452-CB465","v":1015.4748275918412},{"$f":"CC452-CC465","v":1015.4748275918412},{"$f":"CD452-CD465","v":1032.7304162986925},{"$f":"CE452-CE465","v":1113.8399818817954},{"$f":"CF452-CF465","v":1096.6692619962064},{"$f":"CG452-CG465","v":1079.4079963857632},{"$f":"CH452-CH465","v":1271.2000056563522},{"$f":"CI452-CI465","v":1391.2781662885945},{"$f":"CJ452-CJ465","v":1242.4483607463928},{"$f":"CK452-CK465","v":890.37540608550785},{"$f":"CL452-CL465","v":365.53737481366124},{"$f":"CM452-CM465","v":82.804996105567852},{"$f":"CN452-CN465","v":285.73572223737278},{"$f":"CO452-CO465","v":162.60664868185563},{"$f":"CP452-CP465","v":292.3180046844459},{"$f":"CQ452-CQ465","v":1233.0767059039972},{"$f":"CR452-CR465","v":1844.5731437731213},{"$f":"CS452-CS465","v":2080.2401558229039},{"$f":"CT452-CT465","v":2272.0545188402712},{"$f":"CU452-CU465","v":2161.3921558166376},{"$f":"CV452-CV465","v":1777.7618512899662},{"$f":"CW452-CW465","v":1667.1073158643953},{"$f":"CX452-CX465","v":1573.6928572008148}]
[]
["Summary"]
["Produced",{"$f":"B460","v":217988.45790119999},{"$f":"SUM(D469:AA469)","v":7266.2819300399997},{"$f":"D460","v":0},0,0,0,0,0,0,0,104.97563059200002,467.46960498000004,769.27454293200003,1016.95142136,1159.652669196,1121.9270519520001,1054.677038604,928.37823304800008,526.51839718799999,116.457340188,0,0,0,0,0,0,7266.2819300399997,0,0,0,0,0,0,0,{"$f":"AJ460","v":0},104.97563059200002,467.46960498000004,769.27454293200003,1016.95142136,1159.652669196,1121.9270519520001,1054.677038604,928.37823304800008,526.51839718799999,116.457340188,0,0,0,0,0,0,7266.2819300399997,0,0,0,0,0,0,0,0,104.97563059200002,467.46960498000004,769.27454293200003,1016.95142136,1159.652669196,1121.9270519520001,{"$f":"BP460","v":1054.677038604},928.37823304800008,526.51839718799999,116.457340188,0,0,0,0,0,0,7266.2819300399997,0,0,0,0,0,0,0,0,104.97563059200002,467.46960498000004,769.27454293200003,1016.95142136,1159.652669196,1121.9270519520001,1054.677038604,928.37823304800008,526.51839718799999,116.457340188,0,0,0,0,0,0]
["Used",{"$f":"B461","v":-10903.125},{"$f":"C461","v":-363.4375},{"$f":"D461","v":0},0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-363.4375,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-363.4375,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP461","v":-36.34375},-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-363.4375,0,0,0,0,0,0,0,0,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB471+4*BA471+18*C471+BZ471*4","v":199667.7956704715},{"$f":"SUM(D471:AA471)","v":6902.8444300399997},{"$f":"D465","v":0},{"$f":"E465","v":0},0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0,6529.4277461093889,0,0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,906.89340139160504,1066.3442696272948,881.7194233758928,890.8862144745965,490.17464718799999,80.113590188000003,0,0,0,0,0,0,5421.8768062884892,0,0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,803.96770472996695,674.16633501718979,829.14168274567851,648.99235700147756,{"$f":"BQ465","v":662.63196091417717},490.17464718799999,80.113590188000003,0,0,0,0,0,0,6902.8444300399997,0,0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0]
["  Ponta",1762.498984136,{"$f":"SUM(D472:AA472)","v":80.113590188000003},{"$f":"IF(D455=\"P\",D471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80.113590188000003,0,0,0,0,0,0,{"$f":"SUM(AC472:AZ472)","v":0},{"$f":"IF(AC455=\"P\",AC471,0)","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,{"$f":"SUM(BB472:BY472)","v":0},{"$f":"IF(BB455=\"P\",BB471,0)","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,{"$f":"SUM(CA472:CX472)","v":80.113590188000003},{"$f":"IF(CA455=\"P\",CA471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80.113590188000003,0,0,0,0,0,0]
["  Cheia",166426.5037468808,6822.7308398519999,{"$f":"IF(D455=\"C\",D471,0)","v":0},0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,0,0,0,0,0,0,0,4081.6063175342015,{"$f":"IF(AC455=\"C\",AC471,0)","v":0},0,0,0,0,0,0,0,0,0,732.93079293200003,980.60767136000004,906.89340139160504,0,0,890.8862144745965,490.17464718799999,80.113590188000003,0,0,0,0,0,0,0,{"$f":"IF(BB455=\"C\",BB471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6822.7308398519999,{"$f":"IF(CA455=\"C\",CA471,0)","v":0},0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,0,0,0,0,0,0,0]
["  Vazio",31478.792939454706,0,{"$f":"IF(D455=\"V\",D471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2447.8214285751874,{"$f":"IF(AC455=\"V\",AC471,0)","v":0},0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,0,0,0,1066.3442696272948,881.7194233758928,0,0,0,0,0,0,0,0,0,5421.8768062884892,{"$f":"IF(BB455=\"V\",BB471,0)","v":0},0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,803.96770472996695,674.16633501718979,829.14168274567851,648.99235700147756,662.63196091417717,490.17464718799999,80.113590188000003,0,0,0,0,0,0,0,{"$f":"IF(CA455=\"V\",CA471,0)","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,{"$f":"IF(D455=\"SV\",D471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC455=\"SV\",AC471,0)","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,{"$f":"IF(BB455=\"SV\",BB471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA455=\"SV\",CA471,0)","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",7417.5372307284852,0,{"$f":"D469+D470-D471","v":0},{"$f":"E469+E470-E471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,373.41668393061082,0,0,0,0,0,0,0,0,0,0,0,0,216.41551780439499,19.239032324705249,136.61386522810722,1.148268573403584,0,0,0,0,0,0,0,0,1480.9676237515105,0,0,0,0,0,0,0,0,0,0,0,176.63996663003309,449.14258417881024,256.44161920632155,369.34093160252246,{"$f":"BQ469+BQ470-BQ471","v":229.40252213382291},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B476=0,0,B476/B469)","v":3.4027201725012307E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1390337937046601E-2,0,0,0,0,0,{"$f":"IF(AH476=0,0,AH476/AH469)","v":0},0,0,0,0,0,0,0.18662098018921325,1.7148202542430862E-2,0.12953146814396674,1.2368542610414854E-3,0,0,0,0,0,0,0,0,0.2038136750005457,0,0,0,0,0,0,0,0,0,0,0,0.17369557967066618,{"$f":"IF(BN476=0,0,BN476/BN469)","v":0.38730785183308875},0.22857245376172017,0.35019339388614396,0.24710028086361013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT476=0,0,CT476/CT469)","v":0},0,0,0,0]
[]
["DECEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["DEMAND AND RENEWABLES PRODUCTION"]
[]
["Demand"]
["Projected Demand (2028)",{"$f":"4*AB484+4*BA484+18*C484+BZ484*5","v":2304662.7292854865},76822.098499547428,2459.9949156784382,2319.4237776396694,2319.4237776396694,2249.1382086202871,2249.1382086202871,2319.4237776396694,2389.7093466590541,2600.5520503330786,3092.565036852895,3584.5640199885811,3795.4207270467336,3725.1351580273486,3654.8495890079657,3725.1351580273486,3654.8495890079657,3584.5640199885811,3584.5640199885811,3654.8495890079657,3935.9918650855025,4146.8485721436527,3935.9918650855025,3514.2784509691978,3303.4217439110453,3022.2650325783952,69908.029320897112,2238.5953732673788,2110.6568202488284,2110.6568202488284,2046.7157698444605,2046.7157698444605,2110.6568202488284,2174.6355054597402,2366.5187098371589,2814.2341835361335,3261.9532581896087,3453.8328616125268,3389.8729938048882,3325.8983797950368,3389.8729938048882,3325.8983797950368,3261.9532581896087,3261.9532581896087,3325.8983797950368,3581.7525972278054,3773.6322006507257,3581.7525972278054,3197.9933903819701,3006.1046839682444,2750.2743157284945,64530.586628076795,2066.395729169888,1948.3159732173231,1948.3159732173231,1889.2760952410406,1889.2760952410406,1948.3159732173231,2007.3558511936053,2184.4754851224525,2597.7546309564314,3011.0337767904093,3188.1534107192565,3129.1135327429733,3070.0736547666907,3129.1135327429733,3070.0736547666907,3011.0337767904093,3011.0337767904093,3070.0736547666907,3306.2331666718196,3483.3528006006695,3306.2331666718196,2951.9938988141253,2774.8742648852785,2538.7147529801482,76822.098499547428,2459.9949156784382,2319.4237776396694,2319.4237776396694,2249.1382086202871,2249.1382086202871,2319.4237776396694,2389.7093466590541,2600.5520503330786,3092.565036852895,3584.5640199885811,3795.4207270467336,3725.1351580273486,3654.8495890079657,3725.1351580273486,3654.8495890079657,3584.5640199885811,3584.5640199885811,3654.8495890079657,3935.9918650855025,4146.8485721436527,3935.9918650855025,3514.2784509691978,3303.4217439110453,3022.2650325783952]
["Self-Consumption",{"$f":"4*AB485+4*BA485+18*C485+BZ485*5","v":27039.75},{"$f":"SUM(D485:AA485)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(AC485:AZ485)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"SUM(BB485:BY485)","v":872.25},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"Inputs!$E$81","v":36.34375},{"$f":"BA485","v":872.25},{"$f":"BB485","v":36.34375},{"$f":"BC485","v":36.34375},{"$f":"BD485","v":36.34375},{"$f":"BE485","v":36.34375},{"$f":"BF485","v":36.34375},{"$f":"BG485","v":36.34375},{"$f":"BH485","v":36.34375},{"$f":"BI485","v":36.34375},{"$f":"BJ485","v":36.34375},{"$f":"BK485","v":36.34375},{"$f":"BL485","v":36.34375},{"$f":"BM485","v":36.34375},{"$f":"BN485","v":36.34375},{"$f":"BO485","v":36.34375},{"$f":"BP485","v":36.34375},{"$f":"BQ485","v":36.34375},{"$f":"BR485","v":36.34375},{"$f":"BS485","v":36.34375},{"$f":"BT485","v":36.34375},{"$f":"BU485","v":36.34375},{"$f":"BV485","v":36.34375},{"$f":"BW485","v":36.34375},{"$f":"BX485","v":36.34375},{"$f":"BY485","v":36.34375}]
["Demand Including Self-Consumption",{"$f":"SUM(B484:B485)","v":2331702.4792854865},77694.348499547428,2496.3386656784382,2355.7675276396694,2355.7675276396694,2285.4819586202871,2285.4819586202871,2355.7675276396694,2426.0530966590541,2636.8958003330786,3128.908786852895,3620.9077699885811,3831.7644770467336,3761.4789080273486,3691.1933390079657,3761.4789080273486,3691.1933390079657,3620.9077699885811,3620.9077699885811,3691.1933390079657,3972.3356150855025,4183.1923221436527,3972.3356150855025,3550.6222009691978,3339.7654939110453,3058.6087825783952,70780.279320897112,2274.9391232673788,2147.0005702488284,2147.0005702488284,2083.0595198444607,2083.0595198444607,{"$f":"SUM(AH484:AH485)","v":2147.0005702488284},2210.9792554597402,2402.8624598371589,2850.5779335361335,3298.2970081896087,3490.1766116125268,3426.2167438048882,3362.2421297950368,3426.2167438048882,3362.2421297950368,3298.2970081896087,3298.2970081896087,3362.2421297950368,3618.0963472278054,3809.9759506507257,3618.0963472278054,3234.3371403819701,3042.4484339682444,2786.6180657284945,65402.836628076795,2102.739479169888,1984.6597232173231,1984.6597232173231,1925.6198452410406,1925.6198452410406,1984.6597232173231,2043.6996011936053,2220.8192351224525,2634.0983809564314,3047.3775267904093,3224.4971607192565,3165.4572827429733,{"$f":"SUM(BN484:BN485)","v":3106.4174047666907},3165.4572827429733,3106.4174047666907,3047.3775267904093,3047.3775267904093,3106.4174047666907,3342.5769166718196,3519.6965506006695,3342.5769166718196,2988.3376488141253,2811.2180148852785,2575.0585029801482,77694.348499547428,2496.3386656784382,2355.7675276396694,2355.7675276396694,2285.4819586202871,2285.4819586202871,2355.7675276396694,2426.0530966590541,2636.8958003330786,3128.908786852895,3620.9077699885811,3831.7644770467336,3761.4789080273486,3691.1933390079657,3761.4789080273486,3691.1933390079657,3620.9077699885811,3620.9077699885811,3691.1933390079657,3972.3356150855025,{"$f":"SUM(CT484:CT485)","v":4183.1923221436527},3972.3356150855025,3550.6222009691978,3339.7654939110453,3058.6087825783952]
[null,{"$f":"4*AB487+4*BA487+18*C487+BZ487*5","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L486:U486)","v":36419.934406943968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK486:AT486)","v":33174.805446712373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ486:BS486)","v":30650.894901832933}]
["Projected Renewables Production"]
["   Wind",{"$f":"4*AB489+4*BA489+18*C489+BZ489*5","v":498947.50268740125},16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,16095.080731851653,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,676.26666661445142,721.36530520486792,811.51999993734182,901.68888881926807,901.68888881926807,811.51999993734182,991.85777770119478,631.18222217348796,721.36530520486792,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,811.49867394181445]
["   PV",78511.119505494498,{"$f":"SUM(D490:AA490)","v":2532.6167582417584},{"$f":"Inputs!$E$43/Inputs!$E$31*D501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*E501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*F501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*G501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*H501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*I501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*J501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*K501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*L501","v":0.97184065934065933},{"$f":"Inputs!$E$43/Inputs!$E$31*M501","v":127.31112637362638},{"$f":"Inputs!$E$43/Inputs!$E$31*N501","v":280.86195054945057},{"$f":"Inputs!$E$43/Inputs!$E$31*O501","v":361.52472527472531},{"$f":"Inputs!$E$43/Inputs!$E$31*P501","v":347.91895604395603},{"$f":"Inputs!$E$43/Inputs!$E$31*Q501","v":429.55357142857144},{"$f":"Inputs!$E$43/Inputs!$E$31*R501","v":384.84890109890108},{"$f":"Inputs!$E$43/Inputs!$E$31*S501","v":370.27129120879124},{"$f":"Inputs!$E$43/Inputs!$E$31*T501","v":206.0302197802198},{"$f":"Inputs!$E$43/Inputs!$E$31*U501","v":23.324175824175825},{"$f":"Inputs!$E$43/Inputs!$E$31*V501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*W501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*X501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Y501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*Z501","v":0},{"$f":"Inputs!$E$43/Inputs!$E$31*AA501","v":0},{"$f":"C490","v":2532.6167582417584},{"$f":"D490","v":0},{"$f":"E490","v":0},{"$f":"F490","v":0},{"$f":"G490","v":0},{"$f":"H490","v":0},{"$f":"I490","v":0},{"$f":"J490","v":0},{"$f":"K490","v":0},{"$f":"L490","v":0.97184065934065933},{"$f":"M490","v":127.31112637362638},{"$f":"N490","v":280.86195054945057},{"$f":"O490","v":361.52472527472531},{"$f":"P490","v":347.91895604395603},{"$f":"Q490","v":429.55357142857144},{"$f":"R490","v":384.84890109890108},{"$f":"S490","v":370.27129120879124},{"$f":"T490","v":206.0302197802198},{"$f":"U490","v":23.324175824175825},{"$f":"V490","v":0},{"$f":"W490","v":0},{"$f":"X490","v":0},{"$f":"Y490","v":0},{"$f":"Z490","v":0},{"$f":"AA490","v":0},{"$f":"AB490","v":2532.6167582417584},{"$f":"AC490","v":0},{"$f":"AD490","v":0},{"$f":"AE490","v":0},{"$f":"AF490","v":0},{"$f":"AG490","v":0},{"$f":"AH490","v":0},{"$f":"AI490","v":0},{"$f":"AJ490","v":0},{"$f":"AK490","v":0.97184065934065933},{"$f":"AL490","v":127.31112637362638},{"$f":"AM490","v":280.86195054945057},{"$f":"AN490","v":361.52472527472531},{"$f":"AO490","v":347.91895604395603},{"$f":"AP490","v":429.55357142857144},{"$f":"AQ490","v":384.84890109890108},{"$f":"AR490","v":370.27129120879124},{"$f":"AS490","v":206.0302197802198},{"$f":"AT490","v":23.324175824175825},{"$f":"AU490","v":0},{"$f":"AV490","v":0},{"$f":"AW490","v":0},{"$f":"AX490","v":0},{"$f":"AY490","v":0},{"$f":"AZ490","v":0},{"$f":"BA490","v":2532.6167582417584},{"$f":"BB490","v":0},{"$f":"BC490","v":0},{"$f":"BD490","v":0},{"$f":"BE490","v":0},{"$f":"BF490","v":0},{"$f":"BG490","v":0},{"$f":"BH490","v":0},{"$f":"BI490","v":0},{"$f":"BJ490","v":0.97184065934065933},{"$f":"BK490","v":127.31112637362638},{"$f":"BL490","v":280.86195054945057},{"$f":"BM490","v":361.52472527472531},{"$f":"BN490","v":347.91895604395603},{"$f":"BO490","v":429.55357142857144},{"$f":"BP490","v":384.84890109890108},{"$f":"BQ490","v":370.27129120879124},{"$f":"BR490","v":206.0302197802198},{"$f":"BS490","v":23.324175824175825},{"$f":"BT490","v":0},{"$f":"BU490","v":0},{"$f":"BV490","v":0},{"$f":"BW490","v":0},{"$f":"BX490","v":0},{"$f":"BY490","v":0}]
["Total Projected Renewables Production",{"$f":"SUM(B489:B490)","v":577458.62219289574},18627.697490093411,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,677.23850727379204,848.67643157849432,1092.3819504867924,1263.2136140939933,1249.607844863224,1241.0735713659133,1376.7066788000959,1362.129068909986,837.21244195370775,744.68948102904369,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,18627.697490093411,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,{"$f":"SUM(AH489:AH490)","v":360.62840618256149},450.84444440963404,450.84444440963404,677.23850727379204,848.67643157849432,1092.3819504867924,1263.2136140939933,1249.607844863224,1241.0735713659133,1376.7066788000959,1362.129068909986,837.21244195370775,744.68948102904369,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,18627.697490093411,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,677.23850727379204,848.67643157849432,1092.3819504867924,1263.2136140939933,{"$f":"SUM(BN489:BN490)","v":1249.607844863224},1241.0735713659133,1376.7066788000959,1362.129068909986,837.21244195370775,744.68948102904369,901.68888881926807,901.68888881926807,811.51999993734182,811.51999993734182,721.36530520486792,540.99911596120967,18627.697490093411,450.84444440963404,450.84444440963404,450.84444440963404,360.62840618256149,270.50666664578051,360.62840618256149,450.84444440963404,450.84444440963404,677.23850727379204,848.67643157849432,1092.3819504867924,1263.2136140939933,1249.607844863224,1241.0735713659133,1376.7066788000959,1001.4535133822792,927.39552498508772,925.01306464344384,901.68888881926807,{"$f":"SUM(CT489:CT490)","v":811.51999993734182},811.51999993734182,721.36530520486792,540.99911596120967,811.49867394181445]
[null,{"$f":"4*AB492+4*BA492+18*C492+BZ492*5","v":0}]
["Minimum Non-Renewables Production",{"$f":"4*AB493+4*BA493+19*C493+BZ493*4","v":539400},{"$f":"SUM(D493:AA493)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(AC493:AZ493)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(BB493:BY493)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"SUM(CA493:CX493)","v":17400},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$45","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725},{"$f":"Inputs!$E$46","v":725}]
["Losses",{"$f":"4*AB494+4*BA494+19*C494+BZ494*4","v":-57673.718577785825},-1862.7697490093412,{"$f":"0.1*D491*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-67.723850727379201,-84.867643157849443,-109.23819504867924,-126.32136140939934,-124.96078448632241,-124.10735713659133,-137.6706678800096,-136.2129068909986,-83.721244195370787,-74.468948102904378,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-1862.7697490093412,{"$f":"0.1*AC491*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-67.723850727379201,-84.867643157849443,-109.23819504867924,-126.32136140939934,-124.96078448632241,-124.10735713659133,-137.6706678800096,-136.2129068909986,-83.721244195370787,-74.468948102904378,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-1862.7697490093412,{"$f":"0.1*BB491*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-67.723850727379201,-84.867643157849443,-109.23819504867924,-126.32136140939934,-124.96078448632241,-124.10735713659133,-137.6706678800096,-136.2129068909986,-83.721244195370787,-74.468948102904378,-90.168888881926819,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-1844.7338386334034,{"$f":"0.1*CA491*-1","v":-45.084444440963409},-45.084444440963409,-45.084444440963409,-36.062840618256153,-27.050666664578053,-36.062840618256153,-45.084444440963409,-45.084444440963409,-67.723850727379201,-84.867643157849443,-109.23819504867924,-126.32136140939934,-124.96078448632241,-124.10735713659133,-137.6706678800096,-100.14535133822793,-92.739552498508772,-92.501306464344395,-90.168888881926819,-81.151999993734194,-81.151999993734194,-72.136530520486801,-54.099911596120968,-81.149867394181456]
["Net Projected Demand (Surplus)",{"$f":"4*AB495+4*BA495+19*C495+BZ495*4","v":1272517.5756703764},{"$f":"C486-C491-C493-C494","v":43529.420758463355},1365.5786657097676,1225.0075276709988,1225.0075276709988,1235.9163930559816,1317.0259586390846,1306.201962075364,1295.2930966903834,1506.1358003644079,1794.3941303064821,2132.0989815679359,2123.6207216086204,1899.5866553427545,1841.5462786310638,1919.5126937980267,1727.1573280878797,1669.9916079695936,2142.4165722302441,2295.9728060818265,2435.8156151481612,2646.6723222063115,2516.9676151418948,2095.2542010255902,1965.536719226664,1846.7095782133067,36615.351579813039,1144.1791232987082,1016.2405702801577,1016.2405702801577,1033.4939542801553,1114.6035198632583,1097.4350046845229,{"$f":"AI486-AI491-AI493-AI494","v":1080.2192554910696},1272.1024598684883,1516.0632769897206,1809.4882197689637,1782.0328561744136,1564.3244911202942,1512.5950694181349,1584.2505295755664,1398.2061188749506,1347.3808461706212,1819.8058104312718,1967.0215968688974,2081.5763472904641,2273.4559507133845,2162.7283472841978,1778.9691404383625,1668.2196592838632,1574.7188613634059,31237.908886992722,971.97947920121737,853.89972324865244,853.89972324865244,876.05427967673518,957.16384525983813,935.09415765301765,912.93960122493468,1090.0592351537819,1299.5837244100185,1558.5687383697643,1516.3534052811433,1303.5650300583793,1256.770344389789,{"$f":"BO486-BO491-BO493-BO494","v":1323.4910685136515},1142.3813938466044,1096.4613647714218,1568.8863290320724,1711.1968718405512,1806.0569167344784,1983.1765506633283,1887.208916728212,1532.9696488705176,1436.9892402008973,1363.1592986150597,43511.384848087415,1365.5786657097676,1225.0075276709988,1225.0075276709988,1235.9163930559816,1317.0259586390846,1306.201962075364,1295.2930966903834,1506.1358003644079,1794.3941303064821,2132.0989815679359,2123.6207216086204,1899.5866553427545,1841.5462786310638,1919.5126937980267,1727.1573280878797,1994.5996079445299,2061.2517975020019,2133.6815808288666,2435.8156151481612,2727.8243222000451,{"$f":"CU486-CU491-CU493-CU494","v":2516.9676151418948},2176.3934262848165,2127.8662895459565,1603.2599760307621]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"V","SV","SV","SV","SV","SV","C","C","C","C","C","C","C","C","C","C","C","P","P","P","P","V","V","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","C","C","C","V","V","C","C","C","C","C","C","C","C","V",null,"V","SV","SV","SV","SV","SV","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V","V",null,{"$f":"D498","v":"V"},{"$f":"E498","v":"SV"},{"$f":"F498","v":"SV"},{"$f":"G498","v":"SV"},{"$f":"H498","v":"SV"},{"$f":"I498","v":"SV"},{"$f":"J498","v":"C"},{"$f":"K498","v":"C"},{"$f":"L498","v":"C"},{"$f":"M498","v":"C"},{"$f":"N498","v":"C"},{"$f":"O498","v":"C"},{"$f":"P498","v":"C"},{"$f":"Q498","v":"C"},{"$f":"R498","v":"C"},{"$f":"S498","v":"C"},{"$f":"T498","v":"C"},{"$f":"U498","v":"P"},{"$f":"V498","v":"P"},{"$f":"W498","v":"P"},{"$f":"X498","v":"P"},{"$f":"Y498","v":"V"},{"$f":"Z498","v":"V"},{"$f":"AA498","v":"V"}]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"4*AB501+4*BA501+18*C501+BZ501*5","v":137174.628},{"$f":"SUM(D501:AA501)","v":4424.9880000000003},{"$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":1.6980000000000002},{"$f":"'Hourly Production'!K26*1","v":222.43800000000002},{"$f":"'Hourly Production'!L26*1","v":490.72200000000004},{"$f":"'Hourly Production'!M26*1","v":631.65600000000006},{"$f":"'Hourly Production'!N26*1","v":607.88400000000001},{"$f":"'Hourly Production'!O26*1","v":750.51600000000008},{"$f":"'Hourly Production'!P26*1","v":672.40800000000002},{"$f":"'Hourly Production'!Q26*1","v":646.9380000000001},{"$f":"'Hourly Production'!R26*1","v":359.97600000000006},{"$f":"'Hourly Production'!S26*1","v":40.752000000000002},{"$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(AC501:AZ501)","v":4424.9880000000003},{"$f":"D501","v":0},{"$f":"E501","v":0},0,0,0,0,0,0,1.6980000000000002,222.43800000000002,490.72200000000004,631.65600000000006,607.88400000000001,750.51600000000008,672.40800000000002,646.9380000000001,359.97600000000006,40.752000000000002,0,0,0,0,{"$f":"Z501","v":0},{"$f":"AA501","v":0},{"$f":"SUM(BB501:BY501)","v":4424.9880000000003},{"$f":"AC501","v":0},0,0,0,0,0,0,0,1.6980000000000002,222.43800000000002,490.72200000000004,631.65600000000006,607.88400000000001,750.51600000000008,672.40800000000002,646.9380000000001,359.97600000000006,40.752000000000002,0,0,0,0,{"$f":"AY501","v":0},0,{"$f":"SUM(CA501:CX501)","v":4424.9880000000003},{"$f":"BB501","v":0},0,0,0,0,0,0,0,1.6980000000000002,222.43800000000002,490.72200000000004,631.65600000000006,607.88400000000001,750.51600000000008,672.40800000000002,646.9380000000001,359.97600000000006,40.752000000000002,0,0,0,0,0,0]
["AC Losses",{"$f":"4*AB502+4*BA502+19*C502+BZ502*4","v":-4665.8577967919991},{"$f":"SUM(D502:AA502)","v":-150.51154183199998},{"$f":"Inputs!$E$51*D501*-1","v":0},{"$f":"Inputs!$E$51*E501*-1","v":0},{"$f":"Inputs!$E$51*F501*-1","v":0},{"$f":"Inputs!$E$51*G501*-1","v":0},{"$f":"Inputs!$E$51*H501*-1","v":0},{"$f":"Inputs!$E$51*I501*-1","v":0},{"$f":"Inputs!$E$51*J501*-1","v":0},{"$f":"Inputs!$E$51*K501*-1","v":0},{"$f":"Inputs!$E$51*L501*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*M501*-1","v":-7.5660061319999983},{"$f":"Inputs!$E$51*N501*-1","v":-16.691418107999997},{"$f":"Inputs!$E$51*O501*-1","v":-21.485147183999995},{"$f":"Inputs!$E$51*P501*-1","v":-20.676566375999993},{"$f":"Inputs!$E$51*Q501*-1","v":-25.528051223999995},{"$f":"Inputs!$E$51*R501*-1","v":-22.871285711999992},{"$f":"Inputs!$E$51*S501*-1","v":-22.004949131999997},{"$f":"Inputs!$E$51*T501*-1","v":-12.244223663999998},{"$f":"Inputs!$E$51*U501*-1","v":-1.3861385279999996},{"$f":"Inputs!$E$51*V501*-1","v":0},{"$f":"Inputs!$E$51*W501*-1","v":0},{"$f":"Inputs!$E$51*X501*-1","v":0},{"$f":"Inputs!$E$51*Y501*-1","v":0},{"$f":"Inputs!$E$51*Z501*-1","v":0},{"$f":"Inputs!$E$51*AA501*-1","v":0},{"$f":"SUM(AC502:AZ502)","v":-150.51154183199998},{"$f":"Inputs!$E$51*AC501*-1","v":0},{"$f":"Inputs!$E$51*AD501*-1","v":0},{"$f":"Inputs!$E$51*AE501*-1","v":0},{"$f":"Inputs!$E$51*AF501*-1","v":0},{"$f":"Inputs!$E$51*AG501*-1","v":0},{"$f":"Inputs!$E$51*AH501*-1","v":0},{"$f":"Inputs!$E$51*AI501*-1","v":0},{"$f":"Inputs!$E$51*AJ501*-1","v":0},{"$f":"Inputs!$E$51*AK501*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*AL501*-1","v":-7.5660061319999983},{"$f":"Inputs!$E$51*AM501*-1","v":-16.691418107999997},{"$f":"Inputs!$E$51*AN501*-1","v":-21.485147183999995},{"$f":"Inputs!$E$51*AO501*-1","v":-20.676566375999993},{"$f":"Inputs!$E$51*AP501*-1","v":-25.528051223999995},{"$f":"Inputs!$E$51*AQ501*-1","v":-22.871285711999992},{"$f":"Inputs!$E$51*AR501*-1","v":-22.004949131999997},{"$f":"Inputs!$E$51*AS501*-1","v":-12.244223663999998},{"$f":"Inputs!$E$51*AT501*-1","v":-1.3861385279999996},{"$f":"Inputs!$E$51*AU501*-1","v":0},{"$f":"Inputs!$E$51*AV501*-1","v":0},{"$f":"Inputs!$E$51*AW501*-1","v":0},{"$f":"Inputs!$E$51*AX501*-1","v":0},{"$f":"Inputs!$E$51*AY501*-1","v":0},{"$f":"Inputs!$E$51*AZ501*-1","v":0},{"$f":"SUM(BB502:BY502)","v":-150.51154183199998},{"$f":"Inputs!$E$51*BB501*-1","v":0},{"$f":"Inputs!$E$51*BC501*-1","v":0},{"$f":"Inputs!$E$51*BD501*-1","v":0},{"$f":"Inputs!$E$51*BE501*-1","v":0},{"$f":"Inputs!$E$51*BF501*-1","v":0},{"$f":"Inputs!$E$51*BG501*-1","v":0},{"$f":"Inputs!$E$51*BH501*-1","v":0},{"$f":"Inputs!$E$51*BI501*-1","v":0},{"$f":"Inputs!$E$51*BJ501*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*BK501*-1","v":-7.5660061319999983},{"$f":"Inputs!$E$51*BL501*-1","v":-16.691418107999997},{"$f":"Inputs!$E$51*BM501*-1","v":-21.485147183999995},{"$f":"Inputs!$E$51*BN501*-1","v":-20.676566375999993},{"$f":"Inputs!$E$51*BO501*-1","v":-25.528051223999995},{"$f":"Inputs!$E$51*BP501*-1","v":-22.871285711999992},{"$f":"Inputs!$E$51*BQ501*-1","v":-22.004949131999997},{"$f":"Inputs!$E$51*BR501*-1","v":-12.244223663999998},{"$f":"Inputs!$E$51*BS501*-1","v":-1.3861385279999996},{"$f":"Inputs!$E$51*BT501*-1","v":0},{"$f":"Inputs!$E$51*BU501*-1","v":0},{"$f":"Inputs!$E$51*BV501*-1","v":0},{"$f":"Inputs!$E$51*BW501*-1","v":0},{"$f":"Inputs!$E$51*BX501*-1","v":0},{"$f":"Inputs!$E$51*BY501*-1","v":0},{"$f":"SUM(CA502:CX502)","v":-150.51154183199998},{"$f":"Inputs!$E$51*CA501*-1","v":0},{"$f":"Inputs!$E$51*CB501*-1","v":0},{"$f":"Inputs!$E$51*CC501*-1","v":0},{"$f":"Inputs!$E$51*CD501*-1","v":0},{"$f":"Inputs!$E$51*CE501*-1","v":0},{"$f":"Inputs!$E$51*CF501*-1","v":0},{"$f":"Inputs!$E$51*CG501*-1","v":0},{"$f":"Inputs!$E$51*CH501*-1","v":0},{"$f":"Inputs!$E$51*CI501*-1","v":-5.775577199999999E-2},{"$f":"Inputs!$E$51*CJ501*-1","v":-7.5660061319999983},{"$f":"Inputs!$E$51*CK501*-1","v":-16.691418107999997},{"$f":"Inputs!$E$51*CL501*-1","v":-21.485147183999995},{"$f":"Inputs!$E$51*CM501*-1","v":-20.676566375999993},{"$f":"Inputs!$E$51*CN501*-1","v":-25.528051223999995},{"$f":"Inputs!$E$51*CO501*-1","v":-22.871285711999992},{"$f":"Inputs!$E$51*CP501*-1","v":-22.004949131999997},{"$f":"Inputs!$E$51*CQ501*-1","v":-12.244223663999998},{"$f":"Inputs!$E$51*CR501*-1","v":-1.3861385279999996},{"$f":"Inputs!$E$51*CS501*-1","v":0},{"$f":"Inputs!$E$51*CT501*-1","v":0},{"$f":"Inputs!$E$51*CU501*-1","v":0},{"$f":"Inputs!$E$51*CV501*-1","v":0},{"$f":"Inputs!$E$51*CW501*-1","v":0},{"$f":"Inputs!$E$51*CX501*-1","v":0}]
["PV Production Net of Curtailment",{"$f":"4*AB503+4*BA503+19*C503+BZ503*4","v":132508.770203208},{"$f":"SUM(D503:AA503)","v":4274.4764581680001},{"$f":"D501+D502","v":0},{"$f":"E501+E502","v":0},{"$f":"F501+F502","v":0},{"$f":"G501+G502","v":0},{"$f":"H501+H502","v":0},{"$f":"I501+I502","v":0},{"$f":"J501+J502","v":0},{"$f":"K501+K502","v":0},{"$f":"L501+L502","v":1.6402442280000002},{"$f":"M501+M502","v":214.871993868},{"$f":"N501+N502","v":474.03058189200004},{"$f":"O501+O502","v":610.17085281600009},{"$f":"P501+P502","v":587.20743362400003},{"$f":"Q501+Q502","v":724.98794877600005},{"$f":"R501+R502","v":649.53671428799998},{"$f":"S501+S502","v":624.93305086800012},{"$f":"T501+T502","v":347.73177633600005},{"$f":"U501+U502","v":39.365861472000006},{"$f":"V501+V502","v":0},{"$f":"W501+W502","v":0},{"$f":"X501+X502","v":0},{"$f":"Y501+Y502","v":0},{"$f":"Z501+Z502","v":0},{"$f":"AA501+AA502","v":0},{"$f":"SUM(AC503:AZ503)","v":4274.4764581680001},{"$f":"AC501+AC502","v":0},{"$f":"AD501+AD502","v":0},{"$f":"AE501+AE502","v":0},{"$f":"AF501+AF502","v":0},{"$f":"AG501+AG502","v":0},{"$f":"AH501+AH502","v":0},{"$f":"AI501+AI502","v":0},{"$f":"AJ501+AJ502","v":0},{"$f":"AK501+AK502","v":1.6402442280000002},{"$f":"AL501+AL502","v":214.871993868},{"$f":"AM501+AM502","v":474.03058189200004},{"$f":"AN501+AN502","v":610.17085281600009},{"$f":"AO501+AO502","v":587.20743362400003},{"$f":"AP501+AP502","v":724.98794877600005},{"$f":"AQ501+AQ502","v":649.53671428799998},{"$f":"AR501+AR502","v":624.93305086800012},{"$f":"AS501+AS502","v":347.73177633600005},{"$f":"AT501+AT502","v":39.365861472000006},{"$f":"AU501+AU502","v":0},{"$f":"AV501+AV502","v":0},{"$f":"AW501+AW502","v":0},{"$f":"AX501+AX502","v":0},{"$f":"AY501+AY502","v":0},{"$f":"AZ501+AZ502","v":0},4274.4764581680001,{"$f":"BB501+BB502","v":0},{"$f":"BC501+BC502","v":0},{"$f":"BD501+BD502","v":0},{"$f":"BE501+BE502","v":0},{"$f":"BF501+BF502","v":0},{"$f":"BG501+BG502","v":0},{"$f":"BH501+BH502","v":0},{"$f":"BI501+BI502","v":0},{"$f":"BJ501+BJ502","v":1.6402442280000002},{"$f":"BK501+BK502","v":214.871993868},{"$f":"BL501+BL502","v":474.03058189200004},{"$f":"BM501+BM502","v":610.17085281600009},{"$f":"BN501+BN502","v":587.20743362400003},{"$f":"BO501+BO502","v":724.98794877600005},{"$f":"BP501+BP502","v":649.53671428799998},{"$f":"BQ501+BQ502","v":624.93305086800012},{"$f":"BR501+BR502","v":347.73177633600005},{"$f":"BS501+BS502","v":39.365861472000006},{"$f":"BT501+BT502","v":0},{"$f":"BU501+BU502","v":0},{"$f":"BV501+BV502","v":0},{"$f":"BW501+BW502","v":0},{"$f":"BX501+BX502","v":0},{"$f":"BY501+BY502","v":0},4274.4764581680001,{"$f":"CA501+CA502","v":0},{"$f":"CB501+CB502","v":0},{"$f":"CC501+CC502","v":0},{"$f":"CD501+CD502","v":0},{"$f":"CE501+CE502","v":0},{"$f":"CF501+CF502","v":0},{"$f":"CG501+CG502","v":0},{"$f":"CH501+CH502","v":0},{"$f":"CI501+CI502","v":1.6402442280000002},{"$f":"CJ501+CJ502","v":214.871993868},{"$f":"CK501+CK502","v":474.03058189200004},{"$f":"CL501+CL502","v":610.17085281600009},{"$f":"CM501+CM502","v":587.20743362400003},{"$f":"CN501+CN502","v":724.98794877600005},{"$f":"CO501+CO502","v":649.53671428799998},{"$f":"CP501+CP502","v":624.93305086800012},{"$f":"CQ501+CQ502","v":347.73177633600005},{"$f":"CR501+CR502","v":39.365861472000006},{"$f":"CS501+CS502","v":0},{"$f":"CT501+CT502","v":0},{"$f":"CU501+CU502","v":0},{"$f":"CV501+CV502","v":0},{"$f":"CW501+CW502","v":0},{"$f":"CX501+CX502","v":0}]
["PV Production used internally",{"$f":"4*AB504+4*BA504+19*C504+BZ504*4","v":-10190.753821068001},{"$f":"SUM(D504:AA504)","v":-328.73399422800003},{"$f":"IF(D503>Inputs!$E$81,Inputs!$E$81,D503)*-1","v":0},{"$f":"IF(E503>Inputs!$E$81,Inputs!$E$81,E503)*-1","v":0},{"$f":"IF(F503>Inputs!$E$81,Inputs!$E$81,F503)*-1","v":0},{"$f":"IF(G503>Inputs!$E$81,Inputs!$E$81,G503)*-1","v":0},{"$f":"IF(H503>Inputs!$E$81,Inputs!$E$81,H503)*-1","v":0},{"$f":"IF(I503>Inputs!$E$81,Inputs!$E$81,I503)*-1","v":0},{"$f":"IF(J503>Inputs!$E$81,Inputs!$E$81,J503)*-1","v":0},{"$f":"IF(K503>Inputs!$E$81,Inputs!$E$81,K503)*-1","v":0},{"$f":"IF(L503>Inputs!$E$81,Inputs!$E$81,L503)*-1","v":-1.6402442280000002},{"$f":"IF(M503>Inputs!$E$81,Inputs!$E$81,M503)*-1","v":-36.34375},{"$f":"IF(N503>Inputs!$E$81,Inputs!$E$81,N503)*-1","v":-36.34375},{"$f":"IF(O503>Inputs!$E$81,Inputs!$E$81,O503)*-1","v":-36.34375},{"$f":"IF(P503>Inputs!$E$81,Inputs!$E$81,P503)*-1","v":-36.34375},{"$f":"IF(Q503>Inputs!$E$81,Inputs!$E$81,Q503)*-1","v":-36.34375},{"$f":"IF(R503>Inputs!$E$81,Inputs!$E$81,R503)*-1","v":-36.34375},{"$f":"IF(S503>Inputs!$E$81,Inputs!$E$81,S503)*-1","v":-36.34375},{"$f":"IF(T503>Inputs!$E$81,Inputs!$E$81,T503)*-1","v":-36.34375},{"$f":"IF(U503>Inputs!$E$81,Inputs!$E$81,U503)*-1","v":-36.34375},{"$f":"IF(V503>Inputs!$E$81,Inputs!$E$81,V503)*-1","v":0},{"$f":"IF(W503>Inputs!$E$81,Inputs!$E$81,W503)*-1","v":0},{"$f":"IF(X503>Inputs!$E$81,Inputs!$E$81,X503)*-1","v":0},{"$f":"IF(Y503>Inputs!$E$81,Inputs!$E$81,Y503)*-1","v":0},{"$f":"IF(Z503>Inputs!$E$81,Inputs!$E$81,Z503)*-1","v":0},{"$f":"IF(AA503>Inputs!$E$81,Inputs!$E$81,AA503)*-1","v":0},{"$f":"SUM(AC504:AZ504)","v":-328.73399422800003},{"$f":"IF(AC503>Inputs!$E$81,Inputs!$E$81,AC503)*-1","v":0},{"$f":"IF(AD503>Inputs!$E$81,Inputs!$E$81,AD503)*-1","v":0},{"$f":"IF(AE503>Inputs!$E$81,Inputs!$E$81,AE503)*-1","v":0},{"$f":"IF(AF503>Inputs!$E$81,Inputs!$E$81,AF503)*-1","v":0},{"$f":"IF(AG503>Inputs!$E$81,Inputs!$E$81,AG503)*-1","v":0},{"$f":"IF(AH503>Inputs!$E$81,Inputs!$E$81,AH503)*-1","v":0},{"$f":"IF(AI503>Inputs!$E$81,Inputs!$E$81,AI503)*-1","v":0},{"$f":"IF(AJ503>Inputs!$E$81,Inputs!$E$81,AJ503)*-1","v":0},{"$f":"IF(AK503>Inputs!$E$81,Inputs!$E$81,AK503)*-1","v":-1.6402442280000002},{"$f":"IF(AL503>Inputs!$E$81,Inputs!$E$81,AL503)*-1","v":-36.34375},{"$f":"IF(AM503>Inputs!$E$81,Inputs!$E$81,AM503)*-1","v":-36.34375},{"$f":"IF(AN503>Inputs!$E$81,Inputs!$E$81,AN503)*-1","v":-36.34375},{"$f":"IF(AO503>Inputs!$E$81,Inputs!$E$81,AO503)*-1","v":-36.34375},{"$f":"IF(AP503>Inputs!$E$81,Inputs!$E$81,AP503)*-1","v":-36.34375},{"$f":"IF(AQ503>Inputs!$E$81,Inputs!$E$81,AQ503)*-1","v":-36.34375},{"$f":"IF(AR503>Inputs!$E$81,Inputs!$E$81,AR503)*-1","v":-36.34375},{"$f":"IF(AS503>Inputs!$E$81,Inputs!$E$81,AS503)*-1","v":-36.34375},{"$f":"IF(AT503>Inputs!$E$81,Inputs!$E$81,AT503)*-1","v":-36.34375},{"$f":"IF(AU503>Inputs!$E$81,Inputs!$E$81,AU503)*-1","v":0},{"$f":"IF(AV503>Inputs!$E$81,Inputs!$E$81,AV503)*-1","v":0},{"$f":"IF(AW503>Inputs!$E$81,Inputs!$E$81,AW503)*-1","v":0},{"$f":"IF(AX503>Inputs!$E$81,Inputs!$E$81,AX503)*-1","v":0},{"$f":"IF(AY503>Inputs!$E$81,Inputs!$E$81,AY503)*-1","v":0},{"$f":"IF(AZ503>Inputs!$E$81,Inputs!$E$81,AZ503)*-1","v":0},{"$f":"SUM(BB504:BY504)","v":-328.73399422800003},{"$f":"IF(BB503>Inputs!$E$81,Inputs!$E$81,BB503)*-1","v":0},{"$f":"IF(BC503>Inputs!$E$81,Inputs!$E$81,BC503)*-1","v":0},{"$f":"IF(BD503>Inputs!$E$81,Inputs!$E$81,BD503)*-1","v":0},{"$f":"IF(BE503>Inputs!$E$81,Inputs!$E$81,BE503)*-1","v":0},{"$f":"IF(BF503>Inputs!$E$81,Inputs!$E$81,BF503)*-1","v":0},{"$f":"IF(BG503>Inputs!$E$81,Inputs!$E$81,BG503)*-1","v":0},{"$f":"IF(BH503>Inputs!$E$81,Inputs!$E$81,BH503)*-1","v":0},{"$f":"IF(BI503>Inputs!$E$81,Inputs!$E$81,BI503)*-1","v":0},{"$f":"IF(BJ503>Inputs!$E$81,Inputs!$E$81,BJ503)*-1","v":-1.6402442280000002},{"$f":"IF(BK503>Inputs!$E$81,Inputs!$E$81,BK503)*-1","v":-36.34375},{"$f":"IF(BL503>Inputs!$E$81,Inputs!$E$81,BL503)*-1","v":-36.34375},{"$f":"IF(BM503>Inputs!$E$81,Inputs!$E$81,BM503)*-1","v":-36.34375},{"$f":"IF(BN503>Inputs!$E$81,Inputs!$E$81,BN503)*-1","v":-36.34375},{"$f":"IF(BO503>Inputs!$E$81,Inputs!$E$81,BO503)*-1","v":-36.34375},{"$f":"IF(BP503>Inputs!$E$81,Inputs!$E$81,BP503)*-1","v":-36.34375},{"$f":"IF(BQ503>Inputs!$E$81,Inputs!$E$81,BQ503)*-1","v":-36.34375},{"$f":"IF(BR503>Inputs!$E$81,Inputs!$E$81,BR503)*-1","v":-36.34375},{"$f":"IF(BS503>Inputs!$E$81,Inputs!$E$81,BS503)*-1","v":-36.34375},{"$f":"IF(BT503>Inputs!$E$81,Inputs!$E$81,BT503)*-1","v":0},{"$f":"IF(BU503>Inputs!$E$81,Inputs!$E$81,BU503)*-1","v":0},{"$f":"IF(BV503>Inputs!$E$81,Inputs!$E$81,BV503)*-1","v":0},{"$f":"IF(BW503>Inputs!$E$81,Inputs!$E$81,BW503)*-1","v":0},{"$f":"IF(BX503>Inputs!$E$81,Inputs!$E$81,BX503)*-1","v":0},{"$f":"IF(BY503>Inputs!$E$81,Inputs!$E$81,BY503)*-1","v":0},{"$f":"SUM(CA504:CX504)","v":-328.73399422800003},{"$f":"IF(CA503>Inputs!$E$81,Inputs!$E$81,CA503)*-1","v":0},{"$f":"IF(CB503>Inputs!$E$81,Inputs!$E$81,CB503)*-1","v":0},{"$f":"IF(CC503>Inputs!$E$81,Inputs!$E$81,CC503)*-1","v":0},{"$f":"IF(CD503>Inputs!$E$81,Inputs!$E$81,CD503)*-1","v":0},{"$f":"IF(CE503>Inputs!$E$81,Inputs!$E$81,CE503)*-1","v":0},{"$f":"IF(CF503>Inputs!$E$81,Inputs!$E$81,CF503)*-1","v":0},{"$f":"IF(CG503>Inputs!$E$81,Inputs!$E$81,CG503)*-1","v":0},{"$f":"IF(CH503>Inputs!$E$81,Inputs!$E$81,CH503)*-1","v":0},{"$f":"IF(CI503>Inputs!$E$81,Inputs!$E$81,CI503)*-1","v":-1.6402442280000002},{"$f":"IF(CJ503>Inputs!$E$81,Inputs!$E$81,CJ503)*-1","v":-36.34375},{"$f":"IF(CK503>Inputs!$E$81,Inputs!$E$81,CK503)*-1","v":-36.34375},{"$f":"IF(CL503>Inputs!$E$81,Inputs!$E$81,CL503)*-1","v":-36.34375},{"$f":"IF(CM503>Inputs!$E$81,Inputs!$E$81,CM503)*-1","v":-36.34375},{"$f":"IF(CN503>Inputs!$E$81,Inputs!$E$81,CN503)*-1","v":-36.34375},{"$f":"IF(CO503>Inputs!$E$81,Inputs!$E$81,CO503)*-1","v":-36.34375},{"$f":"IF(CP503>Inputs!$E$81,Inputs!$E$81,CP503)*-1","v":-36.34375},{"$f":"IF(CQ503>Inputs!$E$81,Inputs!$E$81,CQ503)*-1","v":-36.34375},{"$f":"IF(CR503>Inputs!$E$81,Inputs!$E$81,CR503)*-1","v":-36.34375},{"$f":"IF(CS503>Inputs!$E$81,Inputs!$E$81,CS503)*-1","v":0},{"$f":"IF(CT503>Inputs!$E$81,Inputs!$E$81,CT503)*-1","v":0},{"$f":"IF(CU503>Inputs!$E$81,Inputs!$E$81,CU503)*-1","v":0},{"$f":"IF(CV503>Inputs!$E$81,Inputs!$E$81,CV503)*-1","v":0},{"$f":"IF(CW503>Inputs!$E$81,Inputs!$E$81,CW503)*-1","v":0},{"$f":"IF(CX503>Inputs!$E$81,Inputs!$E$81,CX503)*-1","v":0}]
["Net PV Production Available",{"$f":"4*AB505+4*BA505+19*C505+BZ505*4","v":122318.01638214003},{"$f":"SUM(D505:AA505)","v":3945.7424639400006},{"$f":"D503+D504","v":0},{"$f":"E503+E504","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(AC505:AZ505)","v":3945.7424639400006},{"$f":"AC503+AC504","v":0},{"$f":"AD503+AD504","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(BB505:BY505)","v":3945.7424639400006},{"$f":"BB503+BB504","v":0},{"$f":"BC503+BC504","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(CA505:CX505)","v":3945.7424639400006},{"$f":"CA503+CA504","v":0},{"$f":"CB503+CB504","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0]
[]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"4*AB508+4*BA508+19*C508+BZ508*4","v":122318.01638214003},{"$f":"SUM(D508:AA508)","v":3945.7424639400006},{"$f":"IF(D495<0,0,IF(D495>D505,D505,D495))","v":0},{"$f":"IF(E495<0,0,IF(E495>E505,E505,E495))","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(AC508:AZ508)","v":3945.7424639400006},{"$f":"IF(AC495<0,0,IF(AC495>AC505,AC505,AC495))","v":0},{"$f":"IF(AD495<0,0,IF(AD495>AD505,AD505,AD495))","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(BB508:BY508)","v":3945.7424639400006},{"$f":"IF(BB495<0,0,IF(BB495>BB505,BB505,BB495))","v":0},0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(CA508:CX508)","v":3945.7424639400006},{"$f":"IF(CA495<0,0,IF(CA495>CA505,CA505,CA495))","v":0},{"$f":"IF(CB495<0,0,IF(CB495>CB505,CB505,CB495))","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B495-B508","v":1150199.5592882363},{"$f":"C495-C508","v":39583.678294523357},{"$f":"D495-D508","v":1365.5786657097676},{"$f":"E495-E508","v":1225.0075276709988},{"$f":"F495-F508","v":1225.0075276709988},{"$f":"G495-G508","v":1235.9163930559816},{"$f":"H495-H508","v":1317.0259586390846},{"$f":"I495-I508","v":1306.201962075364},{"$f":"J495-J508","v":1295.2930966903834},{"$f":"K495-K508","v":1506.1358003644079},{"$f":"L495-L508","v":1794.3941303064821},{"$f":"M495-M508","v":1953.5707376999358},{"$f":"N495-N508","v":1685.9338897166203},{"$f":"O495-O508","v":1325.7595525267543},{"$f":"P495-P508","v":1290.6825950070638},{"$f":"Q495-Q508","v":1230.8684950220268},{"$f":"R495-R508","v":1113.9643637998797},{"$f":"S495-S508","v":1081.4023071015936},{"$f":"T495-T508","v":1831.028545894244},{"$f":"U495-U508","v":2292.9506946098263},{"$f":"V495-V508","v":2435.8156151481612},{"$f":"W495-W508","v":2646.6723222063115},{"$f":"X495-X508","v":2516.9676151418948},{"$f":"Y495-Y508","v":2095.2542010255902},{"$f":"Z495-Z508","v":1965.536719226664},{"$f":"AA495-AA508","v":1846.7095782133067},{"$f":"AB495-AB508","v":32669.609115873038},{"$f":"AC495-AC508","v":1144.1791232987082},{"$f":"AD495-AD508","v":1016.2405702801577},{"$f":"AE495-AE508","v":1016.2405702801577},{"$f":"AF495-AF508","v":1033.4939542801553},{"$f":"AG495-AG508","v":1114.6035198632583},{"$f":"AH495-AH508","v":1097.4350046845229},{"$f":"AI495-AI508","v":1080.2192554910696},{"$f":"AJ495-AJ508","v":1272.1024598684883},{"$f":"AK495-AK508","v":1516.0632769897206},{"$f":"AL495-AL508","v":1630.9599759009639},{"$f":"AM495-AM508","v":1344.3460242824135},{"$f":"AN495-AN508","v":990.49738830429408},{"$f":"AO495-AO508","v":961.73138579413489},{"$f":"AP495-AP508","v":895.60633079956631},{"$f":"AQ495-AQ508","v":785.01315458695058},{"$f":"AR495-AR508","v":758.7915453026211},{"$f":"AS495-AS508","v":1508.4177840952716},{"$f":"AT495-AT508","v":1963.9994853968974},{"$f":"AU495-AU508","v":2081.5763472904641},{"$f":"AV495-AV508","v":2273.4559507133845},{"$f":"AW495-AW508","v":2162.7283472841978},{"$f":"AX495-AX508","v":1778.9691404383625},{"$f":"AY495-AY508","v":1668.2196592838632},{"$f":"AZ495-AZ508","v":1574.7188613634059},{"$f":"BA495-BA508","v":27292.16642305272},{"$f":"BB495-BB508","v":971.97947920121737},{"$f":"BC495-BC508","v":853.89972324865244},{"$f":"BD495-BD508","v":853.89972324865244},{"$f":"BE495-BE508","v":876.05427967673518},{"$f":"BF495-BF508","v":957.16384525983813},{"$f":"BG495-BG508","v":935.09415765301765},{"$f":"BH495-BH508","v":912.93960122493468},{"$f":"BI495-BI508","v":1090.0592351537819},{"$f":"BJ495-BJ508","v":1299.5837244100185},{"$f":"BK495-BK508","v":1380.0404945017644},{"$f":"BL495-BL508","v":1078.6665733891432},{"$f":"BM495-BM508","v":729.73792724237921},{"$f":"BN495-BN508","v":705.90666076578896},{"$f":"BO495-BO508","v":634.84686973765145},{"$f":"BP495-BP508","v":529.18842955860441},{"$f":"BQ495-BQ508","v":507.87206390342169},{"$f":"BR495-BR508","v":1257.4983026960722},{"$f":"BS495-BS508","v":1708.1747603685512},{"$f":"BT495-BT508","v":1806.0569167344784},{"$f":"BU495-BU508","v":1983.1765506633283},{"$f":"BV495-BV508","v":1887.208916728212},{"$f":"BW495-BW508","v":1532.9696488705176},{"$f":"BX495-BX508","v":1436.9892402008973},{"$f":"BY495-BY508","v":1363.1592986150597},{"$f":"BZ495-BZ508","v":39565.642384147417},{"$f":"CA495-CA508","v":1365.5786657097676},{"$f":"CB495-CB508","v":1225.0075276709988},{"$f":"CC495-CC508","v":1225.0075276709988},{"$f":"CD495-CD508","v":1235.9163930559816},{"$f":"CE495-CE508","v":1317.0259586390846},{"$f":"CF495-CF508","v":1306.201962075364},{"$f":"CG495-CG508","v":1295.2930966903834},{"$f":"CH495-CH508","v":1506.1358003644079},{"$f":"CI495-CI508","v":1794.3941303064821},{"$f":"CJ495-CJ508","v":1953.5707376999358},{"$f":"CK495-CK508","v":1685.9338897166203},{"$f":"CL495-CL508","v":1325.7595525267543},{"$f":"CM495-CM508","v":1290.6825950070638},{"$f":"CN495-CN508","v":1230.8684950220268},{"$f":"CO495-CO508","v":1113.9643637998797},{"$f":"CP495-CP508","v":1406.0103070765299},{"$f":"CQ495-CQ508","v":1749.8637711660017},{"$f":"CR495-CR508","v":2130.6594693568668},{"$f":"CS495-CS508","v":2435.8156151481612},{"$f":"CT495-CT508","v":2727.8243222000451},{"$f":"CU495-CU508","v":2516.9676151418948},{"$f":"CV495-CV508","v":2176.3934262848165},{"$f":"CW495-CW508","v":2127.8662895459565},{"$f":"CX495-CX508","v":1603.2599760307621}]
[]
["Summary"]
["Produced",{"$f":"B503","v":132508.770203208},{"$f":"SUM(D512:AA512)","v":4274.4764581680001},{"$f":"D503","v":0},0,0,0,0,0,0,0,1.6402442280000002,214.871993868,474.03058189200004,610.17085281600009,587.20743362400003,724.98794877600005,649.53671428799998,624.93305086800012,347.73177633600005,39.365861472000006,0,0,0,0,0,0,4274.4764581680001,0,0,0,0,0,0,0,{"$f":"AJ503","v":0},1.6402442280000002,214.871993868,474.03058189200004,610.17085281600009,587.20743362400003,724.98794877600005,649.53671428799998,624.93305086800012,347.73177633600005,39.365861472000006,0,0,0,0,0,0,4274.4764581680001,0,0,0,0,0,0,0,0,1.6402442280000002,214.871993868,474.03058189200004,610.17085281600009,587.20743362400003,724.98794877600005,{"$f":"BP503","v":649.53671428799998},624.93305086800012,347.73177633600005,39.365861472000006,0,0,0,0,0,0,4274.4764581680001,0,0,0,0,0,0,0,0,1.6402442280000002,214.871993868,474.03058189200004,610.17085281600009,587.20743362400003,724.98794877600005,649.53671428799998,624.93305086800012,347.73177633600005,39.365861472000006,0,0,0,0,0,0]
["Used",{"$f":"B504","v":-10190.753821068001},{"$f":"C504","v":-328.73399422800003},{"$f":"D504","v":0},0,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-328.73399422800003,0,0,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-328.73399422800003,0,0,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,{"$f":"BP504","v":-36.34375},-36.34375,-36.34375,-36.34375,0,0,0,0,0,0,-328.73399422800003,0,0,0,0,0,0,0,0,-1.6402442280000002,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,-36.34375,0,0,0,0,0,0]
["Total Sold to EDA",{"$f":"4*AB514+4*BA514+19*C514+BZ514*4","v":122318.01638214003},{"$f":"SUM(D514:AA514)","v":3945.7424639400006},{"$f":"D508","v":0},{"$f":"E508","v":0},0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,3945.7424639400006,0,0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,3945.7424639400006,0,0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,{"$f":"BQ508","v":588.58930086800012},311.38802633600005,3.022111472000006,0,0,0,0,0,0,3945.7424639400006,0,0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0]
["  Ponta",69.508563856000137,{"$f":"SUM(D515:AA515)","v":3.022111472000006},{"$f":"IF(D498=\"P\",D514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.022111472000006,0,0,0,0,0,0,{"$f":"SUM(AC515:AZ515)","v":0},{"$f":"IF(AC498=\"P\",AC514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB515:BY515)","v":0},{"$f":"IF(BB498=\"P\",BB514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CA515:CX515)","v":3.022111472000006},{"$f":"IF(CA498=\"P\",CA514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.022111472000006,0,0,0,0,0,0]
["  Cheia",100544.07633479602,3942.7203524680003,{"$f":"IF(D498=\"C\",D514,0)","v":0},0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,0,0,0,0,0,0,0,2465.3770570080005,{"$f":"IF(AC498=\"C\",AC514,0)","v":0},0,0,0,0,0,0,0,0,0,437.68683189200004,573.82710281600009,550.86368362400003,0,0,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,0,{"$f":"IF(BB498=\"C\",BB514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3942.7203524680003,{"$f":"IF(CA498=\"C\",CA514,0)","v":0},0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,0,0,0,0,0,0,0]
["  Vazio",21704.431483488002,0,{"$f":"IF(D498=\"V\",D514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1480.365406932,{"$f":"IF(AC498=\"V\",AC514,0)","v":0},0,0,0,0,0,0,0,0,178.528243868,0,0,0,688.64419877600005,613.19296428799998,0,0,0,0,0,0,0,0,0,3945.7424639400006,{"$f":"IF(BB498=\"V\",BB514,0)","v":0},0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,0,{"$f":"IF(CA498=\"V\",CA514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",0,0,{"$f":"IF(D498=\"SV\",D514,0)","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,{"$f":"IF(AC498=\"SV\",AC514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB498=\"SV\",BB514,0)","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,{"$f":"IF(CA498=\"SV\",CA514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Excess Força Production",0,0,{"$f":"D512+D513-D514","v":0},{"$f":"E512+E513-E514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ512+BQ513-BQ514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B519=0,0,B519/B512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH519=0,0,AH519/AH512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN519=0,0,BN519/BN512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CT519=0,0,CT519/CT512)","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)",{"$f":"B11+B54+B97+B140+B183+B226+B269+B312+B355+B398+B441+B484","v":25070974.132693723},853670.34328430635,28164.521599527365,26972.782760885937,26555.15875437967,25541.61796962277,25332.817496799078,25928.720959240618,26733.391252823691,28938.645333826538,33736.318828820637,39369.247251964196,42201.004085499415,41396.297200834808,40800.404941103276,41396.297200834808,40591.569933681509,39995.680555968938,39995.680555968938,40591.569933681509,42975.107231308946,44768.526456070176,42771.785051856168,38778.249407129711,36572.66413962518,33562.284382852326,779874.07710368815,26206.773293877151,25101.000745414363,24709.189298709327,23764.572704856793,23524.002914431956,{"$f":"AH11+AH54+AH97+AH140+AH183+AH226+AH269+AH312+AH355+AH398+AH441+AH484","v":24029.371574772125},24680.454961790048,25934.161148970517,30180.702509967738,34648.729807508716,37154.724209320346,36467.84710181025,37765.842255332849,37802.473175280829,36849.905993692446,36309.370953807869,36309.370953807869,37542.568620313388,39737.276726400247,41228.435223865148,39394.386071150002,35726.283868598395,33762.022922003227,31044.610068006546,714949.11875048955,24909.521995311821,23851.291065024747,23486.115508706313,22591.83195100641,22409.242560677536,22938.352090061093,23222.911442314362,23118.302280813627,26894.247057137851,30962.051043094918,33190.393640962211,32577.417933507506,{"$f":"BN11+BN54+BN97+BN140+BN183+BN226+BN269+BN312+BN355+BN398+BN441+BN484","v":33741.686509432533},33775.043020837067,32917.53125291226,32430.669347047478,32436.15111498395,33472.066335475392,36431.958325831962,37865.723273937612,36307.333689606574,33905.710486319076,32044.868324252966,29468.698501234379,853670.34328430635,28164.521599527365,26972.782760885937,26555.15875437967,25541.61796962277,25332.817496799078,25928.720959240618,26733.391252823691,28938.645333826538,33736.318828820637,39369.247251964196,42201.004085499415,41396.297200834808,40800.404941103276,41396.297200834808,40591.569933681509,39995.680555968938,39995.680555968938,40591.569933681509,42975.107231308946,44768.526456070176,42771.785051856168,38778.249407129711,36572.66413962518,33562.284382852326]
["Self-Consumption",{"$f":"B12+B55+B98+B141+B184+B227+B270+B313+B356+B399+B442+B485","v":318371.25},10467,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,10467,436.125,436.125,436.125,436.125,436.125,{"$f":"AH12+AH55+AH98+AH141+AH184+AH227+AH270+AH313+AH356+AH399+AH442+AH485","v":436.125},436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,10467,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,{"$f":"BN12+BN55+BN98+BN141+BN184+BN227+BN270+BN313+BN356+BN399+BN442+BN485","v":436.125},436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,10467,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,399.78125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125,436.125]
["Demand Including Self-Consumption",{"$f":"B13+B56+B99+B142+B185+B228+B271+B314+B357+B400+B443+B486","v":25389345.382693723},864137.34328430635,28600.646599527365,27408.907760885937,26991.28375437967,25977.74296962277,25768.942496799078,26364.845959240618,27169.516252823691,29374.770333826538,34172.443828820637,39805.372251964196,42637.129085499415,41832.422200834808,41236.529941103276,41832.422200834808,41027.694933681509,40431.805555968938,40431.805555968938,41027.694933681509,43411.232231308946,45204.651456070176,43207.910051856168,39214.374407129711,37008.78913962518,33998.409382852326,790341.07710368815,26642.898293877151,25537.125745414363,25145.314298709327,24200.697704856793,23960.127914431956,{"$f":"AH13+AH56+AH99+AH142+AH185+AH228+AH271+AH314+AH357+AH400+AH443+AH486","v":24465.496574772129},25116.579961790048,26370.286148970517,30616.827509967738,35084.854807508716,37590.849209320346,36903.97210181025,38201.967255332849,38238.598175280829,37286.030993692446,36745.495953807869,36745.495953807869,37978.693620313388,40173.401726400247,41664.560223865148,39830.511071150002,36162.408868598395,34198.147922003227,31480.735068006546,725416.11875048955,25345.646995311821,24287.416065024743,23922.240508706313,23027.95695100641,22845.367560677536,23374.477090061093,23659.036442314362,23554.427280813627,27330.372057137851,31398.176043094918,33626.518640962211,33013.54293350751,{"$f":"BN13+BN56+BN99+BN142+BN185+BN228+BN271+BN314+BN357+BN400+BN443+BN486","v":34177.811509432533},34211.168020837067,33353.65625291226,32866.794347047478,32872.27611498395,33908.191335475392,36868.083325831962,38301.848273937612,36743.458689606574,34341.835486319076,32480.993324252966,29904.823501234379,864137.34328430635,28600.646599527365,27408.907760885937,26991.28375437967,25977.74296962277,25768.942496799078,26364.845959240618,27169.516252823691,29374.770333826538,34172.443828820637,39805.372251964196,42637.129085499415,41832.422200834808,41236.529941103276,41796.078450834808,41027.694933681509,40431.805555968938,40431.805555968938,41027.694933681509,43411.232231308946,45204.651456070176,43207.910051856168,39214.374407129711,37008.78913962518,33998.409382852326]
[]
["Projected Renewables Production"]
["   Wind",{"$f":"B16+B59+B102+B145+B188+B231+B274+B317+B360+B403+B446+B489","v":6805064.6162277823},224288.46391656122,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,5026.0130135467061,6282.4358156554326,6282.4358156554326,9423.8550067709402,10052.259070310192,11308.769137245443,12565.078343747691,12565.078343747691,11308.769137245443,13821.877541596423,13821.877541596423,8795.7481231455367,10052.259070310192,12565.078343747691,12565.078343747691,11308.769137245443,11308.769137245443,10052.259070310192,7539.1118300631542,224288.46391656122,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,{"$f":"AH16+AH59+AH102+AH145+AH188+AH231+AH274+AH317+AH360+AH403+AH446+AH489","v":5026.0130135467061},6282.4358156554326,6282.4358156554326,9423.8550067709402,10052.259070310192,11308.769137245443,12565.078343747691,12565.078343747691,11308.769137245443,13821.877541596423,13821.877541596423,8795.7481231455367,10052.259070310192,12565.078343747691,12565.078343747691,11308.769137245443,11308.769137245443,10052.259070310192,7539.1118300631542,224288.46391656122,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,5026.0130135467061,6282.4358156554326,6282.4358156554326,9423.8550067709402,10052.259070310192,11308.769137245443,12565.078343747691,{"$f":"BN16+BN59+BN102+BN145+BN188+BN231+BN274+BN317+BN360+BN403+BN446+BN489","v":12565.078343747691},11308.769137245443,13821.877541596423,13821.877541596423,8795.7481231455367,10052.259070310192,12565.078343747691,12565.078343747691,11308.769137245443,11308.769137245443,10052.259070310192,7539.1118300631542,224288.46391656122,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,5026.0130135467061,6282.4358156554326,6282.4358156554326,9423.8550067709402,10052.259070310192,11308.769137245443,12565.078343747691,12565.078343747691,11404.607124806149,13821.877541596423,13269.439833164881,8933.8847086721707,10328.131342832812,12565.078343747691,12427.331428805419,11308.769137245443,11170.643779665093,9775.9858760760235,7815.1839663153787]
["   PV",{"$f":"B17+B60+B103+B146+B189+B232+B275+B318+B361+B404+B447+B490","v":2131457.4553571427},70006.541895604387,0,0,0,0,0,0,138.97321428571431,547.14629120879124,2005.8791208791208,4176.9711538461534,6611.4320054945065,8403.5061813186803,9229.5707417582398,9469.6153846153848,9462.8125000000018,8559.9725274725279,6481.2053571428587,3530.6971153846148,1211.885302197802,176.875,0,0,0,0,70006.541895604387,0,0,0,0,0,{"$f":"AH17+AH60+AH103+AH146+AH189+AH232+AH275+AH318+AH361+AH404+AH447+AH490","v":0},138.97321428571431,547.14629120879124,2005.8791208791208,4176.9711538461534,6611.4320054945065,8403.5061813186803,9229.5707417582398,9469.6153846153848,9462.8125000000018,8559.9725274725279,6481.2053571428587,3530.6971153846148,1211.885302197802,176.875,0,0,0,0,70006.541895604387,0,0,0,0,0,0,138.97321428571431,547.14629120879124,2005.8791208791208,4176.9711538461534,6611.4320054945065,8403.5061813186803,{"$f":"BN17+BN60+BN103+BN146+BN189+BN232+BN275+BN318+BN361+BN404+BN447+BN490","v":9229.5707417582398},9469.6153846153848,9462.8125000000018,8559.9725274725279,6481.2053571428587,3530.6971153846148,1211.885302197802,176.875,0,0,0,0,70006.541895604387,0,0,0,0,0,0,138.97321428571431,547.14629120879124,2005.8791208791208,4176.9711538461534,6611.4320054945065,8403.5061813186803,9229.5707417582398,9469.6153846153848,9462.8125000000018,8559.9725274725279,6481.2053571428587,3530.6971153846148,1211.885302197802,176.875,0,0,0,0]
["Total Projected Renewables Production",{"$f":"B18+B61+B104+B147+B190+B233+B276+B319+B362+B405+B448+B491","v":8936522.0715849232},294295.00581216556,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,5026.0130135467061,6421.4090299411464,6829.5821068642235,11429.734127650061,14229.230224156341,17920.201142739952,20968.584525066377,21794.649085505931,20778.384521860829,23284.690041596426,22381.850069068954,15276.953480288392,13582.956185694804,13776.963645945494,12741.953343747691,11308.769137245443,11308.769137245443,10052.259070310192,7539.1118300631542,294295.00581216556,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,{"$f":"AH18+AH61+AH104+AH147+AH190+AH233+AH276+AH319+AH362+AH405+AH448+AH491","v":5026.0130135467061},6421.4090299411464,6829.5821068642235,11429.734127650061,14229.230224156341,17920.201142739952,20968.584525066377,21794.649085505931,20778.384521860829,23284.690041596426,22381.850069068954,15276.953480288392,13582.956185694804,13776.963645945494,12741.953343747691,11308.769137245443,11308.769137245443,10052.259070310192,7539.1118300631542,294295.00581216556,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,5026.0130135467061,6421.4090299411464,6829.5821068642235,11429.734127650061,14229.230224156341,17920.201142739952,20968.584525066377,{"$f":"BN18+BN61+BN104+BN147+BN190+BN233+BN276+BN319+BN362+BN405+BN448+BN491","v":21794.649085505931},20778.384521860829,23284.690041596426,22381.850069068954,15276.953480288392,13582.956185694804,13776.963645945494,12741.953343747691,11308.769137245443,11308.769137245443,10052.259070310192,7539.1118300631542,294295.00581216556,6282.4358156554326,6282.4358156554326,6282.4358156554326,5026.0130135467061,3769.6216331150154,5026.0130135467061,6421.4090299411464,6829.5821068642235,11429.734127650061,14229.230224156341,17920.201142739952,20968.584525066377,21794.649085505931,20874.222509421536,23284.690041596426,21829.412360637409,15415.090065815024,13858.828458217427,13776.963645945494,12604.206428805419,11308.769137245443,11170.643779665093,9775.9858760760235,7815.1839663153787]
[]
["Minimum Non-Renewables Production",{"$f":"B20+B63+B106+B149+B192+B235+B278+B321+B364+B407+B450+B493","v":6351000},208800,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,208800,8700,8700,8700,8700,8700,{"$f":"AH20+AH63+AH106+AH149+AH192+AH235+AH278+AH321+AH364+AH407+AH450+AH493","v":8700},8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,208800,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,{"$f":"BN20+BN63+BN106+BN149+BN192+BN235+BN278+BN321+BN364+BN407+BN450+BN493","v":8700},8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,208800,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700,8700]
["Losses",{"$f":"B21+B64+B107+B150+B193+B236+B279+B322+B365+B408+B451+B494","v":-893524.74148116214},-29429.500581216558,-628.24358156554331,-628.24358156554331,-628.24358156554331,-502.60130135467051,-376.96216331150157,-502.60130135467051,-642.14090299411464,-682.95821068642226,-1142.9734127650061,-1422.9230224156345,-1792.0201142739952,-2096.8584525066376,-2179.4649085505935,-2077.838452186083,-2328.4690041596427,-2238.1850069068955,-1527.6953480288394,-1358.2956185694804,-1377.6963645945498,-1274.1953343747691,-1130.8769137245445,-1130.8769137245445,-1005.2259070310189,-753.91118300631535,-29429.500581216558,-628.24358156554331,-628.24358156554331,-628.24358156554331,-502.60130135467051,-376.96216331150157,{"$f":"AH21+AH64+AH107+AH150+AH193+AH236+AH279+AH322+AH365+AH408+AH451+AH494","v":-502.60130135467051},-642.14090299411464,-682.95821068642226,-1142.9734127650061,-1422.9230224156345,-1792.0201142739952,-2096.8584525066376,-2179.4649085505935,-2077.838452186083,-2328.4690041596427,-2238.1850069068955,-1527.6953480288394,-1358.2956185694804,-1377.6963645945498,-1274.1953343747691,-1130.8769137245445,-1130.8769137245445,-1005.2259070310189,-753.91118300631535,-29429.500581216558,-628.24358156554331,-628.24358156554331,-628.24358156554331,-502.60130135467051,-376.96216331150157,-502.60130135467051,-642.14090299411464,-682.95821068642226,-1142.9734127650061,-1422.9230224156345,-1792.0201142739952,-2096.8584525066376,{"$f":"BN21+BN64+BN107+BN150+BN193+BN236+BN279+BN322+BN365+BN408+BN451+BN494","v":-2179.4649085505935},-2077.838452186083,-2328.4690041596427,-2238.1850069068955,-1527.6953480288394,-1358.2956185694804,-1377.6963645945498,-1274.1953343747691,-1130.8769137245445,-1130.8769137245445,-1005.2259070310189,-753.91118300631535,-29397.634161883943,-628.24358156554331,-628.24358156554331,-628.24358156554331,-502.60130135467051,-376.96216331150157,-502.60130135467051,-642.14090299411464,-682.95821068642226,-1142.9734127650061,-1422.9230224156345,-1792.0201142739952,-2096.8584525066376,-2179.4649085505935,-2087.4222509421534,-2328.4690041596427,-2182.9412360637411,-1541.5090065815027,-1385.8828458217426,-1377.6963645945498,-1260.4206428805419,-1130.8769137245445,-1117.0643779665093,-977.5985876076021,-781.51839663153783]
["Net Projected Demand (Surplus)",{"$f":"B22+B65+B108+B151+B194+B237+B280+B323+B366+B409+B452+B495","v":11004176.524080157},390471.83805335732,14246.454365437477,13054.715526796052,12637.091520289781,12754.331257430738,13676.283026995565,13141.434247048584,12690.248125876658,14528.14643764874,15185.683113935585,18299.065050223482,17808.948057033464,14260.696128275071,12921.345764147929,14431.876131160061,11371.473896244723,11588.140493806881,17982.547423709388,20103.034366556181,22311.964949957997,25036.893446697253,24330.017828335265,20336.482183608812,19261.755976346009,18513.208735795481,316675.57187273912,12288.706059787255,11182.933511324476,10791.122064619438,10977.285992664754,11867.468444628439,{"$f":"AH22+AH65+AH108+AH151+AH194+AH237+AH280+AH323+AH366+AH409+AH452+AH495","v":11242.084862580094},10637.311834843014,11523.662252792714,11630.066795082681,13578.54760576801,12762.668180854389,9332.2460292505148,9886.7830783775044,10838.052105606086,7629.8099562556617,7901.8308916458127,14296.237821548317,17054.033053188065,19074.134445049305,21496.802214492222,20952.61884762911,17284.5166450775,16451.114758724056,15995.534420949711,251750.61351954067,10991.45476122193,9933.2238309348559,9568.0482746164234,9804.5452388143749,10752.708090874026,10151.065377869061,9179.7683153673297,8707.8033846358248,8343.6113422527942,9891.868841354215,8798.3376124962542,5441.8168609477743,{"$f":"BN22+BN65+BN108+BN151+BN194+BN237+BN280+BN323+BN366+BN409+BN452+BN495","v":5862.6273324771928},6810.6219511623221,3697.4352154754752,4023.1292848854268,10423.017982724396,12983.530768350072,15768.81604448102,18134.090264564689,17865.566466085682,15463.943262798181,14733.960160973797,14419.622854177542,390439.97163402464,14246.454365437477,13054.715526796052,12637.091520289781,12754.331257430738,13676.283026995565,13141.434247048584,12690.248125876658,14528.14643764874,15185.683113935585,18299.065050223482,17808.948057033464,14260.696128275071,12921.345764147929,14309.278192355428,11371.473896244723,12085.334431395269,17858.224496735413,19854.749321285821,22311.964949957997,25160.865670145296,24330.017828335265,20460.795005431133,19510.401851156759,18264.743813168483]
[]
["FORÇA PRODUCTION AND SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tariff Period",null,null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","M","M","M","M","M","M",null,"L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L","L",null,"L","L","L","L","L","L","L","M","M","M","M","M","M","M","M","M","M","M","P","P","P","P","M","M"]
[]
["Production"]
["Força PV Production Net of DC Losses",{"$f":"B28+B71+B114+B157+B200+B243+B286+B329+B372+B415+B458+B501","v":3724082.4660000005},122315.43000000001,0,0,0,0,0,0,242.81400000000002,955.97400000000005,3504.672,7298.0040000000008,11551.494000000001,14682.606000000002,16125.906000000003,16545.312000000005,16533.426000000003,14955.984,11323.962000000001,6168.8340000000007,2117.4059999999999,309.03600000000006,0,0,0,0,122315.43000000001,0,0,0,0,0,{"$f":"AH28+AH71+AH114+AH157+AH200+AH243+AH286+AH329+AH372+AH415+AH458+AH501","v":0},242.81400000000002,955.97400000000005,3504.672,7298.0040000000008,11551.494000000001,14682.606000000002,16125.906000000003,16545.312000000005,16533.426000000003,14955.984,11323.962000000001,6168.8340000000007,2117.4059999999999,309.03600000000006,0,0,0,0,122315.43000000001,0,0,0,0,0,0,242.81400000000002,955.97400000000005,3504.672,7298.0040000000008,11551.494000000001,14682.606000000002,{"$f":"BN28+BN71+BN114+BN157+BN200+BN243+BN286+BN329+BN372+BN415+BN458+BN501","v":16125.906000000003},16545.312000000005,16533.426000000003,14955.984,11323.962000000001,6168.8340000000007,2117.4059999999999,309.03600000000006,0,0,0,0,122315.43000000001,0,0,0,0,0,0,242.81400000000002,955.97400000000005,3504.672,7298.0040000000008,11551.494000000001,14682.606000000002,16125.906000000003,16545.312000000005,16533.426000000003,14955.984,11323.962000000001,6168.8340000000007,2117.4059999999999,309.03600000000006,0,0,0,0]
["AC Losses",{"$f":"B29+B72+B115+B158+B201+B244+B287+B330+B373+B416+B459+B502","v":-126670.94099852396},-4160.4370360199982,0,0,0,0,0,0,-8.2590753959999983,-32.516499635999992,-119.20791340799995,-248.23430805599997,-392.91251691599996,-499.41416048399986,-548.50656668399984,-562.77224236799987,-562.36795196399987,-508.7128397759999,-385.17324346799995,-209.82671967599995,-72.02144768399998,-10.511550503999999,0,0,0,0,-4160.4370360199982,0,0,0,0,0,{"$f":"AH29+AH72+AH115+AH158+AH201+AH244+AH287+AH330+AH373+AH416+AH459+AH502","v":0},-8.2590753959999983,-32.516499635999992,-119.20791340799995,-248.23430805599997,-392.91251691599996,-499.41416048399986,-548.50656668399984,-562.77224236799987,-562.36795196399987,-508.7128397759999,-385.17324346799995,-209.82671967599995,-72.02144768399998,-10.511550503999999,0,0,0,0,-4160.4370360199982,0,0,0,0,0,0,-8.2590753959999983,-32.516499635999992,-119.20791340799995,-248.23430805599997,-392.91251691599996,-499.41416048399986,{"$f":"BN29+BN72+BN115+BN158+BN201+BN244+BN287+BN330+BN373+BN416+BN459+BN502","v":-548.50656668399984},-562.77224236799987,-562.36795196399987,-508.7128397759999,-385.17324346799995,-209.82671967599995,-72.02144768399998,-10.511550503999999,0,0,0,0,-4160.4370360199982,0,0,0,0,0,0,-8.2590753959999983,-32.516499635999992,-119.20791340799995,-248.23430805599997,-392.91251691599996,-499.41416048399986,-548.50656668399984,-562.77224236799987,-562.36795196399987,-508.7128397759999,-385.17324346799995,-209.82671967599995,-72.02144768399998,-10.511550503999999,0,0,0,0]
["PV Production Net of Curtailment",{"$f":"B30+B73+B116+B159+B202+B245+B288+B331+B374+B417+B460+B503","v":3597411.5250014761},118154.99296398002,0,0,0,0,0,0,234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,15577.399433316001,15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0,118154.99296398002,0,0,0,0,0,{"$f":"AH30+AH73+AH116+AH159+AH202+AH245+AH288+AH331+AH374+AH417+AH460+AH503","v":0},234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,15577.399433316001,15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0,118154.99296398002,0,0,0,0,0,0,234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,{"$f":"BN30+BN73+BN116+BN159+BN202+BN245+BN288+BN331+BN374+BN417+BN460+BN503","v":15577.399433316001},15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0,118154.99296398002,0,0,0,0,0,0,234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,15577.399433316001,15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0]
["PV Production used internally",{"$f":"B31+B74+B117+B160+B203+B246+B289+B332+B375+B418+B461+B504","v":-154531.671106428},-5079.4070248919998,0,0,0,0,0,0,-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0,-5079.4070248919998,0,0,0,0,0,{"$f":"AH31+AH74+AH117+AH160+AH203+AH246+AH289+AH332+AH375+AH418+AH461+AH504","v":0},-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0,-5079.4070248919998,0,0,0,0,0,0,-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,{"$f":"BN31+BN74+BN117+BN160+BN203+BN246+BN289+BN332+BN375+BN418+BN461+BN504","v":-436.125},-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0,-5079.4070248919998,0,0,0,0,0,0,-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0]
["Net PV Production Available",{"$f":"B32+B75+B118+B161+B204+B247+B290+B333+B376+B419+B462+B505","v":3442879.8538950481},113075.58593908801,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10722.456483084003,13747.066839516001,15141.274433316001,15546.414757632003,15534.933048036002,14011.146160224003,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,113075.58593908801,0,0,0,0,0,{"$f":"AH32+AH75+AH118+AH161+AH204+AH247+AH290+AH333+AH376+AH419+AH462+AH505","v":0},123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10722.456483084003,13747.066839516001,15141.274433316001,15546.414757632003,15534.933048036002,14011.146160224003,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,113075.58593908801,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10722.456483084003,13747.066839516001,{"$f":"BN32+BN75+BN118+BN161+BN204+BN247+BN290+BN333+BN376+BN419+BN462+BN505","v":15141.274433316001},15546.414757632003,15534.933048036002,14011.146160224003,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,113075.58593908801,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10722.456483084003,13747.066839516001,15141.274433316001,15546.414757632003,15534.933048036002,14011.146160224003,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0]
[null,{"$f":"B33+B76+B119+B162+B205+B248+B291+B334+B377+B420+B463+B506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,766.85916775200008,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH33+AH76+AH119+AH162+AH205+AH248+AH291+AH334+AH377+AH420+AH463+AH506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN33+BN76+BN119+BN162+BN205+BN248+BN291+BN334+BN377+BN420+BN463+BN506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Storage and Sale"]
["Força PV Production Sold Directly to EDA",{"$f":"B35+B78+B121+B164+B207+B250+B293+B336+B379+B422+B465+B508","v":2691956.3480747514},95246.512733417694,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10452.567106511693,12118.425421055021,11547.858173035298,12674.129731795056,10094.902883762988,9986.335199977646,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,79199.502971337075,0,0,0,0,0,{"$f":"AH35+AH78+AH121+AH164+AH207+AH250+AH293+AH336+AH379+AH422+AH465+AH508","v":0},123.88343037600004,684.07182539999997,3020.3863423640005,6557.5847830108551,9267.1913539879533,8697.7048895478856,8925.051692583369,9942.4457748065197,7138.5194689055334,7447.9837217424556,9967.0355179484923,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,59057.147631550564,0,0,0,0,0,0,123.88343037600004,684.07182539999997,2700.0324129463497,5299.7842149826765,7342.7158051768902,6147.4734939078025,{"$f":"BN35+BN78+BN121+BN164+BN207+BN250+BN293+BN336+BN379+BN422+BN465+BN508","v":5669.5136769930232},6528.2685175778606,4610.671816673691,4935.4814700824127,7666.952228041082,5443.5368490527708,1758.1734177559999,146.58847258400004,0,0,0,0,95123.914794613069,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10452.567106511693,12118.425421055021,11547.858173035298,12551.531792990421,10094.902883762988,9986.335199977646,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0]
["Demand Net of PV Production sold",{"$f":"B36+B79+B122+B165+B208+B251+B294+B337+B380+B423+B466+B509","v":7814998.0759650087},295225.32531993953,14246.454365437477,13054.715526796052,12637.091520289781,12754.331257430738,13676.283026995565,13141.434247048584,12566.364695500657,13844.074612248738,12165.296771571582,11685.420358279485,7356.3809505217705,2142.2707072200492,1373.4875911126317,1757.7463993650078,1276.5710124817354,1601.8052938292353,7479.8836671773861,14580.152086232179,20553.791532202002,24890.304974113253,24330.017828335265,20336.482183608812,19261.755976346009,18513.208735795481,237476.068901402,12288.706059787255,11182.933511324476,10791.122064619438,10977.285992664754,11867.468444628439,{"$f":"AH36+AH79+AH122+AH165+AH208+AH251+AH294+AH337+AH380+AH423+AH466+AH509","v":11242.084862580094},10513.428404467015,10839.590427392714,8609.6804527186814,7020.9628227571557,3495.4768268664334,634.54113970262983,961.73138579413489,895.60633079956631,491.29048735012907,453.84716990335653,4329.2023035998245,11531.150772864068,17315.961027293306,21350.213741908225,20952.61884762911,17284.5166450775,16451.114758724056,15995.534420949711,192693.46588799014,10991.45476122193,9933.2238309348559,9568.0482746164234,9804.5452388143749,10752.708090874026,10151.065377869061,9055.8848849913284,8023.7315592358245,5643.5789293064445,4592.0846263715393,1455.6218073193636,-705.65663296002811,{"$f":"BN36+BN79+BN122+BN165+BN208+BN251+BN294+BN337+BN380+BN423+BN466+BN509","v":193.11365548416939},282.35343358446147,-913.23660119821648,-912.35218519698526,2756.065754683314,7539.9939192973034,14010.642626725021,17987.501791980689,17865.566466085682,15463.943262798181,14733.960160973797,14419.622854177542,295316.05683941161,14246.454365437477,13054.715526796052,12637.091520289781,12754.331257430738,13676.283026995565,13141.434247048584,12566.364695500657,13844.074612248738,12165.296771571582,11685.420358279485,7356.3809505217705,2142.2707072200492,1373.4875911126317,1757.7463993650078,1276.5710124817354,2098.9992314176234,7355.5607402034148,14331.867040961821,20553.791532202002,25014.2771975613,24330.017828335265,20460.795005431133,19510.401851156759,18264.743813168483]
[]
["Summary"]
["Produced",{"$f":"B39+B82+B125+B168+B211+B254+B297+B340+B383+B426+B469+B512","v":3597411.5250014761},118154.99296398002,0,0,0,0,0,0,234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,15577.399433316001,15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0,118154.99296398002,0,0,0,0,0,{"$f":"AH39+AH82+AH125+AH168+AH211+AH254+AH297+AH340+AH383+AH426+AH469+AH512","v":0},234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,15577.399433316001,15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0,118154.99296398002,0,0,0,0,0,0,234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,{"$f":"BN39+BN82+BN125+BN168+BN211+BN254+BN297+BN340+BN383+BN426+BN469+BN512","v":15577.399433316001},15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0,118154.99296398002,0,0,0,0,0,0,234.55492460400004,923.457500364,3385.4640865920005,7049.7696919440004,11158.581483084003,14183.191839516001,15577.399433316001,15982.539757632003,15971.058048036002,14447.271160224003,10938.788756532002,5959.007280324,2045.3845523160001,298.52444949600005,0,0,0,0]
["Used",{"$f":"B40+B83+B126+B169+B212+B255+B298+B341+B384+B427+B470+B513","v":-154531.671106428},-5079.4070248919998,0,0,0,0,0,0,-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0,-5079.4070248919998,0,0,0,0,0,{"$f":"AH40+AH83+AH126+AH169+AH212+AH255+AH298+AH341+AH384+AH427+AH470+AH513","v":0},-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0,-5079.4070248919998,0,0,0,0,0,0,-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,{"$f":"BN40+BN83+BN126+BN169+BN212+BN255+BN298+BN341+BN384+BN427+BN470+BN513","v":-436.125},-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0,-5079.4070248919998,0,0,0,0,0,0,-110.671494228,-239.385674964,-365.07774422800003,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-436.125,-287.21113456,-151.935976912,0,0,0,0]
["Total Sold to EDA",{"$f":"B41+B84+B127+B170+B213+B256+B299+B342+B385+B428+B471+B514","v":2688791.1202164753},95246.512733417694,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10452.567106511693,12118.425421055021,11547.858173035298,12674.129731795056,10094.902883762988,9986.335199977646,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,79199.502971337075,0,0,0,0,0,{"$f":"AH41+AH84+AH127+AH170+AH213+AH256+AH299+AH342+AH385+AH428+AH471+AH514","v":0},123.88343037600004,684.07182539999997,3020.3863423640005,6557.5847830108551,9267.1913539879533,8697.7048895478856,8925.051692583369,9942.4457748065197,7138.5194689055334,7447.9837217424556,9967.0355179484923,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,59057.147631550564,0,0,0,0,0,0,123.88343037600004,684.07182539999997,2700.0324129463497,5299.7842149826765,7342.7158051768902,6147.4734939078025,{"$f":"BN41+BN84+BN127+BN170+BN213+BN256+BN299+BN342+BN385+BN428+BN471+BN514","v":5669.5136769930232},6528.2685175778606,4610.671816673691,4935.4814700824127,7666.952228041082,5443.5368490527708,1758.1734177559999,146.58847258400004,0,0,0,0,95123.914794613069,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10452.567106511693,12118.425421055021,11547.858173035298,12551.531792990421,10094.902883762988,9986.335199977646,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0]
["  Ponta",{"$f":"B42+B85+B128+B171+B214+B257+B300+B343+B386+B429+B472+B515","v":856378.69365330401},37931.419486213592,0,0,0,0,0,0,0,0,0,3667.9344531160009,5424.6360213040007,6763.2119496664936,6528.0119452311346,6750.8436248693797,5912.7937975705881,0,0,2330.6186533280006,545.42619697200007,7.9428441560000067,0,0,0,0,0,0,0,0,0,0,{"$f":"AH42+AH85+AH128+AH171+AH214+AH257+AH300+AH343+AH386+AH429+AH472+AH515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN42+BN85+BN128+BN171+BN214+BN257+BN300+BN343+BN386+BN429+BN472+BN515","v":0},0,0,0,0,0,0,0,0,0,0,0,37845.165297408952,0,0,0,0,0,0,0,0,0,3667.9344531160009,5424.6360213040007,6763.2119496664936,6528.0119452311346,6664.5894360647453,5912.7937975705881,0,0,2330.6186533280006,545.42619697200007,7.9428441560000067,0,0,0,0]
["  Cheia",{"$f":"B43+B86+B129+B172+B215+B258+B301+B344+B387+B430+B473+B516","v":1525534.1879386189},57315.09324720411,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,2945.7102388280005,5027.9310852076924,5355.213471388528,5019.8462278041634,5923.2861069256751,4182.1090861923985,9986.335199977646,10502.663756532002,3192.2636269960003,1212.7472207839999,138.64562842800001,0,0,0,0,61537.090946749711,0,0,0,0,0,{"$f":"AH43+AH86+AH129+AH172+AH215+AH258+AH301+AH344+AH387+AH430+AH473+AH516","v":0},0,0,0,0,9267.1913539879533,8697.7048895478856,8925.051692583369,5426.3266398754295,4378.1529604001307,7447.9837217424556,9967.0355179484923,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN43+BN86+BN129+BN172+BN215+BN258+BN301+BN344+BN387+BN430+BN473+BN516","v":0},0,0,0,0,0,0,0,0,0,0,0,57278.74949720411,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,2945.7102388280005,5027.9310852076924,5355.213471388528,5019.8462278041634,5886.9423569256751,4182.1090861923985,9986.335199977646,10502.663756532002,3192.2636269960003,1212.7472207839999,138.64562842800001,0,0,0,0]
["  Vazio",{"$f":"B44+B87+B130+B173+B216+B259+B302+B345+B388+B431+B474+B517","v":306878.23862455162},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17662.412024587349,0,0,0,0,0,{"$f":"AH44+AH87+AH130+AH173+AH216+AH259+AH302+AH345+AH388+AH431+AH474+AH517","v":0},123.88343037600004,684.07182539999997,3020.3863423640005,6557.5847830108551,0,0,0,4516.1191349310893,2760.3665085054022,0,0,0,0,0,0,0,0,0,59057.147631550564,0,0,0,0,0,0,123.88343037600004,684.07182539999997,2700.0324129463497,5299.7842149826765,7342.7158051768902,6147.4734939078025,{"$f":"BN44+BN87+BN130+BN173+BN216+BN259+BN302+BN345+BN388+BN431+BN474+BN517","v":5669.5136769930232},6528.2685175778606,4610.671816673691,4935.4814700824127,7666.952228041082,5443.5368490527708,1758.1734177559999,146.58847258400004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  Super Vazio",{"$f":"B45+B88+B131+B174+B217+B260+B303+B346+B389+B432+B475+B518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH45+AH88+AH131+AH174+AH217+AH260+AH303+AH346+AH389+AH432+AH475+AH518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN45+BN88+BN131+BN174+BN217+BN260+BN303+BN346+BN389+BN432+BN475+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]
["Net Excess Força Production",{"$f":"B46+B89+B132+B175+B218+B261+B304+B347+B390+B433+B476+B519","v":747922.10052992147},17829.073205670305,0,0,0,0,0,0,0,0,0,0,269.88937657230815,1628.6414184609796,3593.4162602807032,2872.2850258369472,5440.0301642730137,4024.8109602463546,0,0,0,0,0,0,0,0,33876.082967750946,0,0,0,0,0,{"$f":"AH46+AH89+AH132+AH175+AH218+AH261+AH304+AH347+AH390+AH433+AH476+AH519","v":0},0,0,0,56.059908933145039,1455.2651290960475,5049.3619499681163,6216.22274073263,5603.9689828254814,8396.413579130467,6563.1624384815441,535.6282385835093,0,0,0,0,0,0,0,54018.43830753745,0,0,0,0,0,0,0,0,320.35392941765048,1313.8604769613248,3379.7406779071107,7599.5933456081993,{"$f":"BN46+BN89+BN132+BN175+BN218+BN261+BN304+BN347+BN390+BN433+BN476+BN519","v":9471.7607563229776},9018.1462400541423,10924.261231362309,9075.6646901415916,2835.7115284909178,79.345431271229131,0,0,0,0,0,0,17951.671144474938,0,0,0,0,0,0,0,0,0,0,269.88937657230815,1628.6414184609796,3593.4162602807032,2994.8829646415816,5440.0301642730137,4024.8109602463546,0,0,0,0,0,0,0,0]
["Percentage of Excess",{"$f":"IF(B562=0,0,B562/B555)","v":0.20790562751355354},0.15089563934979508,0,0,0,0,0,0,0,0,0,0,2.4186710199809041E-2,0.11482897762994347,0.23068139683157393,0.17971392966286037,0.34061801966476396,0.27858624065473347,0,0,0,0,0,0,0,0,0.28670885688324821,0,0,0,0,0,{"$f":"IF(AH562=0,0,AH562/AH555)","v":0},0,0,0,7.9520199074313742E-3,0.13041667807885579,0.35601026955723847,0.39905394782634568,0.35063069248111628,0.52572682122102699,0.45428388279657533,4.8965955052716746E-2,0,0,0,0,0,0,0,0.45718286593275975,0,0,0,0,0,0,0,0,9.4626296786428726E-2,0.18636927649745999,0.30288264534615555,0.53581686207154444,{"$f":"IF(BN562=0,0,BN562/BN555)","v":0.60804505892462046},0.56424988623899941,0.68400360192202103,0.62819231323964952,0.25923450864681863,1.3315209654671709E-2,0,0,0,0,0,0,0.15193324204206562,0,0,0,0,0,0,0,0,0,0,2.4186710199809041E-2,0.11482897762994347,0.23068139683157393,0.18738467165154157,0.34061801966476396,0.27858624065473347,0,0,0,{"$f":"IF(CT562=0,0,CT562/CT555)","v":0},0,0,0,0]
[null,{"$f":"B562/365","v":2049.101645287456}]
[null,{"$f":"(B562-BA562)/313","v":2216.9446077392458},null,12,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,null,{"$f":"D565","v":12},{"$f":"E565","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,12,12,{"$f":"AD565","v":1},{"$f":"AE565","v":2},{"$f":"AF565","v":3},{"$f":"AG565","v":4},{"$f":"AH565","v":5},{"$f":"AI565","v":6},{"$f":"AJ565","v":7},{"$f":"AK565","v":8},{"$f":"AL565","v":9},{"$f":"AM565","v":10},{"$f":"AN565","v":11},{"$f":"AO565","v":12},{"$f":"AP565","v":13},{"$f":"AQ565","v":14},{"$f":"AR565","v":15},{"$f":"AS565","v":16},{"$f":"AT565","v":17},{"$f":"AU565","v":18},{"$f":"AV565","v":19},{"$f":"AW565","v":20},{"$f":"AX565","v":21},{"$f":"AY565","v":22},{"$f":"AZ565","v":23},12,12,{"$f":"BC565","v":1},{"$f":"BD565","v":2},{"$f":"BE565","v":3},{"$f":"BF565","v":4},{"$f":"BG565","v":5},{"$f":"BH565","v":6},{"$f":"BI565","v":7},{"$f":"BJ565","v":8},{"$f":"BK565","v":9},{"$f":"BL565","v":10},{"$f":"BM565","v":11},{"$f":"BN565","v":12},{"$f":"BO565","v":13},{"$f":"BP565","v":14},{"$f":"BQ565","v":15},{"$f":"BR565","v":16},{"$f":"BS565","v":17},{"$f":"BT565","v":18},{"$f":"BU565","v":19},{"$f":"BV565","v":20},{"$f":"BW565","v":21},{"$f":"BX565","v":22},{"$f":"BY565","v":23}]
[null,{"$f":"B41","v":79293.126269622357},3165.2278582760855,0,0,0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,575.88168692072873,89.48886881283579,70.89770803405554,642.71736039200005,288.42460714399999,0,0,0,0,0,0,1749.6979565639256,0,0,0,0,0,{"$f":"AH41","v":0},0,0,0,109.63798629200002,21.836299524815701,0,384.60670835657913,302.47499485453062,0,0,642.71736039200005,288.42460714399999,0,0,0,0,0,0,701.17414032319448,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN41","v":1.395172306921836},0,0,0,411.35436087227259,288.42460714399999,0,0,0,0,0,0,3128.8841082760855,0,0,0,0,0,0,0,0,0,109.63798629200002,450.80878571600005,552.764146607886,384.60670835657913,539.53793692072873,89.48886881283579,70.89770803405554,642.71736039200005,288.42460714399999,0,0,0,0,0,0]
[null,{"$f":"B84","v":131908.61396239992},5497.437457232144,0,0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,362.23559740400003,0,0,0,0,0,0,3471.9633506415098,0,0,0,0,0,{"$f":"AH84","v":0},0,0,16.144065296000008,294.98558405600005,355.45295761750026,0,695.78693127853808,693.88871532867029,172.92441080230719,159.09600552249378,721.44908333600017,362.23559740400003,0,0,0,0,0,0,2018.0028537977514,0,0,0,0,0,0,0,0,16.144065296000008,235.83246824273425,86.776174557088552,0,{"$f":"BN84","v":353.10376426501466},369.06461336527428,0,0,594.84617066763951,362.23559740400003,0,0,0,0,0,0,5497.437457232144,0,0,0,0,0,0,0,0,16.144065296000008,294.98558405600005,549.223439396,838.88805006890016,713.17988251451766,956.10383626866337,533.00052905181019,512.22738984025193,721.44908333600017,362.23559740400003,0,0,0,0,0,0]
[null,{"$f":"B127","v":204223.05156789673},7107.8749821992433,0,0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0,5806.2978605510943,0,0,0,0,0,{"$f":"AH127","v":0},0,0,186.72946500800003,459.01000685600008,829.70520238400013,807.56120306367814,537.25058399299201,661.1943634731482,388.00549317846816,394.97141814738643,914.17333909142098,503.29660101200011,124.400184344,0,0,0,0,0,4379.1838837774412,0,0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,746.93006298976013,579.19418450796059,{"$f":"BN127","v":313.1975790729951},432.82734491743065,163.95248825847119,175.2220229333943,694.42394387742888,503.29660101200011,124.400184344,0,0,0,0,0,7107.8749821992433,0,0,0,0,0,0,0,0,186.72946500800003,459.01000685600008,829.70520238400013,860.86984271599999,825.3306233812325,954.80910161621193,676.08553256670871,677.50635485109024,1010.1320674640001,503.29660101200011,124.400184344,0,0,0,0,0]
[null,{"$f":"B170","v":174898.9148777583},6872.8078472196194,0,0,0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0,4890.3343819034844,0,0,0,0,0,{"$f":"AH170","v":0},0,65.351392136000015,380.27828391200001,662.10868594685496,607.29794464149415,344.29062269543545,310.25033839276364,469.01834035726711,233.73628191099431,257.35200993297201,805.01464683770155,562.34539322000001,193.29044192000001,0,0,0,0,0,1033.9511778281822,0,0,0,0,0,0,0,65.351392136000015,126.78536953599549,35.522149092124749,0,0,{"$f":"BN170","v":0},0,0,0,130.00186319529118,482.99996194877087,193.29044192000001,0,0,0,0,0,6872.8078472196194,0,0,0,0,0,0,0,65.351392136000015,380.27828391200001,718.16859488,920.66955597169215,651.13365878958837,586.40907087750054,745.17707284200401,504.01768302242806,527.63341104440576,1018.333288604,562.34539322000001,193.29044192000001,0,0,0,0,0]
[null,{"$f":"B213","v":226907.27657979203},8346.8927091021797,0,0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,6674.8976649496863,0,0,0,0,0,{"$f":"AH213","v":0},16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,857.64530369214276,583.19782565694413,558.94505495745591,634.55425251417876,470.78793494973939,468.49222967522593,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,2057.2884026607849,0,0,0,0,0,0,16.144065296000008,149.003847764,397.06972449835405,291.83103882781649,143.74280381926175,0,{"$f":"BN213","v":0},0,0,0,292.63775470335287,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0,8346.8927091021797,0,0,0,0,0,0,16.144065296000008,149.003847764,463.93073953999999,754.25396789600018,1106.9064769160002,897.12299903015355,836.14733985433315,917.08690855006637,747.99021984661658,740.36370140100894,951.08327525599998,531.18075288800003,227.73557070800007,7.9428441560000067,0,0,0,0]
[null,{"$f":"B256","v":280596.95811583521},9995.8211595660814,0,0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,8341.47010042275,0,0,0,0,0,{"$f":"AH256","v":0},62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,876.08721154155478,772.00307692617014,771.7424019506675,586.96929594750509,690.17877396948279,1036.3788101313683,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,6830.7530509226026,0,0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,903.16272435149517,652.04798122693023,{"$f":"BN256","v":547.96384661154559},547.70317163604295,367.69628755291569,470.90576557489339,817.10580173677886,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0,9995.8211595660814,0,0,0,0,0,0,62.070903680000015,176.88799964,447.5282972600001,675.52224495200005,1083.9430577240003,1164.1389821981418,1060.0548475827572,1059.7941726072545,868.89173531197503,972.10121333395273,1262.729678576,773.93689863200018,340.91242244,47.308705628000013,0,0,0,0]
[null,{"$f":"B299","v":372451.30182279687},12570.886774424927,0,0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1554.2848189551478,1391.3336105264091,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,11102.982239282846,0,0,0,0,0,{"$f":"AH299","v":0},45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1250.7874119379485,1156.4338756842824,1238.5042700076438,1081.512272971321,1135.8492488496502,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,9813.4984522776849,0,0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1005.1822894181109,{"$f":"BN299","v":915.46172425254588},992.8991474878062,840.54012153958445,899.50826712995024,1163.0584904576881,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0,12484.632585620293,0,0,0,0,0,0,45.668461400000012,152.28433622,498.37586832800002,829.70520238400013,1170.8760018080002,1505.4858243200001,1466.2552132393703,1468.0306301505134,1391.3336105264091,1413.6321475520001,1243.0467478400001,813.30276010399996,404.88194733199998,81.753834416000004,0,0,0,0]
[null,{"$f":"B342","v":341460.91440310283},11612.971674124568,0,0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,9976.5432056503923,0,0,0,0,0,{"$f":"AH342","v":0},0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1178.4112636262562,1091.3992553747205,1185.5033807688819,940.0940113558579,952.79285475267579,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,8614.0982689090506,0,0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,919.94950576729195,{"$f":"BN342","v":837.81699311844545},927.04162290991769,686.51174909958286,704.08437077518147,1150.1178468506303,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0,11612.971674124568,0,0,0,0,0,0,0,99.796520923999992,391.75999350799998,728.01006024800006,1065.9003712160002,1510.7192380163515,1417.42148980761,1517.8113551589772,1266.1162457887474,1272.5609055808809,1239.766259384,783.77836400000001,309.74778210800002,9.5830883840000141,0,0,0,0]
[null,{"$f":"B385","v":312786.51951413404},10985.869641666119,0,0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,9526.945357447139,0,0,0,0,0,{"$f":"AH385","v":0},0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1138.8347608070615,1104.7231536642041,1185.5666833166597,980.59733347945235,1047.9458911717602,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,8247.4014919227102,0,0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1138.0718951432848,890.65422841587417,{"$f":"BN385","v":856.54262127301695},937.38615092547252,737.69947377637641,805.04803146868426,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0,10985.869641666119,0,0,0,0,0,0,0,40.747728715999997,362.23559740400003,811.66251587600016,1187.278444088,1415.2723917800001,1423.8071880329965,1444.7967878840002,1292.8945816691205,1339.8211572920004,941.24180988800003,568.90637013200001,157.205068904,0,0,0,0,0]
[null,{"$f":"B428","v":242278.63105052506},8242.1357356267381,0,0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0,7183.2006438748504,0,0,0,0,0,{"$f":"AH428","v":0},0,0,204.77215151600004,623.03442965600004,916.63814646800006,964.09981604300617,855.89562894005962,1045.0099038315764,788.98004664599489,861.82977437821228,670.60151226799996,252.33923412800004,0,0,0,0,0,0,5994.1766389026689,0,0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,722.65049702566728,{"$f":"BN428","v":619.00195745134829},803.56058481423747,552.08637515728356,629.49175041813123,670.60151226799996,252.33923412800004,0,0,0,0,0,0,8242.1357356267381,0,0,0,0,0,0,0,0,204.77215151600004,623.03442965600004,916.63814646800006,1167.5955133520001,1160.4732065684009,1174.156490264,1093.5576242743361,978.96742713200013,670.60151226799996,252.33923412800004,0,0,0,0,0,0]
[null,{"$f":"B471","v":199667.7956704715},6902.8444300399997,0,0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0,6529.4277461093889,0,0,0,0,0,{"$f":"AH471","v":0},0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,906.89340139160504,1066.3442696272948,881.7194233758928,890.8862144745965,490.17464718799999,80.113590188000003,0,0,0,0,0,0,5421.8768062884892,0,0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,803.96770472996695,{"$f":"BN471","v":674.16633501718979},829.14168274567851,648.99235700147756,662.63196091417717,490.17464718799999,80.113590188000003,0,0,0,0,0,0,6902.8444300399997,0,0,0,0,0,0,0,0,68.631880592000016,431.12585498000004,732.93079293200003,980.60767136000004,1123.308919196,1085.5833019520001,1018.333288604,892.03448304800008,490.17464718799999,80.113590188000003,0,0,0,0,0,0]
[null,{"$f":"B514","v":122318.01638214003},3945.7424639400006,0,0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,3945.7424639400006,0,0,0,0,0,{"$f":"AH514","v":0},0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,3945.7424639400006,0,0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,{"$f":"BN514","v":550.86368362400003},688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0,3945.7424639400006,0,0,0,0,0,0,0,0,0,178.528243868,437.68683189200004,573.82710281600009,550.86368362400003,688.64419877600005,613.19296428799998,588.58930086800012,311.38802633600005,3.022111472000006,0,0,0,0,0,0]
[null,{"$f":"SUM(B566:B577)","v":2688791.1202164753},{"$f":"SUM(C566:C577)","v":95246.512733417694},0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10452.567106511693,12118.425421055021,11547.858173035298,12674.129731795056,10094.902883762988,9986.335199977646,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,79199.502971337075,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6557.5847830108551,9267.1913539879533,8697.7048895478856,8925.051692583369,9942.4457748065197,7138.5194689055334,7447.9837217424556,9967.0355179484923,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0,59057.147631550564,0,0,0,0,0,0,123.88343037600004,684.07182539999997,2700.0324129463497,5299.7842149826765,7342.7158051768902,6147.4734939078025,5669.5136769930232,{"$f":"SUM(BO566:BO577)","v":6528.2685175778606},4610.671816673691,4935.4814700824127,7666.952228041082,5443.5368490527708,1758.1734177559999,146.58847258400004,0,0,0,0,95123.914794613069,0,0,0,0,0,0,123.88343037600004,684.07182539999997,3020.3863423640005,6613.6446919440004,10452.567106511693,12118.425421055021,11547.858173035298,12551.531792990421,10094.902883762988,9986.335199977646,10502.663756532002,5522.882280324,1758.1734177559999,146.58847258400004,0,0,0,0]
["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,{"$f":"CX126","v":0}]
["Total","Ponta ","Cheia","Vazio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX169","v":0}]
[{"$f":"SUM(B581:D581)","v":79293.126269622357},{"$f":"B42","v":6345.3413571680003},{"$f":"B43","v":68494.636426575453},{"$f":"B44","v":4453.1484858789008},"January"]
[{"$f":"SUM(B582:D582)","v":131908.61396239992},{"$f":"B85","v":7244.7119480800011},{"$f":"B86","v":111880.119497197},{"$f":"B87","v":12783.782517122916},"February"]
[204223.05156789673,{"$f":"B128","v":14437.026063188001},{"$f":"B129","v":165489.53265553649},{"$f":"B130","v":24296.492849172231},"March"]
[174898.91487775827,{"$f":"B171","v":16623.988373080003},{"$f":"B172","v":146897.14985631307},{"$f":"B173","v":11377.776648365194},"April"]
[226907.27657979203,{"$f":"B214","v":17637.760858296002},{"$f":"B215","v":191085.66287901322},{"$f":"B216","v":18183.852842482811},"May"]
[280596.95811583521,{"$f":"B257","v":130071.59088827482},{"$f":"B258","v":117754.31724174197},{"$f":"B259","v":32771.049985818412},"June"]
[372451.30182279693,{"$f":"B300","v":181767.6186831388},{"$f":"B301","v":145325.55385721941},{"$f":"B302","v":45358.129282438742},"July"]
[341460.91440310283,{"$f":"B343","v":172637.51148542081},{"$f":"B344","v":129488.74354332582},{"$f":"B345","v":39334.659374356204},"August"]
[312786.51951413398,{"$f":"B386","v":166665.66200526257},{"$f":"B387","v":108272.66817319657},{"$f":"B388","v":37848.189335674841},"September"]
[242278.63105052503,{"$f":"B429","v":141115.47444340296},{"$f":"B430","v":73875.223726823402},{"$f":"B431","v":27287.932880298675},"October"]
[199667.7956704715,{"$f":"B472","v":1762.498984136},{"$f":"B473","v":166426.5037468808},{"$f":"B474","v":31478.792939454706},"November"]
[122318.01638214002,{"$f":"B515","v":69.508563856000137},{"$f":"B516","v":100544.07633479602},{"$f":"B517","v":21704.431483488002},"December"]
[2688791.1202164749,{"$f":"SUM(B581:B592)","v":856378.69365330401},1525534.1879386189,306878.23862455162]
[null,{"$f":"B593/$A593","v":0.3184995246430139},{"$f":"C593/$A593","v":0.56736805491078757},{"$f":"D593/$A593","v":0.11413242044619845}]

{"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]
["Santa Maria","Demand",{"$f":"SUM(E7:AK7)","v":749.63645571288748},null,{"$f":"'Detailed Production Projections'!B529/1000000","v":25.389345382693723},{"$f":"E7*(1+F6)","v":25.643238836520659},25.899671224885864,26.158667937134723,26.420254616506071,26.684457162671134,26.951301734297846,27.220814751640827,27.493022899157236,27.767953128148807,28.045632659430296,28.326088986024601,28.609349875884849,28.895443374643698,{"$f":"R7*(1+S6)","v":29.184397808390134},{"$f":"S7*(1+T6)","v":29.476241786474034},{"$f":"T7*(1+U6)","v":29.771004204338777},{"$f":"U7*(1+V6)","v":30.068714246382164},{"$f":"V7*(1+W6)","v":30.369401388845986},{"$f":"W7*(1+X6)","v":30.673095402734447},{"$f":"X7*(1+Y6)","v":30.979826356761791},{"$f":"Y7*(1+Z6)","v":31.289624620329409},{"$f":"Z7*(1+AA6)","v":31.602520866532704},{"$f":"AA7*(1+AB6)","v":31.91854607519803},{"$f":"AB7*(1+AC6)","v":32.237731535950012},32.560108851309515]
[null,"Renewables",{"$f":"SUM(E8:AK8)","v":232.34957386120806},null,{"$f":"'Production Forecast'!N8/1000000","v":8.936522071584923},{"$f":"E8","v":8.936522071584923},8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,8.936522071584923,{"$f":"R8","v":8.936522071584923},{"$f":"S8","v":8.936522071584923},{"$f":"T8","v":8.936522071584923},{"$f":"U8","v":8.936522071584923},{"$f":"V8","v":8.936522071584923},{"$f":"W8","v":8.936522071584923},{"$f":"X8","v":8.936522071584923},{"$f":"Y8","v":8.936522071584923},{"$f":"Z8","v":8.936522071584923},{"$f":"AA8","v":8.936522071584923},{"$f":"AB8","v":8.936522071584923},8.936522071584923]
[null,"Net Demand",{"$f":"SUM(E9:AK9)","v":517.28688185167937},null,{"$f":"E7-E8","v":16.452823311108801},16.706716764935734,16.96314915330094,17.222145865549798,17.483732544921146,17.747935091086212,18.014779662712925,18.284292680055906,18.556500827572314,{"$f":"N7-N8","v":18.831431056563886},19.109110587845372,19.389566914439676,19.672827804299928,19.958921303058773,{"$f":"S7-S8","v":20.247875736805213},20.53971971488911,20.834482132753855,21.13219217479724,21.432879317261062,21.736573331149522,22.043304285176866,22.353102548744488,22.665998794947782,22.982024003613105,23.301209464365087,{"$f":"AD7-AD8","v":23.62358677972459}]
[null,"Força Açores Production",{"$f":"SUM(E10:AK10)","v":80.315734893753614},null,{"$f":"AFS!K7/1000000","v":1.7983752532887964},{"$f":"AFS!L7/1000000","v":3.5930322329087754},{"$f":"AFS!M7/1000000","v":3.5603817774220903},{"$f":"AFS!N7/1000000","v":3.5249406913721057},{"$f":"AFS!O7/1000000","v":3.4898523963032377},{"$f":"AFS!P7/1000000","v":3.4551133804304279},{"$f":"AFS!Q7/1000000","v":3.4207201669259617},{"$f":"AFS!R7/1000000","v":3.3866693135714878},{"$f":"AFS!S7/1000000","v":3.3529574124135064},{"$f":"AFS!T7/1000000","v":3.3195810894222912},{"$f":"AFS!U7/1000000","v":3.2865370041541944},{"$f":"AFS!V7/1000000","v":3.2538218494173261},{"$f":"AFS!W7/1000000","v":3.2214323509405594},{"$f":"AFS!X7/1000000","v":3.1893652670458215},{"$f":"AFS!Y7/1000000","v":3.1576173883236573},{"$f":"AFS!Z7/1000000","v":3.1261855373120118},{"$f":"AFS!AA7/1000000","v":3.0950665681782263},{"$f":"AFS!AB7/1000000","v":3.0642573664041808},{"$f":"AFS!AC7/1000000","v":3.0337548484745822},{"$f":"AFS!AD7/1000000","v":3.0035559615683596},{"$f":"AFS!AE7/1000000","v":2.9736576832531152},{"$f":"AFS!AF7/1000000","v":2.9440570211826351},{"$f":"AFS!AG7/1000000","v":2.9147510127973923},{"$f":"AFS!AH7/1000000","v":2.8857367250280554},{"$f":"AFS!AI7/1000000","v":2.857011254001919},{"$f":"AFS!AJ7/1000000","v":1.4073033416129206}]
[null,"Percentage of Net Demand",{"$f":"C10/C9","v":0.15526342869213217},null,{"$f":"E10/E9","v":0.10930496360916665},{"$f":"F10/F9","v":0.21506513119620704},0.2098891983585052,0.20467488307732876,0.19960568416021701,0.19467692228408795,0.18988409688996552,0.18522287806438312,0.18068909885378226,0.17627874798528481,0.17198796296906901,0.16781302355929159,0.16375034555207385,0.15979647490052684,0.15594808212813924,0.15220195702309708,0.14855500359725654,0.14500423529456105,0.14154677043468139,0.13817982787857938,0.13490072290354249,0.13170686327603301,0.12859574551142594,0.12556495131039702,0.12261214416235312,{"$f":"AD10/AD9","v":5.9571958938122234E-2}]
[null,"Percentage of Total Demand",{"$f":"C10/C7","v":0.10713957983456815},null,{"$f":"E10/E7","v":7.0831887399295954E-2},{"$f":"F10/F7","v":0.14011616300947291},0.13746822291709537,0.13475230083746415,0.13209003648749662,0.12948036976610428,0.12692226151632599,0.12441469311154049,0.12195666604985395,0.11954720155650148,0.11718534019410333,0.1148701414806217,0.11260068351486525,0.11037606260939226,0.10819539293066666,0.10605780614632311,0.1039624510794015,0.10190849336941199,9.9895115140096691E-2,9.7921514673755372E-2,9.5986906092004998E-2,9.409051904284689E-2,9.2231598393915926E-2,9.0409403931790824E-2,8.8623210067244149E-2,{"$f":"AD10/AD7","v":4.3221702606695098E-2}]
[null,"Total % from Renewables",{"$f":"(C10+C8)/C7","v":0.41708925222643278},null,{"$f":"(E10+E8)/E7","v":0.42281111084459094},{"$f":"(F10+F8)/F7","v":0.48861044364837891},0.48251206513383399,0.47637986738869048,0.47033515188475039,0.46437652362477133,0.45850261187144192,0.45271206970076416,0.44700357356393677,0.4413758228575736,0.43582753950209552,0.43035746752813869,0.4249643726708226,0.41964704197172625,0.41440428338842317,0.40923492541142853,0.40413781668841681,0.39911182565556574,0.39415584017589245,0.38926876718444425,0.38444953234021184,0.37969707968463579,0.37501037130657822,0.37038838701363469,0.3658301240096638,{"$f":"(AD10+AD8)/AD7","v":0.31768399363879374}]